<PAGE>

================================================================================

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

                QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

                  For the quarterly period ended June 30, 2000

                        Commission File Number 333-70365

                         DECRANE AIRCRAFT HOLDINGS, INC.
             (Exact name of registrant as specified in its charter)

           DELAWARE                                               34-1645569
(State or other jurisdiction of                                (I.R.S. Employer
incorporation or organization)                               Identification No.)

             2361 ROSECRANS AVENUE, SUITE 180, EL SEGUNDO, CA 90245
          (Address, including zip code, of principal executive offices)

                                 (310) 725-9123
              (Registrant's telephone number, including area code)

                                 --------------

                                (NOT APPLICABLE)

(Former address and telephone number of principal executive offices, if changed
                               since last report)

                                 --------------

     Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.

                                 [X] Yes [ ] No

The number of shares of Registrant's Common Stock, $.01 par value, outstanding
as of July 31, 2000 was 100 shares.

================================================================================
<PAGE>

                         DECRANE AIRCRAFT HOLDINGS, INC.

                                      INDEX

<TABLE>
<CAPTION>
                                                                                                               PAGE

                                     PART I - FINANCIAL INFORMATION
<S>                                                                                                             <C>
ITEM 1.  FINANCIAL STATEMENTS

              Consolidated Balance Sheets as of December 31, 1999 and June 30, 2000 ......................      1

              Consolidated Statements of Operations for the three months and six months
                  ended June 30, 1999 and 2000 ...........................................................      2

              Consolidated Statements of Stockholder's Equity for the six months ended June 30, 2000 .....      3

              Consolidated Statements of Cash Flows for the six months ended June 30, 1999 and 2000 ......      4

              Condensed Notes to Consolidated Financial Statements .......................................      5


ITEM 2.       MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS ......     17


ITEM 3.       QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK ..................................     24




                                      PART II - OTHER INFORMATION

ITEM 1.       LEGAL PROCEEDINGS ..........................................................................     26


ITEM 6.       EXHIBITS AND REPORTS ON FORM 8-K

              Exhibits ...................................................................................     26

              Reports on Form 8-K ........................................................................     26

</TABLE>


                                                         i

<PAGE>

                         PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                DECRANE AIRCRAFT HOLDINGS, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                        (IN THOUSANDS, EXCEPT SHARE DATA)

<TABLE>
<CAPTION>
                                                                                                   DECEMBER 31,      JUNE 30,
                                                                                                      1999             2000
                                                                                                   ---------         ---------
                                                                                                                    (UNAUDITED)
<S>                                                                                               <C>                <C>
ASSETS

Current assets
   Cash and cash equivalents ..............................................................        $   7,918         $   7,917
   Accounts receivable, net ...............................................................           39,580            61,757
   Inventories ............................................................................           58,721            79,674
   Deferred income taxes ..................................................................            5,592             5,295
   Prepaid expenses and other current assets ..............................................            2,114             2,794
                                                                                                   ---------         ---------
     Total current assets .................................................................          113,925           157,437

Property and equipment, net ...............................................................           37,700            53,426
Other assets, principally intangibles, net ................................................          374,111           402,522
                                                                                                   ---------         ---------
       Total assets .......................................................................        $ 525,736         $ 613,385
                                                                                                   =========         =========

LIABILITIES, MANDATORILY REDEEMABLE PREFERRED STOCK AND STOCKHOLDER'S EQUITY

Current liabilities
   Current portion of long-term debt ......................................................        $   5,070         $   6,852
   Accounts payable .......................................................................           14,948            18,310
   Accrued liabilities ....................................................................           61,082            44,416
   Income taxes payable ...................................................................            3,576             4,121
                                                                                                   ---------         ---------
     Total current liabilities ............................................................           84,676            73,699

Long-term debt ............................................................................          310,581           372,954
Deferred income taxes .....................................................................           21,249            22,349
Other long-term liabilities ...............................................................            2,989             3,279

Commitments and contingencies (Note 10)

Mandatorily redeemable preferred stock ....................................................                -            25,000
                                                                                                   ---------         ---------

Stockholder's equity
   Cumulative convertible preferred stock, $.01 par value, 8,314,018 shares authorized;
     none issued and outstanding as of December 31, 1999 and June 30, 2000 ................                -                 -
   Undesignated preferred stock, $.01 par value, 10,000,000 and 9,300,000 shares authorized
     as of December 31, 1999 and June 30, 2000, respectively;
     none issued and outstanding as of December 31, 1999 and June 30, 2000 ................                -                 -
   Common stock, $.01 par value, 9,924,950 shares authorized; 100 shares
     issued and outstanding as of December 31, 1999 and June 30, 2000 .....................                -                 -
   Additional paid-in capital .............................................................          117,158           124,628
   Notes receivable for shares sold .......................................................           (2,468)           (2,485)
   Accumulated deficit ....................................................................           (6,923)           (4,181)
   Accumulated other comprehensive loss ...................................................           (1,526)           (1,858)
                                                                                                   ---------         ---------
     Total stockholder's equity ...........................................................          106,241           116,104
                                                                                                   ---------         ---------
       Total liabilities, mandatorily redeemable preferred stock and stockholder's equity .        $ 525,736         $ 613,385
                                                                                                   =========         =========
</TABLE>

The accompanying notes are an integral part of the consolidated financial
statements.

                                                                1

<PAGE>

                DECRANE AIRCRAFT HOLDINGS, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                            THREE MONTHS ENDED         SIX MONTHS ENDED
                                                                                 JUNE 30,                  JUNE 30,
                                                                         ------------------------  ------------------------
                                                                            1999          2000         1999         2000
                                                                         -----------  -----------  -----------  -----------
                                                                                             (UNAUDITED)
<S>                                                                      <C>          <C>          <C>           <C>
Revenues ..............................................................  $    62,703  $    82,094  $   112,598   $  161,272
Cost of sales .........................................................       42,079       54,483       75,974      107,509
                                                                         -----------  -----------  -----------  -----------

     Gross profit .....................................................       20,624       27,611       36,624       53,763
                                                                         -----------  -----------  -----------  -----------

Operating expenses
   Selling, general and administrative ................................        9,079        9,893       17,250       20,939
   Amortization of intangible assets ..................................        2,894        4,037        5,458        8,250
                                                                         -----------  -----------  -----------  -----------
     Total operating expenses .........................................       11,973       13,930       22,708       29,189
                                                                         -----------  -----------  -----------  -----------

Income from operations ................................................        8,651       13,681       13,916       24,574

Other expenses
   Interest expense ...................................................        6,978       10,037       12,729       18,713
   Other expenses (income) ............................................         (223)         109         (367)         173
                                                                         -----------  -----------  -----------  -----------

Income before provision for income taxes ..............................        1,896        3,535        1,554        5,688
Provision for income taxes ............................................        1,804        1,548        1,737        2,946
                                                                         -----------  -----------  -----------  -----------

Net income (loss) .....................................................  $        92  $     1,987  $      (183)    $  2,742
                                                                         ===========  ===========  ===========  ===========
</TABLE>

   The accompanying notes are an integral part of the consolidated financial
                                  statements.



                                                       2


<PAGE>

                DECRANE AIRCRAFT HOLDINGS, INC. AND SUBSIDIARIES

                 CONSOLIDATED STATEMENTS OF STOCKHOLDER'S EQUITY
                        (IN THOUSANDS, EXCEPT SHARE DATA)

<TABLE>
<CAPTION>
                                                                                                      NOTES
                                    CONVERTIBLE   UNDESIGNATED     COMMON STOCK      ADDITIONAL     RECEIVABLE
                                     PREFERRED     PREFERRED    ------------------     PAID-IN      FOR SHARES
                                       STOCK        STOCK       SHARES      AMOUNT     CAPITAL          SOLD
                                    -----------   ------------  ------------------   ----------     -----------
<S>                                  <C>          <C>             <C>     <C>         <C>           <C>
Balance, December 31, 1999 ...            -            -          100     $      -    $ 117,158     $  (2,468)

Comprehensive income
   Net income ................            -            -            -            -            -             -
   Translation adjustment ....            -            -            -            -            -             -


Capital contribution .........            -            -            -            -        7,500             -

Mandatorily redeemable
   preferred stock issuance
   costs .....................            -            -            -            -         (100)            -

Repurchase of common stock
   and cancellation of related
   note receivable ...........            -            -            -            -         (101)           51

Compensatory stock
   option expense ............            -            -            -            -          171             -

Notes receivable interest
   accrued ...................            -            -            -            -            -           (68)
                                  ---------    ---------    ---------    ---------    ---------     ---------

Balance, June 30, 2000
   (Unaudited) ...............     $      -     $      -          100     $      -    $ 124,628     $  (2,485)
                                  =========    =========    =========    =========    =========     =========
</TABLE>

<TABLE>
<CAPTION>

                                                  ACCUMULATED
                                                     OTHER
                                  ACCUMULATED    COMPREHENSIVE
                                     DEFICIT          LOSS          TOTAL
                                  -----------    ------------    ----------
<S>                               <C>           <C>              <C>
Balance, December 31, 1999 ...    $  (6,923)    $  (1,526)       $ 106,241

Comprehensive income
   Net income ................        2,742             -            2,742
   Translation adjustment ....            -          (332)            (332)
                                                                 ----------
                                                                     2,410
                                                                 ----------

Capital contribution .........            -             -            7,500

Mandatorily redeemable
   preferred stock issuance
   costs .....................            -             -             (100)

Repurchase of common stock
   and cancellation of related
   note receivable ...........            -             -              (50)

Compensatory stock
   option expense ............            -             -              171

Notes receivable interest
   accrued ...................            -             -              (68)
                                  ---------     ---------        ---------

Balance, June 30, 2000
   (Unaudited) ...............    $  (4,181)    $  (1,858)       $ 116,104
                                  =========     =========        =========
</TABLE>


The accompanying notes are an integral part of the consolidated financial
statements.

                                           3

<PAGE>

                DECRANE AIRCRAFT HOLDINGS, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                                                  SIX MONTHS ENDED
                                                                                                        JUNE 30,
                                                                                               ------------------------
                                                                                                  1999          2000
                                                                                               ---------      ---------
                                                                                                          (UNAUDITED)
<S>                                                                                            <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES
   Net income (loss) .....................................................................     $    (183)     $   2,742
   Adjustments to reconcile net income (loss) to net cash provided by operating activities
       Depreciation and amortization .....................................................         8,785         13,474
       Deferred income taxes .............................................................           161          1,407
       Other, net ........................................................................           131            522
       Changes in assets and liabilities, net of effect from acquisitions
         Accounts receivable .............................................................        (7,130)       (13,134)
         Inventories .....................................................................         2,399         (7,661)
         Prepaid expenses and other assets ...............................................          (757)          (316)
         Accounts payable ................................................................        (1,384)          (768)
         Accrued liabilities .............................................................           228           (377)
         Income taxes payable ............................................................         2,511          1,199
         Other long-term liabilities .....................................................           (55)          (195)
                                                                                               ---------      ---------
           Net cash provided by (used for) operating activities ..........................         4,706         (3,107)
                                                                                               ---------      ---------

CASH FLOWS FROM INVESTING ACTIVITIES
   Cash paid for acquisitions, net of cash acquired ......................................      (102,975)       (76,861)
   Capital expenditures ..................................................................        (3,054)       (12,635)
   Other, net ............................................................................            78             75
                                                                                               ---------      ---------
           Net cash used for investing activities ........................................      (105,951)       (89,421)
                                                                                               ---------      ---------

CASH FLOWS FROM FINANCING ACTIVITIES
   Term debt borrowings ..................................................................        90,000         55,000
   Proceeds from the sale of preferred stock .............................................             -         25,000
   Net borrowings (repayments) under senior credit facility ..............................        (2,800)        10,000
   Capital contribution ..................................................................        12,500          7,500
   Customer advance ......................................................................         5,000              -
   Other long-term borrowings ............................................................           636              -
   Deferred financing costs ..............................................................        (3,062)        (2,170)
   Principal payments on term debt, capitalized leases and other debt ....................        (1,223)        (2,611)
   Other, net ............................................................................           171           (187)
                                                                                               ---------      ---------
           Net cash provided by financing activities .....................................       101,222         92,532
                                                                                               ---------      ---------

Effect of foreign currency translation on cash ...........................................            (6)            (5)
                                                                                               ---------      ---------

Net decrease in cash and cash equivalents ................................................           (29)            (1)
Cash and cash equivalents at beginning of period .........................................         3,518          7,918
                                                                                               ---------      ---------
Cash and cash equivalents at end of period ...............................................     $   3,489      $   7,917
                                                                                               =========      =========

</TABLE>

The accompanying notes are an integral part of the consolidated financial
statements.

                                                       4

<PAGE>

                DECRANE AIRCRAFT HOLDINGS, INC. AND SUBSIDIARIES

              CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

NOTE 1 - CONSOLIDATED FINANCIAL STATEMENTS

     The consolidated interim financial statements included in this report are
unaudited. The Company believes the interim financial statements are presented
on a basis consistent with the audited financial statements. The Company also
believes that the interim financial statements contain all adjustments necessary
for a fair statement of the results for such interim periods. All of these
adjustments are normal recurring adjustments. The results of operations for
interim periods do not necessarily predict the operating results for the full
year. The consolidated balance sheet as of December 31, 1999 has been derived
from audited financial statements but does not include all disclosures required
by generally accepted accounting principles as permitted by interim reporting
requirements. The information included in this report should be read in
conjunction with Management's Discussion and Analysis of Financial Condition and
Results of Operations and the audited financial statements and related notes
included in the Company's 1999 Form 10-K. Some reclassifications have been made
to prior periods' financial statements to conform to the 2000 presentation.

NOTE 2 - ACQUISITIONS

     During the six months ended June 30, 2000, the Company acquired:

     -   substantially all of the assets of Carl F. Booth & Co., Inc., an
         Indiana-based manufacturer of wood veneer panels primarily used in
         aircraft interior cabinetry, on May 11, 2000; and

     -   all of the common stock of ERDA, Inc., a Wisconsin-based designer and
         manufacturer of aircraft seating, on June 30, 2000.

     The companies acquired will be part of the Cabin Management Group. The
total purchase price was $51,128,000, including certain liabilities assumed of
$3,871,000, but not including contingent consideration of $2,000,000 related to
one of the acquisitions and an indeterminable amount for the other. The
contingent consideration is payable over three years based on future attainment
of defined performance criteria. The acquisitions were accounted for as
purchases and the assets acquired and liabilities assumed have been recorded at
their estimated fair values. As a result, the $35,584,000 difference between the
total purchase price and the fair value of the net assets acquired was recorded
as goodwill.

     The purchase price allocations are preliminary and may change upon the
completion of the final valuations of the net assets acquired. Goodwill is being
amortized on a straight-line basis over thirty years. The amount of contingent
consideration paid in the future, if any, will increase goodwill and will be
amortized prospectively over the remaining period of the initial thirty-year
term. The consolidated balance sheet as of June 30, 2000 reflects the financial
position of the companies acquired and the consolidated statements of operations
for the three months and six months ended June 30, 2000 includes their operating
results subsequent to their respective acquisition dates.

     The acquisitions were funded with borrowings under the Company's senior
credit facility as described in Note 7 and the proceeds from the sale of capital
stock described in Note 9.


                                      5

<PAGE>

NOTE 3 - UNAUDITED PRO FORMA RESULTS OF OPERATIONS FOR 1999 AND 2000
         ACQUISITIONS

     Unaudited pro forma consolidated results of operations are presented in the
table below for six months ended June 30, 1999 and 2000. The pro forma results
of operations reflect the Company's 1999 acquisitions described in the 1999
audited financial statements and the 2000 Carl F. Booth and ERDA acquisitions
described in Note 2 as if all of the transactions were consummated as of January
1, 1999. Amounts are in thousands.

<TABLE>
<CAPTION>
                                                                       PRO FORMA FOR THE
                                                                       SIX MONTHS ENDED
                                                                           JUNE 30,
                                                                      -------------------
                                                                       1999         2000
                                                                      ---------  --------
                                                                          (UNAUDITED)
<S>                                                                <C>           <C>
Revenues ........................................................  $   163,899   $  180,302
EBITDA, as defined (Note 12) ....................................       34,175       41,977
Net income ......................................................          770        3,381
</TABLE>

     The pro forma results of operations do not purport to represent what actual
results would have been if the transactions described above occurred on such
dates or to project the results of operations for any future period. The above
information reflects adjustments for inventory, depreciation, amortization,
general and administrative expenses and interest expense based on the new cost
basis and debt structure of the Company following the acquisitions.

NOTE 4 - 1999 RESTRUCTURING OF THE SYSTEMS INTEGRATION GROUP

     In December 1999, the Company announced a plan to reorganize and
restructure the operations of two subsidiaries within its Systems Integration
Group. The restructuring was a result of management's decision to exit the
manufacturing business at these subsidiaries and consolidate and relocate
operations into one facility to more efficiently and effectively manage the
business and be more competitive.

     In 1999, the Company recorded nonrecurring pre-tax charges to operations of
$9,935,000 in connection with the restructuring plan as described below:

     -   Inventory write-downs to net realizable value as a consequence of
         exiting the manufacturing business;

     -   Certain property and equipment asset impairment write-downs to net
         realizable value related to the closing of a manufacturing facility;

     -   Severance and other compensation costs related to the termination of
         approximately fifty manufacturing and administrative employees upon
         closing of the manufacturing facility, which ceased operations on June
         2, 2000, and elimination of duplicate administrative personnel
         following the consolidation of the operations;

     -   Lease termination and other related costs expected to be incurred
         during the remaining term of a long-term lease agreement at the
         facility being vacated following the restructuring, net of expected
         sublease income; and

     -   Other exit costs, principally legal and consulting fees.

     The Company commenced the restructuring during 1999 and expects to complete
the plan in the third quarter of 2000. Of the total charge, $7,242,000
represented a noncash write-down of assets. As of December 31, 1999, $7,754,000
had been incurred and the remaining $2,181,000 was reflected as an accrued
liability. Components of the amounts incurred through June 30, 2000 are as
follows (amounts in thousands):

<TABLE>
<CAPTION>
                                                                   BALANCE AT                BALANCE AT
                                                                  DECEMBER 31,   AMOUNTS      JUNE 30,
                                                                      1999       INCURRED       2000
                                                                  -----------  -----------  -----------
                                                                                (UNAUDITED)  (UNAUDITED)
<S>                                                               <C>          <C>           <C>
Severance and other compensation costs .........................  $       784  $      (710)  $      74
Lease termination and other related costs ......................          721         (290)         431
Other exit costs ...............................................          676         (280)         396
                                                                  -----------  -----------  -----------
   Total .......................................................  $     2,181  $    (1,280)  $      901
                                                                  ===========  ===========  ===========
</TABLE>

                                              6

<PAGE>

NOTE 4 - 1999 RESTRUCTURING OF THE SYSTEMS INTEGRATION GROUP (CONTINUED)

     Through June 30, 2000, severance and other compensation costs of
approximately $1,003,000 have been paid to date to approximately fifty
employees, of which $710,000 was incurred during the six months ended June
30, 2000. The amounts paid to date have been primarily to manufacturing
employees either terminated or subject to termination as the Company phases
out of the manufacturing business.  The Company expects to incur the
remaining costs during the third quarter of 2000 when the restructuring plan
is completed and duplicate administrative personnel are eliminated. No
significant adjustments have been made to the original estimates.

     The remaining balance of restructuring costs includes leases termination
and other exit costs. Most of the restructuring plan will be completed by the
third quarter of 2000, however, future cash payments will extend beyond this
date due to future lease payments on the vacated facility and the incurrence of
other exit costs. The cash payments will be funded from existing cash balances
and internally generated cash from operations.

NOTE 5 - INVENTORIES

     Inventories are comprised of the following (amounts in thousands):

<TABLE>
<CAPTION>
                                                                                                   DECEMBER 31,   JUNE 30,
                                                                                                       1999         2000
                                                                                                   -----------  ------------
                                                                                                                 (UNAUDITED)
<S>                                                                                                <C>          <C>
Raw materials ...................................................................................  $    28,249    $  44,274
Work-in process .................................................................................       20,520       26,177
Finished goods ..................................................................................        9,952        9,223
                                                                                                   -----------  ------------
   Total inventories ............................................................................  $    58,721    $  79,674
                                                                                                   ===========  ============
</TABLE>

     Inventoried costs are not in excess of estimated realizable value and
include direct engineering, production and tooling costs, and applicable
manufacturing overhead. In accordance with industry practice, inventoried costs
include amounts relating to programs and contracts with long production cycles.
Included above are engineering costs related to long-term contracts that will be
recoverable based on future sales in the amount of $5,720,000 at December 31,
1999 and $7,530,000 at June 30, 2000. Periodic assessments are performed to
ensure recoverability of engineering costs and adjustments are made, if
necessary, to reduce inventoried costs to estimated realizable value. No
adjustments were required in 1999 and 2000.

NOTE 6 - ACCRUED LIABILITIES

     Accrued liabilities are comprised of the following (amounts in thousands):

<TABLE>
<CAPTION>
                                                                                                   DECEMBER 31,   JUNE 30,
                                                                                                       1999         2000
                                                                                                   -----------  ------------
                                                                                                                 (UNAUDITED)
<S>                                                                                                <C>          <C>
Acquisition related contingent consideration ....................................................  $    29,825     $    500
Salaries, wages, compensated absences and payroll related taxes .................................        8,673       11,243
Customer deposits ...............................................................................        8,072       12,958
Accrued interest ................................................................................        3,228        3,236
Other accrued liabilities .......................................................................       11,284       16,479
                                                                                                   -----------  ------------
   Total accrued liabilities ....................................................................  $    61,082    $  44,416
                                                                                                   ===========  ============
</TABLE>

                                       7

<PAGE>

NOTE 7 - LONG-TERM DEBT

     Long-term debt includes the following amounts (amounts in thousands):

<TABLE>
<CAPTION>
                                                                                  DECEMBER 31,    JUNE 30,
                                                                                      1999          2000
                                                                                  -----------  ------------
                                                                                                (UNAUDITED)
<S>                                                                               <C>           <C>
Senior credit facility
   $25 million working capital revolving line of credit ........................  $        -      $  8,000
   $25 million acquisition revolving line of credit ............................           -         2,000
   Term loans ..................................................................      213,213      266,175
12% senior subordinated notes ..................................................      100,000      100,000
Capital lease obligations and equipment term financing, with interest at
   4.7% to 25.7%, secured by equipment .........................................        2,411        3,631
Other ..........................................................................           27           -
                                                                                  -----------  ------------
   Total long-term debt ........................................................      315,651      379,806
   Less current portion ........................................................       (5,070)      (6,852)
                                                                                  -----------  ------------
     Long-term debt, less current portion ......................................  $   310,581   $  372,954
                                                                                  ===========  ============
</TABLE>

     During the six months ended June 30, 2000, the Company amended its senior
credit facility and borrowed an additional $55,000,000 under the term loan
facility and used the proceeds to partially fund the acquisitions described in
Note 2. The amendment increased the prime and Euro-Dollar interest rate margins
charged on the loans. Currently, the applicable margins are 1.75% to 2.75% for
prime rate borrowings and 3.00% to 4.00% for Euro-Dollar rate borrowings.

NOTE 8 - INCOME TAXES

     The provision for income taxes differs from the amount determined by
applying the applicable U.S. statutory federal rate to the income (loss) before
income taxes primarily due to the effects of state and foreign income taxes and
non-deductible expenses, principally goodwill amortization. The difference in
the effective tax rates between periods is mostly a result of higher goodwill
amortization.

                                       8

<PAGE>

NOTE 9 - CAPITAL STRUCTURE

     During the six months ended June 30, 2000, the Company and its parent
company, DeCrane Holdings, sold capital stock and used the net proceeds to
partially fund the acquisitions described in Note 2.

MANDATORILY REDEEMABLE PREFERRED STOCK

     The Company is authorized to issue 10,000,000 shares of $.01 par value
preferred stock. On June 30, 2000, the Company designated 700,000 of those
shares as 16% Senior Redeemable Exchangeable Preferred Stock Due 2009 and sold
250,000 shares for $25,000,000 or $100.00 per share. The preferred stock has a
$100.00 per share liquidation preference, plus accrued and unpaid cash
dividends, and is non-voting. The Company's preferred stock dividend and
redemption obligations rank senior to the DeCrane Holdings preferred stock
obligations described in Note 10.

     Holders of the Company's senior redeemable preferred stock are entitled to
receive, when, as and if declared, dividends at a rate equal to 16% per annum.
Prior to June 30, 2005, the Company may, at its option, pay dividends either in
cash or by the issuance of additional shares of preferred stock. The preferred
stock is mandatorily redeemable on March 31, 2009. Upon the occurrence of a
change in control, as defined, each holder has the right to require the Company
to redeem all or part of such holder's shares at a price equal to 101% of the
liquidation preference (116% if prior to July 1, 2001), plus accrued and unpaid
cash dividends.

PAID-IN CAPITAL AND NOTES RECEIVABLE FOR SHARES SOLD

     During the six months ended June 30, 2000, the Company received an
additional $7,500,000 cash capital contribution from DeCrane Holdings resulting
from its sale of capital stock. DeCrane Holdings also repurchased 4,347 shares
of its common stock from a former employee at $23.00 per share.

NOTE 10 - COMMITMENTS AND CONTINGENCIES

FUNDING OF DECRANE HOLDINGS PREFERRED STOCK OBLIGATIONS

     The Company is a wholly owned subsidiary of DeCrane Holdings and its
capital structure also includes mandatorily redeemable preferred stock. Since
the Company is DeCrane Holdings' only operating subsidiary and source of cash,
the Company may be required to fund DeCrane Holdings' preferred stock dividend
and redemption obligations in the future. The DeCrane Holdings preferred stock
dividend and redemption obligations are subordinate to the Company's preferred
stock obligations.

     DeCrane Holdings' preferred stock dividends are payable quarterly at a rate
of 14% per annum. Prior to September 30, 2005, dividends are not paid in cash
but instead accrete to the liquidation value of the preferred stock, which, in
turn, increases the redemption obligation. On or after September 30, 2005,
preferred stock dividends are paid in cash. The DeCrane Holdings preferred stock
has a total redemption value of $44,111,000 as of June 30, 2000, including
accumulated dividends.

CONTINGENT ACQUISITION CONSIDERATION

     The maximum determinable contingent consideration payment obligations,
resulting from the acquisitions described in Note 2, are as follows as of
June 30, 2000:

<TABLE>
<CAPTION>
                                                                            (IN THOUSANDS)
<S>                                                                         <C>
Based on future attainment of defined performance criteria
   for the year ending December 31,
     2000 .................................................................    $  21,575
     2001 .................................................................        1,950
     2002 .................................................................        1,850
     2003 .................................................................          750
                                                                             -----------
       Total maximum obligation ...........................................    $  26,125
                                                                             ===========
</TABLE>

     Contingent consideration payable, if any, is payable during the first
quarter of the following year.

                                       9

<PAGE>

NOTE 11 - CONSOLIDATED STATEMENTS OF CASH FLOWS

     Assets acquired and liabilities assumed in connection with acquisitions are
as follows (amounts in thousands):

<TABLE>
<CAPTION>
                                                                                                       SIX MONTHS ENDED
                                                                                                           JUNE 30,
                                                                                                   -----------  -----------
                                                                                                       1999         2000
                                                                                                   -----------  -----------
                                                                                                          (UNAUDITED)
<S>                                                                                                <C>           <C>
Fair value of assets acquired ...................................................................  $   117,528    $  62,381
Liabilities assumed .............................................................................      (15,308)     (14,951)
                                                                                                   -----------  -----------
   Cash paid ....................................................................................      102,220       47,430
   Less cash acquired ...........................................................................       (2,245)        (173)
                                                                                                   -----------  -----------
     Net cash paid for companies acquired during the period .....................................       99,975       47,257

Contingent consideration paid for previously completed acquisitions .............................        3,000       29,325
Additional acquisition related expenses .........................................................           -           279
                                                                                                   -----------  -----------
       Total cash paid for acquisitions .........................................................  $   102,975    $  76,861
                                                                                                   ===========  ===========
</TABLE>

NOTE 12 - BUSINESS SEGMENT INFORMATION

     During 1999, the Company reorganized its businesses into three separate
groups: Cabin Management, Specialty Avionics and Systems Integration. As
prescribed by SFAS No. 131, "Disclosure About Segments of an Enterprise and
Related Information," the Company has restated disclosure information for
earlier periods to reflect its three separate operating groups.

     The Company supplies products and services to the general aviation
industry. The Company's subsidiaries are organized into three groups, each of
which are strategic businesses that are managed separately because each business
develops, manufactures and sells distinct products and services. The groups and
a description of their businesses are as follows:

     -   Cabin Management - provides interior cabin components for the corporate
         aircraft market, including furniture, cabinetry, seats and in-flight
         entertainment systems;

     -   Specialty Avionics - designs, engineers and manufacturers electronic
         components, display devices and interconnect components and assemblies;
         and

     -   Systems Integration - provides auxiliary fuel tanks, auxiliary power
         units and system integration services.

     Management utilizes more than one measurement to evaluate group performance
and allocate resources, however, management considers the primary measure to be
earnings before interest, income taxes, depreciation and amortization (referred
to herein as EBITDA) as a measurement of their overall economic returns and cash
flows. This is consistent with the manner in which the Company's overall
performance is measured by its ultimate investors.

                                       10

<PAGE>

NOTE 12 - BUSINESS SEGMENT INFORMATION (CONTINUED)

<TABLE>
<CAPTION>
                                                                            THREE MONTHS ENDED         SIX MONTHS ENDED
                                                                                 JUNE 30,                  JUNE 30,
                                                                         ------------------------  ------------------------
                                                                            1999          2000         1999         2000
                                                                         -----------  -----------  -----------  -----------
                                                                                      (UNAUDITED, IN THOUSANDS)
<S>                                                                      <C>          <C>          <C>          <C>
Revenues
   Cabin Management ...................................................  $    17,616  $    40,554  $    25,437   $   76,778
   Specialty Avionics .................................................       29,169       26,045       59,738       52,842
   Systems Integration ................................................       16,571       15,783       28,219       32,392
   Inter-group elimination (1) ........................................         (653)        (288)        (796)        (740)
                                                                         -----------  -----------  -----------  -----------
     Consolidated revenues ............................................  $    62,703  $    82,094  $   112,598   $  161,272
                                                                         ===========  ===========  ===========  ===========

EBITDA (2)
   Cabin Management ...................................................  $     6,140  $    11,986  $     8,437   $   21,381
   Specialty Avionics .................................................        6,893        5,983       14,513       12,131
   Systems Integration ................................................        2,197        3,514        3,006        6,956
   Corporate (3) ......................................................       (1,063)      (1,542)      (2,824)      (3,345)
                                                                         -----------  -----------  -----------  -----------
     Consolidated EBITDA ..............................................  $    14,167  $    19,941  $    23,132   $   37,123
                                                                         ===========  ===========  ===========  ===========

Total assets (as of period end date)
   Cabin Management .............................................................................  $   104,879   $  272,161
   Specialty Avionics ...........................................................................      228,546      221,572
   Systems Integration ..........................................................................       91,971       84,790
   Corporate ....................................................................................       21,379       34,862
                                                                                                   -----------  -----------
     Consolidated total assets ..................................................................  $   446,775   $  613,385
                                                                                                   ===========  ===========
</TABLE>

(1)  Inter-group sales are accounted for at prices comparable to sales to
     unaffiliated customers, and are eliminated in consolidation.

(2)  A reconciliation of consolidated EBITDA to income before income taxes is as
     follows:

<TABLE>
<CAPTION>
                                                                            THREE MONTHS ENDED         SIX MONTHS ENDED
                                                                                 JUNE 30,                  JUNE 30,
                                                                         ------------------------  ------------------------
                                                                            1999          2000         1999         2000
                                                                         -----------  -----------  -----------  -----------
                                                                                      (UNAUDITED, IN THOUSANDS)
     <S>                                                                 <C>          <C>          <C>            <C>
     Consolidated EBITDA ..............................................  $    14,167  $    19,941  $    23,132    $  37,123
     Depreciation and amortization (a) ................................       (4,310)      (6,171)      (8,010)     (12,371)
     Noncash acquisition related charges ..............................       (1,093)          -        (1,093)          -
     Other non-operating costs ........................................         (113)         (89)        (113)        (178)
     Interest expense .................................................       (6,978)     (10,037)     (12,729)     (18,713)
     Other (expenses) income ..........................................          223         (109)         367         (173)
                                                                         -----------  -----------  -----------  -----------
       Consolidated income before income taxes ........................  $     1,896  $     3,535  $     1,554    $   5,688
                                                                         ===========  ===========  ===========  ===========
</TABLE>

-----------------------------
     (a) Reflects depreciation and amortization of long-lived assets, goodwill
         and other intangible assets. Excludes amortization of deferred
         financing costs, which are classified as a component of interest
         expense, of $443,000 and $500,000 for the three months ended June 30,
         1999 and 2000, respectively, and $775,000 and $1,103,000 for the six
         months ended June 30, 1999 and 2000, respectively.

(3) Reflects the Company's corporate headquarters costs and expenses not
    allocated to the groups.

                                       11

<PAGE>

NOTE 13 - SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION

     In conjunction with the senior credit facility and 12% senior subordinated
notes described in Note 7, the following condensed consolidating financial
information is presented for the Company, segregating guarantor and
non-guarantor subsidiaries. The accompanying financial information in the
Guarantor Subsidiaries column reflects the financial position, results of
operations and cash flows for those subsidiaries guaranteeing the senior credit
facility and the notes. The guarantor subsidiaries are wholly-owned subsidiaries
of the Company and their guarantees are full and unconditional on a joint and
several basis. There are no restrictions on the ability of the guarantor
subsidiaries to transfer funds to the issuer in the form of cash dividends,
loans or advances. Separate financial statements of the guarantor subsidiaries
are not presented because management believes that such financial statements
would not be material to investors. Investments in subsidiaries in the following
condensed consolidating financial information are accounted for under the equity
method of accounting. Consolidating adjustments include the following:

     (1) Elimination of investments in subsidiaries.
     (2) Elimination of intercompany accounts.
     (3) Elimination of intercompany sales between guarantor and non-guarantor
         subsidiaries.
     (4) Elimination of equity in earnings of subsidiaries.

BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                              DECEMBER 31, 1999
                                                     ------------------------------------------------------------------------
                                                                   GUARANTOR    NON-GUARANTOR   CONSOLIDATING    CONSOLIDATED
                                                        ISSUER    SUBSIDIARIES  SUBSIDIARIES     ADJUSTMENTS         TOTAL
                                                     -----------  ------------  -------------   -------------    ------------
                                                                                 (IN THOUSANDS)
ASSETS
<S>                                                  <C>          <C>           <C>          <C>                 <C>
Current assets
   Cash and cash equivalents ......................  $     7,839  $      (323)  $      402    $       -          $    7,918
   Accounts receivable, net .......................           -        38,201        1,379            -              39,580
   Inventories ....................................           -        57,072        1,649            -              58,721
   Other current assets ...........................        6,645          938          123            -               7,706
                                                     -----------  ------------  -------------   -------------    ------------
     Total current assets .........................       14,484       95,888        3,553            -             113,925

Property and equipment, net .......................        1,282       34,174        2,244            -              37,700
Other assets, principally intangibles, net ........       17,065      344,986       12,060            -             374,111
Investments in subsidiaries .......................      360,515       20,305           -       (380,820)(1)             -
Intercompany receivables ..........................       77,566       17,334        2,612       (97,512)(2)             -
                                                     -----------  ------------  -------------   -------------    ------------
       Total assets ...............................  $   470,912  $   512,687   $   20,469    $ (478,332)        $  525,736
                                                     ===========  ============  =============   ==============   ============

LIABILITIES AND STOCKHOLDER'S EQUITY

Current liabilities
   Current portion of long-term debt ..............  $     4,640  $       404   $       26    $       -          $    5,070
   Other current liabilities ......................       10,237       68,691          678            -              79,606
                                                     -----------  ------------  -------------   -------------    ------------
     Total current liabilities ....................       14,877       69,095          704            -              84,676

Long-term debt ....................................      309,836          712           33            -             310,581
Intercompany payables .............................       17,797       79,384          331       (97,512)(2)             -
Other long-term liabilities .......................       20,635        2,981          622            -              24,238
                                                     -----------  ------------  -------------   -------------    ------------

Stockholder's equity
   Paid-in capital ................................      114,690      289,415       15,440      (304,855)(1)        114,690
   Retained earnings (deficit) ....................       (6,923)      71,100        4,865       (75,965)(1)         (6,923)
   Accumulated other comprehensive loss ...........           -            -        (1,526)           -              (1,526)
                                                     -----------  ------------  -------------   -------------    ------------
     Total stockholder's equity ...................      107,767      360,515       18,779      (380,820)           106,241
                                                     -----------  ------------  -------------   -------------    ------------
       Total liabilities and
         stockholder's equity .....................  $   470,912  $   512,687   $   20,469    $ (478,332)        $  525,736
                                                     ===========  ============  =============   =============    ============
</TABLE>

                                       12

<PAGE>

NOTE 13 - SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION (CONTINUED)

BALANCE SHEETS (CONTINUED)

<TABLE>
<CAPTION>
                                                                           JUNE 30, 2000 (UNAUDITED)
                                                     ------------------------------------------------------------------------
                                                                   GUARANTOR    NON-GUARANTOR   CONSOLIDATING    CONSOLIDATED
                                                        ISSUER    SUBSIDIARIES  SUBSIDIARIES     ADJUSTMENTS         TOTAL
                                                     -----------  ------------  -------------   -------------    ------------
                                                                                 (IN THOUSANDS)
ASSETS
<S>                                                  <C>          <C>           <C>          <C>                 <C>
Current assets
   Cash and cash equivalents ......................  $     7,908  $      (264)  $      273     $      -          $    7,917
   Accounts receivable, net .......................           -        60,112        1,645            -              61,757
   Inventories ....................................           -        77,591        2,083            -              79,674
   Other current assets ...........................        5,770        2,067          252            -               8,089
                                                     -----------  ------------  -------------   -------------    ------------
     Total current assets .........................       13,678      139,506        4,253            -             157,437

Property and equipment, net .......................        4,748       46,596        2,082            -              53,426
Other assets, principally intangibles, net ........       18,256      373,842       10,424            -             402,522
Investments in subsidiaries .......................      393,383       20,559           -       (413,942)(1)             -
Intercompany receivables ..........................      137,509       10,219        3,104      (150,832)(2)             -
                                                     -----------  ------------  -------------   -------------    ------------
       Total assets ...............................  $   567,574  $   590,722   $   19,863     $(564,774)        $  613,385
                                                     ===========  ============  =============   =============    ============

LIABILITIES, MANDATORILY REDEEMABLE PREFERRED STOCK AND STOCKHOLDER'S EQUITY

Current liabilities
   Current portion on long-term debt ..............  $     6,403  $       423   $       26     $      -          $    6,852
   Other current liabilities ......................       14,993       51,334          520            -              66,847
                                                     -----------  ------------  -------------   -------------    ------------
     Total current liabilities ....................       21,396       51,757          546            -              73,699

Long-term debt ....................................      370,958        1,977           19            -             372,954
Intercompany payables .............................       10,219      140,613           -       (150,832)(2)             -
Other long-term liabilities .......................       22,039        2,992          597            -              25,628

Mandatorily redeemable preferred stock ............       25,000           -            -             -              25,000
                                                     -----------  ------------  -------------   -------------    ------------

Stockholder's equity
   Paid-in capital ................................      122,143      316,311       15,440      (331,751)(1)        122,143
   Retained earnings (deficit) ....................       (4,181)      77,072        5,119       (82,191)(1)         (4,181)
   Accumulated other comprehensive loss ...........           -            -        (1,858)           -              (1,858)
                                                     -----------  ------------  -------------   -------------    ------------
     Total stockholder's equity ...................      117,962      393,383       18,701      (413,942)           116,104
                                                     -----------  ------------  -------------   -------------    ------------
       Total liabilities, mandatorily redeemable
         preferred stock and stockholder's equity .  $   567,574  $   590,722   $   19,863     $(564,774)        $  613,385
                                                     ===========  ===========   =============   =============    ============
</TABLE>

                                       13

<PAGE>

NOTE 13 - SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION (CONTINUED)

STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                   SIX MONTHS ENDED JUNE 30, 1999 (UNAUDITED)
                                                     ------------------------------------------------------------------------
                                                                   GUARANTOR    NON-GUARANTOR   CONSOLIDATING    CONSOLIDATED
                                                        ISSUER    SUBSIDIARIES  SUBSIDIARIES     ADJUSTMENTS         TOTAL
                                                     -----------  ------------  -------------   -------------    ------------
                                                                                 (IN THOUSANDS)
<S>                                                  <C>          <C>           <C>          <C>                 <C>
Revenues ..........................................  $        -    $  110,320    $   6,247      $ (3,969)(3)     $  112,598
Cost of sales .....................................           -        74,933        5,010        (3,969)(3)         75,974
                                                     -----------  ------------  -------------   -------------    ------------

Gross profit ......................................           -        35,387        1,237            -              36,624

Selling, general and administrative expenses ......        2,978       13,551          721            -              17,250
Amortization of intangible assets .................           78        5,128          252            -               5,458
Interest expense ..................................       12,525          186           18            -              12,729
Intercompany charges ..............................       (3,386)       3,290           96            -                  -
Equity in earnings of subsidiaries ................       (7,238)        (496)          -          7,734 (4)             -
Other expenses (income) ...........................           -            75         (442)           -                (367)
Provision (benefit) for income taxes ..............       (4,774)       6,415           96            -               1,737
                                                     -----------  ------------  -------------   -------------    ------------

Net income (loss) .................................  $      (183)  $    7,238    $     496      $ (7,734)        $    (183)
                                                     ===========  ============  =============   =============    ============
</TABLE>

<TABLE>
<CAPTION>

                                                                   SIX MONTHS ENDED JUNE 30, 2000 (UNAUDITED)
                                                     ------------------------------------------------------------------------
                                                                   GUARANTOR    NON-GUARANTOR   CONSOLIDATING    CONSOLIDATED
                                                        ISSUER    SUBSIDIARIES  SUBSIDIARIES     ADJUSTMENTS         TOTAL
                                                     -----------  ------------  -------------   -------------    ------------
                                                                                 (IN THOUSANDS)
<S>                                                  <C>          <C>           <C>          <C>                 <C>
Revenues ..........................................  $        -   $   160,349   $    6,261      $ (5,338)(3)     $  161,272
Cost of sales .....................................           -       107,959        4,888        (5,338)(3)        107,509
                                                     -----------  ------------  -------------   -------------    ------------
Gross profit ......................................           -        52,390        1,373            -              53,763

Selling, general and administrative expenses ......        3,745       16,537          657            -              20,939
Amortization of intangible assets .................          101        7,932          217            -               8,250
Interest expense ..................................       18,524          178           11            -              18,713
Intercompany charges ..............................       (6,822)       6,822           -             -                  -
Equity in earnings of subsidiaries ................      (11,822)        (391)          -         12,213 (4)             -
Other expenses ....................................          114           30           29            -                 173
Provision (benefit) for income taxes ..............       (6,582)       9,460           68            -               2,946
                                                     -----------  ------------  -------------   -------------    ------------

Net income ........................................  $     2,742  $    11,822   $      391      $(12,213)        $    2,742
                                                     ===========  ============  =============   =============    ============
</TABLE>


                                       14

<PAGE>

NOTE 13 - SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION (CONTINUED)

STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                   SIX MONTHS ENDED JUNE 30, 1999 (UNAUDITED)
                                                       -------------------------------------------------------------------------
                                                                        GUARANTOR    NON-GUARANTOR  CONSOLIDATING   CONSOLIDATED
                                                          ISSUER      SUBSIDIARIES   SUBSIDIARIES   ADJUSTMENTS         TOTAL
                                                       -------------  -------------  -------------  -------------  -------------
                                                                                    (IN THOUSANDS)
<S>                                                    <C>            <C>             <C>            <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES
   Net income (loss) ..............................     $    (183)     $   7,238      $     496      $  (7,734)(4)     $    (183)
   Adjustments to net income (loss)
     Non-cash net income adjustments ..............         1,154          7,631            292              -             9,077
     Equity in earnings of subsidiaries ...........        (7,238)          (496)             -          7,734 (4)             -
   Changes in working capital .....................        14,179        (17,583)          (784)             -            (4,188)
                                                        ---------      ---------      ---------      ---------         ---------
     Net cash provided by (used for)
       operating activities .......................         7,912         (3,210)             4              -             4,706
                                                        ---------      ---------      ---------      ---------         ---------
CASH FLOWS FROM INVESTING ACTIVITIES
   Cash paid for acquisitions, net of cash acquired      (105,220)         2,245              -              -          (102,975)
   Capital expenditures and other .................           (22)        (2,515)          (439)             -            (2,976)
                                                        ---------      ---------      ---------      ---------         ---------
     Net cash provided by (used for)
       investing activities .......................      (105,242)          (270)          (439)             -          (105,951)
                                                        ---------      ---------      ---------      ---------         ---------
CASH FLOWS FROM FINANCING ACTIVITIES
   Term debt borrowings ...........................        90,000              -              -              -            90,000
   Capital contribution ...........................        12,500              -              -              -            12,500
   Customer advance ...............................             -          5,000              -              -             5,000
   Other long-term borrowings .....................           636              -              -              -               636
   Deferred financing costs .......................        (3,062)             -              -              -            (3,062)
   Net revolving line of credit repayments ........        (2,800)             -              -              -            (2,800)
   Principal payments on long-term debt and
     capital leases ...............................          (697)          (511)           (15)             -            (1,223)
   Other, net .....................................             -            (94)           265              -               171
                                                        ---------      ---------      ---------      ---------         ---------
     Net cash provided by financing activities ....        96,577          4,395            250              -           101,222
                                                        ---------      ---------      ---------      ---------         ---------
Effect of foreign currency translation on cash ....             -              -             (6)             -                (6)
                                                        ---------      ---------      ---------      ---------         ---------
Net increase (decrease) in cash and equivalents ...          (753)           915           (191)             -               (29)
Cash and equivalents at beginning of period .......         2,458            762            298              -             3,518
                                                        ---------      ---------      ---------      ---------         ---------
Cash and equivalents at end of period .............     $   1,705      $   1,677      $     107     $        -         $   3,489
                                                        =========      =========      =========      =========         =========

</TABLE>

                                       15
<PAGE>

NOTE 13 - SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION (CONTINUED)

STATEMENTS OF CASH FLOWS (CONTINUED)

<TABLE>
<CAPTION>
                                                                SIX MONTHS ENDED JUNE 30, 2000 (UNAUDITED)
                                                    -------------------------------------------------------------------------
                                                                     GUARANTOR    NON-GUARANTOR  CONSOLIDATING   CONSOLIDATED
                                                       ISSUER      SUBSIDIARIES   SUBSIDIARIES   ADJUSTMENTS         TOTAL
                                                    -------------  -------------  -------------  -------------  -------------
                                                                                    (IN THOUSANDS)
<S>                                                 <C>            <C>             <C>            <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES
   Net income .....................................  $     2,742  $    11,822   $      391   $   (12,213)(4)       $  2,742
   Adjustments to net income (loss)
     Non-cash net income adjustments ..............        2,936       11,985          482            -              15,403
     Equity in earnings of subsidiaries ...........      (11,822)        (391)          -         12,213 (4)             -
   Changes in working capital .....................       (6,141)     (14,489)        (622)           -             (21,252)
                                                     -----------  -----------   ----------   -----------        -----------
     Net cash provided by (used for)
       operating activities........................      (12,285)       8,927          251            -              (3,107)
                                                     -----------  -----------   ----------   -----------        -----------
CASH FLOWS FROM INVESTING ACTIVITIES
   Cash paid for acquisition, net of
     cash acquired ................................      (77,034)         173           -             -             (76,861)
   Capital expenditures and other .................       (3,626)      (8,572)        (362)           -             (12,560)
                                                     -----------  -----------   ----------   -----------        -----------
     Net cash used for investing activities .......      (80,660)      (8,399)        (362)           -             (89,421)
                                                     -----------  -----------   ----------   -----------        -----------
CASH FLOWS FROM FINANCING ACTIVITIES
   Debt financing for acquisitions ................       55,000           -            -             -              55,000
   Preferred stock financing for acquisitions......       25,000           -            -             -              25,000
   Line of credit borrowings ......................       10,000           -            -             -              10,000
   Capital contribution ...........................        7,500           -            -             -               7,500
   Principal payments on long-term debt and
     capital leases ...............................       (2,266)        (332)         (13)           -              (2,611)
   Deferred financing costs .......................       (2,170)          -            -             -              (2,170)
   Other, net .....................................          (50)        (137)          -             -                (187)
                                                     -----------  -----------   ----------   -----------        ------------
     Net cash provided by
       financing activities .......................       93,014         (469)         (13)           -              92,532
                                                     -----------  -----------   ----------   -----------        -----------
Effect of foreign currency
   translation on cash ............................           -            -            (5)           -                  (5)
                                                     -----------  -----------   ----------   -----------        -----------
Net increase (decrease) in cash
   and equivalents ................................           69           59         (129)           -                  (1)
Cash and equivalents at beginning
   of period ......................................        7,839         (323)         402            -               7,918
                                                     -----------  -----------   ----------   -----------        -----------
Cash and equivalents at end of period .............  $     7,908  $      (264)  $      273   $        -         $     7,917
                                                     ===========  ===========   ==========   ===========        ===========

</TABLE>

                                       16
<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

     THE FOLLOWING DISCUSSION SHOULD BE READ IN CONJUNCTION WITH OUR
CONSOLIDATED FINANCIAL STATEMENTS AND RELATED NOTES INCLUDED IN THIS REPORT.

                                    OVERVIEW

     Our financial position, results of operations and cash flows have been
affected by our history of acquisitions. Since January 1, 1999, we have
completed eight acquisitions and, as a result, our historical financial
statements do not reflect the financial position, results of operations and
cash flows of our current businesses. The companies we have acquired since
January 1, 1999, which affect the comparability of the historical financial
statements included herein, consist of:

CABIN MANAGEMENT GROUP

     - PPI, acquired on April 23, 1999;

     - Custom Woodwork, acquired on August 5,
       1999;

     - PCI NewCo, acquired on October 6, 1999;

     - International Custom Interiors, acquired on October 8, 1999;

     - The Infinity Partners, acquired on December 17, 1999;

     - Carl F. Booth, acquired on May 11, 2000;

     - ERDA, acquired on June 30, 2000; and

SYSTEMS INTEGRATION GROUP

     -   PATS, acquired on January 22, 1999.

     Our historical financial statements reflect the financial position, results
of operations and cash flows of the companies we acquired subsequent to their
respective 1999 and 2000 acquisition dates.

                              RESULTS OF OPERATIONS

THREE MONTHS ENDED JUNE 30, 2000 COMPARED TO THREE MONTHS ENDED JUNE 30, 1999

     REVENUES. Revenues increased $19.4 million, or 30.9%, to $82.1 million for
the three months ended June 30, 2000 from $62.7 million for the three months
ended June 30, 1999. The increase primarily resulted from the inclusion of
revenues in 2000 from companies we acquired during 1999 and 2000. By segment,
revenues changed as follows:

<TABLE>
<CAPTION>
                                                                                                  INCREASE (DECREASE)
                                                                                                       FROM 1999
                                                                                               -------------------------
                                                                                                 AMOUNT        PERCENT
                                                                                               -----------   -----------
                                                                                              (IN MILLIONS)
     <S>                                                                                       <C>           <C>
     Cabin Management .......................................................................  $      23.0      130.7%
     Specialty Avionics .....................................................................         (3.2)     (11.0)
     Systems Integration ....................................................................         (0.8)      (4.8)
     Inter-group elimination ................................................................          0.4
                                                                                               -----------
       Total ................................................................................  $      19.4
                                                                                               ===========
</TABLE>

     CABIN MANAGEMENT.  Revenues increased by $23.0 million, or 130.7% over the
     prior year, due to:
     -   the inclusion of $20.7 million of revenues resulting from our
         acquisitions of PPI Holdings, Custom Woodwork, PCI NewCo, International
         Custom Interiors and Infinity in 1999 and Carl Booth in 2000; and

     -   a $2.3 million increase in entertainment and cabin management product
         revenues primarily related to volume growth.

     SPECIALTY AVIONICS.  Revenues decreased by $3.2 million, or 11.0% from the
prior year, due to somewhat lower demand for our commercial aircraft products.

     SYSTEMS INTEGRATION. Revenues decreased by $0.8 million, or 4.8% from the
prior year, primarily due to the timing of orders received and when they were
shipped.

                                       17
<PAGE>

     GROSS PROFIT. Gross profit increased $7.0 million, or 33.9%, to $27.6
million for the three months ended June 30, 2000. The increase primarily
results from the inclusion of gross profit in 2000 from companies we acquired
in 1999 and 2000. Gross profit as a percent of revenues increased to 33.6%
for the three months ended June 30, 2000 from 32.9% for the same period last
year primarily as a result of the higher margins of companies acquired during
1999 and 2000. By segment, gross profit changed as follows:

<TABLE>
<CAPTION>
                                                                                                  INCREASE (DECREASE)
                                                                                                       FROM 1999
                                                                                               -------------------------
                                                                                                 AMOUNT        PERCENT
                                                                                               -----------   -----------
                                                                                              (IN MILLIONS)
     <S>                                                                                       <C>           <C>
     Cabin Management .......................................................................  $       7.6        105.6%
     Specialty Avionics .....................................................................         (2.4)       (24.5)
     Systems Integration ....................................................................          1.8         50.0
                                                                                               -----------
       Total ................................................................................  $       7.0
                                                                                               ===========
</TABLE>

     CABIN MANAGEMENT.  Gross profit increased by $7.6 million, or 105.6% over
     the prior year, due to:
     -   the inclusion of $7.0 million of gross profit resulting from our 1999
         and 2000 acquisitions; and

     -   $0.6 million from increased demand of entertainment cabin management
         products.

     SPECIALTY AVIONICS. Gross profit decreased by $2.4 million, or 24.5% from
the prior year, due to somewhat lower demand for our commercial aircraft
products.

     SYSTEMS INTEGRATION. Gross profit increased by $1.8 million, or 50.0% over
the prior year, due to auxiliary fuel tank manufacturing and installation
efficiencies achieved and the 1999 restructuring and exit from the manufacturing
business described in Note 4 to the unaudited consolidated financial statements.

     SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses increased $0.8 million, or 8.8%, to $9.9 million for the
three months ended June 30, 2000, from $9.1 million for the same period last
year. The increase primarily results from the inclusion of $1.5 million of SG&A
expenses in 2000 from companies we acquired during 1999 and 2000. SG&A expenses
as a percent of revenues decreased to 12.1% for the three months ended June 30,
2000 compared to 14.5% for the same period last year. By segment, SG&A expenses
changed as follows:

<TABLE>
<CAPTION>
                                                                                                  INCREASE (DECREASE)
                                                                                                       FROM 1999
                                                                                               -------------------------
                                                                                                 AMOUNT        PERCENT
                                                                                               -----------   -----------
                                                                                              (IN MILLIONS)
     <S>                                                                                       <C>           <C>
     Cabin Management .......................................................................  $       0.8         33.3%
     Specialty Avionics .....................................................................         (0.9)       (25.7)
     Systems Integration ....................................................................          0.4         21.1
     Corporate ..............................................................................          0.5         38.5
                                                                                               -----------
       Total ................................................................................  $       0.8
                                                                                               ===========
</TABLE>

     CABIN MANAGEMENT. SG&A expenses increased by $0.8 million, or 33.3% over
the prior year, due to

     -   the inclusion of $1.5 million resulting from our 1999 and 2000
         acquisitions; offset by

     -   a $0.7 million decrease in expenses resulting from the centralization
         of administrative activities.

     SPECIALTY AVIONICS. SG&A expenses decreased by $0.9 million, or 25.7% from
the prior year, due to reduced selling costs related to lower sales.

     SYSTEMS INTEGRATION. SG&A expenses increased by $0.4 million, or 21.1% over
the prior year, due to:

     -    increased costs in support of volume growth; offset in part by

     -    reductions attributable to the centralization of administrative
          activities as a result of the 1999 restructuring.

     CORPORATE. SG&A expenses increased by $0.5 million, or 38.5% from the prior
year due to increased spending on sales and marketing programs.

                                       18


<PAGE>

     DEPRECIATION AND AMORTIZATION OF INTANGIBLES. Depreciation and
amortization expense, which includes amortization of goodwill and
identifiable intangible assets, increased $1.7 million, or 38.6%, for the
three months ended June 30, 2000. The increase primarily results from the
inclusion of $0.8 million of depreciation expense in 2000 from companies we
acquired during 1999 and 2000. By segment, depreciation expense changed as
follows:

<TABLE>
<CAPTION>
                                                                                                  INCREASE (DECREASE)
                                                                                                       FROM 1999
                                                                                               -------------------------
                                                                                                 AMOUNT        PERCENT
                                                                                               -----------   -----------
                                                                                              (IN MILLIONS)
     <S>                                                                                       <C>           <C>
     Cabin Management .......................................................................  $       1.0         125.0%
     Specialty Avionics .....................................................................          0.2          7.4
     Systems Integration ....................................................................          0.4         50.0
     Corporate ..............................................................................          0.1            -
                                                                                               -----------
       Total ................................................................................  $       1.7
                                                                                               ===========
</TABLE>

     CABIN MANAGEMENT. Depreciation and amortization expense increased by
$1.0 million, or 125.0% over the prior year, due to:

     -    the inclusion of $0.8 million resulting from our 1999 and 2000
          acquisitions; and
     -    a $0.2 million increase resulting from plant expansion programs.

     SPECIALTY AVIONICS. Depreciation and amortization expense increased by
$0.2 million, or 7.4% over the prior year.

     SYSTEMS INTEGRATION. Depreciation and amortization expense increased by
$0.4 million, or 50.0% over the prior year.

     CORPORATE. Depreciation and amortization expense increased by $0.1
million due to amortization associated with computer software installed
during the second half of 1999.

     EBITDA AND OPERATING INCOME. EBITDA increased $5.8 million to $19.9
million, or 41.1%, for the three months ended June 30, 2000, from $14.1
million for the same period last year. The increase primarily results from
the contribution to year 2000 results from companies we acquired during 1999
and 2000. EBITDA as a percent of revenues increased to 24.2% for the three
months ended June 30, 2000, from 22.6% for the same period last year.
Operating income increased $5.0 million to $13.7 million, or 57.5%, for the
three months ended June 30, 2000, from $8.7 million for the same period last
year. By segment, EBITDA changed as follows:

<TABLE>
<CAPTION>
                                                                                                  INCREASE (DECREASE)
                                                                                                       FROM 1999
                                                                                               -------------------------
                                                                                                 AMOUNT        PERCENT
                                                                                               -----------   -----------
                                                                                              (IN MILLIONS)
     <S>                                                                                       <C>           <C>
     EBITDA
       Cabin Management .....................................................................  $       5.7         91.9%
       Specialty Avionics ...................................................................         (0.9)       (13.0)
       Systems Integration ..................................................................          1.3         59.1
       Corporate ............................................................................         (0.3)       (25.0)
                                                                                               -----------
         Total EBITDA .......................................................................          5.8

     Depreciation and amortization ..........................................................          1.7
     Other non-operating costs ..............................................................         (0.9)
                                                                                               -----------
         Total operating income (loss) ......................................................  $       5.0
                                                                                               ===========
</TABLE>

     CABIN MANAGEMENT. EBITDA increased by $5.7 million, or 91.9% over the
prior year, due primarily to acquisitions.

     SPECIALTY AVIONICS. EBITDA decreased by $0.9 million, or 13.0% from the
prior year, due to somewhat lower demand for our commercial aircraft products.

     SYSTEMS INTEGRATION. EBITDA increased by $1.3 million, or 59.1% over the
prior year, resulting in part from our 1999 restructuring which included our
exit from the manufacturing business. While not affecting the comparison of
1999 to 2000 results, we charged $0.6 million to the accrued liability
established in 1999; no adjustments have been made to our original 1999
estimates.

     CORPORATE. EBITDA decreased by $0.3 million, or 25.0% from the prior
year, as a result of higher expenses in support of companies acquired during
1999 and 2000 and sales and marketing programs initiated during late 1999 and
2000.

                                       19
<PAGE>

     INTEREST EXPENSE. Interest expense increased $3.0 million to $10.0 million
for the three months ended June 30, 2000, from $7.0 million for the same period
last year. Interest expense increased:

     -    $2.0 million due to higher debt levels associated with our acquisition
          of companies during 1999 and 2000; and

     -    $1.0 million due to higher average interest rates charged during 2000.

     PROVISION FOR INCOME TAXES. The provision for income taxes differs from
the amount determined by applying the applicable U.S. statutory federal rate
to the income before income taxes primarily due to the effects of state and
foreign income taxes and non-deductible expenses, principally goodwill
amortization. The difference in the effective tax rates between periods is
mostly a result of higher goodwill amortization.

     NET INCOME. Net income increased $1.9 million to $2.0 million for the
three months ended June 30, 2000 compared to $0.1 million for the same period
in 1999.

     BOOKINGS. Bookings increased $31.6 million to $88.7 million for the
three months ended June 30, 2000 compared to $57.1 million for the same
period in 1999. The increase in bookings for 2000 results from:

     -    a $19.8 million increase associated with companies we acquired in 1999
          and 2000; and

     -    a $11.8 million increase related to business growth, principally in
          Cabin Management's furniture product lines.

     BACKLOG AT END OF PERIOD. Backlog increased $12.4 million to $168.5
million as of June 30, 2000 compared to $156.1 million as of December 31,
1999. The increase primarily results from the timing of receipt of customer
orders. By segment, backlog changed as follows:

     -    a $9.6 million increase related to Cabin Management companies acquired
          companies in 2000;

     -    a $4.8 million increase related to Specialty Avionics, reflecting a
          recovery in demand for some of our commercial aircraft products; and

     -    a $2.0 million decrease related to Systems Integration, resulting from
          our 1999 restructuring and exit from the manufacturing business.


SIX MONTHS ENDED JUNE 30, 2000 COMPARED TO SIX MONTHS ENDED JUNE 30, 1999

     REVENUES. Revenues increased $48.7 million, or 43.3%, to $161.3 million
for the six months ended June 30, 2000 from $112.6 million for the six months
ended June 30, 1999. The increase primarily results from the inclusion of
revenues in 2000 from companies we acquired during 1999. By segment, revenues
changed as follows:

<TABLE>
<CAPTION>
                                                                                                  INCREASE (DECREASE)
                                                                                                       FROM 1999
                                                                                               -------------------------
                                                                                                 AMOUNT        PERCENT
                                                                                               -----------   -----------
                                                                                              (IN MILLIONS)
     <S>                                                                                       <C>           <C>
     Cabin Management .......................................................................  $      51.3         201.2%
     Specialty Avionics .....................................................................         (6.9)        (11.6)
     Systems Integration ....................................................................          4.2          14.9
     Inter-group elimination ................................................................          0.1
                                                                                               -----------
       Total ................................................................................  $      48.7
                                                                                               ===========
</TABLE>

     CABIN MANAGEMENT. Revenues increased by $51.3 million, or 201.2% over the
prior year, due to:

     -    the inclusion of $48.0 million of revenues resulting from our
          acquisitions of PPI Holdings, Custom Woodwork, PCI NewCo,
          International Custom Interiors and Infinity in 1999 and Carl Booth in
          2000; and

     -    a $3.3 million increase in entertainment and cabin management product
          revenues primarily related to volume growth.

     SPECIALTY AVIONICS. Revenues decreased by $6.9 million, or 11.6% from
the prior year, due to somewhat lower demand for our commercial aircraft
products.

     SYSTEMS INTEGRATION. Revenues increased by $4.2 million, or 14.9% over
the prior year, due to stronger customer demand and the inclusion of PATS for
the full six months of 2000; PATS was acquired on January 22, 1999.

                                       20
<PAGE>

     GROSS PROFIT. Gross profit increased $17.2 million, or 47.0%, to $53.8
million for the six months ended June 30, 2000. The increase primarily
results from the inclusion of gross profit in 2000 from companies we acquired
in 1999 and 2000. Gross profit as a percent of revenues increased to 33.4%
for the six months ended June 30, 2000 from 32.5% for the same period last
year primarily as a result of the higher margins of companies acquired during
1999 and 2000. By segment, gross profit changed as follows:

<TABLE>
<CAPTION>
                                                                                                  INCREASE (DECREASE)
                                                                                                       FROM 1999
                                                                                               -------------------------
                                                                                                 AMOUNT        PERCENT
                                                                                               -----------   -----------
                                                                                              (IN MILLIONS)
     <S>                                                                                       <C>           <C>
     Cabin Management .......................................................................  $      16.4         145.1%
     Specialty Avionics .....................................................................         (4.3)        (21.7)
     Systems Integration ....................................................................          5.1          92.7
                                                                                               -----------
       Total ................................................................................  $      17.2
                                                                                               ===========

</TABLE>

     CABIN MANAGEMENT. Gross profit increased by $16.4 million, or 145.1%
over the prior year, due almost entirely to gross profit from our 1999 and
2000 acquisitions.

     SPECIALTY AVIONICS. Gross profit decreased by $4.3 million, or 21.7%
from the prior year, due to somewhat lower demand for our commercial aircraft
products.

     SYSTEMS INTEGRATION. Gross profit increased by $5.1 million, or 92.7%
over the prior year, due almost entirely to a $4.2 million increase in gross
profit resulting from favorable auxiliary fuel tank manufacturing and
installation efficiencies achieved and the 1999 restructuring and exit from
the manufacturing business described in Note 4 to the unaudited consolidated
financial statements.

     SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses increased $3.6 million, or 20.8%, to $20.9 million
for the six months ended June 30, 2000, from $17.3 million for the same
period last year. The increase primarily results from the inclusion of $3.5
million of SG&A expenses in 2000 from companies we acquired during 1999. SG&A
expenses as a percent of revenues decreased to 13.0% for the six months ended
June 30, 2000 compared to 15.4% for the same period last year. By segment,
SG&A expenses changed as follows:

<TABLE>
<CAPTION>
                                                                                                  INCREASE (DECREASE)
                                                                                                       FROM 1999
                                                                                               -------------------------
                                                                                                 AMOUNT        PERCENT
                                                                                               -----------   -----------
                                                                                              (IN MILLIONS)
     <S>                                                                                       <C>           <C>
     Cabin Management .......................................................................  $       2.6         60.5%
     Specialty Avionics .....................................................................         (1.2)       (17.4)
     Systems Integration ....................................................................          1.2         36.4
     Corporate ..............................................................................          1.0         35.7
                                                                                               -----------
       Total ................................................................................  $       3.6
                                                                                               ===========
</TABLE>

     CABIN MANAGEMENT. SG&A expenses increased by $2.6 million, or 60.5% over
the prior year, due to

     -    the inclusion of $3.5 million related to our 1999 and 2000
          acquisitions; offset by

     -    a $0.9 million decrease in expenses resulting from the centralization
          of administrative activities.

     SPECIALTY AVIONICS. SG&A expenses decreased by $1.2 million, or 17.4% from
the prior year, due to reduced selling costs related to lower sales.

     SYSTEMS INTEGRATION. SG&A expenses increased by $1.2 million, or 36.4% over
the prior year, due to:

     -    a $2.0 million increase in SG&A expenses resulting from our
          acquisition of PATS in 1999; offset by

     -    a $0.8 million decrease in expenses from the centralization of
          administrative activities as a result of the 1999 restructuring.

     CORPORATE. SG&A expenses increased by $1.0 million, or 35.7% over the prior
year due to increased spending for sales and marketing programs.

                                       21
<PAGE>

     DEPRECIATION AND AMORTIZATION OF INTANGIBLES. Depreciation and amortization
expense, which includes amortization of goodwill and identifiable intangible
assets, increased $4.4 million, or 55.0%, for the six months ended June 30,
2000. The increase primarily results from the inclusion of $2.1 million of
depreciation expense in 2000 from companies we acquired during 1999. By segment,
depreciation expense changed as follows:

<TABLE>
<CAPTION>
                                                                                                  INCREASE (DECREASE)
                                                                                                       FROM 1999
                                                                                               -------------------------
                                                                                                 AMOUNT        PERCENT
                                                                                               -----------   -----------
                                                                                              (IN MILLIONS)
     <S>                                                                                       <C>           <C>
     Cabin Management .......................................................................  $       2.6         216.7%
     Specialty Avionics .....................................................................          0.6         11.5
     Systems Integration ....................................................................          1.0         66.7
     Corporate ..............................................................................          0.2            -
                                                                                               -----------
       Total ................................................................................  $       4.4
                                                                                               ===========

</TABLE>

     CABIN MANAGEMENT. Depreciation and amortization expense increased by $2.6
million, or 216.7% over the prior year, due to:

     -    the inclusion of $2.1 million resulting from our 1999 and 2000
          acquisitions; and

     -    a $0.5 million increase resulting from plant expansion programs.

     SPECIALTY AVIONICS. Depreciation and amortization expense increased by $0.6
million, or 11.5% over the prior year.

     SYSTEMS INTEGRATION. Depreciation and amortization expense increased by
$1.0 million, or 66.7% over the prior year.

     CORPORATE. Depreciation and amortization expense increased by $0.2 million
due to amortization associated with computer software installed during the
second half of 1999.

     EBITDA AND OPERATING INCOME. EBITDA increased $14.1 million to $37.1
million, or 60.6%, for the six months ended June 30, 2000, from $23.0 million
for the same period last year. The increase primarily results from the
contribution to year 2000 results from companies we acquired. EBITDA as a
percent of revenues increased to 23.0% for the six months ended June 30, 2000,
from 20.4% for the same period last year. Operating income increased $10.7
million to $24.6 million, or 77.0%, for the six months ended June 30, 2000, from
$13.9 million for the same period last year. By segment, EBITDA changed as
follows:

<TABLE>
<CAPTION>
                                                                                                  INCREASE (DECREASE)
                                                                                                       FROM 1999
                                                                                               -------------------------
                                                                                                 AMOUNT        PERCENT
                                                                                               -----------   -----------
                                                                                              (IN MILLIONS)
     <S>                                                                                       <C>           <C>
     EBITDA
       Cabin Management .....................................................................  $      12.9         153.6%
       Specialty Avionics ...................................................................         (2.4)        (16.6)
       Systems Integration ..................................................................          4.0         133.3
       Corporate ............................................................................         (0.4)         13.8
                                                                                               -----------
         Total EBITDA .......................................................................         14.1

     Depreciation and amortization ..........................................................          4.4
     Other non-operating costs ..............................................................         (1.0)
                                                                                               -----------
         Total operating income (loss) ......................................................  $      10.7
                                                                                               ===========
</TABLE>

     CABIN MANAGEMENT. EBITDA increased by $12.9 million, or 153.6% over the
prior year, due primarily to acquisitions.

     SPECIALTY AVIONICS. EBITDA decreased by $2.4 million, or 16.6% from the
prior year, due to somewhat lower demand for our commercial aircraft products.

     SYSTEMS INTEGRATION. EBITDA increased by $4.0 million, or 133.3% from the
prior year, due to:

     -    a $1.4 million increase resulting primarily from favorable
          manufacturing efficiencies of auxiliary fuel tanks and power units;
          and

     -   a $2.6 million increase resulting in part from our 1999 restructuring
         which included our exit from the manufacturing business. While not
         affecting the comparison of 1999 to 2000 results, we charged $1.3
         million to the accrued liability established in 1999; no adjustments
         have been made to our original 1999 estimates.

                                       22
<PAGE>

     CORPORATE. EBITDA decreased by $0.4 million, or 13.8% over the prior year,
as a result of higher expenses in support of companies acquired during 1999 and
2000 and sales and marketing programs initiated during late 1999 and 2000.

     INTEREST EXPENSE. Interest expense increased $6.0 million to $18.7 million
for the six months ended June 30, 2000, from $12.7 million for the same period
last year. Interest expense increased:

     -    $4.6 million due to higher debt levels associated with our acquisition
          of companies during 1999 and 2000; and

     -    $1.4 million due to higher average interest rates charged during 2000.

     PROVISION FOR INCOME TAXES. The provision for income taxes differs from the
amount determined by applying the applicable U.S. statutory federal rate to the
income before income taxes primarily due to the effects of state and foreign
income taxes and non-deductible expenses, principally goodwill amortization. The
difference in the effective tax rates between periods is mostly a result of
higher goodwill amortization.

     NET INCOME (LOSS). Net income increased $2.9 million to $2.7 million for
the six months ended June 30, 2000 compared to a net loss of $0.2 million for
the same period in 1999.

     BOOKINGS. Bookings increased $56.8 million, or 54.4%, to $161.3 million for
the six months ended June 30, 2000 compared to $104.5 million for the same
period in 1999. The increase in bookings for 2000 results from:

     -    a $47.1 million increase associated with companies we acquired in 1999
          and 2000; and

     -    a $9.7 million increase related to business growth, principally in
          Cabin Management's furniture product lines.

                         LIQUIDITY AND CAPITAL RESOURCES

     We have required cash primarily to fund acquisitions and, to a lesser
extent, to fund capital expenditures and for working capital. Our principal
sources of liquidity have been cash flow from operations and third party
borrowings.

     For the six months ended June 30, 2000, we used $3.1 million of cash
from operating activities, which is the net of $18.1 million of cash
generated from operations after adding back depreciation, amortization and
other noncash items, $21.0 million used for working capital and $0.2 million
resulting from an decrease in other liabilities. The following factors
contributed to the $21.0 million working capital increase:

     -   a $13.1 million accounts receivable increase due to increased
         shipments, timing differences relating to completing of projects and
         the associated collection;

     -   a net $7.7 million increase in inventory due to longer lead times
         involved with production and increases to meet current and projected
         revenue growth;

     -   a $1.4 million net decrease in current liabilities; offset by

     -   a $1.2 million increase in income taxes payable due to higher current
         taxable income.

     Cash used for investing activities was $89.4 million for the six months
ended June 30, 2000, and consisted of:

     -   $47.2 million for our Carl Booth and ERDA acquisitions;

     -   $29.6 million for contingent consideration earned in 1999 and paid in
         2000; and

     -   $12.6 million for capital expenditures, including $5.7 million for the
         purchase of a furniture manufacturing facility for our Cabin
         Management Group.

     We anticipate spending $16.8 million for capital expenditures in 2000.

     Net cash provided by financing activities was $92.5 million for the six
months ended June 30, 2000 and was primarily used to fund our acquisitions.
We obtained these funds by borrowing $65.0 million under our senior credit
facility, selling $25.0 million of 16% mandatorily redeemable preferred stock
and a $7.5 million capital contribution from DeCrane Holdings. We used $2.6
million to make principal payments on our senior term debt, capitalized
leases and other debt, and paid $2.2 million of financing costs.

                                       23
<PAGE>

     At June 30, 2000, senior credit facility borrowings totaling $276.2
million are at variable interest rates based on defined margins over the
current prime or Euro-Dollar rates. At June 30, 2000 we had $83.7 million of
working capital and had $17.0 million of borrowings available under our
working capital credit facility and $23.0 million available under our
acquisition credit facility. Although we cannot be certain, we believe that
operating cash flow, together with borrowings under our bank credit facility,
will be sufficient to meet our future short- and long-term operating
expenses, working capital requirements, capital expenditures and debt service
obligations for the next twelve months. However, our ability to pay principal
or interest, to refinance our debt and to satisfy our other debt obligations
will depend on our future operating performance. We will be affected by
economic, financial, competitive, legislative, regulatory, business and other
factors beyond our control. In addition, we are continually considering
acquisitions that complement or expand our existing businesses or that may
enable us to expand into new markets. Future acquisitions may require
additional debt, equity financing or both. We may not be able to obtain any
additional financing on acceptable terms.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     We are exposed to various market risks, including interest rates and
changes in foreign currency exchange rates. Market risk is the potential loss
arising from adverse changes in market rates and prices, such as interest
rates and foreign currency exchange rates. From time to time we use
derivative financial instruments to manage and reduce risks associated with
these factors. We do not enter into derivatives or other financial
instruments for trading or speculative purposes.

     INTEREST RATE RISK. A significant portion of our capital structure is
comprised of long-term variable- and fixed-rate debt.

     Market risk related to our variable-rate debt is estimated as the
potential decrease in pre-tax earnings resulting from an increase in interest
rates. The interest rates applicable to variable-rate debt are, at our
option, based on defined margins over the current prime or Euro-Dollar rates.
At June 30, 2000, the current prime rate was 9.50% and the current
Euro-Dollar rate was 6.51%. Based on $276.2 million of variable-rate debt
outstanding as of June 30, 2000, a hypothetical one percent rise in interest
rates, to 10.50% for prime rate borrowings and 7.51% for Euro-Dollar
borrowings, would reduce our pre-tax earnings by $2.8 million annually. Prior
to December 31, 1997, we purchased interest rate cap contracts to limit our
exposure related to rising interest rates on our variable-rate debt. While we
have not entered into similar contracts since that date, we may do so in the
future depending on our assessment of future interest rate trends.

     The estimated fair value of our $100.0 million fixed-rate long-term debt
is approximately $88.0 million at June 30, 2000. Market risk related to our
fixed-rate debt is deemed to be the potential increase in fair value
resulting from a decrease in interest rates. For example, a hypothetical ten
percent decrease in the interest rates, from 12.0% to 10.8%, would increase
the fair value of our fixed-rate debt by approximately $7.0 million.

     FOREIGN CURRENCY EXCHANGE RATE RISK. Our foreign customers are located
in various parts of the world, primarily Western Europe, the Far East and
Canada, and two of our subsidiaries operate in Western Europe. To limit our
foreign currency exchange rate risk related to sales to our customers, orders
are primarily valued and sold in U.S. dollars. From time to time we have
entered into forward foreign exchange contracts to limit our exposure related
to foreign inventory procurement and operating costs. However, while we have
not entered into any such contracts since 1998 and no such contracts are open
as of June 30, 2000, we may do so in the future depending on our assessment
of future foreign exchange rate trends.

                                       24
<PAGE>

                SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

     Some of the statements in this report discuss future expectations,
beliefs or strategies, projections or other "forward-looking" information.
These statements are subject to known and unknown risks. Many factors could
cause actual company results, performance or achievements, or industry
results, to be materially different from the projections expressed or implied
by this report. We are vulnerable to a variety of risks that affect many
businesses, such as:

     -    fuel prices and general economic conditions that affect demand for
          aircraft and air travel, which in turn affect demand for our products
          and services;

     -    our reliance on key customers and the adverse effect a significant
          decline in business from any one of them would have on our business;

     -    changes in prevailing interest rates and the availability of financing
          to fund our plans for continued growth;

     -    competition from larger companies;

     -    Federal Aviation Administration prescribed standards and licensing
          requirements, which apply many of the products and services we
          provide;

     -    inflation, and other general changes in costs of goods and services;

     -    liability and other claims asserted against us that exceeds our
          insurance coverage;

     -    the ability to attract and retain qualified personnel;

     -    labor disturbances; and

     -    changes in operating strategy, or our acquisition and capital
          expenditure plans.

     We cannot predict any of the foregoing with certainty, so our
forward-looking statements are not necessarily accurate predictions. Also, we
are not obligated to update any of these statements, to reflect actual
results or report later developments. You should not rely on our
forward-looking statements as if they were certainties.

                     INCORPORATION OF DOCUMENTS BY REFERENCE

     We have filed with the Securities and Exchange Commission, and are
including within this report by referring to it here, our Form 10-K for the
year ended December 31, 1999. The Form 10-K includes our audited 1999
financial statements, which we refer to in this report.

     You may read and copy any reports, statements or other information we
file at the SEC's reference room in Washington D.C. Please call the SEC at
(202) 942-8090 for further information on the operation of the reference
rooms. You can also request copies of these documents, upon payment of a
duplicating fee, by writing to the SEC, or review our SEC filings on the
SEC's EDGAR web site, which can be found at http:\\www.sec.gov. You may also
write or call us at our corporate office located at 2361 Rosecrans Avenue,
Suite 180, El Segundo, California 90245. Our telephone number is (310)
725-9123.

                                       25
<PAGE>

                           PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

     Refer to the legal proceedings described in Item 3 of our Form 10-K for
the year ended December 31, 1999.

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

a.   Exhibits

     3.3.1   Certificate of Formation and Certificate of Merger for Aerospace
             Display Systems, LLC *

     3.3.2   Limited Liability Company Operating Agreement for Aerospace Display
             Systems, LLC *

     3.19.1  Certificate of Formation and Certificate of Merger for Custom
             Woodwork & Plastics, LLC *

     3.19.2  Limited Liability Company Operating Agreements for Custom Woodwork
             & Plastics, LLC *

     3.25.1  Certificate of Formation and Certificate of Amendment of Carl F.
             Booth & Co., LLC *

     3.25.2  Limited Liability Company Agreement of Carl F. Booth & Co., LLC *

     3.26.1  Restated Articles of Incorporation of ERDA, Inc. *

     3.26.2  Bylaws of ERDA, Inc. (formerly ERDA Acquisition Co., Inc.) *

     4.6     Certificate of Designations, Preferences and Rights of 16% Senior
             Redeemable Exchangeable Preferred Stock due 2009 *

     4.7     Senior Preferred Stock Registration Rights Agreement dated as of
             June 30, 2000 among DeCrane Aircraft Holdings, Inc. and the Holders
             of Senior Preferred Stock *

     10.1    Securities Purchase Agreement dated as of June 30, 2000 among
             DeCrane Aircraft Holdings, Inc., DeCrane Holdings Co. and the
             purchasers named therein *

     10.2    Amended and Restated Investors' Agreement dated as of June 30,
             2000 by and among DeCrane Holdings Co., DeCrane Aircraft Holdings,
             Inc. and the stockholders named therein *

     10.10.3 Third Amended and Restated Credit Agreement dated as of May 11,
             2000 among DeCrane Aircraft Holdings, Inc., the lenders listed
             therein, DLJ Capital Funding, Inc., as syndication agent, and Bank
             One NA, as administrative agent *

     10.22   Executive Deferred Compensation Plan *

     21.1    List of Subsidiaries of Registrant *

     27      Financial Data Schedule **

--------------------------
     *       Previously filed
     **      Filed herewith

b.   Reports on Form 8-K

     -    On May 25, 2000, we filed a Form 8-K dated May 11, 2000 regarding our
          acquisition of Carl F. Booth & Co., Inc.

     -    On June 16, 2000, we filed Amendment No. 1 to our Form 8-K dated May
          11, 2000 regarding our acquisition of Carl F. Booth & Co., Inc.

     -    On July 13, 2000, we filed a Form 8-K dated June 30, 2000 regarding
          our acquisition of ERDA, Inc.

     -    On August 2, 2000 we filed Amendment No. 1 to our Form 8-K dated June
          30, 2000 regarding our acquisition of ERDA, Inc.

                                       26
<PAGE>

                                   SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


                                               DECRANE AIRCRAFT HOLDINGS, INC.
                                                        (Registrant)


August 14, 2000                        By:     /s/  RICHARD J. KAPLAN
                                               ---------------------------------
                                               Name:    Richard J. Kaplan
                                               Title:   Senior Vice President,
                                                        Chief Financial Officer,
                                                        Secretary, Treasurer and
                                                        Director

                                       27