<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                   FORM 10-Q
(X)  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
                 For the quarterly period ended October 1, 2000
                                       OR
(  )  TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934
              For Transition Period from  __________ to __________
                       Commission File Number  0001067447
                          THE DERBY CYCLE CORPORATION
             (Exact name of registrant as specified in its charter)

          DELAWARE                                   31-1038896
(State or other jurisdiction of                  (I.R.S. Employer
incorporation or organization)                  Identification No.)
                                Daniel S. Lynch
                          The Derby Cycle Corporation
                      300 First Stamford Place (5th Floor)
                        Stamford, Connecticut 06902-6765
          (Address of principal executive offices, including zip code)
                           Telephone: (203) 961 1666
              (Registrant's telephone number, including area code)

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, Yes (X) No .


The number of shares outstanding of each class of common stock, as of October 1,
2000 was:


    Class A       $0.01 par value          47,760
    Class C       $0.01 par value          23,640
<PAGE>

                          THE DERBY CYCLE CORPORATION

                   OCTOBER 1, 2000 FORM 10-Q QUARTERLY REPORT

                               TABLE OF CONTENTS

                                                                            PAGE


<TABLE>
<CAPTION>
                                   PART I
                                   ------

<S>                                                                          <C>
ITEM 1.  FINANCIAL STATEMENTS..............................................    1
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS.............................................   17

                                   PART II
                                   -------

ITEM 1.  LEGAL PROCEEDINGS.................................................   29
ITEM 2.  CHANGES IN SECURITIES.............................................   30
ITEM 3.  EXHIBITS AND REPORTS ON FORM 8-K..................................   31
</TABLE>
<PAGE>

                                     PART I
                                     ------

ITEM 1. FINANCIAL STATEMENTS



<TABLE>
<CAPTION>
                                                                                                       Page
                                                                                                      ------

<S>                                                                                                  <C>
Consolidated Balance Sheets as of December 31, 1999 and October 1, 2000 (unaudited)................      2
Unaudited Consolidated Statements of Operations for the quarters and nine months ended
 September  26, 1999 and October 1, 2000...........................................................      3
Unaudited Consolidated Statement of Shareholders' Deficit for the nine months ended
 October 1, 2000..................................................................................       4
Unaudited Consolidated Statements of Cash Flows for the nine months ended September 26, 1999 and
 October 1, 2000...................................................................................      5
Notes to Consolidated Financial Statements.........................................................      7
</TABLE>


                                       1
<PAGE>

                          The Derby Cycle Corporation
                          Consolidated Balance Sheets
                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                                             Dec 31,       Oct 1,
                                                                                              1999          2000
                                                                                              ----          ----
                                   Assets                                                                unaudited
Current assets:
<S>                                                                                     <C>            <C>
  Cash and cash equivalents...........................................................       $ 28,938       $  7,164
  Accounts receivable, net............................................................         93,167         73,905
  Inventories.........................................................................        121,499        102,274
  Other current assets................................................................          9,926          9,851
                                                                                             --------        -------
     Total current assets.............................................................        253,530        193,194
                                                                                             --------        -------
Property, plant and equipment, net....................................................         40,615         33,827
Intangibles, net......................................................................         38,044         36,066
Other assets..........................................................................             50             50
Prepaid pension assets................................................................         57,345         54,724
                                                                                             --------        -------
     Total assets.....................................................................       $389,584       $317,861
                                                                                             ========        =======
                     Liabilities and Shareholders' Deficit

Current liabilities:
  Accounts payable....................................................................      $  60,985       $  58,223
  Accrued liabilities.................................................................         23,776          27,267
  Income taxes payable................................................................          3,344           4,172
  Short-term borrowings...............................................................         69,207          38,350
  Other current liabilities...........................................................          5,721          13,144
                                                                                             --------         -------
     Total current liabilities........................................................        163,033         141,156
                                                                                             --------         -------
Other liabilities:
  Long-term debt......................................................................        176,410         176,327
  Excess of assets acquired over cost of acquisitions.................................         10,404          12,146
  Deferred income taxes...............................................................         18,878          18,176
  Other liabilities...................................................................         10,853          12,915
                                                                                             --------         -------
     Total liabilities................................................................        379,578         360,720
                                                                                             --------         -------
Minority interest.....................................................................             32               -
Commitments and contingencies
Preferred stock with redemption rights, $0.01 par value, 25,000 shares authorized,
 issued, & outstanding of Series A and 3,000 shares authorized, issued, & outstanding
 of Series B & 100 shares authorized of Series C......................................         49,141          55,128
Stock rights..........................................................................         23,300          23,300
Shareholders' equity (deficit):
  Class A common stock, $0.01 par value, 200,000 shares authorized, 47,160 & 47,760
   shares issued & outstanding as of December 31, 1999 & October 1, 2000..............              1               1
  Class B common stock, $0.01 par value, 15,000 shares authorized, nil shares issued
   & outstanding as of December 31, 1999 & October 1, 2000............................              -               -
  Class C common stock, $0.01 par value, 30,000 shares authorized, 23,490 & 23,640
   issued & outstanding as of December 31, 1999 & October 1, 2000.....................              -               -
  Additional paid-in capital..........................................................         48,949          49,699
  Class C common stock warrants.......................................................              -           2,900
  Receivable from shareholders........................................................         (3,113)         (3,750)
  Accumulated deficit.................................................................       (100,460)       (155,312)
  Accumulated other comprehensive income (loss).......................................         (7,844)        (14,825)
                                                                                             --------         -------
     Total shareholders' deficit......................................................        (62,467)       (121,287)
                                                                                             --------         -------
     Total liabilities and shareholders' deficit......................................      $ 389,584       $ 317,861
                                                                                             ========         =======
</TABLE>

                                       2
<PAGE>

                          The Derby Cycle Corporation
                Unaudited Consolidated Statements of Operations
            (Dollars in thousands, except share and per share data)
<TABLE>
<CAPTION>
                                                                     Quarter ended                 Nine months ended
                                                                     -------------                 -----------------
                                                                  Sept 26,          Oct 1,        Sept 26,          Oct 1,
                                                                    1999            2000            1999            2000
                                                                    ----            ----            ----            ----
<S>                                                          <C>             <C>             <C>             <C>
Net revenues...............................................       $101,265        $ 99,234       $ 396,505       $ 408,220
Cost of goods sold.........................................        (78,574)        (94,966)       (301,067)       (328,469)
                                                                   -------         -------        --------        --------
     Gross profit..........................................         22,691           4,268          95,438          79,751
Selling, general, and administrative expenses..............        (24,080)        (29,046)        (78,484)        (88,383)
Restructuring charge.......................................            (67)           (658)         (6,532)           (770)
Non-recurring items........................................            (57)           (139)         (1,436)           (200)
Gain on dispositions of property, plant and equipment......              -           2,171               -           1,602
                                                                   -------         -------        --------        --------
     Operating income......................................         (1,513)        (23,404)          8,986          (8,000)
Other income (expense):
  Interest expense.........................................         (6,419)         (6,711)        (19,657)        (24,293)
  Interest income..........................................             72             190             245             523
  Other income (expense), net..............................              -             471               -           1,713
                                                                   -------         -------        --------        --------
     Loss before income taxes and minority interest........         (7,860)        (29,454)        (10,426)        (30,057)
Provision for income taxes.................................            548            (667)            607          (5,207)
Minority interest..........................................              6              10             (18)             10
                                                                   -------         -------        --------        --------
  Income from continuing operations........................         (7,306)        (30,111)         (9,837)        (35,254)
Discontinued operations (Note 9)...........................
  Income (loss) from discontinued operations...............            (98)              -            (147)            442
  Loss on sale of discontinued operations..................              -            (988)              -          (9,636)
                                                                   -------         -------        --------        --------
  Loss on discontinued operations..........................            (98)           (988)           (147)         (9,194)
                                                                   -------         -------        --------        --------
     Net loss..............................................         (7,404)        (31,099)         (9,984)        (44,448)
Dividends accrued on preferred stock.......................         (1,323)         (3,318)         (2,387)         (5,986)
                                                                   -------         -------        --------        --------
     Net loss applicable to common shareholders............       $ (8,727)       $(34,417)      $ (12,371)      $ (50,434)
                                                                   =======         =======        ========        ========

Basic and diluted net income (loss) applicable to common
 shareholders per share....................................       $(123.89)       $(465.72)      $ (185.74)      $ (688.38)
                                                                   -------         -------         -------         -------
Weighted average number of shares of common stock
 outstanding...............................................         70,442          73,900          66,604          73,265
                                                                   =======         =======         =======         =======
</TABLE>


                                       3
<PAGE>

                          The Derby Cycle Corporation
           Unaudited Consolidated Statement of Shareholders' Deficit
                             (Dollars in thousands)


<TABLE>
<CAPTION>
                                                                             Additional                        Receivable
                                                                 Common        Paid-In                            From
                                                                 Stock         Capital       Stock Warrants    Share-holders
                                                                 -----         -------       --------------    -------------

 <S>                                                          <C>            <C>            <C>             <C>
January 1, 2000............................................       $1          $48,949          $    -           $(3,113)
Comprehensive loss-
  Net loss.................................................        -                -               -                 -
  Translation adjustments..................................        -                -               -                 -
                                                                  --           ------           -----             -----
Total comprehensive income.................................        -                -               -                 -
                                                                  --           ------           -----             -----
  Issuance of common stock.................................        -              750               -                 -
  Issuance of common stock warrants........................        -                -           2,900                 -
  Receivable from shareholders.............................        -                -               -              (637)
  Accrued dividend on preferred stock......................        -                -               -                 -
  Accrued dividend on common stock.........................        -                -               -                 -
                                                                  --           ------          ------            ------
October 1, 2000............................................       $1          $49,699          $2,900           $(3,750)
                                                                  ==           ======          ======            ======
</TABLE>


<TABLE>
<CAPTION>
                                                                                       Accumulated
                                                                                         Other
                                                                      Accumulated     Comprehensive
                                                                       Deficit           Income            Total
                                                                       -------           ------            -----
<S>                                                                    <C>             <C>              <C>
January 1, 2000....................................................    $(100,460)        $ (7,844)      $ (62,467)
Comprehensive loss-
  Net loss.........................................................      (44,448)               -         (44,448)
  Translation adjustments..........................................            -           (6,981)         (6,981)
                                                                        ---------         --------        -------
Total comprehensive income.........................................      (44,448)          (6,981)        (51,429)
                                                                        ---------         --------        -------
  Issuance of common stock.........................................            -                -             750
  Issuance of common stock warrants................................            -                -           2,900
  Receivable from shareholders.....................................            -                -            (637)
  Accrued dividend on preferred stock..............................       (5,986)               -          (5,986)
  Accrued dividend on common stock.................................       (4,418)               -          (4,418)
                                                                       ---------         --------       ---------
October 1, 2000....................................................    $(155,312)        $(14,825)      $(121,287)
                                                                       =========         ========       =========
</TABLE>


                                       4
<PAGE>

                         The Derby Cycle Corporation
                Unaudited Consolidated Statements of Cash Flows
                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                                              Nine months ended
                                                                                              -----------------
                                                                                             Sept 26,          Oct 1,
                                                                                               1999             2000
                                                                                               ----             ----
<S>                                                                                     <C>             <C>
Cash flows from operating activities:
  Net loss from operations............................................................       $ (9,984)       $(44,448)
  Adjustments to reconcile net income (loss) to net cash provided by (used by)
   operating activities-
     Loss on sale of discontinued operations..........................................              -           9,636
     Depreciation.....................................................................          7,128           5,781
     Amortization of intangibles, goodwill and investment grants......................             48             203
     Issue of Class C warrants classified as an interest cost.........................              -           2,900
     Amortization of deferred financing costs.........................................          1,415           1,416
     Minority interest................................................................             18             (10)
     Change in fair value of currency options and interest rate cap...................              -            (405)
     Net periodic pension income......................................................         (3,891)         (3,909)
     Contributions made to pension plans..............................................            (62)            (64)
     Gain on dispositions of property, plant and equipment............................              -          (1,591)
  Net changes in operating assets and liabilities, net of acquisitions-
     (Increase) decrease in receivables...............................................          5,296          10,416
     (Increase) decrease in inventories...............................................         15,755           6,586
     (Increase) decrease in other current assets......................................            709            (681)
     Increase (decrease) in accounts payable..........................................         (4,159)          4,445
     Increase (decrease) in accrued liabilities.......................................          3,357           6,868
     Increase (decrease) in income taxes payable......................................         (5,049)          1,260
     Increase (decrease) in other current liabilities.................................          6,423           7,355
     Increase (decrease) in deferred income taxes.....................................         (2,818)          1,451
     Increase (decrease) in other liabilities.........................................          4,997          (1,554)
                                                                                               ------         -------
        Net cash provided by operating activities.....................................       $ 19,183        $  5,655
                                                                                               ======         =======

     Comprising.......................................................................
        Net cash provided by continuing operations....................................                       $  7,564
        Net cash used by discontinued operations......................................                       $ (1,909)
                                                                                                              -------

Cash flows from investing activities:
  Purchases of property, plant and equipment..........................................         (4,499)         (6,456)
  Proceeds of property, plant & equipment dispositions................................            102           3,168
  Cash paid for acquisitions, net of cash acquired....................................        (43,950)              -
  Purchase of trade investment........................................................            (25)              -
  Purchase of minority interest.......................................................           (246)         (1,329)
  Proceeds from sale of discontinued operations.......................................              -               -
                                                                                               ------          ------
        Net cash used in investing activities.........................................       $(48,618)       $ (4,617)
                                                                                               ======          ======
</TABLE>

                                       5
<PAGE>

                          The Derby Cycle Corporation
                Unaudited Consolidated Statements of Cash Flows
                             (Dollars in thousands)
<TABLE>
<CAPTION>

                                                                                                Nine months ended
                                                                                                -----------------
                                                                                               Sept 26,         Oct 1,
                                                                                                1999             2000
                                                                                                ----             ----
<S>                                                                                           <C>             <C>
Cash flows from financing activities:
  Proceeds from stock issue...........................................................        $ 26,300        $    750
  Secured promissory notes receivable from shareholders...............................          (3,000)           (637)
  Proceeds from Subordinated Note issue...............................................          20,000           7,000
  Short term borrowings, net..........................................................         (22,821)        (30,847)
  Deferred financing costs............................................................            (273)           (224)
  Dividend paid.......................................................................               -             (22)
                                                                                               -------          ------
         Net cash provided by (used in) financing activities..........................          20,206         (23,980)
                                                                                               -------          ------
Effect of exchange rate changes.......................................................           3,502           1,168
                                                                                               -------          ------
Net decrease in cash and cash equivalents.............................................          (5,727)        (21,774)
Cash and cash equivalents, beginning of period........................................          17,453          28,938
                                                                                               -------          ------
Cash and cash equivalents, end of period..............................................        $ 11,726        $  7,164
                                                                                               =======          ======
Supplemental cash flow information:
  Interest paid.......................................................................        $ 11,439        $ 15,823
  Income taxes paid...................................................................        $  7,280        $  4,417
  Income taxes refunded...............................................................        $      -        $  1,742
                                                                                               =======          ======
</TABLE>


                                       6
<PAGE>

                          The Derby Cycle Corporation

                   Notes to Consolidated Financial Statements

1.  Nature of the Business and Basis of Presentations

The consolidated financial statements for the quarter and nine months ended
September 26, 1999 and October 1, 2000 together with the balance sheet as of
October 1, 2000 included herein have not been audited by independent public
accountants, but in the opinion of The Derby Cycle Corporation (the "Company"),
all adjustments (which include only normal recurring adjustments) necessary to
present fairly the financial position at October 1, 2000 and the results of
operations and the cash flows for the periods presented herein have been made.
The results of operations for the quarter and nine months ended October 1, 2000
are not indicative of the operating results for the full fiscal year due to the
seasonal nature of the business.

The consolidated financial statements included herein have been prepared
pursuant to the rules and regulations of the Securities and Exchange Commission.
Although the Company believes that the disclosures made are adequate to make the
information not misleading, certain information and footnote disclosures
normally included in financial statements prepared in accordance with generally
accepted accounting principles have been condensed or omitted pursuant to such
regulations. These consolidated financial statements should be read in
conjunction with the consolidated financial statements and notes thereto
included in the Company's Form 10-K for the year ended December 31, 1999.

The Company operates via a number of operating companies worldwide that
predominantly operate as stand-alone entities. Each of the companies
manufactures, assembles and/or distributes bicycles and parts and accessories.
These operating companies, have significant operations in The Netherlands
("Gazelle"), the United Kingdom ("Raleigh U.K."), Canada ("Raleigh Canada"),
Germany ("Derby Germany"), South Africa ("Probike") and the United States (the
"Derby U.S.A." division of the Company). The Company owns or licenses many of
the most recognized brands in the bicycle industry, including leading global
brands such as Raleigh, Diamond Back, Nishiki (for U.S.A. only) and Univega, and
leading national brands such as Gazelle in The Netherlands and Kalkhoff, Musing,
Winora and Staiger in Germany. The bicycle component and other engineering
component manufacturing business, trading as Sturmey Archer, was disposed of on
June 30, 2000 (see note 9). The operating results of Sturmey Archer for 1999 and
2000 have been excluded from operating income and included as income from
discontinued operations.

The Company expects that the existing revolving credit facility will not be
sufficient to cover its liquidity requirements. The Company is currently
negotiating with the lenders under its Credit Agreement to increase its line of
credit and to amend certain financial covenants in the Credit Agreement. In
addition, the Company is exploring other financing options including raising new
equity and/or debt capital. No assurance can be given that the Company will be
successful in meeting these objectives.

The accompanying consolidated financial statements have been prepared assuming
that the Company will continue as a going concern.

The Company covenanted to reduce its Aggregate Financial Indebtedness, as
defined in the Revolving Credit Agreement, to $55 million on July 4, 2000.
Aggregate Financial Indebtedness, which includes undrawn letters of credit, at
that date was $59.3 million. The banks waived the default, which was corrected
by the conversion, on July 30, 2000, of the $7.0 million bridge loan to Junior
Subordinated Notes which are excluded from the definition of Aggregate Financial
Indebtedness under the Revolving Credit Agreement as amended.


                                       7
<PAGE>

At August 6, 2000 the Company breached the Inventory Days covenant, as defined
in the Revolving Credit Agreement. Additionally at October 1, 2000 the Company
breached the Consolidated Adjusted EBITDA to Consolidated Net Interest Payable,
Consolidated Adjusted EBITDA and Financial Indebtedness covenants, as defined in
the Revolving Credit Agreement. The banks granted waivers of these breaches
through October 30, 2000. The Company has currently drawn down DM118.1 million
and has ancillary facilities available to it of DM24.0 million, out of the total
facility of DM182.9 million ($82 million), but cannot make further draw downs
under the Revolving Credit Agreement until and unless the current negotiations
with the lenders are complete. No assurance can be given that the Company will
be successful in its negotiations with its lenders.

2.  Restructuring Charge

In 1999 the Company completed the plans to restructure its businesses in the
U.K. and the Raleigh distribution operations in Germany, The Netherlands,
Belgium and Ireland. Raleigh U.K. ceased manufacturing steel bicycle frames at
the end of 1999 due to increased consumer demand for aluminum frames. Steel
frames manufactured by the company accounted for approximately 50% of all frames
sold by the company in 1999, with the balance being fabricated mostly from
aluminum and imported from Asia. Other components of the restructuring at
Raleigh U.K. included streamlining the company's product development and
marketing functions. Management of the Raleigh distribution operations in
Germany, The Netherlands and Belgium, previously run on a stand-alone basis, has
been combined with the Gazelle and Derby Germany operations. The Raleigh Ireland
warehouse was closed and distribution outsourced, leaving only a sales and
marketing organization in Ireland. These restructuring steps are projected to
reduce on-going product costs and selling expenses by approximately $3 million
in 2000. In aggregate, 182 employees were engaged in these activities which have
ceased and their employment has been terminated. $6,532,000 was included in
respect of involuntary termination benefits and closure expenses in the nine
months ended September 26, 1999.

20 employees volunteered to leave, all of whom left and were paid their
termination benefits in 1999. 162 employees were terminated involuntarily of
whom 153 left during 1999 and were paid $3,123,000 in termination benefits. A
further 9 employees were compulsorily terminated in the second quarter of 2000
and were paid $125,000. The closure expenses were mainly in respect of the
closure of operations and costs incurred on the re-configuration of assembly
tracks, all of which were written-off or paid during 1999.

In July 2000 the company sold the U.K. site used for employee car parking,
storage and the parts and accessories business, released by the restructuring,
to a property developer. Restructuring costs for the nine months ended October
1, 2000 comprise $205,000 incurred to relocate the Raleigh U.K. Parts &
Accessories operation to a green field site together with $565,000 to reorganize
the selling and distribution operations of Derby USA.

3.    Non-Recurring Items

In 1999 the Company restructured its corporate management and established its
headquarters in Stamford, CT to organize the finance, marketing and purchasing
functions on a global basis. The Company also reviewed the logistics of Raleigh
and Diamond Back distribution in the U.S.A. and undertook strategic reviews to
leverage global scale and strengthen the brands. Of the total non-recurring
items of $4,495,000 in 1999, $546,000 was incurred on the recruitment of
headquarters staff during the first six months while $833,000 was spent on
logistical and strategic reviews.

Non-recurring costs for the nine months ended October 1, 2000 comprise $200,000
incurred in a review of ERP systems at Derby Germany.


                                       8
<PAGE>

4.  Derivative Financial Instruments

Adoption of SFAS 133

For the nine months ended September 26, 1999, changes in the fair value of
derivative instruments designated as hedges subsequent to the adoption of SFAS
133 are included in accumulated other comprehensive income (loss). During that
period the Company recorded in accumulated other comprehensive income (loss) (i)
an unrealized loss of $714,000 on the fair value accounting of the forward
foreign currency exchange contracts and, (ii) an unrealized gain of $221,000 on
the fair value accounting of the currency option and interest rate cap. The
unrealized amounts held in other comprehensive income (loss) as at September 26,
1999 have been subsequently realized and therefore recognized in the 1999
consolidated statement of operations with the related hedged transactions.

For the nine months ended October 1, 2000 the Company had no derivatives
designated as hedges. Income and expense related to the fair value accounting of
the Company's derivative instruments are included in the statement of
operations. During this period the Company recorded in other income (expense)
(i) a $1,022,000 increase in the fair value of the unexpired forward foreign
exchange contracts, including $75,000 in respect of Sturmey Archer, (ii) a
$405,000 increase in the fair value of the unexpired currency option and
unexpired interest rate cap and (iii) $211,000 realized upon maturity of part
of the currency option.

5.  Short-term Borrowings

On February 15, 2000 the Company received a bridge loan of $7 million provided
by Thayer and Perseus. On July 31, 2000 Thayer and Perseus converted the bridge
loan into Junior Subordinated Notes. The Company issued 2,500 Class C Warrants
in consideration for the use of the bridge loan, with an estimated fair value of
$2.9 million, which has been included in interest expense in the first quarter.

As of December 31, 1999 and October 1, 2000 short-term borrowings consist of the
following (in thousands):

<TABLE>
<CAPTION>

                                                     Dec 31,         Oct 1,
                                                      1999           2000
                                                      ----           ----
                                                                  unaudited
<S>                                              <C>            <C>
Short-term bank borrowings...................      $67,602        $37,105
Bank overdraft...............................        1,605          1,245
                                                   -------        -------
  Total short-term borrowings................      $69,207        $38,350
                                                   =======        =======
</TABLE>

The Company covenanted to reduce its Aggregate Financial Indebtedness, as
defined in the Revolving Credit Agreement, to $55 million on July 4, 2000.
Aggregate Financial Indebtedness, which includes undrawn letters of credit, at
that date was $59.3 million. The banks waived the default, which was corrected
by the conversion, on July 30, 2000, of the $7.0 million bridge loan to Junior
Subordinated Notes which are excluded from the definition of Aggregate Financial
Indebtedness under the Revolving Credit Agreement as amended.

At August 6, 2000 the Company breached the Inventory Days covenant, as defined
in the Revolving Credit Agreements. Additionally at October 1, 2000 the Company
breached the Consolidated Adjusted EBITDA to Consolidated Net Interest Payable,
Consolidated Adjusted EBITDA and Financial Indebtedness covenants, as defined in
the Revolving Credit Agreement. The banks granted waivers of these breaches
through October 30, 2000. The Company has currently drawn down DM118.1 million
and has ancillary facilities available to it of DM24.0 million, out of the total
facility of DM182.9 million ($82 million), but cannot make further draw downs
under the Revolving Credit Agreement until and unless the current negotiations
with the lenders are complete. No assurance can be given that the Company will
be successful in its negotiations with its lenders.


                                       9
<PAGE>

6.  Long-term Debt

On February 4, 1999 the Company issued $20 million principal amount in a
subordinated note (the "Subordinated Note") to Vencap Holding (1992) PTE Ltd.
which matures in 2010 and bears interest at 19% compounded daily and paid-in-
kind by issue of further subordinated notes. On July 31, 2000 Thayer and Perseus
converted their interest free bridge loans of $7.0 million into Junior
Subordinated Notes due May 15, 2008. The Company issued 2,500 Class C Warrants
to Thayer and Perseus in consideration for the use of the bridge loan. Interest
accrues on the Junior Subordinated Notes at 18% pa and is paid-in-kind by way of
issue of further Junior Subordinated Notes. As of December 31, 1999, and October
1, 2000, long-term debt consists of the following (in thousands):

<TABLE>
<CAPTION>

                                                   Dec 31,         Oct 1,
                                                    1999           2000
                                                    ----           ----
                                                                unaudited
<S>                                               <C>            <C>
10% $100,000,000 Senior Notes..................    $100,000       $100,000
9 3/8% DM110,000,000 Senior Notes..............      56,410         49,327
19% $20,000,000 Subordinated Note..............      20,000         20,000
18% $7,000,000 Junior Subordinated Loan........           -          7,000
                                                   --------       --------
  Total long-term debt.........................    $176,410       $176,327
</TABLE>


7.    Contingencies

International operations; dependence on foreign suppliers and sales

A significant portion of the Company's operations are conducted in foreign
countries and are subject to the risks that are inherent in operating abroad,
including, without limitation, the risks associated with foreign governmental
regulation, foreign taxes, import duties and trade restrictions. The Company's
business is highly dependent upon products manufactured by foreign suppliers
located primarily in Taiwan, Japan and the People's Republic of China. A
substantial majority of the Company's multi-speed bicycles contain components
supplied on a purchase order basis by one Japanese manufacturer. The Company's
business is also subject to the risks generally associated with doing business
abroad, such as delays in shipment and foreign governmental regulations which
could have a material adverse effect on the results of operations and financial
condition of the Company. In addition, several of the Company's manufacturing
operations are unionized.

Product liability

Because of the nature of the Company's business, the Company at any particular
time is a defendant in a number of product liability lawsuits and expects that
this will continue to be the case in the future. These lawsuits generally seek
damages, sometimes in substantial amounts, for personal injuries allegedly
sustained as a result of defects in the Company's products. Although the Company
maintains product liability insurance, due to the uncertainty as to the nature
and extent of manufacturers' and distributors' liability for personal injuries,
there is no assurance that the product liability insurance maintained by the
Company is or will be adequate to cover product liability claims or that the
applicable insurer will be solvent at the time of any covered loss. In addition,
due to deductibles, self-retention levels and aggregate coverage amounts
applicable under the Company's insurance policies, the Company may bear
responsibility for a significant portion of the defense costs (which include
attorneys' fees and expenses incurred in the defense of any claim), and the
related payments to satisfy any judgments associated with any claim asserted
against the Company in excess of any applicable coverage. The successful
assertion or settlement of an uninsured claim, the settlement of a significant
number of insured claims, or a claim exceeding the Company's insurance coverage
could have a material adverse effect on the Company's business, results of
operations and financial condition. In addition, there can be no assurance that
insurance will remain available or, if available, will not be prohibitively
expensive.


                                       10
<PAGE>

Common stock and preferred stock

During the nine months ended October 1, 2000 the Company issued 600 Class A and
150 Class C common shares to executives of the Company for $1,000 per share
under the management stock plan. In addition the Company issued 1,250 Class C
Warrants to Thayer and 1,250 Class C Warrants to Perseus, in consideration for
the use of the bridge loan, for a fair value of $2.9 million.

The issue of shares to executives of the Company was partly financed by the
issue of secured promissory notes, shown within shareholders' deficit in the
balance sheet. All such executive promissory notes bear interest at a fixed rate
of 6% pa. Following the issue of stock as listed above, the stock in the Company
(at issue price plus accrued preference dividends) is held by the following
shareholders and their affiliates (in thousands):

<TABLE>
<CAPTION>

                                                      Thayer
                                                      Capital                          Derby
                                    Number  of       Partners         Perseus       International
                                      Shares          L.L.C.        Capital L.L.C.  Corporation S.A.   Management      Total
                                      ------          ------        --------------  ----------------   -----------     -----
<S>                             <C>                  <C>             <C>             <C>             <C>             <C>
Preferred stock
Series A.....................         25,000         $ 37,500         $     -         $     -          $    -        $37,500
 Accrued dividend $200 per
  share pa....................                         13,876               -               -               -         13,876
 Series B.....................          3,000               -               -           3,000               -          3,000
 Accrued dividend 9.75% pa....                              -               -             752               -            752
                                                       ------           -----          ------           -----         ------
                                                      $51,376         $     -         $ 3,752          $    -        $55,128
                                                       ------           -----          ------           -----         ------
Stock rights
 Class A common...............          8,300               -               -           8,300               -          8,300
 Class B common...............         15,000               -               -          15,000               -         15,000
                                                       ------           -----          ------           -----         ------
                                                     $      -         $     -         $23,300          $    -        $23,300
                                                       ------           -----          ------           -----         ------
Paid in capital
 Class A common...............         26,060          12,500          10,000               -           3,560         26,060
 Class C common...............         23,640          18,950           3,800               -             890         23,640
                                                       ------           -----          ------           -----         ------
                                                     $ 31,450         $13,800         $     -          $4,450        $49,700
                                                       ======           =====          ======           =====         ======
Stock warrants
 Class C common...............          2,500        $  1,450         $ 1,450         $     -          $    -        $ 2,900
                                                       ------           -----          ------           -----         ------
Retained equity
 Class A common...............         21,700        $      -         $     -         $21,700          $    -        $21,700
                                                       ======           =====          ======           =====         ======
</TABLE>

8.  Acquisitions

On February 4, 1999, the Company acquired the assets (and assumed certain
liabilities) of the Diamond Back Group which consisted of Diamond Back
International Company Limited, a private British Virgin Islands company
("Diamond Back"), Western States Import Company Inc., a Delaware corporation
("Western States") and Bejka Trading A.B., a private Swedish company ("Bejka"),
each of which was engaged in the bicycle, bicycle parts and accessories and
fitness equipment distribution business.

The results of the Diamond Back Group are included in the consolidated financial
statements from February 4, 1999. A pro forma consolidated income statement
incorporating the results of the Diamond Back Group on the basis that the group
was acquired on January 1, 1999 is as follows.



                                       11
<PAGE>

                          The Derby Cycle Corporation
             Unaudited Pro Forma Consolidated Statements of Income
            (Dollars in thousands, except share and per share data)
<TABLE>
<CAPTION>
                                                                     Quarter ended                 Nine months ended
                                                                     -------------                 -----------------
                                                                  Sept 26,         Oct 1,        Sept 26,          Oct 1,
                                                                    1999           2000            1999            2000
                                                                    ----           ----            ----            ----
<S>                                                                 <C>            <C>             <C>             <C>
Net revenues...............................................       $101,265        $ 99,234        $400,766        $408,220
Net loss applicable to common shareholders.................         (8,629)        (34,417)        (13,215)        (50,434)
                                                                   -------         -------         -------          ------

Net loss applicable to common shareholders per share.......       $(122.49)       $(465.72)       $(189.97)       $(688.38)
                                                                   -------         -------         -------          ------
Weighted average number of shares of common stock
 outstanding...............................................         70,442          73,900          69,564          73,265
                                                                   =======          ======         =======          ======
</TABLE>

On April 30, 2000 the Company completed the purchase of the remaining 24%
minority holdings in the "Univega Group" including distribution companies in
Germany ("Univega Bikes & Sports Europe GmbH") and Switzerland ("Univega Bike &
Sport Switzerland AG") together with an intermediate holding company ("Univega
Beteiligungen GmbH") for $1,043,000. This amount was paid on July 26, 2000. As
the Univega Group had a deficit on shareholders' equity at the time of
acquisition, the entire purchase price has been treated as goodwill.

9.  Discontinued Operations

On June 6, 2000 the Company determined to dispose of the bicycle component and
other engineering component manufacturing segment of the business trading as
Sturmey Archer.

The sale of the U.K. trading assets and certain overseas subsidiaries to Lenark
Ltd, on a going concern basis, was completed on June 30, 2000. During quarter 3
the business sold to Lenark Ltd was placed in liquidation. A further loss on
disposal of $988,000 has been included in the third quarter operating statement
reflecting additional cost to be borne by the Company arising from the
liquidation. The transaction, which is included as a loss on the sale of
discontinued operations in the operating statement, may be summarized as follows
(in thousands):

<TABLE>
<S>                                                                <C>
  Trading assets...............................................     $ 8,665
  Intangibles..................................................          47
  Goodwill.....................................................       3,237
  Disposal costs...............................................       1,668
  Liabilities assumed..........................................      (3,981)
                                                                     ------
     Loss on sale of discontinued operations...................     $ 9,636
                                                                     ======
</TABLE>


                                       12
<PAGE>

The consolidated Statement of Operations for the discontinued segment for the
quarter and nine months ended October 1, 2000 was as follows:

<TABLE>
<CAPTION>
                                                                        Quarter ended                 Nine months ended
                                                                        -------------                 -----------------
                                                                    Sept 26,           Oct 1,       Sept 26,          Oct 1,
                                                                      1999             2000           1999            2000
                                                                      ----             ----           ----            ----
<S>                                                               <C>             <C>              <C>             <C>
Net revenues...............................................        $ 3,189          $     -        $11,467         $ 8,616
Cost of goods sold.........................................         (2,937)               -         (9,830)         (7,153)
                                                                     -----             ----         ------           -----
     Gross profit..........................................            252                -          1,637           1,463
Selling, general, and administrative expenses..............           (324)               -         (1,282)           (905)
Restructuring charge.......................................              -                -           (617)              -
                                                                     -----             ----         ------           -----
     Operating (loss) income...............................            (72)               -           (262)            558
  Interest income..........................................             65                -            135             149
  Other income (expense) net...............................              -                -              -             (75)
  Loss on dispositions of property, plant and equipment....              -                -              -             (11)
                                                                     -----             ----         ------           -----
     (Loss) profit before income taxes.....................             (7)               -           (127)            621
Provision for income taxes.................................            (91)               -            (20)           (179)
                                                                     -----             ----         ------           -----
     Net (loss) profit applicable to common shareholders...        $   (98)         $     -        $  (147)        $   442
                                                                     =====             ====         ======           =====
Net loss applicable to common shareholders per share.......        $ (1.39)         $     -        $ (2.21)        $  6.03
                                                                     =====             ====         ======           =====
</TABLE>


10.  Segmental Information: Reportable Business Segments

The Company manages its business in six reportable segments as shown in the
following tables. Consolidation adjustments, certain small operating companies,
non-operating companies and the headquarters are included in "Other companies".
The reportable segments are managed separately because each business has
differing customer requirements, either as a result of the regional environment
of the country or differences in products and services offered. A summary of net
revenues and operating income categorized by business segment, excluding the
Sturmey Archer business segment disposed of on June 30, 2000, is as follows (in
thousands):

<TABLE>
<CAPTION>
                                                                     Quarter ended                 Nine months ended
                                                                     -------------                 -----------------
                                                                  Sept 26,         Oct 1,           Sept 26,        Oct 1,
                                                                    1999            2000             1999           2000
                                                                  unaudited      unaudited        unaudited      unaudited
                                                                  ---------      ---------        ---------      ---------
<S>                                                               <C>             <C>             <C>             <C>
Net revenues:
  Raleigh U.K..............................................       $ 21,137        $ 17,392        $ 55,723        $ 46,160
  Gazelle, The Netherlands.................................         20,055          19,585          94,518          99,427
  Derby Germany............................................         24,836          23,870         120,061         132,926
  Derby U.S.A..............................................         25,902          25,723          84,940          81,433
  Raleigh Canada...........................................          1,417           2,093          19,503          22,720
  Probike, South Africa....................................          3,479           4,106          10,413          11,660
  Other companies..........................................          4,439           6,465          11,347          13,894
                                                                   -------          ------         -------         -------
     Total net revenues....................................       $101,265        $ 99,234        $396,505        $408,220
                                                                   -------          ------         -------         -------
</TABLE>


                                       13
<PAGE>

<TABLE>
<CAPTION>
                                                                     Quarter ended                 Nine months ended
                                                                     -------------                 -----------------
                                                                  Sept 26,         Oct 1,           Sept 26,        Oct 1,
                                                                    1999            2000             1999           2000
                                                                  unaudited      unaudited        unaudited      unaudited
                                                                  ---------      ---------        ---------      ---------
<S>                                                               <C>             <C>             <C>             <C>
Operating income:
  Raleigh U.K..............................................       $  1,703        $ (1,020)       $   (113)       $ (1,244)
  Gazelle, The Netherlands.................................          1,538              71          13,144          12,824
  Derby Germany............................................         (3,245)        (16,052)          3,706          (8,025)
  Derby U.S.A..............................................             (7)         (5,402)            880          (7,916)
  Raleigh Canada...........................................           (101)           (276)          1,992           1,925
  Probike, South Africa....................................            163             258             437             717
  Other companies..........................................         (1,440)         (2,357)         (3,092)         (6,913)
                                                                   -------          ------         -------         -------
     Underlying operating income...........................         (1,389)        (24,778)         16,954          (8,632)
        Restructuring charge...............................            (67)           (658)         (6,532)           (770)
        Non-recurring items................................            (57)           (139)         (1,436)           (200)
        Gain on dispositions of property, plant and
         equipment.........................................              -           2,171               -           1,602
                                                                   -------          ------         -------         -------
     Total operating income................................       $ (1,513)       $(23,404)       $  8,986        $ (8,000)
                                                                   =======          ======         =======         =======
</TABLE>


                                       14
<PAGE>

11.  Lyon Investments B.V. Summarized Financial Information

Lyon Investments B.V. ("Lyon"), a Dutch company, is a wholly owned subsidiary of
the Company which is a co-issuer of the $100,000,000 of 10 percent Senior Notes
and the DM110,000,000 of 9 3/8 percent Senior Notes (collectively, the "Senior
Notes"). As co-issuers, Lyon and the Company are joint and severally liable with
respect to the Senior Notes. Lyon received $20,250,000 plus DM110,000,000 of the
issue proceeds of the Senior Notes, which are shown as liabilities in Lyon's
balance sheet. The Company received $79,750,000 of the issue proceeds, which
are shown as liabilities on the Company's unconsolidated balance sheet. As
co-issuer, Lyon has a contingent liability for the $79,750,000 of proceeds due
by the Company should the Company default in servicing those Senior Notes.
Sturmey Archer Europa B.V., a subsidiary of Derby Nederland B.V. was sold to
Lenark Ltd on June 30, 2000 as part of the disposal of the Sturmey Archer
business segment. The following summarized financial information sets forth the
combined financial position and results of operations of Lyon, together with its
subsidiaries, Derby Nederland B.V. and Engelbert Wiener Bike Parts GmbH. Derby
Nederland B.V. is a holding company owning 100 percent of Koninklijke Gazelle
B.V. and Raleigh B.V.

                             Lyon Investments B.V.
                     Summarized Consolidated Balance Sheets
                             (Dollars in thousands)

<TABLE>
<CAPTION>
                                                                           Dec 31, 1999    Oct 1, 2000
                                                                           ------------    -----------
Assets                                                                                      unaudited
Current assets :
<S>                                                                        <C>            <C>
  Cash and cash equivalents..............................................       $  7,817       $  5,202
  Accounts receivable, net...............................................         11,642         10,206
  Inventories............................................................         20,986         17,690
  Loans to internal group companies......................................        103,906        111,808
  Other current assets...................................................          6,799          7,618
                                                                                 -------        -------
     Total current assets................................................        151,150        152,524
                                                                                 -------        -------
Property, plant and equipment, net.......................................          9,805          8,506
Intangibles, net.........................................................          2,080          1,657
Prepaid pension asset....................................................         16,807         15,949
                                                                                 -------        -------
     Total assets........................................................       $179,842       $178,636
                                                                                 =======        =======
                     Liabilities and Shareholders' Deficit
Current liabilities:
  Loans from internal group companies....................................       $ 78,189        $ 73,493
  Short-term borrowings..................................................         26,567          24,251
  Other current liabilities..............................................         22,876          27,464
                                                                                 -------         -------
     Total current liabilities...........................................        127,632         125,208
Other liabilities:
  10% $100,000,000 Senior Notes..........................................         20,250          20,250
  9 3/8% DM110,000,000 Senior Notes......................................         56,410          49,327
  Other liabilities......................................................          5,791           5,498
                                                                                 -------         -------
     Total liabilities...................................................        210,083         200,283
Shareholders' deficit....................................................        (30,241)        (21,647)
                                                                                 -------         -------
     Total liabilities and shareholders' deficit.........................       $179,842        $178,636
                                                                                 =======         =======
</TABLE>


                                       15
<PAGE>

                             Lyon Investments B.V.
           Unaudited Summarized Consolidated Statements of Operations
                             (Dollars in thousands)

<TABLE>
<CAPTION>
                                                                     Quarter ended                 Nine months ended
                                                                     -------------                 -----------------
                                                                  Sept 26,         Oct 1,         Sept 26,        Oct 1,
                                                                    1999            2000            1999           2000
                                                                    ----            ----            ----           ----
<S>                                                               <C>             <C>             <C>             <C>
Net revenues...............................................       $ 27,193        $ 28,253        $116,159        $123,401
Cost of goods sold.........................................        (21,740)        (23,156)        (87,827)        (94,085)
                                                                    ------          ------          ------          ------
     Gross profit..........................................          5,453           5,097          28,332          29,316
Selling, general, and administrative expenses..............         (4,060)         (4,973)        (15,313)        (16,500)
                                                                    ------          ------          ------          ------
     Operating income......................................          1,393             124          13,019          12,816
Other income (expense):
  Interest expense.........................................         (3,473)         (2,762)        (11,326)        (10,267)
  Interest income..........................................          1,704           1,329           5,529           5,545
  Other income net.........................................              -              (2)              -               -
                                                                    ------          ------          ------          ------
     Income (loss) before income taxes.....................           (376)         (1,311)          7,222           8,094
Provision for income taxes.................................            110             159          (2,497)         (3,272)
                                                                    ------          ------          ------          ------
  Income (loss) from continuing operations.................           (266)         (1,152)          4,725           4,822
Discontinued operations:
  Income (loss) from discontinued operations...............            (11)              -              37              80
  Gain on sale of discontinued operations..................              -               -               -             160
                                                                    ------          ------          ------          ------
  Profit (loss) on discontinued operations.................            (11)              -              37             240
                                                                    ------          ------          ------          ------
     Net income (loss).....................................       $   (277)       $ (1,152)       $  4,762        $  5,062
                                                                    ======          ======          ======          ======
</TABLE>


                                       16
<PAGE>

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

Overview

The Company is a world-leading designer, manufacturer and marketer of bicycles.
The Company holds the leading market share in the United Kingdom, The
Netherlands, Canada and Ireland, holds the leading market share in the adult
bicycle market in Germany and is also a leading bicycle supplier in the United
States. Competing primarily in the medium-to premium-priced market, the Company
owns or licenses many of the most recognized brand names in the bicycle
industry, including leading global brands such as Raleigh, Diamond Back, Nishiki
and Univega, and leading regional brands such as Gazelle in The Netherlands and
Kalkhoff, Musing, Winora and Staiger in Germany. The Company designs,
manufactures and markets a wide range of bicycles in all major product
categories: (i) all-terrain or mountain bicycles ("M.T.B.s"), (ii) city
bicycles, also called touring or upright bicycles, (iii) hybrid bicycles, also
called comfort or cross bicycles, (iv) juvenile bicycles, including bicycle
motocross ("B.M.X.") bicycles, and (v) race/road bicycles. The Company
distributes branded bicycles through extensive local market networks of
independent bicycle dealers ("I.B.D.s") as well as through national retailers,
and distributes private label bicycles through mass merchandisers and specialty
stores.

Through a series of acquisitions and plant expansions, the Group has created a
global bicycle business distinguished by its leading market positions, low cost
production, extensive distribution network and reputation for high quality.
Organized in 1986 for the purpose of acquiring the Raleigh, Gazelle and Sturmey
Archer bicycle and bicycle component businesses from TI Group plc, the Group
expanded into the United States and Germany in 1988. From 1992 to 1993, taking
advantage of substantial incentives from the German government the Group built a
factory in Rostock, in the former German Democratic Republic. Since then, the
Group has acquired additional well-known brands and leveraged its existing
manufacturing plants and component sourcing operations to lower unit costs for
its acquired businesses.

On February 4, 1999, the Company acquired the assets (and assumed certain
liabilities) of the Diamond Back Group for approximately $44.3 million in cash.
The Diamond Back Group consisted of Diamond Back International Company Limited,
a private British Virgin Islands company ("Diamond Back"), Western States Import
Company Inc., a Delaware corporation ("Western States") and Bejka Trading A.B.,
a private Swedish company ("Bejka"), each of which was engaged in the bicycle,
bicycle parts and accessories and fitness equipment distribution business.
Western States and Bejka had worldwide revenues of approximately $62.9 million
and $3.1 million, respectively, in 1998. Diamond Back was essentially a holding
company for the company's intellectual property and did not generate material
revenues. The Company financed the acquisition of the Diamond Back Group by
issuing $20 million principal amount in a Subordinated Note to Vencap Holding
(1992) PTE Ltd. and $22.75 million in Class C common stock to DC Cycle, L.L.C.
and Perseus Cycle L.L.C. The Subordinated Note matures in 2010 and bears
interest at an annual rate of 19% compounded daily.

The Company's operations are concentrated in the United Kingdom, The
Netherlands, Germany, the United States and Canada, with manufacturing
operations in these countries, each led by experienced local management.

On June 30, 2000 the Company sold the business and assets of Sturmey Archer
which was engaged in the manufacture of bicycle components and other engineering
components. The purchaser assumed $4.0 million of liabilities in consideration
of the sale. Sturmey Archer had revenues of $20.6 million and EBITDA of $0.6
million in 1999.

The Company maintains marketing or purchasing operations in six additional
countries. Each local operation manages national distribution channels, dealer
service and working capital and benefits from shared product design and
manufacturing technologies as well as from economies of scale generated by the
Company's aggregate purchasing power. Consequently, each local operation has the
flexibility to respond to shifts in local market demand and product preference.

In 1999, 54% of the Company's net revenues, excluding Sturmey Archer, were
denominated in currencies, linked to the Euro, 22% were denominated in U.S.
dollars, 14% were denominated in pounds sterling and


                                       17
<PAGE>

10% were denominated in other currencies. The Company reduces its currency
exposure by maintaining operations in the major markets in which it sells its
products.

Results of Operations

The Company manages its business in six major operating units as shown in the
following table. Consolidation adjustments, certain small operating companies,
non-operating companies and the headquarters are included in "Other companies".
All comparisons in the following discussion and analysis are against the
corresponding quarter and nine months ended September 26, 1999, unless otherwise
stated. Operating unit figures for 1999 have been re-translated using 2000
foreign exchange rates to facilitate comparison. The results of Sturmey Archer
for 1999 and 2000 have been excluded from the calculation of operating income,
but included in the balance sheets and statements of cash flows.

<TABLE>
<CAPTION>
                                                                     Quarter ended                 Nine months ended
                                                                     -------------                 -----------------
                                                                  Sept 26,         Oct 1,         Sept 26,        Oct 1,
                                                                    1999            2000            1999           2000
                                                                    ----            ----            ----           ----
<S>                                                               <C>             <C>             <C>             <C>
Units sold:
Thousands of bicycles
Raleigh U.K................................................            128            103            323            264
Gazelle....................................................             57             58            257            290
Derby Germany..............................................            102             89            480            551
Derby U.S.A................................................            121            113            367            339
Raleigh Canada.............................................             15             22            220            259
Probike....................................................             34             51             93            136
Other companies and group transactions.....................              5              8             10             14
                                                                       ---            ---          -----          -----
  Total units sold.........................................            462            444          1,750          1,853
                                                                       ===            ===          =====          =====
</TABLE>

Units sold. Units sold decreased by 18 thousand units and increased by 103
thousand units for the quarter and nine months ended October 1, 2000. Organic
growth achieved was 55 thousand units in the nine month period compared with
year ago, representing an annual volume growth rate of approximately 3%. 16
thousand units of the increase represented Diamond Back sales in January 1999
not included in the 1999 results as that business was acquired on February 4,
1999 and 32 thousand units of the increase related to the 5 days through October
1, 1999 included in the fourth quarter's results in 1999. Particularly strong
growth was seen at Gazelle and Derby Germany following successful product range
launches, advertising and lower retail inventories. In Canada, sales grew in the
private label channel as orders were won from offshore competitors, while
Probike in South Africa increased inventory levels to avoid sales lost in
previous years when this was cut-back too far. The change in sales volume at
Raleigh U.K. arose because a major customer ended 1999 with excess inventory and
cut back its purchase from 12 thousand units in the first quarter of 1999 to
less than 1 thousand units in the first quarter of 2000 while sales have since
suffered from the introduction of competing brands, leading to a reduction of 29
thousand units in sales for the nine months ended October 1, 2000. Sales also
suffered from less availability from stock due to the longer lead-time on out-
sourced frames compared with in-house manufacture which ceased in December 1999:
this is estimated to have caused the loss of sales of 15 thousand units as
demand was concentrated more towards the lower price-points than had been
anticipated.

For the quarter ended October 1, 2000, UK sales were adversely affected by wet
weather and low availability of those models in demand, while both manufacturing
plants in  Germany were shut down for an extended period to reduce finished
inventories. The sales force in U.S.A. was reorganized in August 2000 to
eliminate overlapping territories and reduce expenses through increased tele-
marketing, although this has had an adverse impact on sales in the transition
period. Probike increased its marketing activity and its distribution through
national retailers in 2000, which, together with better inventory availability,
is growing sales at close to 50%.


                                       18
<PAGE>

<TABLE>
<CAPTION>
                                                                     Quarter ended                 Nine months ended
                                                                     -------------                 -----------------
                                                                  Sept 26,         Oct 1,         Sept 26,        Oct 1,
                                                                    1999            2000            1999           2000
                                                                    ----            ----            ----           ----
<S>                                                               <C>             <C>             <C>             <C>
Net revenues:
$ millions
Raleigh U.K................................................         $ 19.6          $17.4         $ 52.9         $ 46.2
Gazelle....................................................           17.3           19.6           82.8           99.4
Derby Germany..............................................           21.9           23.8          105.6          132.9
Derby U.S.A................................................           25.9           25.7           84.9           81.4
Raleigh Canada.............................................            1.5            2.1           20.1           22.7
Probike....................................................            3.0            4.1            9.5           11.7
Other companies and group transactions.....................            4.1            6.5           10.2           13.9
                                                                     -----          -----          -----         ------
  Total at comparable foreign exchange rates...............           93.3           99.2          366.0          408.2
  Re-translation to actual foreign exchange rates..........            8.0              -           30.5              -
                                                                     -----           ----          -----          -----
  Total net revenues as reported...........................         $101.3          $99.2         $396.5         $408.2
                                                                     =====           ====          =====          =====
</TABLE>

Net revenues. Net revenues at comparable foreign exchange rates for the quarter
and nine months ended October 1, 2000 grew by $5.9 million (6.4%) and $42.2
million (11.5%). This was driven by the change in bicycle units sold of 3.9%
decrease and 5.9% increase for those periods and an increase in average unit
selling price of 10.6% and 5.5% for the same periods. The increase in price was
driven by an increase in models sold with suspension, offset by a weaker mix
from increasing sales through mass merchants. The weakness of the Euro in 2000
reduced the reported growth in consolidated net revenues by more than 8
percentage points upon translation of net revenues into U.S. Dollars at the
actual rates applicable to each year. Sales of parts and accessories saw double
digit percentage growth in all markets apart from the U.K. and the U.S.A.. Parts
and accessories revenues fell in the third quarter in the U.K. as the disruption
of relocating the distribution center continued in July, but were still ahead of
year ago for the first nine months. Parts and accessories revenues fell at Derby
U.S.A. as the sales force was reorganized and due to the disruption while the
Diamond Back and Raleigh parts and accessories warehousing was consolidated. The
recovery seen in the Diamond Back fitness business in the last quarter of 1999
with the launch of the new range of products continued, with revenues in the
quarter 60% up on year ago.

Gross profit. Gross profit of $4.3 million for the quarter ended October 1, 2000
compares with $22.7 million for the same period in 1999. The drop was the result
of inventory adjustments in Germany as failures in the implementation of the new
ERP system were corrected, totalling $6.8 million, plus a $3.7 million increase
in the provision for slow moving inventory in Germany. Although it is clear that
such failures existed in both the first and second quarters, it is not possible,
retrospectively, to quantify their effects on the results for those quarters.
Therefore, there has been no restatement of the first and second quarters'
results. Additionally, because this quarter's results include the total
correction resulting from the failures in the implementation of the ERP system,
it is difficult to draw meaningful comparisons with the results for the quarter
ended September 26, 1999. However, meaningful comparisons with the results for
the nine months ended September 26, 1999 are possible as the cumulative effect
of the failures referred to above has been appropriately reflected in the
results for the nine months ended October 1, 2000 and no such failures occurred
in the nine months ended September 26, 1999. The slow moving inventory arose
from the ordering of excess components, also due to failures in the
implementation of the ERP system. Inventory reserves in U.K. and U.S.A. were
also increased by $2.3 million in aggregate to cover inventory issues following
changes in manufacturing methods at those companies. Surplus inventory arose in
U.K. as the manufacture of frames stopped at the beginning of the year and an
inflexible manufacturing procedure was introduced. The U.S.A. geared up to
double shift working in the first half of 2000, but this was found to be
uneconomic and has reverted to single-shift working. Excess component inventory
built-up in that period as production did not achieve anticipated levels. In
addition, margins fell by 5.4% across all companies. This was mainly due to the
weakening of the Euro and sterling against the U.S. dollar, which increased the
imported component costs, in local currency, at the European operations.
Furthermore, discounting necessary to both close out 2000 model year products
before the September introduction of 2001 models in U.S.A. and to use up surplus
components in Germany reduced gross margins. Additional factors included a
weaker distribution mix, with a higher proportion of mass merchant sales in
U.K., Germany and Canada, plus lower recovery of production expenses on the
lower production volumes.

The gross profit of $79.8 million for the nine months ended October 1, 2000 was
$15.7 million below the gross profit for the same period in 1999. For the first
half year the gross margin was only 0.2 percentage points below year ago, with
additional volume increasing the gross profit to $2.7 million higher than year
ago: the third quarter adverse variance of $18.4 reduced the gross profit for
the nine months ended to $15.7 million lower than year ago.


                                       19
<PAGE>

<TABLE>
<CAPTION>
                                                                     Quarter ended                 Nine months ended
                                                                     -------------                 -----------------
                                                                  Sept 26,         Oct 1,         Sept 26,        Oct 1,
                                                                    1999            2000            1999           2000
                                                                    ----            ----            ----           ----
<S>                                                               <C>             <C>             <C>             <C>
Selling, general and administrative expenses:
$ millions
Translated at comparable foreign exchange rates............          $22.3          $29.1          $73.2          $88.4
Re-translation to actual foreign exchange rates............            1.8              -            5.3              -
                                                                     -----           ----           ----           -----
  Total selling general and administrative expenses as
   reported................................................          $24.1          $29.1          $78.5          $88.4
                                                                      ====           ====           ====           ====
</TABLE>

Selling, general and administrative expenses. Selling, general and
administrative expenses at comparable foreign exchange rates increased by $6.8
million and $15.2 million for the quarter and nine months ended October 1, 2000.
This included $1.6 million of expenses at Diamond Back in January 1999 not
included in the 1999 results as that business was acquired on February 4, 1999
and the costs of corporate marketing initiatives, sourcing project fees, the
corporate headquarters and Bikeshop.com of $1.8 million and $5.3 million for the
quarter and nine months ended October 1, 2000: neither of these had been
established in the first half of 1999. Distribution expenses increased by $1.0
million and $3.9 million for the quarter and nine months ended October 1, 2000
due to lower recharges to customers as an incentive to place increased orders
plus higher freight rates. In addition, the allowance for doubtful trade
accounts at Raleigh USA was increased by $1.5 million to cover the increase in
accounts receivable over 60-days overdue. The remaining increases in expenses
arose in Holland, Germany and USA, where administration expenses increased from
lower discounts received, legal and recruiting costs, plus higher bonuses at
Gazelle. The above increases were reduced upon translation into U.S. Dollars at
the actual rates applicable for each year, due to the weakness of the Euro in
2000.


<TABLE>
<CAPTION>
                                                                     Quarter ended                 Nine months ended
                                                                     -------------                 -----------------
                                                                  Sept 26,         Oct 1,         Sept 26,        Oct 1,
                                                                    1999            2000            1999           2000
                                                                    ----            ----            ----           ----
<S>                                                               <C>             <C>             <C>             <C>
Operating income:
$ millions
Raleigh U.K................................................          $ 1.9          $ (1.0)          $ 0.2           $(1.2)
Gazelle....................................................            1.6             0.9            11.8            13.7
Derby Germany..............................................           (2.7)          (16.0)            3.4            (8.0)
Derby U.S.A................................................              -            (5.4)            0.9            (7.9)
Raleigh Canada.............................................           (0.1)           (0.3)            2.0             1.9
Probike....................................................            0.2             0.2             0.4             0.7
Other companies and group transactions.....................           (1.6)           (3.2)           (3.2)           (7.8)
                                                                      ----            ----             ---            -----
  Underlying operating income at comparable foreign                   (0.7)          (24.8)           15.5            (8.6)
   exchange rates..........................................
     Re-translation to actual foreign exchange rates.......           (0.6)              -             1.5               -
     Restructuring charge..................................           (0.1)           (0.7)           (6.5)           (0.8)
     Non-recurring items...................................           (0.1)           (0.1)           (1.5)           (0.2)
     Gain on dispositions of property, plant and equipment.              -             2.2               -             1.6
                                                                      ----            ----             ---            -----
  Total operating income as reported.......................          $(1.5)         $(23.4)          $ 9.0           $(8.0)
                                                                      ====            ====             ===            =====
</TABLE>

Operating income. The underlying operating loss at comparable foreign exchange
rates, of $24.8 million and $8.6 million for the quarter and nine months ended
October 1, 2000, compares with a loss of $0.7 million for the same quarter in
the previous year and operating income of $15.5 million for the nine months
ended September 26, 1999. The reversal in operating results of $24.1 million for
the quarter and nine months ended October 1, 2000 compared with year ago, was
the result of the reduction in gross margin at comparable foreign exchange rates
of $17.4 million and $9.0 million respectively for the same periods and

                                       20
<PAGE>
increases of $6.8 million and $15.2 million in selling, general and
administrative expenses. The 2000 figures were reduced, relative to 1999, upon
translation into U.S. Dollars at the actual foreign exchange rates applicable
for each year, due to the weakness of the Euro.

Restructuring charge and non-recurring items. The Company reorganized parts of
its business in 1999, as described in Notes 2 and 3 of the attached financial
statements, at a total cost of $8.7 million, of which $8.0 million arose in the
first nine months of 1999. In 2000 the U.S. sales forces for Raleigh and Diamond
Back have been combined, resulting in employee termination expenses of $0.6
million, while $0.2 million of expenses were incurred in the relocation of the
U.K. parts and accessories business. $0.2 million of expenses incurred in the
investigation of the German ERP system issues have been expensed as a non-
recurring item.

<TABLE>
<CAPTION>
                                                                     Quarter ended                 Nine months ended
                                                                     -------------                 -----------------
                                                                  Sept 26,         Oct 1,         Sept 26,        Oct 1,
                                                                    1999            2000            1999           2000
                                                                    ----            ----            ----           ----
<S>                                                               <C>             <C>             <C>             <C>

Interest expense:
$ millions
Senior Notes...............................................           $3.8          $ 3.7          $11.6          $11.3
Subordinated Note..........................................            1.1            1.3            2.8            3.8
Revolving credit facility..................................            0.9            0.7            3.3            3.8
Bridge loan................................................              -              -              -            2.9
Other interest.............................................            0.1            0.5            0.6            1.1
Amortization of deferred financing costs...................            0.5            0.5            1.4            1.4
                                                                       ---           ----           ----           ----
  Total interest expense...................................           $6.4          $ 6.7          $19.7          $24.3
                                                                       ===           ====           ====           ====
</TABLE>

Interest expense. Interest expense increased by $0.3 million and $4.6 million
for the quarter and  nine months ended October 1, 2000, of which $2.9 million
represents the fair value of Class C common stock warrants issued in the first
quarter in consideration for the use of the bridge loan. The remaining increase
was caused by four factors: a longer accounting period, higher revolver
borrowings, interest paid to vendors on overdue accounts payable plus interest
on the Subordinated Note for January 2000 and the effect of compounding the PIK
interest thereon: the Subordinated Note was issued on February 4, 1999 and
therefore the 1999 nine month figures only include 8 months interest on the
Subordinated Note. Interest on the Subordinated Note is paid-in-kind by way of
the issue of further subordinated notes.

Interest income. Interest income was earned on the cash proceeds of a property
disposition in December 1999, which were placed temporarily on deposit during
the first quarter of 2000.

Gain on dispositions of property, plant and equipment. The final part of the
UK manufacturing site was sold in the third quarter for $3.2 million cash,
realizing a gain of $2.2 million over book value. Additional costs of $0.6
million associated with the property disposition in December 1999 were
identified in the first quarter of 2000 and therefore expensed.

<TABLE>
<CAPTION>
                                                                     Quarter ended                 Nine months ended
                                                                     -------------                 -----------------
                                                                  Sept 26,         Oct 1,         Sept 26,        Oct 1,
                                                                    1999            2000            1999           2000
                                                                    ----            ----            ----           ----
<S>                                                               <C>             <C>             <C>             <C>
Provision for income taxes:
$ millions
Current taxes..............................................          $(0.6)          $ 0.2          $ 2.2           $ 3.7
Deferred taxes.............................................            0.1             0.5           (2.8)            1.5
                                                                      ----             ---           ----            ----
  Total provision for income taxes.........................          $(0.5)          $ 0.7          $(0.6)          $ 5.2
                                                                      ====             ===           ====            ====
</TABLE>

Provision for income taxes. Deferred tax has been calculated in 2000 using the
same more prudent assumptions first adopted in the 1999 year end financials,
resulting in a reduction in the deferred tax recovery. Taxable losses continue
to be made in certain jurisdictions, including Germany, which cannot be offset
against the taxable income in other jurisdictions, including The Netherlands
where income has increased, leading to an increase in the provision for current
income taxes in 2000.

Net income. The net loss increased by $23.7 million and $34.5 million in the
quarter and nine months ended October 1, 2000. The increase in loss was the

                                       21
<PAGE>
result of the lower gross profit, higher selling, general and administrative,
higher interest expense, a book loss of $9.6 million on the sale of Sturmey
Archer in the second quarter and a higher provision for income taxes, offset by
a restructuring charge in 1999.

Dividends accrued on preferred stock. Dividends were not accrued on the
preferred stock in the first quarter of 1999 to correct an over-accrual in 1998.


<TABLE>
<CAPTION>
                                                                     Quarter ended                 Nine months ended
                                                                     -------------                 -----------------
                                                                  Sept 26,         Oct 1,         Sept 26,        Oct 1,
                                                                    1999            2000            1999           2000
                                                                    ----            ----            ----           ----
<S>                                                               <C>             <C>             <C>             <C>
EBITDA:
$ millions
Raleigh U.K................................................          $ 1.8          $ (1.0)          $ 0.7           $(1.2)
Gazelle....................................................            1.5             1.4            12.0            14.6
Derby Germany..............................................           (2.2)          (15.2)            5.5            (5.3)
Derby U.S.A................................................            0.2            (5.3)            1.4            (7.4)
Raleigh Canada.............................................           (0.1)           (0.2)            2.3             2.3
Probike....................................................            0.2             0.3             0.5             0.8
Other companies and group transactions.....................           (1.2)           (2.8)           (2.4)           (6.9)
                                                                      ----            ----             ---             ---
  Total EBITDA at comparable exchange rates................            0.2           (22.8)           20.0            (3.1)
  Retranslation to actual foreign exchange rates...........              -               -             2.2               -
                                                                      ----            ----             ---             ---
  Total EBITDA as reported.................................          $ 0.2          $(22.8)          $22.2           $(3.1)
                                                                      ====            ====            ====            =====
</TABLE>

EBITDA. EBITDA at comparable exchange rates decreased by $23.0 million in the
quarter compared with year ago, in line with the decrease in underlying
operating income explained above. This produced an EBITDA loss for the first
nine months of $3.1 million, $23.1 million below year ago at comparable exchange
rates.

EBITDA is calculated as follows (excluding Sturmey Archer):
<TABLE>
<CAPTION>
                                                                     Quarter ended                 Nine months ended
                                                                     -------------                 -----------------
                                                                  Sept 26,         Oct 1,         Sept 26,        Oct 1,
                                                                    1999            2000            1999           2000
                                                                    ----            ----            ----           ----
<S>                                                               <C>             <C>             <C>             <C>
EBITDA:
$ millions
 Underlying operating income at actual foreign exchange                $(1.3)         $(24.8)          $17.0           $(8.6)
 rates.....................................................
Foreign currency contracts allocated to other income.......               -             0.7               -             1.2
Depreciation...............................................             2.0             1.7             6.7             5.6
Amortization
  Intangibles..............................................             0.1             0.2             0.4             0.4
  Investment grants........................................            (0.1)           (0.1)           (0.4)           (0.3)
  Positive goodwill........................................             0.1             0.1             0.3             0.4
  Negative goodwill........................................            (0.1)           (0.1)           (0.3)           (0.3)
  Pension transition asset.................................            (0.5)           (0.5)           (1.5)           (1.5)
                                                                       ----           -----            ----            -----
                                                                      $ 0.2          $(22.8)          $22.2           $(3.1)
                                                                       ====           =====            ====            =====
</TABLE>

From September 27, 1999 the Company did not designate its forward foreign
currency exchange contracts as hedges, recording any realized gain or loss
through other income in the income statement in accordance with SFAS 133. As all
of these contracts were initiated to mitigate the Company's foreign currency
trading transaction exposure: the realized gain of $0.7 million and $1.2 million
in the quarter and nine months ended October 1, 2000 arising from them has been
included in EBITDA to match these contracts with the transactions they relate
to, albeit that they do not meet all the hedge designation requirements of SFAS
133. The resulting EBITDA is consistent with the calculation used for the
quarter ended September 26, 1999, when the realized gain or loss resulting from
all such hedge contracts was included in operating income.

                                       22
<PAGE>
Depreciation reduced in 2000 following the disposal of the U.K. frame
manufacturing equipment in December 1999.

Liquidity and Capital Resources

Demand for bicycles in the Company's principal markets is seasonal,
characterized in most cases by a majority of consumer sales in the spring and
summer months. The exceptions to this are in the United Kingdom, South Africa
and Ireland, where consumer sales of bicycles increase in the months preceding
Christmas: accordingly, dealers' peak purchasing months in those countries are
October and November when they build inventory in anticipation of Christmas
sales of juvenile bicycles. Excluding this holiday seasonality, the Company's
working capital requirements are greatest during February, March and April (the
Company's "Peak Season") as receivable levels increase. The Company offers
extended credit terms on sales during the months prior to the Peak Season,
although the Company encourages early payments through trade discounts.

Finished goods inventory remains relatively constant throughout the fiscal year
and the level of raw materials increases and decreases normally only to
accommodate production needs. Work in process represents, on average, nine days'
production. Inventory levels should reach a minimum at the end of the season.

Net cash flows provided by operating activities decreased by $13.5 million to a
$5.7 million inflow for the first nine months from an inflow of $19.2 million in
1999. Five of the constituent elements of cash flow changed significantly year-
on-year. Firstly, operating income fell by $17.0 million as discussed in the
previous section. Secondly, although receivables were above year ago due to
higher revenues, the increase was actually $5.1 million lower due to an $11.0
million higher starting position in 2000 (including the Diamond Back acquisition
balance sheet in the 1999 starting position) caused by strong sales in the final
quarter of 1999. Third, higher planned production, together with unforeseen
production arrears in Germany and a fall in UK demand combined with an inventory
mix mis-aligned with market requirements, lead to an accumulation of inventories
in those countries and a $9.2 million lower overall decrease in inventories.
Fourth, the credit period taken from vendors has increased by 18 days,
generating $8.6 million of cash, while other liabilities dropped by $1.6
million, compared with a $5.0 million increase in 1999, as restructuring
expenses were accrued in the second quarter of 1999 and largely disbursed in the
last quarter of 1999 and the first quarter of 2000. Finally, income taxes paid
were $2.7 million net this period, compared with $7.3 million in the first nine
months of the previous year when tax postponed from 1997 and 1998 was paid.

Cash on hand at the beginning of the year was applied to the repayment of short-
term bank borrowings. Drawings of $30.8 million under the revolving credit
facility were repaid during the period, mainly from the proceeds of the $7.0
million bridge loan, which was converted into Junior Subordinated notes on July
31, 2000, the application of the $12.7 million cash proceeds of the property
disposal made in December 1999 and $9.1 million of cash on hand at the end of
1999. At the end of the period $26.7 million of the revolving credit facility
was unutilized and cash of $7.2 million was held.

The Company adopted SFAS 87, "Employers' Accounting for Pensions and other Post
Retirement Benefits" on January 1, 1993. The impact of adopting SFAS 87 was the
recognition of a transition asset of $37.8 million. The transition asset is
being amortized into income over 15 years from January 1, 1989, the effective
date of SFAS 87. Net periodic pension income was $3.9 million in the first nine
months of 1999 and 2000. Net periodic pension income includes amortization of
the transition asset into income of $1.8 million and $1.7 million in the first
nine months of 1999 and 2000.

The Company's capital expenditures were $4.5 million and $6.5 million in the
first nine months of 1999 and 2000. Apart from $0.8 million invested in the UK
relocating the parts and accessories distribution center and reorganizing the
manufacturing following the cessation of frame manufacture and $0.7 million
invested in Bikeshop.com systems, this comprised (i) on-going cost reduction
projects, (ii) replacements and (iii) items required to satisfy statutory
environmental and health and safety legislation.

The Company is primarily financed by equity purchased by Thayer, Perseus, DICSA
and management as part of a recapitalization in May 1998 and subsequently, plus
retained equity that was not recapitalized of, in aggregate, $135.2 million and

                                       23
<PAGE>
debt in the form of Senior Notes, the revolving credit facility and subordinated
notes. The Company incurred significant indebtedness in connection with the
Recapitalization. As of October 1, 2000, the Company had $233.4 million of
combined indebtedness, comprising $149.3 million of Senior Notes, a $20.0
million Subordinated Note, $7.0 million of Junior Subordinated Notes from Thayer
and Perseus, as well as $37.1 million of draw downs, $0.3 million of overdraft
and $4.9 million of guarantees under the revolving credit facility and $1.0
million of borrowings under the South African Credit Facility. The Senior Notes
are issued under Indentures which contain certain covenants that, among other
things, restrict the ability of the Company and its Restricted Subsidiaries to
incur additional indebtedness, pay dividends, redeem capital stock, redeem
subordinated obligations, make investments, undertake sales of assets and
subsidiary stock, engage in transactions with affiliates, issue capital stock,
permit liens to exist, operate in other lines of business, engage in certain
sale and leaseback transactions and engage in mergers, consolidations or sales
of all or substantially all the assets of the Company. Accordingly, certain
activities or transactions that the Company may want to pursue or enter into may
be restricted or prohibited, and such restrictions and prohibitions could, from
time to time, impact available cash on hand and the liquidity of the Company.

The Company uses derivative financial instruments including interest rate caps,
forward foreign exchange contracts, and currency options. The Company enters
into forward foreign exchange contracts and options to reduce the impact of
currency movements, principally on purchases of inventory and sales of goods
denominated in currencies other than the subsidiaries' functional currencies.
Interest rate caps were purchased to limit the blended interest rate paid on the
revolving credit facility to under 8.4% until July 2001. Currency options were
purchased to substantially maintain the value of part of the foreign operating
income upon conversion into U.S. Dollars, in order to protect the ability to
service the U.S. Dollar Senior Notes from the effect of changes in foreign
exchange rates until May 2001.

The Revolving Credit Agreement provided for a seven-year DM214 million secured
senior revolving credit facility to be made available to the Company's operating
companies. Borrowings under this revolving credit facility are available subject
to a borrowing base determined as a percentage of eligible assets. The Company's
borrowings peak in February, March and April each year. The facility was reduced
to DM183 million on June 30, 2000, the DM31 million reduction being equivalent
to the proceeds of a property sale completed in December 1999 and the working
capital of the Sturmey Archer business that was sold.

On July 31, 2000 Thayer and Perseus converted their interest free bridge loans
of $7.0 million into Junior Subordinated Notes due May 15, 2008. The Company
issued 2,500 Class C Warrants to Thayer and Perseus in consideration for the use
of the bridge loan. Interest accrues on the Junior Subordinated Notes at 18% pa
and is paid-in-kind by way of issue of further Junior Subordinated Notes.

The Company expects that the existing revolving credit facility will not be
sufficient to cover its liquidity requirements. The Company is currently
negotiating with the lenders under its Credit Agreement to increase its line of
credit and to amend certain financial covenants in the Credit Agreement. In
addition, the Company is exploring other financing options including raising new
equity and/or debt capital. No assurance can be given that the Company will be
successful in meeting these objectives. The Company's non-compliance with
certain borrowing covenants is discussed under "Restrictive loan covenants".

Quantitative and Qualitative Disclosures about Market Risk

The Company is exposed to market risk from changes in foreign currency exchange
rates and interest rates. In order to manage the risk arising from these
exposures, the Company enters into a variety of foreign currency and interest
rate contracts and options. The Company's accounting policies for derivative
instruments are included in Note 2 to the consolidated financial statements
included in the Company's form 10-K for the year ended December 31, 1999.

Foreign currency exchange rate risk

The Company has foreign currency exposures related to buying and selling in
currencies other than the functional currencies in which it operates. The
Company's net trading position is long in the Euro, Pounds Sterling, Canadian
Dollar and South African Rand, arising from its revenues in those currencies,
and short of the New Taiwan Dollar, Japanese Yen and U.S. Dollar as a result of
components purchased in those currencies. The Company had a natural currency
hedge against fluctuations in Pounds Sterling arising from its position as both
an importer and exporter in U.K. until it sold Sturmey Archer.

                                       24
<PAGE>

The Company generally introduces its new bicycle model ranges annually in the
fall of each year, at a similar time to most of its competitors. Product
specifications, component costs and selling prices are kept as stable as
possible during the model year to satisfy the requirements of mass-merchandisers
and facilitate orderly marketing of branded products amongst I.B.D.s. The
Company initiates foreign currency forward exchange contracts or options in the
fall to hedge some of its foreign currency trading transaction exposure for the
upcoming season. The fair value of such contracts at December 31, 1999 was $0.9
million. The potential loss in fair value for such financial instruments from a
hypothetical 10% adverse change in quoted foreign currency exchange rates would
be approximately $2.0 million for 1999. Each year the Company changes the
specification of its products to endeavor to optimize its competitive position
and margins. Since most of the Company's competitors purchase comparable
components from similar sources to the Company and are believed not to hedge
beyond the current season, the Company does not generally hedge its transaction
exposure beyond the end of the season, to stay competitive. Management believes
the likelihood of obtaining a competitive advantage would not justify the cost
of hedging beyond the end of the season. Sales and purchases in currencies other
than the functional currencies in which the Company operates were $30.4 million
and $127.4 million respectively in 1999, treating the currencies within the Euro
currency area as one.

The foreign currency element of the Company's debt under the Senior Notes and
revolving credit facility is generally arranged to align with the denomination
of the book value of net assets. By doing this, the Company reduces the
translation exposure of net worth to changes in foreign currency exchange rates.
The three principal exceptions are: (1) $38 million of net assets denominated in
Pounds Sterling arising from the Company's former large presence in U.K., (2)
$40 million of foreign pension assets in U.K. and The Netherlands, and, (3) $6
million denominated in South African Rand due to limits placed by the South
African Reserve Bank on the maximum indebtedness allowed by foreign owned
corporations, based on the balance sheet as at December 31, 1999.

The Company generates most of its trading income in foreign currencies. In order
to ensure that such trading income can be converted to yield sufficient U.S.
Dollars to service 67% of the interest on the $100 million 10% Senior Notes
through May 2001, currency options were purchased in 1998. These currency
options are for $6.7 million per year, selling NLG6 million, GBP2 million and
C$1.2 million. At December 31, 1999 the fair value of these currency options was
$0.1 million. As the purchaser of options has no obligations to exercise them,
any weakening of the value of the U.S. Dollar can do no more than reduce the
fair value of these currency options to zero.

Interest rate risk

Interest expense relating to the Senior Notes was $15.6 million in 1999, which
was at fixed interest rates. Interest expense on the Subordinated Note of $3.8
million in 1999 is paid-in-kind through the issue of additional Subordinated
Notes. The other major element of the Company's interest expense was $4.3
million on the revolving credit facilities in 1999. These were at floating rates
of 2.0% above the London Interbank Offer Rate through August 31, 1999 and 2.5%
thereafter. A hypothetical one percentage point shift in floating interest rates
would have a $0.7 million approximate impact on annual interest expense. As
interest rates on the revolving credit facilities have been capped at 8.4%
effective August 1998 through July 2001, increases in floating interest rates
above that level would only have limited impact on expense.

Commodity price risk

The business of the Company does not carry a significant direct exposure to the
prices of commodities.

Unsecured status of senior notes and asset encumbrance

The Senior Note Indentures permit the Company to incur certain secured
indebtedness, including indebtedness under the Revolving Credit Agreement, which
is secured and guaranteed by the obligors thereunder through a first priority
fully protected security interest in all the assets, properties and undertakings
of the Company and each other obligor thereunder where available and cost
effective to do so, and to the extent permissible by local laws. The Company has
facilities available under the Revolving Credit Agreement of DM182.9 million
($82.0 million). As of October 1, 2000, the Company had indebtedness outstanding
under the Revolving Credit Agreement of $41.4 million. Borrowings of $1.0
million under the South African Credit Facility are secured by a security
interest in certain of the assets of the Company's South African subsidiaries.
The Senior Notes are unsecured and therefore do not have the benefit of any such
collateral. Accordingly, if an event of default were to occur under the
Revolving Credit Agreement or the South African Credit Facility, the lenders

                                       25
<PAGE>
thereunder would have the right to foreclose upon the collateral securing such
indebtedness to the exclusion of the holders of the Senior Notes,
notwithstanding the existence of an event of default with respect to the Senior
Notes. In such event, the assets constituting such collateral would first be
used to repay in full all amounts outstanding under the Revolving Credit
Agreement or the South African Credit Facility, as applicable, resulting in all
or a portion of the assets of the Issuers being unavailable to satisfy the
claims of holders of the Senior Notes and other unsecured indebtedness of the
Issuers. The Company may also incur other types of secured indebtedness under
the Senior Note Indentures, including up to $20 million in indebtedness of any
type, indebtedness of an acquired company where the Company would have been able
to incur $1.00 of additional indebtedness under its Consolidated Coverage Ratio,
indebtedness in respect of performance bonds, bankers' acceptances, letters of
credit, and the like, purchase money indebtedness and capitalized lease
obligations in an aggregate amount not exceeding $10 million, indebtedness
incurred by foreign subsidiaries not exceeding $5 million, and indebtedness
incurred by a securitization entity.

Restrictive loan covenants

The Revolving Credit Agreement contains a number of covenants that, among other
things, restrict the ability of the Company and its subsidiaries to dispose of
shares in any subsidiary, dispose of assets, incur additional indebtedness,
engage in mergers and acquisitions, exercise certain options, make investments,
incur guaranty obligations, make loans, make capital distributions, enter into
joint ventures, repay the Notes, make loans or pay any dividend or distribution
to the Issuers for any reason other than (among other things) to pay interest
(but not principal) owing in respect of the Notes, incur liens and encumbrances
and permit the amount of receivables and inventory to exceed specified
thresholds.

The ability of the Company to comply with the covenants and other provisions of
the Revolving Credit Agreement may be affected by changes in general economic
and competitive conditions and by financial, business and other factors that are
beyond the Company's control. The failure to comply with the provisions of the
Revolving Credit Agreement could result in an event of default thereunder, and,
depending upon the actions of the lenders thereunder, all amounts borrowed under
the Revolving Credit Agreement, together with accrued interest, could be
declared due and payable. If the Company were not able to repay all amounts
borrowed under the Revolving Credit Agreement, together with accrued interest,
the lenders thereunder would have the right to proceed against the collateral
granted to them to secure such indebtedness.  If the indebtedness outstanding
under the Revolving Credit Agreement were to be accelerated, there can be no
assurance that the assets of the Company would be sufficient to repay in full
such indebtedness, and there can be no assurance that there would be sufficient
assets remaining after such repayments to pay amounts due in respect of any or
all of the Notes.

In addition, the Senior Note Indentures contain certain covenants that, among
other things, restrict the ability of the Company and its Restricted
Subsidiaries to incur additional indebtedness, pay dividends on and redeem
capital stock, redeem certain subordinated obligations, make investments,
undertake sales of assets and subsidiary stock, engage in certain transactions
with affiliates, sell or issue capital stock, permit liens to exist, operate in
other lines of business, engage in certain sale and leaseback transactions and
engage in mergers, consolidations or sales of all or substantially all the
assets of the Company. A failure to comply with the restrictions contained in
either of the Senior Note Indentures could result in an event of default under
such indenture.

All of the Company's freehold property and intellectual property located in
Canada, Germany, Ireland, The Netherlands, Sweden, U.K. and U.S.A. is pledged as
security for the Company's seven year revolving credit facility of
DM182,885,854.

The Company covenanted to reduce its Aggregate Financial Indebtedness, as
defined in the Revolving Credit Agreement, to $55 million on July 4, 2000.
Aggregate Financial Indebtedness, which includes undrawn letters of credit, at
that date was $59.3 million. The banks waived the default, which was corrected
by the conversion, on July 30, 2000, of the $7.0 million bridge loan to Junior
Subordinated Notes which are excluded from the definition of Aggregate Financial
Indebtedness under the Revolving Credit Agreement as amended.

At August 6, 2000 the Company breached the Inventory Days covenant, as defined
in the Revolving Credit Agreements. Additionally at October 1, 2000 the Company
breached the Consolidated Adjusted EBITDA to Consolidated Net Interest Payable,

                                       26
<PAGE>
Consolidated Adjusted EBITDA and Financial Indebtedness covenants, as defined in
the Revolving Credit Agreement. The banks granted waivers of these breaches
through October 30, 2000. The Company has currently drawn down DM118.1 million
and has ancillary facilities available to it of DM24.0 million, out of the total
facility of DM182.9  million ($82 million), but cannot make further draw downs
under the Revolving Credit Agreement until and unless the current negotiations
with the lenders are complete. No assurance can be given that the Company will
be successful in its negotiations with its lenders.


Risk of foreign exchange rate fluctuations; introduction of the Euro

The Company's business is conducted by operating subsidiaries in many countries,
and, accordingly, the Company's results of operations are subject to currency
translation risk and currency transaction risk. With respect to currency
translation risk, the results of operations of each of these operating
subsidiaries are reported in the relevant local currency and then translated
into U.S. Dollars at the applicable currency exchange rate for inclusion in the
Company's financial statements. The appreciation of the U.S. Dollar against the
local currencies of the operating subsidiaries will have a negative impact on
the Company's sales and operating margin. Conversely, the depreciation of the
U.S. Dollar against such currencies will have a positive impact. Fluctuations in
the exchange rate between the U.S. Dollar and the other currencies in which the
Company conducts its operations may also affect the book value of the Company's
assets and the amount of the Company's shareholders' equity. In addition, to the
extent indebtedness of the Company is denominated in different currencies,
changes in the values of such currencies relative to other currencies in which
the Company conducts its operations may have a negative impact on the Company's
ability to meet principal and interest obligations in respect of such
indebtedness.

In addition to currency translation risk, the Company incurs currency
transaction risk to the extent that the Company's operations involve
transactions in differing currencies. Fluctuations in currency exchange rates
will impact the Company's results of operations to the extent that the costs
incurred by the operating subsidiaries are denominated in currencies that differ
from the currencies in which the related sale proceeds are denominated. To
mitigate such risk, the Company may enter into foreign currency forward exchange
contracts primarily relating to the Pound Sterling, the U.S. Dollar, the Dutch
Guilder, the Deutsche Mark, the New Taiwan Dollar and the Yen. Given the
volatility of currency exchange rates, there can be no assurance that the
Company will be able effectively to manage its currency transaction risks or
that any volatility in currency exchange rates will not have a material adverse
effect on the Company's business, financial condition or results of operations.

Under the treaty on the European Economic and Monetary Union (the "Treaty"), to
which the Federal Republic of Germany and the Netherlands are signatories, on
January 1, 1999, a European single currency (the "Euro") replaced some of the
currencies of the member states of the European Union (the "E.U."), including
the Deutsche Mark and Dutch Guilder.

Following introduction of the Euro, the existing sovereign currencies (the
"legacy currencies") of the eleven participating member countries of the E.U.
(the "participating countries") who adopted the Euro as their common legal
currency are scheduled to remain legal tender in the participating countries as
denominations of the Euro until January 1, 2002 (the "transition period"). The
Euro conversion may impact the Company's competitive position as the Company may
incur increased costs to conduct business in an additional currency during the
transition period. Additionally, the participating countries' pursuit of a
single monetary policy through the European Central Bank may affect the exchange
rate of the Euro, and therefore of the legacy currencies, as well as the
economies of significant markets of the Company. The Company will also need to
maintain and in certain circumstances develop information systems software to
(1) convert legacy currency amounts to Euro; (2) convert one legacy currency to
another; (3) perform prescribed rounding calculations to effect currency
conversions; and (4) permit transactions to take place in both legacy currencies
and the Euro during the transition period. Since the Company conducts extensive
business operations in, and exports its products to, several of the
participating countries, there can be no assurance that the conversion to the
Euro will not have a material adverse effect on the Company's business,
financial condition or results of operations. Similarly, in the event that the
Company materially underestimates the costs, timeliness and adequacy of
modifications to its information systems software, there could be a material
adverse effect on the Company's business, financial condition and results of
operations.

                                       27
<PAGE>

Substantial leverage and debt service obligations

The Company incurred substantial indebtedness in connection with the
recapitalization in 1998 and acquisition of Diamond Back in 1999 and has a
highly leveraged capital structure. As of October 1, 2000, the Company had
combined total indebtedness of $245.7 million (including all indebtedness and
guarantees of indebtedness under the Revolving Credit Agreement and indebtedness
under the South African Credit Facility, but excluding, in each case, unused
commitments thereunder), preferred stock of $55.1 million, stock rights of $23.3
million and shareholders' deficit was $121.3 million. The Company's ability to
make scheduled interest payments and repayment of principal is dependent upon
its future operating performance, which, in turn, is subject to general economic
and competitive conditions and to financial, business and other factors, many of
which are beyond the Company's control.

Although the Company believes that, based on current operations, it will have
sufficient cash flow from operations to service its obligations with respect to
its indebtedness, there can be no assurance that the Company will be able to
meet such obligations. In the event that the Company is unable to generate cash
flow from operations that is sufficient to service its obligations in respect of
its indebtedness, the Company may be required to take certain actions, including
delaying or reducing capital expenditures, attempting to restructure or
refinance its indebtedness, selling material assets or operations or seeking
additional equity. There can be no assurance that the Company will be able to
generate cash flow from operations that is sufficient to service its obligations
in respect of its indebtedness or that any such actions could be effected or
would be effective to allow the Company to service such obligations.

Forward Looking Statements

This discussion contains certain forward-looking statements that involve risks
and uncertainties. In addition, the Company may from time to time make oral
forward-looking statements. As discussed in the Company's prospectus on Form S-
4A filed with the SEC on December 4, 1998, actual results are uncertain and may
be impacted by various factors. In particular, certain risks and uncertainties
that may impact the accuracy of the forward-looking statements with respect to
revenues, expenses and operating results include, without limitation, cycles of
customer orders, general economic and competitive conditions and changing
consumer trends, foreign exchange rates, technological advances and the number
and timing of new product introductions, shipments of products and componentry
from foreign suppliers, the timing of operating and advertising expenditures and
changes in the mix of products ordered by independent bicycle dealers and mass
merchants. As a result, the actual results may differ materially from those
projected in the forward-looking statements. Because of these and other factors
that may affect the Company's operating results, past financial performance
should not be considered an indicator of future performance, and investors
should not use historical trends to anticipate results or trends in future
periods.


                                       28
<PAGE>

                                    PART II
                                    -------

ITEM 1. LEGAL PROCEEDINGS

Product Liability

Due to the nature of the Company's business, the Company is a defendant in a
number of product liability lawsuits. The plaintiffs in these lawsuits generally
seek damages, in amounts that may be material, for personal injuries allegedly
sustained as a result of alleged defects in the Company's products. Although the
Company maintains product liability insurance, due to the uncertainty as to the
nature and extent of manufacturers' and distributors' liability for personal
injuries, there can be no assurance that the product liability insurance
maintained by the Company is or will be adequate to cover product liability
claims or that the applicable insurer will be solvent at the time of any covered
loss. In addition, due to deductibles, self-retention levels and aggregate
coverage amounts applicable under the Company's insurance policies, the Company
may bear responsibility for a significant portion, if not all, of the defense
costs (which include attorneys' fees and expenses incurred in the defense of any
claim) and the related payments to satisfy any judgments associated with any
claim asserted against the Company in excess of any applicable coverage. The
settlement of a significant number of insured claims, the settlement of a claim
exceeding the Company's insurance coverage or the successful assertion or
settlement of an uninsured claim could have a material adverse effect on the
Company's business, financial condition or results of operations. There can be
no assurance that insurance will remain available, or, if available, will not be
prohibitively expensive. The deductible under the Company's insurance policies
is currently $250,000 per claim; however, prior to 1993, the deductible was $1.0
million per claim. Not all claims arising during the period in which the
Company's deductible was $1.0 million have been resolved and it is possible that
additional claims may be filed. The aggregate amount of liability under existing
and potential claims could exceed the reserves established by the Company for
product liability claims.

Product Recalls

Although the Company has not recently experienced a significant product recall,
the Company has, in the past, recalled certain bicycle models. If the Company
were required to make a significant product recall, such a recall could have a
material adverse effect on the Company's business, financial condition or
results of operations. In common with the rest of the bicycle industry,
components fitted to its bicycles may be subject to a recall program of the
component supplier.

Liability For Environmental Matters

The Company is subject to a wide variety of governmental requirements related to
environmental protection including, among other things, the management of
hazardous substances and wastes. Although the Company has made and will continue
to make significant expenditures related to its environmental compliance
obligations, there can be no assurance that the Company will at all times be in
compliance with all such requirements. Moreover, the Company's existing and
historical operations, including the operations of its predecessors, expose the
Company to the risk of clean-up liabilities or environmental or personal injury
claims related to releases and emissions of hazardous substances and wastes.
Such liabilities and claims could require the Company to incur material costs
related to such releases or to the investigation or remediation of contaminated
property. Also, changes in existing environmental requirements or the imposition
of additional environmental liabilities related to existing or historical
operations could result in substantial cost to the Company.



                                       29
<PAGE>

ITEM 2. CHANGES IN SECURITIES

None.



                                       30
<PAGE>

ITEM 3. EXHIBITS AND REPORTS ON FORM 8-K

Exhibits

10.8  Second Amended and Restated Certificate of Incorporation of The Derby
      Cycle Corporation.

27  Financial Data Schedule.

Reports on Form 8-K

None


                                       31
<PAGE>

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this Quarterly Report on Form 10-Q to be signed on
its behalf by the undersigned, thereunto duly authorized, in the city of
Stamford, Connecticut on November 15, 2000.

The Derby Cycle Corporation    Date
                               ----


\s\ Daniel S. Lynch

By: ______________________________  November 15, 2000

Name: Daniel S. Lynch

Title: Chief Financial Officer



\s\ Simon J. Goddard

By: ______________________________  November 15, 2000

Name: Simon J. Goddard

Title: Vice President and Corporate Controller


                                       32