FORM 10-Q

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

(Mark One)

[X] Quarterly Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

For the quarter period ended June 1, 2000

OR

[   ] Transition Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

For the transition period from  to

Commission File No. 333-50981

MCMS, INC.(Exact name of registrant as specified in its charter)

|Idaho                                                           | 82-0480109                          
|--------------------------------------------------------------- | ------------------------------------
|(State or other jurisdiction of incorporation or  organization) | (I.R.S. Employer Identification No.)



16399 Franklin Road, Nampa, Idaho 83687     (Address of principal executive offices, Zip Code)

(208) 898-2600                
     (Registrant's telephone number, including area code)

(Former name, former address and former fiscal year, if changed since last report)

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

Yes X     No

APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed by a court.

Yes     No

APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.

|Shares of Class A Common Stock outstanding at June 1, 2000: | 3,322,365
|----------------------------------------------------------- | ---------
|Shares of Class B Common Stock outstanding at June 1, 2000: | 863,823  
|Shares of Class C Common Stock outstanding at June 1, 2000: | 874,999  







---

|MCMS, INC. |  |                                                                 |  |     
|---------- |  | --------------------------------------------------------------- |  | ----
|           |  |                                                                 |  |     
|INDEX      |  |                                                                 |  |     
|           |  |                                                                 |  |     
|Part I.    |  |                                                                 |  | Page
|           |  |                                                                 |  |     
|Item 1     |  | Financial Information                                           |  |     
|           |  |                                                                 |  |     
|           |  | Unaudited Consolidated Balance Sheets -                         |  |     
|           |  | June 1, 2000 and September 2, 1999                              |  | 3   
|           |  |                                                                 |  |     
|           |  | Unaudited Consolidated Statements of Operations -               |  |     
|           |  | Three and Nine Months Ended June 1, 2000 and June 3, 1999       |  | 4   
|           |  |                                                                 |  |     
|           |  | Unaudited Consolidated Statements of Cash Flows -               |  |     
|           |  | Nine Months Ended June 1, 2000 and June 3, 1999                 |  | 5   
|           |  |                                                                 |  |     
|           |  | Notes to Unaudited Consolidated Financial Statements            |  | 6   
|           |  |                                                                 |  |     
|Item 2     |  | Management's Discussion and Analysis of Financial Condition and |  |     
|           |  | Results of Operations                                           |  | 9   
|           |  |                                                                 |  |     
|           |  | Certain Factors                                                 |  | 13  
|           |  |                                                                 |  |     
|Item 3     |  | Quantitative and Qualitative Disclosures about Market Risk      |  | 18  
|           |  |                                                                 |  |     
|Part II.   |  | Other Information                                               |  |     
|           |  |                                                                 |  |     
|           |  | Item 6 	Exhibits                                                |  | 19  
|           |  |                                                                 |  |     
|           |  | Signatures                                                      |  | 20  







---



PART I   FINANCIAL INFORMATION

ITEM 1.   FINANCIAL STATEMENTS

|MCMS, INC.
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)                                                                                                                
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|                                                                                                                                                                                                                     
|As of                                                                                                                                                                                                                
|ASSETS                                                                                                                                                                                                               
|Current Assets:                                                                                                                                                                                                      
|Cash                                                                                                                                                                                                                 
|Trade account receivable, net of allowances for doubtful accounts of $177 and $258                                                                                                                                   
|Inventories                                                                                                                                                                                                          
|Deferred income taxes                                                                                                                                                                                                
|Other current assets                                                                                                                                                                                                 
|Total current assets                                                                                                                                                                                                 
|Property, plant and equipment, net                                                                                                                                                                                   
|Other assets                                                                                                                                                                                                         
|Total assets                                                                                                                                                                                                         
|                                                                                                                                                                                                                     
|LIABILITIES AND SHAREHOLDERS' DEFICIT                                                                                                                                                                                
|Current Liabilities:                                                                                                                                                                                                 
|Current portion of long-term debt                                                                                                                                                                                    
|Accounts payable and accrued expenses                                                                                                                                                                                
|Advance payment from customer                                                                                                                                                                                        
|Interest payable                                                                                                                                                                                                     
|Total current liabilities                                                                                                                                                                                            
|Long-term debt, net of current portion                                                                                                                                                                               
|Long-term debt - related parties                                                                                                                                                                                     
|Other liabilities                                                                                                                                                                                                    
|Total liabilities                                                                                                                                                                                                    
|                                                                                                                                                                                                                     
|Redeemable preferred stock, no par value, 750,000 shares authorized; 330,297
  and 301,179 shares issued and outstanding, respectively; mandatory redemption value of
  $33.0 million and $30.1 million, respectively
|SHAREHOLDERS' DEFICIT                                                                                                                                                                                                
|Series A convertible preferred stock, par value $0.001 per share, 6,000,000 shares
  authorized; 3,261,177 shares issued and outstanding; aggregate liquidation preference
  of $36,949,135                          
|Series B convertible preferred stock, par value $0.001 per share, 6,000,000 shares 
  authorized; 863,823 shares issued and outstanding; aggregate liquidation preference 
  of $9,787,115                           
|Series C convertible preferred stock, par value $0.001 per share, 1,000,000 shares 
  authorized; 874,999 shares issued and outstanding; aggregate liquidation preference 
  of $9,913,739                           
|Class A common stock, par value $0.001 per share, 30,000,000 shares authorized; 
  3,322,365 and 3,296,490 shares issued and outstanding, respectively                                                               
|Class B common stock, par value $0.001 per share, 12,000,000 shares authorized; 
  863,823 shares issued and outstanding                                                                                             
|Class C common stock, par value $0.001 per share, 2,000,000 shares authorized; 
  874,999 shares issued and outstanding                                                                                              
|Additional paid-in capital                                                                                                                                                                                           
|Accumulated other comprehensive loss                                                                                                                                                                                 
|Accumulated deficit                                                                                                                                                                                                  
|Less treasury stock at cost:                                                                                                                                                                                         
|Series A convertible preferred stock, 3,676 shares outstanding                                                                                                                                                       
|Class A common stock, 3,676 shares outstanding                                                                                                                                                                       
|Total shareholders' deficit                                                                                                                                                                                          
|Total liabilities and shareholders' deficit                                                                                                                                                                          
|                                                                                                                                                                                                                     







---

|MCMS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)
|---------------------------------------------------------------------------------------------------------------
|                                                                                                               
|                                                                                                               
|                                                                                                               
|                                                                                                               
|Net sales                                                                                                      
|Cost of goods sold                                                                                             
|                                                                                                               
|Gross profit                                                                                                   
|                                                                                                               
|Selling, general and administrative                                                                            
|                                                                                                               
|Income (loss) from operations                                                                                  
|                                                                                                               
|Other expense :                                                                                                
|Interest, net                                                                                                  
|Other                                                                                                          
|                                                                                                               
|Loss before taxes and
  Extraordinary item                                                                     
|                                                                                                               
|Income tax expense (benefit)                                                                                   
|                                                                                                               
|Loss before extraordinary item                                                                                 
|                                                                                                               
|Extraordinary item - loss on early
  extinguishment of debt, net of income
  tax benefit of $403               
|                                                                                                               
|Net loss                                                                                                       
|                                                                                                               
|Redeemable preferred stock dividends                                                                           
|and accretion of preferred stock discount                                                                      
|                                                                                                               
|Net loss available to common stockholders                                                                      
|                                                                                                               
|Net loss per common share - 
  Basic and diluted:                                                              
|Loss before extraordinary item                                                                                 
|Extraordinary item                                                                                             
|                                                                                                               
|Net loss per share                                                                                             
|                                                                                                               
|Weighted average common shares
outstanding - basic and diluted:                                                
|                                                                                                               





---







|MCMS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(IN THOUSANDS)    
|-------------------------------------------------------------------------------
|                                                                               
|                                                                               
|                                                                               
|CASH FLOWS FROM OPERATING ACTIVITIES                                           
|Net loss                                                                       
|Adjustments to reconcile net loss to net cash provided by operating activities:
|Loss on extinguishment of debt                                                 
|Depreciation and amortization                                                  
|Loss (gain) on sale of property, plant and equipment                           
|Changes in operating assets and liabilities:                                   
|Receivables                                                                    
|Inventories                                                                    
|Other assets                                                                   
|Deferred income taxes                                                          
|Accounts payable and accrued expenses                                          
|Advance payment from customer                                                  
|Interest payable                                                               
|Deferred income taxes                                                          
|Other long-term liabilities                                                    
|Net cash provided by (used for) operating activities                           
|CASH FLOWS FROM INVESTING ACTIVITIES                                           
|Expenditures for property, plant and equipment                                 
|Proceeds from sales of property, plant and equipment                           
|Net cash used for investing activities                                         
|CASH FLOWS FROM FINANCING ACTIVITIES                                           
|Capital contributions                                                          
|Proceeds from borrowings (repayments) on line of credit                        
|Proceeds from related parties loan                                             
|Proceeds from other borrowings                                                 
|Repayments of other borrowings                                                 
|Payment of deferred debt issuance costs                                        
|Purchase of treasury stock                                                     
|Net cash provided by financing activities                                      
|                                                                               
|Effect of exchange rate changes on cash and cash equivalents                   
|Net decrease in cash and cash equivalents                                      
|                                                                               
|Cash and cash equivalents at beginning of period                               
|                                                                               
|Cash and cash equivalents at end of period                                     
|                                                                               







---



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.     General

The information included in the accompanying consolidated interim financial statements is unaudited and should be read in conjunction with the annual audited financial statements and
notes thereto contained in the Company's Report on Form 10-K for the fiscal year ended September 2, 1999. In the opinion of management, all adjustments, consisting of normal recurring accruals, necessary for a fair presentation of the results of
operations for the interim periods presented have been reflected herein. The results of operations for the interim periods presented are not necessarily indicative of the results to be expected for the entire fiscal year.

2.     Effect of Recently Issued Accounting Standards

In December 1999, the Securities and Exchange Commission ("SEC") released Staff Accounting Bulletin ("SAB") No. 101, "Revenue Recognition in Financial Statements", which provides guidance on the
recognition, presentation and disclosure of revenue in financial statements filed with the SEC. Subsequently, the SEC released SAB No. 101B, which delayed the implementation date of SAB No. 101 until no later than the fourth fiscal quarter of fiscal years
beginning after December 15, 1999. The Company has not yet assessed the impact, if any, that SAB No. 101 might have on its financial position or results of operation.

In June 1998, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards ("SFAS") No. 133, "Accounting for Derivative Instruments and Hedging Activities," which establishes
accounting and reporting standards for derivative instruments and hedging activities. As amended by SFAS No. 137, Accounting for Derivative Instruments and Hedging Activities-Deferral of Effective Date of FASB Statement No. 133", SFAS No. 133 is effective
for all fiscal quarters beginning after June 15, 2000. The Company will adopt SFAS No. 133 effective at the beginning of its fiscal year end 2001. The Company does not believe the adoption of SFAS No. 133 will have a material effect on its financial
position or results of operations.

3.     Inventories

|                           | June 1,         |  | September 2,    
|-------------------------- | --------------- |  | ----------------
|                           | 2000            |  | 1999            
|                           |                 |  |                 
|Raw materials and supplies | $        42,762 |  | $         30,168
|Work in process            | 21,263          |  | 12,453          
|Finished goods             | 2,549           |  | 1,354           
|                           | $        66,574 |  | $         43,975
|                           | =======         |  | =======         

4.     Accounts payable and accrued expenses

|                              | June 1,         |  | September 2,    
|----------------------------- | --------------- |  | ----------------
|                              | 2000            |  | 1999            
|                              |                 |  |                 
|Trade accounts payable        | $        66,920 |  | $         51,562
|Salaries, wages, and benefits | 3,972           |  | 4,579           
|Other                         | 1,406           |  | 1,214           
|                              | $        72,298 |  | $         57,355
|                              | =======         |  | =======         

5.     Advance payment from customer







---



6.      Long-term Debt

|                                                                                                                                                                                                                                                                             | June 1,        |  | September 2,  
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | -------------- |  | --------------
|                                                                                                                                                                                                                                                                             | 2000           |  | 1999          
|                                                                                                                                                                                                                                                                             |                |  |               
|Revolving credit facility, principal payments at the Company's option to 
February 26, 2004, interest due monthly, interest rates ranging from 
8.50% to 9.50% (8.75% and 7.80% weighted average at June 1, 2000 
and September 2, 1999, respectively)                       | $       20,715 |  | $       28,893
|Equipment loan facility, principal payments, as defined, through 
February 26, 2004, interest due monthly, 9.75% and 8.50% interest rate 
at June 1, 2000 and September 2, 1999, respectively                                                                                | 4,075          |  | 3,022         
|Notes from Shareholders, principal and unpaid interest due on February 
27, 2004, interest at LIBOR plus 3.25% (10.12% at March 2, 2000). See 
Note 6                                                                                                                        | 8,700          |  | -             
|Senior subordinated notes (the "Fixed Rate Notes"), unsecured, interest 
at 9.75% due semiannually, mature on March 1, 2008                                                                                                                                                  | 145,000        |  | 145,000       
|Floating interest rate subordinated term securities, (the "Floating Rate 
Notes"), unsecured, interest due semiannually, mature on March 1, 
2008, variable interest rate equal to LIBOR plus 4.63% (10.95% and 
10.50% at June 1, 2000 and September 2, 1999, respectively) | 30,000         |  | 30,000        
|Other notes payable, due in varying installments through November 26, 
2000, interest rates from 3.51% to 6.81%                                                                                                                                                              | 408            |  | 364           
|                                                                                                                                                                                                                                                                             |                |  |               
|Total debt                                                                                                                                                                                                                                                                   | 208,898        |  | 207,279       
|Less long-term debt with related parties                                                                                                                                                                                                                                     | (8,700)        |  | -             
|Less current portion                                                                                                                                                                                                                                                         | (408)          |  | (322)         
|                                                                                                                                                                                                                                                                             |                |  |               
|Long-term debt, net of current portion                                                                                                                                                                                                                                       | $      199,790 |  | $     206,957 
|                                                                                                                                                                                                                                                                             | =======        |  | =======       
|                                                                                                                                                                                                                                                                             |                |  |               









---

7.     Long-term Debt with Related Parties

On February 29, 2000, the Company entered into an $8.7 million loan agreement with certain shareholders of the Company. The loans are evidenced by separate note agreements with the participating
shareholders (the "Notes from Shareholders"). The Notes from Shareholders mature on February 27, 2004, subject to earlier prepayment, provided that all amounts due under the Credit Facility have been paid in full and all commitments under the Credit
Facility have been terminated. Interest accrues at 90 day LIBOR + 3.25% (10.12% at June 1, 2000). The interest rate is subject to adjustment, if the interest rate under the Credit Facility is ever increased. Interest is payable monthly if a fiscal month's
fixed charge ratio, as defined, exceeds 1.1 to 1.0, so long as no event of default has occurred under the Credit Facility or would occur as a result of an interest payment under this loan. Otherwise, interest is payable upon maturity of the notes.

8.     Redeemable Preferred Stock

The Redeemable Preferred Stock is subject to mandatory redemption on March 1, 2010 and has a liquidation preference of $100 per share. The holders of Redeemable Preferred Stock are entitled to a
cumulative 12-1/2% annual dividend based upon the liquidation preference per share of Redeemable Preferred Stock, payable quarterly. To date, the Company has paid all dividends in-kind.

9.     Loss Per Share

Basic loss per share is computed using net loss increased by dividends on the Redeemable Preferred Stock divided by the weighted-average number of common shares outstanding. Diluted loss per share is
computed using the weighted-average number of common and common stock equivalent shares outstanding. Common stock equivalent shares result from the assumed exercise of outstanding stock options and shares issuable upon the conversion of outstanding
convertible securities and affect earnings per share only when they have a dilutive effect. The Company's basic loss per share and its fully diluted loss per share were the same for the three and nine months ended June 1, 2000 and June 3, 1999,
respectively, because of the antidilutive effect of outstanding convertible securities and stock options.

10.     Income Taxes

The Company had income tax expense of $64,000 and $94,000 for the three and nine months ended June 1, 2000, respectively, compared to no income tax expense or benefit for the three months ended June 3,
1999 and a $3.9 million income tax benefit for the nine months ended June 3, 1999. The effective rate of tax expense for the three and nine months ended June 1, 2000 was 1.1% and 0.5%, respectively, compared to no effective rate of income tax expense or
benefit for the three months ended June 3, 1999 and a 26.0% effective rate of income tax benefit for the nine months ended June 3, 1999. During the three and nine months ended June 1, 2000, the Company's valuation allowance increased by $3.3 million and
$10.3 million, respectively, to $15.0 million, which eliminates the income tax benefit that would have otherwise resulted from the losses.

11.     Comprehensive Loss

The Company's comprehensive loss is comprised of net loss and foreign currency translation adjustments. Comprehensive loss was $5,971,000 and $20,308,000 for the three and nine months ended June 1,
2000, respectively. Comprehensive loss was $4,406,000 and $10,977,000 for the three and nine months ended June 3, 1999, respectively. The accumulated balance of foreign currency translation adjustments, excluded from net loss, is presented in the
consolidated balance sheet as "Accumulated other comprehensive loss."

12.     Legal Matters

From time to time, the Company has legal proceedings arising out of the normal course of business. Although it is possible that the Company may incur losses upon conclusion
of such matters, an estimate of any loss or range of loss can not be made. In the opinion of management, it is expected that amounts, if any, which may be required to satisfy such contingencies, will not be material to the Company's financial position or
results of operations.





---



ITEM 2.

Statements contained in this Form 10-Q that are not purely historical are forward-looking statements and are being provided in reliance upon the "safe harbor" provisions of the Private Securities Litigation Reform Act of
1995. All forward-looking statements are made as of the date hereof and are based on current management expectations and information available to the Company as of such date. The Company assumes no obligation to update any forward-looking statement. It is
important to note that actual results could differ materially from historical results or those contemplated in the forward-looking statements. Forward-looking statements involve a number of risks and uncertainties, and include trend information. Factors
that could cause actual results to differ materially include, but are not limited to, those identified herein under "Certain Factors" and in other Company filings with the Securities and Exchange Commission. All quarterly references are to the Company's
fiscal periods ended June 1, 2000, September 2, 1999 or June 3, 1999, unless otherwise indicated.

MCMS, Inc. ("MCMS" or the "Company") is a leading electronics manufacturing services ("EMS") provider serving original equipment manufacturers ("OEMs") in the networking,
telecommunications, computer systems and other sectors of the electronics industry. The Company offers a broad range of capabilities and manufacturing management services, including; product design and prototype manufacturing, materials procurement and
inventory management, manufacturing and testing of printed circuit board assemblies ("PCBAs"), memory modules and systems, quality assurance, and end-order fulfillment.

MCMS provides services on both a turnkey and consignment basis. Under a consignment arrangement, the OEM procures the components and the Company assembles and tests them in exchange for a service fee. Under
a turnkey arrangement, the Company assumes responsibility for both the procurement of components and their assembly. Turnkey manufacturing generates higher net sales than consignment manufacturing due to the generation of revenue from materials as well as
labor and manufacturing overhead. Turnkey manufacturing also typically results in lower gross margins than consignment manufacturing. Consignment revenues accounted for 10.8% and 9.9% of the Company's net sales for the three and nine months ended June 1,
2000, respectively.

Results of Operations

|                                                                                                                                                                                                                                                                                                                                                                                                                |  | Three months ended |  | Nine months ended
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------ |  | -----------------
|                                                                                                                                                                                                                                                                                                                                                                                                                |  | June 1,            |  | June 3,          
|                                                                                                                                                                                                                                                                                                                                                                                                                |  | 2000               |  | 1999             
|Net sales                                                                                                                                                                                                                                                                                                                                                                                                       |  | 100.0 %            |  | 100.0 %          
|Costs of sales                                                                                                                                                                                                                                                                                                                                                                                                  |  | 95.3               |  | 94.2             
|Gross margin                                                                                                                                                                                                                                                                                                                                                                                                    |  | 4.7                |  | 5.8              
|Selling, general and 
administrative expenses                                                                                                                                                                                                                                                                                                                                                                   |  | 4.9                |  | 5.3              
|Income (loss) from operations                                                                                                                                                                                                                                                                                                                                                                                   |  | (0.2)              |  | 0.5              
|Interest expense, net                                                                                                                                                                                                                                                                                                                                                                                           |  | 5.0                |  | 4.6              
|Other                                                                                                                                                                                                                                                                                                                                                                                                           |  | -                  |  | -                
|Loss before taxes                                                                                                                                                                                                                                                                                                                                                                                               |  | (5.2)              |  | (4.1)            
|Income tax benefit                                                                                                                                                                                                                                                                                                                                                                                              |  | -                  |  | -                
|Extraordinary loss                                                                                                                                                                                                                                                                                                                                                                                              |  | -                  |  | -                
|Net loss                                                                                                                                                                                                                                                                                                                                                                                                        |  | (5.2)%             |  | (4.1)%           
|                                                                                                                                                                                                                                                                                                                                                                                                                |  | ====               |  | ====             
|Depreciation and amortization (1)                                                                                                                                                                                                                                                                                                                                                                               |  | 3.7 %              |  | 3.6 %            
|                                                                                                                                                                                                                                                                                                                                                                                                                |  | ====               |  | ====             
|(1)	For the three and nine months ended June 1, 2000, the depreciation and amortization amount excludes $242,000 and $712,000, respectively, of deferred loan amortization that was expensed as interest. For the
three and nine months ended June 3, 1999, the depreciation and amortization amount excludes $234,000 and $700,000, respectively, of deferred loan amortization that was expensed as interest.
|                                                                                                                                                                                                                                                                                                                                                                                                               





---



Three Months Ended June 1, 2000 Compared to Three Months Ended June 3, 1999

Net Sales. Net sales for the three months ended June 1, 2000 increased by $3.2 million, or 2.9%, to $113.5 million from $110.3 million for the three months ended June 3, 1999. The increase in net
sales is primarily the result of higher volumes of PCBA and system level shipments to customers in the networking and telecommunications industries. These increases were partially offset by lower sales to Fore Systems, Inc. ("Fore Systems"), who was
historically the Company's second largest customer. Net sales to Fore Systems for the three months ended June 1, 2000 decreased by $18.2 million to $2.1 million from $20.3 million for the three months ended June 3, 1999. The Company substantially
completed manufacturing services for Fore Systems during the third quarter of fiscal 2000.

Net sales attributable to foreign subsidiaries totaled $33.7 million for the three months ended June 1, 2000, compared to $8.4 million for the corresponding period of fiscal 1999. The growth in foreign
subsidiary net sales is primarily the result of increased complex PCBA shipments at the Company's Malaysia operation. During the three months ended June 1, 2000, the Company's Monterrey, Mexico operation recognized its first sales, which totaled $0.8
million.

Gross Profit. Gross profit for the three months ended June 1, 2000 decreased by $1.0 million, or 15.6%, to $5.4 million from $6.4 million for the three months ended June 3, 1999. Gross margin for the
three months ended June 1, 2000 decreased to 4.7% of net sales from 5.8% for the corresponding period of fiscal 1999. Gross profit and gross margin were adversely affected by reduced capacity utilization at one facility, start-up costs at new facilities
and lower prices on PCBA's..

Selling, General and Administrative Expenses. Selling, general and administrative expenses ("SG&A") for the three months ended June 1, 2000 decreased by $0.2 million, or 3.4%, to $5.6 million
from $5.8 million for the three months ended June 3, 1999. The decrease for the three months ended June 1, 2000 was primarily the result of a decrease in non-cash foreign currency expense of $0.4 million, offset in part by start-up costs at new
facilities. The non-cash foreign currency expense primarily relates to an inter-company loan between the Company and its Belgian subsidiary.

Interest expense. Interest expense for the three months ended June 1, 2000 increased by $0.7 million, or 14.0%, to $5.7 million from $5.0 million for the three months
ended June 3, 1999. The increase was primarily due to a higher level of overall borrowings and higher interest rates on the Company's variable interest rate borrowings.

Provision for Income Taxes. Income tax expense for the three months ended June 1, 2000 was $64,000 compared to no income tax expense or benefit for the three months ended June 3, 1999. The income tax
expense for the three months ended June 1, 2000 resulted primarily from a mandatory minimum foreign income tax on its Mexican subsidiary. The effective rate of tax expense for the three months ended June 1, 2000 was 1.1%, compared to no effective rate of
income tax expense or benefit for the corresponding period of fiscal 1999. During the three months ended June 1, 2000 and June 3, 1999, a valuation allowance eliminated any income tax benefit that would have otherwise resulted from the losses. The Company
does not provide for U.S. tax on the earnings of its foreign subsidiaries and, therefore, the effective rate may vary significantly from period to period.

Net Loss. For the reasons stated above, the net loss for the three months ended June 1, 2000 increased by $1.4 million to $5.9 million from $4.5 million for the three months ended June 3, 1999. As a
percentage of net sales, net loss for the three months ended June 1, 2000 was 5.2% compared to 4.1% for the three months ended June 3, 1999.

Nine Months Ended June 1, 2000 Compared to Nine Months Ended June 3, 1999

Net Sales. Net sales for the nine months ended June 1, 2000 decreased by $5.4 million, or 1.7%, to $312.5 million from $317.9 million for the nine months ended June 3, 1999. The decrease in net
sales is primarily the result of lower sales to Fore Systems, offset in part by growth in demand for complex PCBA's, system level assemblies and consigned memory modules. Net sales to Fore Systems for the nine months ended June 1, 2000 decreased $43.1
million to $21.6 million from $64.7 million for the nine months ended June 3, 1999. The Company substantially completed manufacturing services for Fore Systems during the third quarter of fiscal 2000.



---



Net sales attributable to foreign subsidiaries totaled $71.0 million for the nine months ended June 1, 2000, compared to $22.6 million for the corresponding period of fiscal 1999. The growth in foreign
subsidiary net sales is primarily the result of increased complex PCBA shipments at the Company's Malaysia operation. During the three months ended June 1, 2000, the Company's Monterrey, Mexico operation recognized its first sales, which totaled $0.8
million.

Gross Profit. Gross profit for the nine months ended June 1, 2000 decreased by $3.1 million, or 17.6%, to $14.5 million from $17.6 million for the nine months ended June 3, 1999. Gross margin for the
nine months ended June 1, 2000 decreased to 4.6% of net sales from 5.5% for the corresponding period of fiscal 1999. Gross profit and gross margin were adversely affected by reduced capacity utilization at one facility, start-up costs at new facilities
and lower prices on PCBA's .

Selling, General and Administrative Expenses. SG&A expenses for the nine months ended June 1, 2000 increased by $1.2 million, or 7.1%, to $18.1 million from $16.9 million for the nine months
ended June 3, 1999. This increase was primarily the result of $0.8 million of start-up costs associated with new facilities. In addition during the nine months ended June 1, 2000, the Company incurred more expenses in program management, information
technology and executive management to support the Company's global expansion and anticipated growth.

Interest expense. Interest expense for the nine months ended June 1, 2000 increased $1.6 million, or 10.9%, to $16.3 million from $14.7 million for the nine months ended June 3, 1999. The increase
was primarily due to a higher level of overall borrowing and higher interest rates on the Company's variable interest rate borrowings.

Provision for Income Taxes. Income tax expense for the nine months ended June 1, 2000 was $94,000 compared to a benefit of $3.9 million for the nine months ended June 3, 1999. The
income tax expense for the nine months ended June 1, 2000 resulted primarily from a mandatory minimum foreign income tax on its Mexican subsidiary. The effective rate of tax expense for the nine months ended June 1, 2000 was approximately 0.5%, compared
to a 26.0% income tax benefit for the corresponding period of fiscal 1999. The overall decrease in the effective tax rate during the nine months ended June 1, 2000, relative to the corresponding period of fiscal 1999 was primarily due to an increase in
the valuation allowance. During the nine months ended June 1, 2000, the valuation allowance eliminated any income tax benefit that would have otherwise resulted from the losses. The Company does not provide for U.S. tax on the earnings of its foreign
subsidiaries and, therefore, the effective rate may vary significantly from period to period.

Extraordinary loss. The extraordinary after tax loss of the $0.6 million for the nine months ended June 3, 1999 resulted from the write-off of deferred financing costs related to the early retirement
of a revolving credit facility.

Net Loss. For the reasons stated above, net loss for the nine months ended June 1, 2000 increased by $8.9 million to a loss of $20.0 million from a loss of $11.1 million for the nine months ended
June 3, 1999. As a percentage of net sales, net loss for the nine months ended June 1, 2000 was 6.4% compared to 3.5% for the nine months ended June 3, 1999.

Liquidity and Capital Resources

During the first nine months of fiscal 2000, net cash provided by operating activities was $3.6 million. Net cash used by investing activities was $5.2 million and net cash provided by financing
activities was $1.6 million. Exchange rate changes had a nominal effect on cash. Net cash used by investing activities during the first nine months of fiscal 2000 primarily consisted of capital expenditures of $5.3 million to upgrade, expand and establish
manufacturing capacity in Nampa, Malaysia and Mexico. Net cash generated from financing activities primarily resulted from an $8.7 million loan from certain of the Company's stockholders, off-set in part by repayments on the Company's existing credit
facility and other debt.

The $3.6 million of cash provided by operations during the nine months ended June 1, 2000 was effected by a combination of factors. A significant factor contributing to an increase in operating cash was a
$9.6 million reduction in the Company's accounts receivable. For the three and nine months ended June 1, 2000, the average accounts receivable collection period was 29.3 days and 34.9 days, respectively, compared to 38.9 days and 37.6 days for the
corresponding periods of fiscal 1999. Significant factors contributing to a decrease in operating cash during the nine months ended June 1, 2000, was a $22.7 million increase in inventory, off-set in part by a $13.2





---

million increase in accounts payable and a $5.0 million customer advance to fund inventory purchases. For the three and nine months ended June 1, 2000, the average inventory turns were 7.0 and 7.3, respectively, compared to
9.9 and 9.6 for the corresponding periods of fiscal 1999. For the three and nine months ended June 1, 2000, the average trade accounts payable payment period was 49.0 days and 48.0 days, respectively, compared to 41.9 days and 44.3 days for the
corresponding periods of fiscal 1999. The average collection period and average inventory turn levels vary, among other things, as a function of sales volume, sales volatility, product mix, payment terms with customers and suppliers and the mix of
consigned and turnkey business.

The Company has a $60 million credit facility (the "Credit Facility") which matures on February 26, 2004. The Credit Facility includes a $10 million equipment loan facility restricted to the purchase of
property, plant and equipment and a $50 million revolving credit facility. Amounts available to borrow under the revolving credit facility vary depending on domestic accounts receivable, inventory and equipment balances, which serve as collateral along
with substantially all of the other assets of the Company. The Credit Facility restricts the Company's ability to incur additional indebtedness, to create liens or other encumbrances, to make certain investments, loans and guarantees and to sell or
otherwise dispose of a substantial portion of its assets or to enter into any merger or consolidation. In February 2000, the Credit Facility was amended to allow for a loan from certain of the Company's shareholders. The Credit Facility also contains a
covenant requiring that the Company maintain a fixed charge ratio of not less than 1.0 to 1.0, provided, however, that this fixed charge ratio covenant will not be applied to any fiscal quarter during the term as long as the gross borrowing availability
exceeds $10.0 million. As of July 6, 2000, the Company had a $28.1 million outstanding balance under the revolving credit facility and $25.0 million of gross availability, of which $15.0 million was available to borrow without triggering the fixed charge
ratio covenant. Had the Company been required to test the fixed charge ratio, the test would not have been satisfied. As of July 6, 2000, the Company had a $4.6 million outstanding balance under the equipment loan facility and $5.1 million of availability
under the Credit Facility.

On February 29, 2000, the Company received $8.7 million under a loan agreement with certain shareholders of the Company. The loans are evidenced by separate note agreements with the participating
shareholders (the "Notes from Shareholders"). The Notes from Shareholders mature on February 27, 2004, subject to earlier prepayment, provided that all amounts due under the Credit Facility have been paid in full and all commitments under the Credit
Facility have been terminated. Interest accrues at 90-day LIBOR + 3.25% (10.12% at June 1, 2000), subject to adjustment, if the interest rate under the Credit Facility is ever increased. Interest is payable monthly if a fiscal month's fixed charge ratio,
as defined, exceeds 1.1 to 1.0, so long as no event of default has occurred under the Credit Facility or would occur as a result of an interest payment under this loan. Otherwise, interest is payable upon maturity of the notes.

The Company's principal sources of future liquidity are cash flows from operating activities and borrowings under the Credit Facility. The Company experienced lower than anticipated levels of profitability
and cash flows from operating activities and higher than anticipated levels of borrowing during the first nine months of fiscal 2000. The Company has recently experienced longer lead times and restricted availability on certain critical components, which
has resulted in an increase in the level of inventory and a decrease in inventory turns. The current supply environment may continue to drive higher than normal inventory levels and effect the Company's overall liquidity. The Company has implemented a
number of initiatives to manage its inventory, improve manufacturing efficiencies and control operating expenses, all of which it believes will improve its liquidity. The Company believes that future cash flows from operating activities and availability
under its Credit Facility will provide sufficient liquidity to meet its current and future interest payments, working capital and capital expenditure obligations. If cash flows from operating activities and availability under the Credit Facility are not
sufficient to meet these obligations, the Company will require additional equity or debt financing. There can be no assurance that additional financing will be available on satisfactory terms when required. See "Certain Factors--High Level of Indebtedness;
 Ability to Service Indebtedness and Satisfy Preferred Stock Dividend Requirements."







---

CERTAIN FACTORS

In addition to factors discussed elsewhere in this Form 10-Q and in other Company filings with the Securities and Exchange Commission, the following are important factors which could cause actual results or events to differ
materially from the historical results of the Company's operations or those results or events contemplated in any forward-looking statements made by or on behalf of the Company.

High Level of Indebtedness; Ability to Service Indebtedness and Satisfy Preferred Stock Dividend Requirements

The Company is highly leveraged. At June 1, 2000, the Company had approximately $208.9 million of total indebtedness, plus Series B 12 1/2% Senior Preferred Stock (the "Redeemable Preferred Stock")
outstanding with an aggregate liquidation preference of $33.0 million. The Company may incur additional indebtedness from time to time to provide for working capital or capital expenditures or for other purposes, subject to certain restrictions in (i) the Credit Facility, (ii) the Notes from Shareholders,(iii) the Indenture (the "Indenture") governing the Company's Series B 9-3/4% Senior Subordinated Notes due 2008 and the Series B Floating Interest Rate Subordinated Term Securities due 2008 (collectively, the "Notes"), (iv) the Certificate of
Designation relating to the Redeemable Preferred Stock (the "Certificate of Designation") and (v) the Indenture (the "Exchange Indenture") governing the 12-1/2% Subordinated Exchange Debentures (the "Exchange Debentures") due 2010 issuable in exchange for
the Redeemable Preferred Stock.

The level of the Company's indebtedness could have important consequences to the Company and the holders of the Company's securities, including, but not limited to, the following: (i) a substantial portion
of the Company's cash flow from operations must be dedicated to debt service and will not be available for other purposes; (ii) the Company's ability to obtain additional financing in the future, as needed, may be limited; (iii) the Company's
leveraged position and covenants contained in the Indenture, the Certificate of Designation, the Exchange Indenture, the Notes from Shareholders and the Credit Facility may limit its ability to grow and make capital improvements and acquisitions;
(iv) the Company's level of indebtedness may make it more vulnerable to economic downturns; and (v) the Company may be at a competitive disadvantage because some of the Company's competitors are less financially leveraged, resulting in greater
operational and financial flexibility for such competitors.

The ability of the Company to pay cash dividends on, and to satisfy the redemption obligations in respect of, the Redeemable Preferred Stock and to satisfy its debt obligations, including the Notes, will be
primarily dependent upon the future financial and operating performance of the Company. Such performance is dependent upon the Company's rate of growth and profitability and the ability of the Company to manage its working capital effectively, including
its inventory turns and accounts receivable collection period. The Company's principal sources of future liquidity are cash flows from operating activities and borrowings under its Credit Facility. The Company experienced lower than anticipated levels of
profitability and cash flows from operating activities and higher than anticipated levels of borrowing during the first nine months of fiscal 2000. The Company has implemented a number of initiatives to accelerate working capital turns, improve
manufacturing efficiencies and control operating expenses, all of which it believes will improve its liquidity. The Company believes that future cash flows from operating activities and availability under its Credit Facility should provide sufficient
liquidity to meet its current and future interest payments, working capital and capital expenditure obligations. If cash flows from operating activities and availability under the Credit Facility are not sufficient to meet these obligations, the Company
may require additional equity or debt financing. There can be no assurance that additional financing will be available on satisfactory terms when required. The Company's future operating performance and ability to service or refinance the Notes and to
repay, extend or refinance the Credit Facility and Notes from Shareholders will be subject to future economic conditions and to financial, business and other factors, many of which are beyond the Company's control. If the Company is unable to generate
sufficient cash flow to meet its debt service obligations or provide adequate long-term liquidity, it will have to pursue one or more alternatives, such as reducing or delaying capital expenditures, refinancing debt, reducing its workforce, closing a
site, selling assets or raising equity capital. There can be no assurance that such alternatives could be accomplished on satisfactory terms, if at all, or in a timely manner.

Restrictions Imposed by Terms of Indebtedness and Redeemable Preferred Stock

The Indenture, the Certificate of Designation, the Exchange Indenture, the Notes from Shareholders and the Credit Facility contain certain covenants that restrict, among other things, the ability of the
Company and its





---

subsidiaries to incur additional indebtedness, consummate certain assets sales and purchases, issue preferred stock, incur liens, pay dividends or make certain other restricted payments, enter into certain transactions with
affiliates, merge or consolidate with any other person or sell, assign, transfer, lease, convey or otherwise dispose of all or substantially all of the assets of the Company and its subsidiaries, none of which impaired the Company's ability to conduct
business in the first nine months of fiscal 2000. A breach of any of these covenants could result in a default under the Credit Facility, the Notes from Shareholders, the Indenture and the Exchange Indenture and would violate certain provisions of the
Certificate of Designation.The Credit Facility contains a covenant requiring that the Company maintain a fixed charge ratio of not less than 1.0 to 1.0, provided, however, that this fixed charge ratio covenant will not be applied to any fiscal quarter during the term as
long as the gross borrowing availability under the Credit Facility exceeds $10.0 million. As of June 1, 2000, had the Company been required to test the fixed charge ratio, the test would not have satisfied. In the event the Company does not meet such
tests, the availability of capital from bank borrowings, including but not limited to the ability to access the Credit Facility, could be adversely affected. The inability to borrow under the Credit Facility could have a material adverse effect on the
Company's business, financial condition and results of operations.

Upon an event of default under the Credit Facility, the Loan from Shareholders, the Indenture or the Exchange Indenture, the lenders thereunder could elect to declare all amounts outstanding thereunder,
together with accrued interest, to be immediately due and payable. In the case of the Credit Facility, if the Company were unable to repay those amounts, the lenders thereunder could proceed against the collateral granted to them to secure that
indebtedness. Such collateral is comprised of substantially all of the tangible and intangible assets of the Company, including the capital stock and membership interests of its subsidiary stock.

Capital Requirements

The Company believes that, in order to achieve its long-term growth objectives and maintain and enhance its competitive position, it will need significant financial resources over the next several years
for capital expenditures, including investments in manufacturing capacity and capabilities, management information systems, working capital and debt service. Over the last several years, the Company has added manufacturing capacity and incurred
significant capital expenditures. In March 2000, the Company leased a facility in the Silicon Valley, which will be used as an engineering and prototype operation to attract and support new and existing customers. In October 1999, the Company leased a new
facility in Monterrey, Mexico and in September 1999, completed an expansion of the Penang, Malaysia operations. The precise amount and timing of the Company's future funding needs cannot be determined at this time and will depend upon a number of factors,
including the demand for the Company's services and the Company's management of its working capital. The Company may not be able to obtain additional financing on acceptable terms or at all. If the Company is unable to obtain sufficient capital, it could
be required to reduce or delay its capital expenditures and facilities expansion, which could materially adversely affect the Company's business, financial condition and results of operations. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations--Liquidity and Capital Resources."

Customer Concentration; Dependence on Certain Industries

At any given time, certain customers may account for significant portions of the Company's net sales. For the first nine months of fiscal 2000, approximately 77.6% and 14.0% of net sales were derived
from customers in the networking/telecommunications and computer industries, respectively. For the three months and nine months ended June 1, 2000, the Company's ten largest customers accounted for approximately 90.6% and 88.9%, respectively, of net
sales. The Company's top three customers accounted for approximately 39.4%, 16.5% and 10.6% of net sales for the three months ended June 1, 2000, respectively. The Company's top two customers accounted for approximately 40.4% and 10.8% of net sales for
the nine months ended June 1, 2000. No other customer accounted for more than 10% of consolidated sales for the three and nine months ended June 1, 2000. Throughout fiscal 1999 and through the first three months of fiscal 2000, Fore Systems had accounted
for greater than 10% of consolidated sales. The Company substantially completed manufacturing services for Fore Systems during the third quarter of fiscal 2000.

The Company has another major customer that operates under a consignment manufacturing model and, while sales are less than 10% of total revenue, the customer makes an important contribution to the
Company's overall financial performance. From time to time, the Company may have significant customer concentration at a site level. Prior to the first nine months of fiscal 2000, Fore Systems was a significant customer of the Durham, North Carolina
operation. As a result of the decline in sales to Fore Systems, gross margins at the Durham, North Carolina operation have been and will continue to be affected until the Company establishes new customers to replace Fore Systems. Volatility in demand from
other major customers may also lead to reduced site capacity





---

utilization and have a negative effect on the Company's gross margin. Decreases in sales to or margins with these or any other key customers could have a material adverse effect on the Company's business, financial
condition and results of operations. See "Management's Discussion and Analysis of Financial Condition and Results of Operations--Results of Operations."

The Company expects to continue to depend upon a relatively small number of customers for a significant percentage of its net sales. There can be no assurance that the Company's principal customers will
continue to purchase services at current levels, if at all. The percentage of the Company's sales to these customers may fluctuate from period-to-period. Significant reductions in sales to any of the Company's major customers as well as period-to-period
fluctuations in sales and changes in product mix ordered by such customers may result in the Company reducing its workforce, reallocating manufacturing demand or closing a site, any of which could have a material adverse effect on the Company's business,
financial condition and results of operations.

In addition, the Company is dependent upon the continued growth, viability and financial stability of its OEM customers, which are in turn substantially dependent on the growth of the networking,
telecommunications, computer systems and other industries. These industries are subject to rapid technological change, product obsolescence and price competition. Many of the Company's customers in these industries are affected by general economic
conditions. Currency devaluations and economic slowdowns may have an adverse effect on the results of operations of certain of the Company's OEM customers, and in turn, their orders from the Company. These and other competitive factors affecting the
networking, telecommunications and computer system industries in general, and the Company's OEM customers in particular, could have a material adverse effect on the Company's business, financial condition and results of operations. Moreover, volatility in
the market for DRAM components, could have a material adverse effect on one of the Company's major customers, and consequently on the Company's business, financial condition and results of operation. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations--Results of Operations."

Variability of Results of Operations

The Company's operations may be affected by a number of factors including economic conditions, price competition, the level of volume and the timing of customer orders, product mix, management of
manufacturing processes, materials procurement and inventory management, fixed asset utilization, foreign currency fluctuations, the level of experience in manufacturing a particular product, customer product delivery requirements, availability and
pricing of components, availability of experienced labor and failure to introduce, or lack of market acceptance, new processes, services, technologies and products. In addition, the level of net sales and gross margin can vary significantly based on
whether certain projects are contracted on a turnkey basis, where the Company purchases materials, versus on a consignment basis, where materials are provided by the customer (turnkey manufacturing tends to result in higher net sales and lower gross
margins than consignment manufacturing). An adverse change in one or more of these factors could have a material adverse effect on the Company's business, financial condition and results of operations.

In addition, customer orders can be canceled and volume levels can be changed or delayed. From time to time, some of the Company's customers have terminated their manufacturing arrangements with the
Company, and other customers have reduced or delayed the volume of design and manufacturing services performed by the Company. Resolving customer obligations due to program or relationship termination and the replacement of canceled, delayed or reduced
contracts with new business cannot be assured. Termination of a manufacturing relationship or changes, reductions or delays in orders could have a material adverse effect on the Company's business, financial condition and results of operations.

Management of Growth

Expansion has caused, and is expected to cause, strain on the Company's infrastructure, including its managerial, technical, financial, information systems and other resources. To manage further growth,
the Company must continue to enhance financial and operational controls, develop or hire additional executive officers and other qualified personnel. Continued growth will also require increased investments to add manufacturing capacity and to enhance
management information systems. See "Certain Factors-ERP System Implementation." There can be no assurance that the Company will be able to scale its internal infrastructure and other resources to effectively manage growth and the failure to do so could
have a material adverse effect on the Company's business, financial condition and results of operations.



---



The markets served by the Company are characterized by short product life cycles and rapid technology changes. The Company's ability to successfully support new product introductions is critical to the
Company's customers. New product introductions have caused, and are expected to continue to cause, certain inefficiencies and strain on the Company's resources. Any such inefficiencies could have a material adverse effect on the Company's business,
financial condition and results of operations.

New operations, whether foreign or domestic, can require significant start-up costs and capital expenditures. In the event that the Company continues to expand its domestic or international operations,
there can be no assurance that the Company will be successful in generating revenue to recover start-up and operating costs. See "Management's Discussion and Analysis of Financial Condition and Results of Operations--Results of Operations."

Dependence on Key Personnel

The Company's continued success depends to a large extent upon the efforts and abilities of key managerial and technical employees. The Company's business will also depend upon its ability to continue
to attract and retain qualified employees. Although the Company has been successful in attracting and retaining key managerial and technical employees to date, the loss of services of certain key employees, in particular any of its executive officers, or
the Company's failure to continue to attract and retain other key managerial and technical employees could have a material adverse effect on the Company's business, financial condition and results of operations.

Competition

The electronics manufacturing services industry is intensely competitive and subject to rapid change, and includes numerous regional, national and international companies, a number of which have
achieved substantial market share. The Company believes that the primary competitive factors in its targeted markets are manufacturing technology, product quality, responsiveness and flexibility, consistency of performance, range of services provided, the
location of facilities and price. To be competitive, the Company must provide technologically advanced manufacturing services, high quality products, flexible production schedules and reliable delivery of finished products on a timely and price
competitive basis. Failure to satisfy any of the foregoing requirements could materially and adversely affect the Company's competitive position. The Company competes directly with a number of EMS firms, including Celestica International Holdings Inc.,
Flextronics International, Ltd., Jabil Circuits, Inc., Sanmina Corporation and Solectron Corporation. The Company also faces indirect competition from the captive manufacturing operations of its current and prospective customers, which continually
evaluate the merits of manufacturing products internally rather than using the services of EMS providers. Many of the Company's competitors have more geographically diversified manufacturing facilities, international procurement capabilities, research and
development and capital and marketing resources than the Company. In addition, the Company may be at a competitive disadvantage because some of the Company's competitors are less financially leveraged, resulting in, among other things, greater operational
and financial flexibility for such competitors. See "Certain Factors--High Level of Indebtedness; Ability to Service Indebtedness and Satisfy Preferred Stock Dividend Requirements." In recent years, the EMS industry has attracted new entrants and many
existing participants have substantially expanded their manufacturing capacity by expanding their facilities through both internal expansion and acquisitions. In the event of a decrease in overall demand for EMS services, this increased capacity could
result in substantial pricing pressures, which could have a material adverse effect on the Company's business, financial condition and results of operations.

International Operations

The Company currently offers EMS capabilities in North America, Asia and Europe. The Company began offering EMS capabilities in Mexico late in the second quarter of fiscal 2000 and began shipments of
product early in the third quarter of fiscal 2000. Management believes that the percentage of the Company's revenue derived from international sales will increase in the future as OEMs look for low-cost solutions for their more mature and price sensitive
products and seek manufacturing near the markets where their products will be sold and distributed. In the third quarter of fiscal 2000, net sales attributable to foreign operations totaled $33.7 million or 29.7% of total net sales. The Company may be
affected by economic and political conditions in each of the countries in which it operates and certain other risks of doing business abroad, including fluctuations in the value of currencies, import duties, changes to import and export regulations
(including quotas), possible restrictions on the transfer of funds, employee turnover, labor or civil unrest, long payment cycles, greater difficulty in collecting accounts receivable, the burdens, cost and risk of compliance with a variety of foreign
laws, and, in certain parts of the world, political





---

and economic instability. In addition, the attractiveness of the Company's services to its United States customers is affected by United States trade policies, such as "most favored nation" status and trade preferences,
which are reviewed periodically by the United States government. Changes in policies by the United States or foreign governments could result in, for example, increased duties, higher taxation, currency conversion limitations, hostility toward United
States-owned operations, limitations on imports or exports, or the expropriation of private enterprises, any of which could have a material adverse effect on the Company's business, financial condition or results of operations. The Company's Belgian and
Mexican operations are subject to labor union agreements covering managerial, supervisory and production employees, which set standards for, among other things, the maximum number of working hours and minimum compensation levels. In addition, economic
considerations in Belgium may make it difficult for the Company's Belgian facility to compete effectively compared to other lower cost European locations. The Company's Malaysian operations and assets are subject to significant political, economic, legal
and other uncertainties customary for businesses located in Malaysia.

The Company's international operations are based in Belgium, Malaysia and Mexico. The functional currency of the Company's Belgium, Malaysia and Mexico operations are the Belgium franc, Malaysian ringgit
and U.S. dollar, respectively. Fixed assets for the Belgium and Malaysia operations are denominated in each entity's functional currency and translation gains or losses will occur as the exchange rate between the local functional currency and the U.S.
dollar fluctuates on each balance sheet reporting date. The Company's financial performance may be adversely impacted by changes in exchange rates between these currencies and the U.S. dollar. The Company's equity investment in Malaysia is long-term in
nature and, therefore, any translation adjustments are shown as a separate component of shareholders' equity and do not effect the Company's net income (loss). Prior to fiscal 2000, the Company's investment in Belgium was considered short-term in nature.
In the first quarter of fiscal 2000, the Company deemed a portion of its Belgian investment as long-term. The Company's cumulative translation losses as of June 1, 2000, were $2.2 million and $0.3 million for the Belgium and Malaysia operations, respectively.An additional risk is that certain working capital accounts such as accounts
receivable and accounts payable are denominated in currencies other than the functional currency and may give rise to exchange gains or losses upon settlement or at the end of any financial reporting period. Sales in currencies other than the functional
currency were approximately 1.4%, 27.5% and 0.7% of consolidated sales for the three months ended June 1, 2000 for Belgium, Malaysia and Mexico, respectively. Sales in currencies other than the functional currency were approximately 1.0%, 20.6% and 0.3%
of consolidated sales for the nine months ended June 1, 2000 for Belgium, Malaysia and Mexico, respectively. Certain direct labor, manufacturing overhead, and selling, general and administrative costs of the international operations are denominated in the
local currencies. Transaction gains and losses are reflected in the Company's net income. The Company's transaction losses for the quarter ended June 1, 2000 were nominal for each of the Belgium and Mexico operations. The Company's transaction losses for
the nine months ended June 1, 2000 were $0.2 million, all of which related to the Belgium operations. There were no significant transaction gains or losses for the Mexico and Malaysia operations during these same periods. In September 1998, the Malaysian
government imposed currency control measures which, among other things, fixed the exchange rate between the U.S. dollar and the Malaysian ringgit and made it more difficult to repatriate the Company's investments. The Company attempts to minimize the
impact of exchange rate volatility by entering into U.S. dollar denominated transactions whenever possible for purchases of raw materials and capital equipment and by keeping minimal cash balances of foreign currencies. As exchange rates fluctuate,
the Company will continue to experience translation and transaction adjustments related to its investments in Belgium, Malaysia and Mexico, which could have a material and adverse effect on the Company's business, financial condition and results of
operations.

Environmental Regulations

The Company is subject to a variety of environmental laws and regulations governing, among other things, air emissions, waste water discharge, waste storage, treatment and disposal, and remediation of
releases of hazardous materials. While the Company believes that it is currently in material compliance with all such environmental requirements, any failure to comply with present and future requirements could have a material adverse effect on the
Company's business, financial conditions and results of operations. Such requirements could require the Company to acquire costly equipment or to incur other significant expenses to comply with environmental regulations. The imposition of additional or
more stringent environmental requirements, the results of future testing at the Company's facilities, or a determination that the Company is potentially responsible for remediation at other sites where problems are not presently known, could result in
expenditures in excess of amounts currently estimated to be required for such matters.



---



Concentration of Ownership

Cornerstone Equity Investors and certain other investors beneficially own, in the aggregate, approximately 90.0% of the outstanding capital stock (other than the Redeemable Preferred Stock) of the
Company. As a result, although no single investor has more than 49.0% of the voting power of the Company's outstanding securities or the ability to appoint a majority of the directors, the aggregate votes of these investors could determine the composition
of a majority of the board of directors and, therefore, influence the management and policies of the Company.

ITEM 3.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

As of June 1, 2000, the Company had $208.9 million of total debt outstanding, of which $63.5 million is floating interest rate borrowings and is subject to periodic adjustments. As
interest rates fluctuate the Company may experience interest expense increases that may materially impact financial results. For example, if interest rates were to increase or decrease by 1% the result would be an annual increase or decrease of
approximately $635,000 to interest expense.

The Company uses the U.S. dollar as its functional currency, except for its operations in Belgium and Malaysia. Direct labor, manufacturing overhead, and selling, general and administrative costs of the
international operations are denominated in the local currencies. The Company has evaluated the potential costs and benefits of hedging potential adverse changes in the exchange rates between U.S. dollar, Belgian Franc and Malaysian Ringgit. Currently,
the Company does not enter into derivative financial instruments because a substantial portion of the Company's sales in these foreign operations are in U.S dollars. The assets and liabilities of the Belgium and Malaysia operations are translated into
U.S. dollars at exchange rates in effect at the period end date. Income and expense items are translated at the year-to-date average rate. Aggregate transaction losses included in net loss for the three and nine months ended June 1, 2000 were $0.0 and
$0.2 million, respectively.





---

PART II     OTHER INFORMATION

ITEM 6.     EXHIBITS

(a): The following are filed as part of this report:



|Exhibit |  | Description              
|------- |  | -------------------------
|        |  |                          
|27      |  | Financial Data Schedules.

(b): Reports on Form 8-K

During the second quarter of Fiscal 2000, no reports on Form 8-K were filed.





---





SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed on behalf of the registrant by the following duly authorized person.

|                    |         |                                                                                                                          
|------------------- | ------- | -------------------------------------------------------------------------------------------------------------------------
|                    |         | MCMS, Inc (Registrant)                                                                                                   
|                    |         |                                                                                                                          
|                    |         |                                                                                                                          
|Date: July 12, 2000 | By: /s/ | Chris J. Anton 
Vice President, Finance and Chief
Financial Officer (Principal Financial 
Officer and Accounting Officer)