---

UNITED STATES SECURITIES AND EXCHANGE COMMISSIONWashington, D.C.
20549

FORM 10-Q

|(Mark One)
|----------
|x         

For the quarterly period ended September 30, 2002

OR

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

For the transition period from________ to_________

| | DDi Corp.         | 000-30241
| | ----------------- | ---------
| | DDi Capital Corp. | 333-41187

|                                                                                   | 
|---------------------------------------------------------------------------------- | 
|DDi CORP. DDi CAPITAL CORP.                                                       
|                                                                                  
|(Exact name of registrants as specified in their charters)                        
|                                                                                   | 
|Delaware California                                                                | 
|                                                                                   | 
|(State or other jurisdiction of incorporation or organization)                     | 
|                                                                                   | 
|1220 Simon Circle Anaheim,
California                      92806                  
|                                                                                  
|(Address of principal executive offices)     (Zip code)                           
|                                                                                   | 
|(714) 688-7200                                                                    
|                                                                                  
|(Registrants telephone number, including area code)                              
|                                                                                   | 
|Not Applicable                                                                    
|                                                                                  
|(Former name, former address and former fiscal year, if changed since last report)
|                                                                                   | 

Indicate by check mark whether DDi Corp. and DDi Capital Corp.: (1) have 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 registrants were required to file such reports), and (2) have been subject to such filing
requirements for the past 90 days:

|x | Yes | o | No.
|- | --- | - | ---

As of November 6,
2002, all of the voting stock of DDi Capital Corp. was held by DDi Intermediate Holdings Corp., and all of the voting stock of DDi Intermediate Holdings Corp. was held by DDi Corp.

As of November 6, 2002, DDi Corp. had 48,380,411 shares of common stock, par value $0.01 per share, outstanding and DDi Capital Corp.
had 1,000 shares of common stock, par value $0.01 per share, outstanding.

This Quarterly Report on Form 10-Q
is a combined quarterly report being filed separately by two registrants: DDi Corp. (DDi Corp. f/k/a DDi Holdings Corp.) and DDi Capital Corp. (DDi Capital). Except where the context clearly indicates otherwise, any
references in this report to DDi Corp. includes all subsidiaries of DDi Corp. including DDi Capital. DDi Capital makes no representation as to the information contained in this report in relation to DDi Corp. and its subsidiaries other
than DDi Capital.

DDi Capital meets the conditions set forth in General Instructions H(1)(a) and (b) of Form
10-Q, and is filing this form with the reduced disclosure format pursuant to General Instruction H(2).

---



---

DDi CORP. DDi CAPITAL CORP. FORM 10-Q

TABLE OF CONTENTS

|           |                                                                                                                 | Page No.
|---------- | --------------------------------------------------------------------------------------------------------------- | --------
|           |                                                                                                                 |         
|PART I     | FINANCIAL INFORMATION                                                                                           | 3       
|           |                                                                                                                 |         
|Item 1.    | Financial Statements                                                                                            | 3       
|           |                                                                                                                 |         
|           | Condensed Consolidated Balance Sheets as of September 30, 2002 and December 31, 2001                            | 3       
|           |                                                                                                                 |         
|           | Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2002 and 2001 | 4       
|           |                                                                                                                 |         
|           | Consolidated Statements of Comprehensive Loss for the three and nine months ended September 30, 2002 and 2001   | 6       
|           |                                                                                                                 |         
|           | Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2002 and 2001           | 8       
|           |                                                                                                                 |         
|           | Notes to Condensed Consolidated Financial Statements                                                            | 10      
|           |                                                                                                                 |         
|Item 2.    | Managements Discussion and Analysis of Financial Condition and Results of Operations                           | 19      
|           |                                                                                                                 |         
|Item 3.    | Quantitative and Qualitative Disclosures about Market Risk                                                      | 29      
|           |                                                                                                                 |         
|Item 4.    | Controls and Procedures                                                                                         | 30      
|           |                                                                                                                 |         
|PART II    | OTHER INFORMATION                                                                                               | 31      
|           |                                                                                                                 |         
|Item 6.    | Exhibits and Reports on Form 8-K                                                                                | 31      
|           |                                                                                                                 |         
|Signatures | 32                                                                                                             

FORWARD-LOOKING STATEMENTS

A number of the matters and subject areas discussed in this Form 10-Q are forward-looking in nature.  The discussion of such matters and subject areas is qualified by the inherent risks and uncertainties surrounding
future expectations generally, and also may differ materially from our actual future experience involving any one or more of such matters and subject areas.  The Company cautions readers that all statements other than statements of historical
facts included in this quarterly report on Form 10-Q regarding our financial position and business strategy may constitute forward-looking statements.  All of these forward-looking statements are based upon estimates and assumptions made by our
management, which although believed to be reasonable, are inherently uncertain.  Therefore, undue reliance should not be placed on such estimates and statements.  No assurance can be given that any of such estimates or statements will be
realized and it is likely that actual results will differ materially from those contemplated by such forward-looking statements.  Factors that may cause such differences include: (a) changes in general economic conditions in the markets in
which we may compete and fluctuations in demand in the electronics industry; (b) success of our restructuring efforts; (c) the ability to sustain historical margins as the industry develops; (d) increased competition; (e) increased costs; (f) loss
or retirement of key members of management; (g) increases in our cost of borrowings or unavailability of additional debt or equity capital on terms considered reasonable by management; (h) adverse state, federal or foreign legislation or regulation
or adverse determinations by regulators; and (i) inability to consummate acquisitions on attractive terms.  We have attempted to identify, in context, certain of the factors that we currently believe may cause actual future experiences to
differ from our current expectations regarding the relevant matter or subject area.  In addition to the items specifically discussed in the foregoing, our business and results of operations are subject to the risks and uncertainties described
herein in Part I, Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations under the heading Factors That May Affect Future Results, however, the operations and results of our business also may
be subject to the effect of other risks and uncertainties.  Such risks and uncertainties include, but are not limited to, items described from time-to-time in our registration statements and periodic reports filed with the Securities and
Exchange Commission.  The Company assumes no obligation to update the forward-looking information to reflect actual results or changes in the factors affecting such forward-looking information.

2



---

Item 1. 
Financial Statements

DDi CAPITAL CORP. AND DDi CORP.
Condensed Consolidated Balance Sheets (In thousands)(Unaudited)

|                                                              |                                                                    | DDi Capital        |         | DDi Corp.         |  
|------------------------------------------------------------- | ------------------------------------------------------------------ | ------------------ | ------- | ----------------- | -
|                                                              |                                                                    |                    |         |                   |  
|                                                              |                                                                    | September 30, 2002 |         | December 31, 2001 |  
|                                                              |                                                                    |                    |         |                   |  
|Assets                                                        |                                                                    |                    |         |                   |  
|Current assets:                                               |                                                                    |                    |         |                   |  
|                                                              | Cash and cash equivalents                                          |                    | $       | 37,373            |  
|                                                              | Marketable securities - available for sale                         |                    |         | 2,221             |  
|                                                              | Cash, cash equivalents and marketable securities - restricted      |                    |         | 6,250             |  
|                                                              | Accounts receivable, net                                           |                    |         | 28,451            |  
|                                                              | Inventories                                                        |                    |         | 18,761            |  
|                                                              | Prepaid expenses and other                                         |                    |         | 3,765             |  
|                                                              | Income tax receivable                                              |                    |         |                  |  
|                                                              | Deferred income taxes                                              |                    |         | 6,848             |  
|                                                              |                                                                    |                    |         |                   |  
|                                                              | Total current assets                                               |                    |         | 103,669           |  
|Property, plant and equipment, net                            |                                                                    |                    | 60,095  |                   |  
|Debt issuance costs, net                                      |                                                                    |                    | 3,975   |                   |  
|Goodwill and other intangibles, net                           |                                                                    |                    | 77,221  |                   |  
|Deferred income taxes                                         |                                                                    |                    | 11,151  |                   |  
|Cash, cash equivalents and marketable securities - restricted |                                                                    |                    | 6,250   |                   |  
|Other                                                         |                                                                    |                    | 1,511   |                   |  
|                                                              |                                                                    |                    |         |                   |  
|                                                              | Total assets                                                       |                    | $       | 263,872           |  
|                                                              |                                                                    |                    |         |                   |  
|Liabilities and Stockholders Equity                          |                                                                    |                    |         |                   |  
|Current liabilities:                                          |                                                                    |                    |         |                   |  
|                                                              | Current maturities of long-term debt and capital lease obligations |                    | $       | 12,341            |  
|                                                              | Revolving credit facilities                                        |                    |         |                  |  
|                                                              | Accounts payable                                                   |                    |         | 17,222            |  
|                                                              | Accrued expenses and other                                         |                    |         | 15,990            |  
|                                                              | Income taxes payable                                               |                    |         | 239               |  
|                                                              |                                                                    |                    |         |                   |  
|                                                              | Total current liabilities                                          |                    |         | 45,792            |  
|Long-term debt and capital lease obligations                  |                                                                    |                    | 79,308  |                   |  
|Notes payable and other                                       |                                                                    |                    | 5,562   |                   |  
|Deferred income taxes                                         |                                                                    |                    |        |                   |  
|                                                              |                                                                    |                    |         |                   |  
|                                                              | Total liabilities                                                  |                    |         | 130,662           |  
|                                                              |                                                                    |                    |         |                   |  
|Commitments and contingencies                                 |                                                                    |                    |         |                   |  
|Stockholders equity:                                         |                                                                    |                    |         |                   |  
|                                                              | Common stock, additional paid-in-capital and other                 |                    |         | 633,490           |  
|                                                              | Accumulated other comprehensive income (loss)                      |                    |         | (5,453            | )
|                                                              | Accumulated deficit                                                |                    |         | (494,827          | )
|                                                              |                                                                    |                    |         |                   |  
|                                                              | Total stockholders equity                                         |                    |         | 133,210           |  
|                                                              |                                                                    |                    |         |                   |  
|Total liabilities and stockholders equity                    |                                                                    | $                  | 263,872 |                   | $
|                                                              |                                                                    |                    |         |                   |  
|                                                              |                                                                    |                    |         |                   |  

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

3



---

DDi CAPITAL CORP.
Condensed Consolidated Statements of Operations (In thousands) (Unaudited)

|                                               |                                         | Three Months Ended September 30, |         | Nine Months Ended September 30, |  
|---------------------------------------------- | --------------------------------------- | -------------------------------- | ------- | ------------------------------- | -
|                                               |                                         |                                  |         |                                 |  
|                                               |                                         | 2002                             |         | 2001                            |  
|                                               |                                         |                                  |         |                                 |  
|Net sales                                      |                                         | $                                | 44,876  |                                 | $
|Cost of sales                                  |                                         |                                  | 39,176  |                                 |  
|Restructuring-related inventory impairment     |                                         |                                  |        |                                 |  
|                                               |                                         |                                  |         |                                 |  
|                                               | Gross profit                            |                                  |         | 5,700                           |  
|Operating expenses:                            |                                         |                                  |         |                                 |  
|                                               | Sales and marketing                     |                                  |         | 4,765                           |  
|                                               | General and administration              |                                  |         | 2,423                           |  
|                                               | Amortization of intangibles             |                                  |         |                                |  
|                                               | Goodwill impairment                     |                                  |         | 7,000                           |  
|                                               | Restructuring and other related charges |                                  |         | 8,733                           |  
|                                               |                                         |                                  |         |                                 |  
|Operating income (loss)                        |                                         |                                  | (17,221 | )                               |  
|Interest rate swap valuation                   |                                         |                                  |        |                                 |  
|Interest expense (net) and other expense (net) |                                         |                                  | 2,444   |                                 |  
|                                               |                                         |                                  |         |                                 |  
|Loss before income taxes                       |                                         |                                  | (19,665 | )                               |  
|Income tax benefit                             |                                         |                                  | 4,933   |                                 |  
|                                               |                                         |                                  |         |                                 |  
|Net loss                                       |                                         | $                                | (14,732 | )                               | $
|                                               |                                         |                                  |         |                                 |  

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

4



---

DDi CORP.Condensed Consolidated Statements of Operations (In thousands, except share and per share amounts) (Unaudited)

|                                                        |                                         | Three Months Ended September 30, |         | Nine Months Ended September 30, |  
|------------------------------------------------------- | --------------------------------------- | -------------------------------- | ------- | ------------------------------- | -
|                                                        |                                         |                                  |         |                                 |  
|                                                        |                                         | 2002                             |         | 2001                            |  
|                                                        |                                         |                                  |         |                                 |  
|Net sales                                               |                                         | $                                | 60,349  |                                 | $
|Cost of sales                                           |                                         |                                  | 53,919  |                                 |  
|Restructuring-related inventory impairment              |                                         |                                  |        |                                 |  
|                                                        |                                         |                                  |         |                                 |  
|                                                        | Gross profit                            |                                  |         | 6,430                           |  
|Operating expenses:                                     |                                         |                                  |         |                                 |  
|                                                        | Sales and marketing                     |                                  |         | 5,267                           |  
|                                                        | General and administration              |                                  |         | 3,989                           |  
|                                                        | Goodwill impairment                     |                                  |         | 12,000                          |  
|                                                        | Restructuring and other related charges |                                  |         | 9,051                           |  
|                                                        | Amortization of intangibles             |                                  |         |                                |  
|                                                        |                                         |                                  |         |                                 |  
|Operating income (loss)                                 |                                         |                                  | (23,877 | )                               |  
|Interest rate swap valuation                            |                                         |                                  |        |                                 |  
|Interest expense (net) and other expense (net)          |                                         |                                  | 6,218   |                                 |  
|                                                        |                                         |                                  |         |                                 |  
|Loss before income taxes                                |                                         |                                  | (30,095 | )                               |  
|Income tax benefit                                      |                                         |                                  | 6,738   |                                 |  
|                                                        |                                         |                                  |         |                                 |  
|Net loss                                                |                                         | $                                | (23,357 | )                               | $
|                                                        |                                         |                                  |         |                                 |  
|Net loss per share - basic and diluted                  |                                         | $                                | (0.48   | )                               | $
|                                                        |                                         |                                  |         |                                 |  
|Weighted average shares used to compute loss per share: |                                         |                                  |         |                                 |  
|                                                        | Basic and diluted                       |                                  |         | 48,340,220                      |  
|                                                        |                                         |                                  |         |                                 |  

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

5



---

DDi CAPITAL CORP.
Consolidated Statements of Comprehensive Loss (In thousands) (Unaudited)

|                                   |                                                                              | Three Months Ended September 30, |         | Nine Months Ended September 30, |  
|---------------------------------- | ---------------------------------------------------------------------------- | -------------------------------- | ------- | ------------------------------- | -
|                                   |                                                                              |                                  |         |                                 |  
|                                   |                                                                              | 2002                             |         | 2001                            |  
|                                   |                                                                              |                                  |         |                                 |  
|Net loss                           |                                                                              | $                                | (14,732 | )                               | $
|Other comprehensive income (loss): |                                                                              |                                  |         |                                 |  
|                                   | Foreign currency translation adjustments                                     |                                  |         | (148                            | )
|                                   | Cumulative effect of adoption of SFAS No. 133                                |                                  |         |                                |  
|                                   | Unrealized net gain (loss) on interest rate swaps, net of income tax effect  |                                  |         | (1,131                          | )
|                                   | Unrealized holding gain (loss) on marketable securities - available for sale |                                  |         | (10                             | )
|                                   |                                                                              |                                  |         |                                 |  
|Comprehensive loss                 |                                                                              | $                                | (16,021 | )                               | $
|                                   |                                                                              |                                  |         |                                 |  

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

6



---

DDi CORP.Consolidated Statements of Comprehensive Loss (In thousands) (Unaudited)

|                                   |                                                                              | Three Months Ended September 30, |         | Nine Months Ended September 30, |  
|---------------------------------- | ---------------------------------------------------------------------------- | -------------------------------- | ------- | ------------------------------- | -
|                                   |                                                                              |                                  |         |                                 |  
|                                   |                                                                              | 2002                             |         | 2001                            |  
|                                   |                                                                              |                                  |         |                                 |  
|Net loss                           |                                                                              | $                                | (23,357 | )                               | $
|Other comprehensive income (loss): |                                                                              |                                  |         |                                 |  
|                                   | Foreign currency translation adjustments                                     |                                  |         | 1,416                           |  
|                                   | Cumulative effect of adoption of SFAS No. 133                                |                                  |         |                                |  
|                                   | Unrealized net gain (loss) on interest rate swaps, net of income tax effect  |                                  |         | (1,025                          | )
|                                   | Unrealized holding gain (loss) on marketable securities - available for sale |                                  |         | (37                             | )
|                                   |                                                                              |                                  |         |                                 |  
|Comprehensive loss                 |                                                                              | $                                | (23,003 | )                               | $
|                                   |                                                                              |                                  |         |                                 |  

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

7



---

DDi CAPITAL CORP. AND DDi CORP.
Condensed Consolidated Statements of Cash Flows (In thousands) (Unaudited)

|                                             |                                                                                                  | DDi Capital                     |        | DDi Corp.                       |  
|-------------------------------------------- | ------------------------------------------------------------------------------------------------ | ------------------------------- | ------ | ------------------------------- | -
|                                             |                                                                                                  |                                 |        |                                 |  
|                                             |                                                                                                  | Nine Months Ended September 30, |        | Nine Months Ended September 30, |  
|                                             |                                                                                                  |                                 |        |                                 |  
|                                             |                                                                                                  | 2002                            |        | 2001                            |  
|                                             |                                                                                                  |                                 |        |                                 |  
|Cash flows from operating activities:        |                                                                                                  |                                 |        |                                 |  
|                                             | Net cash provided by (used in) operating activities                                              |                                 | $      | 3,623                           |  
|                                             |                                                                                                  |                                 |        |                                 |  
|Cash flows from investing activities:        |                                                                                                  |                                 |        |                                 |  
|                                             | Purchases of property, plant and equipment                                                       |                                 |        | (6,672                          | )
|                                             | Proceeds from sale of fixed assets                                                               |                                 |        | 163                             |  
|                                             | Purchases of marketable securities                                                               |                                 |        |                                |  
|                                             | Proceeds from sales of marketable securities                                                     |                                 |        | 19,626                          |  
|                                             | Investment in restricted assets                                                                  |                                 |        | (12,500                         | )
|                                             | Acquisition of Thomas Walter                                                                     |                                 |        |                                |  
|                                             | Acquisition of Nelco                                                                             |                                 |        |                                |  
|                                             | Acquisition of Olympic                                                                           |                                 |        | (750                            | )
|                                             | Acquisition of Altatron                                                                          |                                 |        |                                |  
|                                             | Acquisition related expenditures, net                                                            |                                 |        | 234                             |  
|                                             |                                                                                                  |                                 |        |                                 |  
|                                             | Net cash provided by (used in) investing activities                                              |                                 |        | 101                             |  
|                                             |                                                                                                  |                                 |        |                                 |  
|Cash flows from financing activities:        |                                                                                                  |                                 |        |                                 |  
|                                             | Net principal payments on long-term debt                                                         |                                 |        | (64,653                         | )
|                                             | Net payments on revolving credit facilities                                                      |                                 |        |                                |  
|                                             | Borrowings on DDi Europe Facilities Agreement                                                    |                                 |        |                                |  
|                                             | Proceeds from issuance of convertible subordinated notes                                         |                                 |        |                                |  
|                                             | Payments on other notes payable                                                                  |                                 |        | (458                            | )
|                                             | Principal payments on capital lease obligations                                                  |                                 |        | (1,241                          | )
|                                             | Payment of debt issuance costs                                                                   |                                 |        | (1,142                          | )
|                                             | Capital contribution from Parent, net                                                            |                                 |        | 87,404                          |  
|                                             | Repayment of stockholder receivable                                                              |                                 |        |                                |  
|                                             | Escrow payable distribution                                                                      |                                 |        |                                |  
|                                             | Payment of pro-rata portion of deferred swap liability                                           |                                 |        | (3,761                          | )
|                                             | Net proceeds from issuance of common stock through follow-on public offering                     |                                 |        |                                |  
|                                             | Costs incurred in connection with the issuance of common stock through follow-on public offering |                                 |        |                                |  
|                                             | Issuance of common stock through Employee Stock Purchase Plan                                    |                                 |        |                                |  
|                                             | Proceeds from exercise of stock options                                                          |                                 |        |                                 |  
|                                             |                                                                                                  |                                 |        |                                 |  
|                                             | Net cash provided by financing activities                                                        |                                 |        | 16,149                          |  
|                                             |                                                                                                  |                                 |        |                                 |  
|                                             | Effect of exchange rate changes on cash                                                          |                                 |        | (69                             | )
|                                             |                                                                                                  |                                 |        |                                 |  
|                                             | Net increase (decrease) in cash and cash equivalents                                             |                                 |        | 19,804                          |  
|Cash and cash equivalents, beginning of year |                                                                                                  |                                 | 17,569 |                                 |  
|                                             |                                                                                                  |                                 |        |                                 |  
|Cash and cash equivalents, end of period     |                                                                                                  | $                               | 37,373 |                                 | $
|                                             |                                                                                                  |                                 |        |                                 |  

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

8



---

DDi CAPITAL CORP. AND DDi CORP.Condensed Consolidated Statements of Cash Flows (In Thousands) (Unaudited)

Supplemental disclosure of cash flow information:

| | Non-cash operating activities:                                                                                                                                                                                                                                                                                                                                  
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | During the nine months ended September 30, 2002, depreciation expense was approximately $11.6 million for DDi Capital and approximately $15.4 million for DDi Corp, goodwill
impairment was $52.0 million for DDi Capital and $72.0 million for DDi Corp., and non-cash restructuring charges were $23.6 million for DDi Capital and $24.2 million for DDi Corp.
| |                                                                                                                                                                                                                                                                                                                                                                 
| | During the nine months ended September 30, 2001, depreciation and amortization expense was approximately $26.4 million for DDi Capital and approximately $33.3 million for DDi
Corp.                                                                                                                                                                            
| |                                                                                                                                                                                                                                                                                                                                                                 
| | Non-cash financing activities:                                                                                                                                                                                                                                                                                                                                  
| | During the nine months ended September 30, 2002, capital lease additions were approximately $0.6 million for DDi Corp.                                                                                                                                                                                                                                          
| |                                                                                                                                                                                                                                                                                                                                                                 

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

9



---

DDi CAPITAL CORP. AND DDi CORP.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1.   BASIS OF PRESENTATION AND DESCRIPTION OF BUSINESS

BASIS OF PRESENTATION

The unaudited condensed consolidated financial statements for DDi Corp. (DDi Corp.) include the accounts of its wholly-owned
subsidiaries, DDi Intermediate Holdings Corp. (Intermediate) and DDi Europe Limited (DDi Europe f/k/a MCM Electronics Limited (MCM)) and the direct and indirect subsidiaries of Intermediate.  The unaudited
condensed consolidated financial statements for DDi Capital Corp. (DDi Capital), a wholly-owned subsidiary of Intermediate, include the accounts of its wholly-owned subsidiary Dynamic Details, Incorporated and its subsidiaries
(Dynamic Details).  Collectively, DDi Corp. and its subsidiaries are referred to as the Company.

The unaudited condensed consolidated financial statements of DDi
Corp. include the results of Thomas Walter Limited (Thomas Walter) commencing on March 5, 2001, the date of acquisition of Thomas Walter (see Note 8), Nelco Technology, Inc. (Nelco) commencing on April 27, 2001,  the
date of acquisition of Nelcos assets (see Note 9), Olympic Circuits Canada (Olympic) commencing on May 9, 2001,  the date of acquisition of Olympic (see Note 10) and Altatron Technology Inc. (Altatron) commencing
on June 4, 2001, the date of acquisition of Altatrons assets (see Note 11).  All intercompany transactions have been eliminated in consolidation.

In the opinion of management, the
accompanying unaudited condensed consolidated financial statements contain all adjustments necessary (consisting only of normal recurring adjustments) to present fairly the financial position of DDi Capital and DDi Corp. as of September 30, 2002,
and the results of operations and cash flows for the three and nine months ended September 30, 2002 and 2001.  The results of operations for such interim periods are not necessarily indicative of results of operations to be expected for the
full year.

These financial statements have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission.  Certain information and disclosures
normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such regulations, although the Company believes the disclosures provided are adequate to
prevent the information presented from being misleading.

This report on Form 10-Q for the quarter ended September 30, 2002 should be read in conjunction with the audited financial statements
presented in the DDi Capital Corp.s and DDi Corp.s Annual Report on Form 10-K for the year ended December 31, 2001.

Certain prior year amounts have been reclassified to conform with the
2002 presentation.

Description of Business

The Company provides technologically advanced, time-critical electronics design, development
and manufacturing services to original equipment manufacturers and other providers of electronics manufacturing services.  The Company serves over 2,000 customers in the communications,  networking, computer, medical, automotive industrial
and aerospace industries.

10



---

DDi CAPITAL CORP. AND DDi CORP.NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE
2.   INVENTORIES

|Inventories are stated at the lower of cost (determined on a first-in, first-out basis) or market and consist of the following (in thousands):
|----------------------------------------------------------------------------------------------------------------------------------------------
|                                                                                                                                              
|                                                                                                                                              
|                                                                                                                                              
|                                                                                                                                              
|                                                                                                                                              
|Raw materials                                                                                                                                 
|Work-in-process                                                                                                                               
|Finished goods                                                                                                                                
|                                                                                                                                              
|Total                                                                                                                                         
|                                                                                                                                              

NOTE 3.   LONG-TERM DEBT AND CAPITAL LEASES

|Long-term debt and capital lease obligations consist of the following (in thousands):
|-------------------------------------------------------------------------------------
|                                                                                     
|                                                                                     
|                                                                                     
|                                                                                     
|                                                                                     
|Senior Term Facility (a)                                                             
|5.25% Convertible Subordinated Notes                                                 
|6.25% Convertible Subordinated Notes                                                 
|12.5% Capital Senior Discount Notes (b)                                              
|DDi Europe Facilities Agreement (c)                                                  
|Capital lease obligations                                                            
|                                                                                     
|                                                                                     
|Less current maturities                                                              
|                                                                                     
|                                                                                     
|                                                                                     
|                                                                                     
|(a)                                                                                  
|                                                                                     
|(b)                                                                                  
|(c)                                                                                  
|                                                                                     

In June 2002, Dynamic Details reached an agreement to amend its Senior Credit Facility.  The amendment, which covered $73.3 million in the then outstanding term loans and a
$50.0 million revolving credit facility, either waived or reset the financial covenants through December 31, 2003 and established two new covenants, one related to liquidity and the other related to minimum revenues.  The amendment did not
change the interest rate spread nor the repayment schedule for the outstanding term loans, which mature between July 2004 and April 2005, but did reduce the Revolving Credit Facility to $50 million from $75 million.  Access to the full amount
of the Revolving Credit Facility is subject to conditions set forth in the credit facility agreement.  Under the amendment, the maximum Dynamic Details can borrow under the Revolving Credit Facility is limited to $25 million until December 31,
2003.

11



---

DDi CAPITAL CORP. AND DDi CORP.NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE
4.   DERIVATIVES

On January 1, 2001, the Company adopted Statement of Financial Accounting Standards (SFAS) No. 133 Accounting for Derivative Instruments and
Hedging Activities.  In accordance with the transition provisions of SFAS No. 133, DDi Capital and DDi Corp. recorded a cumulative-effect-type adjustment to accumulated other comprehensive income (loss) for the initial difference between
the book value and fair value of interest rate swap agreements as of January 1, 2001.  The initial difference amounted to approximately $0.6 million for DDi Capital and approximately $1.2 million for DDi Corp. The fair value of interest rate
swaps at September 30, 2002 is included in current and long-term liabilities in the condensed consolidated balance sheets.

In April 2002, in connection with a $47.9 million repayment of the Senior
Term Facility, Dynamic Details elected to amend its swap agreement by reducing the notional balance of the swap to reflect the impact of the debt repayment on the outstanding principal.  In connection with the amendment of the swap agreement,
Dynamic Details paid approximately $3.1 million  to the counterparty, representing the pro-rata portion of the deferred swap liability.

NOTE 5.   EARNINGS PER
SHARE

Basic and diluted earnings per share SFAS No. 128 Earnings Per Share   requires DDi Corp. to report both basic net income (loss) per share, which is based
on the weighted average number of common shares outstanding and diluted net income (loss) per share, which is based on the weighted average number of common shares outstanding and dilutive potential common shares outstanding.

For the three months ended September 30, 2002 and 2001, 12,578,639 and 4,260,944, respectively, potentially dilutive shares from the exercise of stock options and warrants and the conversion of the convertible
subordinated debt were not included in diluted earnings per share because to do so would be anti-dilutive.  For the nine months ended September 30, 2002 and 2001, 12,914,830 and 4,701,804, respectively, potentially dilutive shares from the
exercise of stock options and the conversion of the convertible subordinated debt were not included in diluted earnings per share because to do so would be anti-dilutive.

NOTE
6.   PUBLIC OFFERING

On February 14, 2001, DDi Corp. and some of its shareholders completed a follow-on public offering of 6,000,000 shares of its common stock, with 3,000,000
shares issued by DDi Corp. and the remainder sold by selling shareholders.  The shares were sold at $23.50 per share, generating proceeds of $67.0 million, net of underwriting discounts, commissions and expenses.  Concurrently, DDi Corp.
issued 5.25% Convertible Subordinated Notes due March 1, 2008 with an aggregate principal of $100.0 million.  These notes are convertible at any time prior to maturity into shares of common stock at a conversion price of $30.00 per share,
subject to certain adjustments.  These notes generated proceeds of $97.0 million, net of underwriting discounts, commissions and expenses.  The net proceeds of both transactions were used to repurchase a portion of the Capital Senior
Discount Notes and all of the Senior Subordinated Notes.

NOTE 7.   PRIVATE OFFERING

On April 2, 2002, DDi Corp. completed its
private offering of $100.0 million aggregate principal amount of 6.25% Convertible Subordinated Notes due April 1, 2007.  These notes are convertible at any time prior to maturity into shares of common stock at a conversion price of $11.04 per
share, subject to certain adjustments.  These notes generated proceeds of $95.8 million, net of underwriting discounts.  Approximately $47.9 million of the net proceeds from the sale were used to repay a portion of the Dynamic Details
Senior Term Facility, $12.5 million was placed in an interest reserve account to cover two years of interest payments on the notes and the remainder will be used for working capital and general corporate purposes.  In connection with the $47.9
million repayment of the Senior Term Facility, Dynamic Details elected to amend its swap agreement by reducing the notional balance of the swap to reflect the impact of the debt repayment on the outstanding principal.  In connection with the
amendment of the swap agreement, Dynamic Details paid approximately $3.1 million to the counterparty, representing the pro-rata portion of the deferred swap liability.  In addition, the Company recorded a write-off of debt issuance costs of
approximately $2.0 million, offset by a net credit of $3.4 million as a result of the swap amendment, which collectively are included in net interest expense.

12



---

DDi CAPITAL CORP. AND DDi CORP. NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE
8.   ACQUISITION OF THOMAS WALTER

On March 5, 2001, DDi Europe completed the acquisition of Thomas Walter, a leading circuit board manufacturer based in Marlow, England for
approximately $24.5 million, plus  expenses of $0.3 million.  Thomas Walter is a well-established provider of complex, quick-turn rigid and rigid-flex printed circuit boards for the European electronics industry.

The purchase price has been allocated to the underlying assets and liabilities based upon their estimated respective fair values at the date of acquisition.  The excess of the purchase price was allocated to
goodwill and identifiable intangible assets.

Goodwill generated in the acquisition of Thomas Walter was assigned a fair value of approximately $17.0 million.  The identifiable intangibles
consist of developed technologies and assembled workforce.  The fair value of the developed technology assets at the date of acquisition was approximately $0.5 million and represents the aggregate fair value of individually identified
technologies that were fully developed at the time of acquisition.  The assembled workforce asset was assigned a fair value of approximately $0.8 million at the date of acquisition.

NOTE
9.   ACQUISITION OF NELCO TECHNOLOGY

On April 27, 2001, Dynamic Details completed the acquisition of certain of the assets of Nelco, a wholly owned subsidiary of Park
Electrochemical Corp., for total cash consideration of approximately $3.0 million.  Nelco is an Arizona-based manufacturer of semi-finished printed wiring boards, commonly known as mass lamination.

The total purchase price has been allocated to the underlying assets and liabilities based upon their estimated respective fair values at the date of the transaction.

NOTE 10.   ACQUISITION OF OLYMPIC CIRCUITS CANADA

On May 9, 2001, Dynamic Details completed the acquisition of Olympic, a Canada-based, time-critical
electronics manufacturing service provider specializing in quick-turn prototype printed circuit boards for a total cash consideration of approximately $12.8 million plus contingent consideration, of up to $4.5 million based on earnings in each of
the three years following the date of acquisition, plus expenses of $0.1 million.  As of September 30, 2002, $0.8 million of contingent consideration was earned and paid.  This amount was capitalized as additional purchase
price.

The purchase price has been allocated to the underlying assets and liabilities based upon their estimated respective fair values at the date of acquisition.  The excess of the purchase
price was allocated to goodwill.

NOTE 11.   ACQUISITION OF ALTATRON TECHNOLOGY

On June 4, 2001, Dynamic Details completed the
acquisition of the assets of Altatron, a Southern California-based provider of value-add assembly services to electronics original equipment manufacturers for a total cash consideration of approximately $4.8 million.

The purchase price has been allocated to the underlying assets and liabilities based upon their estimated respective fair values at the date of the transaction.  The excess of the purchase price was allocated to
goodwill.

NOTE 12.   UNAUDITED PRO FORMA INFORMATION

The accompanying condensed consolidated statements of operations include
the accounts of Thomas Walter, Nelco, Olympic and Altatron for the period January 1, 2002 through September 30, 2002 and includes the accounts of Thomas Walter for the period March 5, 2001 through September 30, 2001, the accounts of Nelco for the
period April 27, 2001 through September 30, 2001, the accounts of Olympic for the period May 9, 2001 through September 30, 2001 and the accounts of Altatron for the period June 4, 2001 through September 30, 2001.  The following pro forma
information for the nine months ended September 30, 2001 presents net sales,  net loss and net loss per share for each of these periods as if the Thomas Walter, Nelco, Olympic and Altatron transactions were consummated on January 1,
2001.

13



---

DDi CAPITAL CORP. AND DDi CORP.NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

|                                                                |             | Pro Forma Nine Months Ended September 30, 2001 |      
|--------------------------------------------------------------- | ----------- | ---------------------------------------------- | -----
|                                                                |             |                                                |      
|                                                                |             | (in millions, except per share data)           |      
|Net Sales:                                                      |             |                                                |      
|                                                                | DDi Capital |                                                | $    
|                                                                | DDi Corp.   |                                                | $    
|Net Loss:                                                       |             |                                                |      
|                                                                | DDi Capital |                                                | $    
|                                                                | DDi Corp.   |                                                | $    
|DDi Corp. net loss per share of common stock--basic and diluted |             | $                                              | (0.20

NOTE 13.   SEGMENT REPORTING

SFAS
No. 131 Disclosures about Segments of an Enterprise and Related Information established standards for reporting information about operating segments in annual financial statements and requires selected information about operating
segments in interim financial reports issued to stockholders.  It also established standards for related disclosures about products and services, geographic areas and major customers.  Operating segments are defined as components of an
enterprise that engage in business activities from which it may earn revenues and incur expenses whose separate financial information is available and is evaluated regularly by the Companys chief operating decision makers, or decision making
group, to perform resource allocations and performance assessments.

The Companys chief operating decision maker is the Chief Executive Officer.  Based on the evaluation of the
Companys financial information, management believes that the Company operates in one reportable segment which designs, develops, manufactures, assembles and tests complex printed circuit boards, back panels and related electronic
products.  The Company operates in two geographical areas, domestic (U.S.A.) and international.  Revenues are attributed to the country to which the product is sold.  Revenues by product and service are not reported as it is
impracticable to do so.  During the three and nine months ended September 30, 2002 and 2001, respectively, there were no material assets in or revenues realized from any individual foreign country.

The following summarizes net sales for DDi Corp. by geographic area (in thousands):

|           |          | Three Months Ended September 30, |   | Nine Months Ended September 30, | 
|---------- | -------- | -------------------------------- | - | ------------------------------- | 
|           |          |                                  |   |                                 | 
|           |          | 2002                             |   | 2001                            | 
|           |          |                                  |   |                                 | 
|Net sales: |          |                                  |   |                                 | 
|           | Domestic |                                  | $ | 41,620                          | 
|           | Europe   |                                  |   | 15,572                          | 
|           | Other    |                                  |   | 3,157                           | 
|           |          |                                  |   |                                 | 
|           | Total    |                                  | $ | 60,349                          | 
|           |          |                                  |   |                                 | 
|           |          |                                  |   |                                 | 

Net sales by geographic area for DDi Capital for the three and nine months ended September 30, 2002 and 2001 were the same as DDi Corp. except the sales to Europe were $1.0
million for the three months ended September 30, 2002 and 2001, and $0.7 million and $6.1 million for the nine months ended September 30, 2002 and 2001, respectively.

14



---

DDi CAPITAL CORP. AND DDi CORP.NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

The following
summarizes long-lived assets for DDi Corp. by geographic area (in thousands):

|                   |               | September 30, 2002 |   | December 31, 2001 | 
|------------------ | ------------- | ------------------ | - | ----------------- | 
|                   |               |                    |   |                   | 
|Long-lived assets: |               |                    |   |                   | 
|                   | Domestic      |                    | $ | 162,193           | 
|                   | International |                    |   | 88,928            | 
|                   |               |                    |   |                   | 
|                   | Total         |                    | $ | 251,121           | 
|                   |               |                    |   |                   | 
|                   |               |                    |   |                   | 

Long-lived assets for DDi Capital as of September 30, 2002 and December 31, 2001 consist of $150.6 million and $218.6 million, respectively, in domestic long-lived assets and
$3.3 million and $13.2 million, respectively, in international long-lived assets.

NOTE 14.   GOODWILL AND INTANGIBLES

On
January 1, 2002, the Company adopted SFAS Nos. 141 and 142.  SFAS No. 141 Business Combinations requires that the purchase method of accounting be used for all business combinations, establishes specific criteria for recognizing
intangible assets separately from goodwill and requires certain disclosures regarding reasons for a business combination and the allocation of the purchase price paid.  SFAS No. 142 Goodwill and Other Intangible Assets establishes
that goodwill and certain intangible assets will not be amortized and the amortization period of certain intangible assets will no longer be limited to forty years.  In addition, SFAS No. 142 requires that goodwill and intangible assets that
are not amortized be tested for impairment at least annually.  The Company will complete its annual impairment test in the fourth quarter of its fiscal year.

In adopting these pronouncements,
the Company evaluated its identifiable intangible assets for recognition apart from goodwill.  At the date of adoption, identifiable intangible assets consisted of developed technologies, assembled workforce and customer relationships. 
Such assets were not deemed to be separable from goodwill.  Accordingly, the balances of these intangible assets at January 1, 2002, with an aggregate net carrying amount of $45.6 million (consisting of a gross cost of $90.8 million and
associated accumulated amortization of $45.2 million), were reclassified to goodwill.  In addition,  the Company also reclassified approximately $16.6 million of deferred tax liabilities associated with these intangible assets to
goodwill.  In accordance with SFAS No. 142, as of the date of adoption, the Company prospectively ceased amortization of goodwill and instead conducts periodic tests of impairment.

The
Company operates in one reportable segment (see Note 13).  The Company separately monitors the financial performance of its North American and European operations.  Further, each of these operations generally serves a distinct customer
base.  Based upon these facts, the Company considers the North American and European operations its reporting units for the assignment of goodwill.  The Companys European operations consist of entities acquired in conjunction with
the MCM purchase transaction in 2000 and the Thomas Walter purchase transaction in 2001.  The amount of goodwill attributable to the European operations was the amount generated in the purchase transactions, net of related amortization through
December 31, 2001 and the associated reclassifications of deferred tax liabilities to goodwill.  All other goodwill is related to the Companys North American operations.

Based on the
Companys initial transition impairment testing during the first quarter of 2002, no impairment was recognized.  However, due to a continued stock price decline during both the second and third quarters of 2002,  tests of impairment
were performed in each of these quarters. The analyses indicated that the book value of goodwill during each quarter was in excess of its fair value, as determined by the Companys market capitalization.  After assessing the goodwill
impairment at a reporting unit level, the Company calculated and recorded goodwill impairment charges of $45.0 million and $7.0 million, respectively, for DDi Capital and $60.0 million and $12.0 million, respectively, for DDi Corp. in the quarters
ended June 30 and September 30, 2002,  respectively.

15



---

DDi CAPITAL CORP. AND DDi CORP. NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Goodwill for each
reporting unit of DDi Corp. is as follows (in thousands):

|              |       | September 30,2002 |       
|------------- | ----- | ----------------- | ------
|              |       |                   |       
|North America |       | $                 | 77,221
|Europe        |       |                   | 58,899
|              |       |                   |       
|              | Total |                   | $     
|              |       |                   |       
|              |       |                   |       

Goodwill for DDi Capital as of September 30, 2002 consists entirely of North American goodwill.

The following table shows, on
a pro-forma basis, what net income (loss) and earnings per share would have been for the three and nine months ended September 30, 2001 if the new accounting standards had been applied beginning January 1, 2001 and if diluted shares were used to
calculate pro forma net income (in thousands):

|                                                                   |  | 2001 |         | 2001 |  
|------------------------------------------------------------------ |  | ---- | ------- | ---- | -
|                                                                   |  |      |         |      |  
|Net loss, as reported                                              |  | $    | (10,473 | )    | $
|Add back: goodwill and intangibles amortization, net of tax effect |  |      | 3,692   |      |  
|                                                                   |  |      |         |      |  
|Pro forma net income (loss)                                        |  | $    | (6,781  | )    | $
|                                                                   |  |      |         |      |  

|                                                                     |         | DDi Corp.                             |        
|-------------------------------------------------------------------- | ------- | ------------------------------------- | -------
|                                                                     |         |                                       |        
|                                                                     |         | Three Months Ended September 30, 2001 |        
|                                                                     |         |                                       |        
|Net loss, as reported                                                |         | $                                     | (11,547
|Add back: goodwill and intangibles amortization, net of tax effect   |         |                                       | 4,782  
|                                                                     |         |                                       |        
|Pro forma net income (loss)                                          |         | $                                     | (6,765 
|                                                                     |         |                                       |        
|Net loss per share, as reported - basic                              |         | $                                     | (0.24  
|Add back:  goodwill and intangibles amortization, net of tax effect  |         |                                       | 0.10   
|                                                                     |         |                                       |        
|Pro forma net income (loss) per share - basic                        |         | $                                     | (0.14  
|                                                                     |         |                                       |        
|Net loss per share, as reported - diluted                            |         | $                                     | (0.24  
|Add back:  goodwill and intangibles amortization, net of tax effect  |         |                                       | 0.10   
|                                                                     |         |                                       |        
|Pro forma net income (loss) per share - diluted                      |         | $                                     | (0.14  
|                                                                     |         |                                       |        
|Weighted average shares used to compute net income (loss) per share: |         |                                       |        
|                                                                     | Basic   |                                       |        
|                                                                     |         |                                       |        
|                                                                     | Diluted |                                       |        
|                                                                     |         |                                       |        

16



---

DDi CAPITAL CORP. AND DDi CORP.NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 15.
RESTRUCTURING AND OTHER RELATED CHARGES

In October 2001, management and the Companys Board of Directors approved a plan to close its Garland, Texas and Marlborough, Massachusetts
facilities. In conjunction with the closure of the Garland and Marlborough facilities, DDi Corp. and DDi Capital recorded charges in the fourth quarter of 2001 totaling $79.8 million and $79.4 million, respectively.  Of these amounts, $3.7
million represent restructuring related inventory impairments and were therefore reflected as a component of gross profit.  The remaining $76.1 million of charges were classified as Restructuring and other related charges and
consist of $51.4 million relating to impairments of intangibles assets, $15.5 million relating to impairments of net property, plant and equipment, and $9.2 million for DDi Corp. and $8.8 million for DDi Capital in accrued restructuring expenses.
The closure of these facilities was effectively completed by June 30, 2002.

In April 2002, management and the Companys Board of Directors approved a plan to close its Texas and Moorpark
facilities and selected design centers and to restructure various European operations.  In conjunction with this plan, DDi Corp. and DDi Capital recorded charges in the second quarter of 2002 totaling $17.9 million and $17.2 million, 
respectively.  Of these amounts, $3.5 million for DDi Corp. and $3.4 million for DDi Capital represent restructuring related inventory impairments and were therefore reflected as a component of gross profit.  The remaining $14.4 million of
charges for DDi Corp. and $13.8 million for DDi Capital were classified as Restructuring and other related charges.  Such charges consist of $8.3 million for DDi Corp. and $8.2 million for DDi Capital relating to impairments of net
property, plant and equipment, and $6.1 million for DDi Corp. and $5.6 million for DDi Capital in accrued restructuring expenses.  The closure of the facilities is estimated to be effectively complete by December 31, 2002.

In September 2002, management and the Companys Board of Directors approved a plan to write-down unutilized assets, streamline certain manufacturing facilities, and eliminate certain sales offices, including the
office based in Tokyo. In conjunction with this plan, DDi Corp. and DDi Capital recorded charges in the third quarter of 2002 totaling $9.1 million and $8.7 million, respectively, which were classified as Restructuring and other related
charges.  Such charges consist of $7.5 million for DDi Corp. and $7.1 million for DDi Capital relating to impairments of net property, plant and equipment, and $1.6 million in accrued restructuring expenses.  Such accrued
restructuring expenses represent $1.0 million in estimated facilities closure costs such as minimum lease payments through the scheduled maturities of the non-cancelable real property operating leases and the estimated costs of readying facilities
for lease or sale and $0.6 million in other exit costs.  The streamlining and closure of the facilities is estimated to be effectively complete by December 31, 2002.

Total accrued restructuring
expenses at September 30, 2002 were $5.5 million for DDi Corp. and $5.4 million for DDi Capital.  These accrued restructuring expenses represented $4.1 million in estimated facilities closure costs, $1.1 million for DDi Corp. and $1.0 million
for DDi Capital in severance and related expenses and $0.3 million in other exit costs.

NOTE 16. COMPREHENSIVE LOSS

SFAS No. 130
Reporting Comprehensive Income establishes requirements for reporting and disclosure of comprehensive income (loss) and its components.  Comprehensive loss includes unrealized holding gains and losses and other items that have
previously been excluded from net loss and reflected instead in stockholders equity.  Comprehensive loss for DDi Capital and DDi Corp. consists of net loss plus the effect of foreign currency translation adjustments, unrealized holding
gains (losses) on marketable securities classified as available-for-sale and unrealized net gains (losses) on interest rate swaps and related unrealized net tax impact.

The Company adopted SFAS No.
133 Accounting for Derivative Instruments and Hedging Activities on January 1, 2001 (see Note 4).  In accordance with the transition provisions of SFAS No. 133, DDi Capital and DDi Corp. recorded a cumulative-effect-type adjustment
to accumulated other comprehensive loss for the initial difference between the book value and fair value of interest rate swap agreements as of January 1, 2001.

NOTE 17.  NET INTEREST
EXPENSE

In April 2002, the Financial Accounting Standards Board (FASB) issued SFAS No. 145 Rescission of FASB Statements No. 4, 44 and 64, Amendment of SFAS No. 13, and Technical
Corrections.  Among other matters, SFAS No. 145 rescinds SFAS No. 4, Reporting Gains and Losses from Extinguishment of Debt thereby eliminating the requirement that gains and losses from the extinguishment of debt be
aggregated and, if material, classified as an extraordinary item, net of the related income tax effect.  As a result, the criteria in APB Opinion No. 30, Reporting Results of Operations  Reporting

17



---

DDi CAPITAL CORP. AND DDi CORP.NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

the Effects of
Disposal of a Segment of a Business, and Extraordinary, Unusual and Infrequently Occurring Events and Transactions will be used to classify those gains and losses.

The Company adopted
SFAS No. 145 in the second quarter of 2002.  As a result of the adoption of this pronouncement, the Company accounted for the impact of the early extinguishment of debt as a component of net interest expense in the accompanying condensed
consolidated statements of operations.  In accordance with SFAS No. 145, the Company has reclassified certain costs incurred in prior periods that were previously classified as extraordinary items, net of related income taxes.  Such
reclassifications had no effect upon net loss, but resulted in an increase of $19.6 million to reported interest expense for the nine months ended September 30, 2001.

NOTE 18.  RECENT
ACCOUNTING PRONOUNCEMENT

In June 2002, the FASB issued SFAS No. 146  Accounting for Costs Associated with Exit or Disposal Activities.  This statement addresses financial
accounting and reporting for costs associated with exit or disposal activities and nullifies Emerging Issues Task Force (EITF) Issue No. 94-3, Liability Recognition for Certain Employee Termination Benefits and Other Costs to Exit and Activity
(including Certain Costs Incurred in a Restructuring).  SFAS No. 146 is effective prospectively for exit or disposal activities initiated after December 31, 2002.  The provisions of EITF 94-3 shall continue to apply for exit
activities initiated under an exit plan that met criteria of EITF 94-3 prior to the initial application of SFAS No. 146.   The Company is currently assessing the impact of SFAS No. 146 on its financial position, results of operations and
cash flows.

NOTE 19. SUBSEQUENT EVENT

On October 24, 2002,  DDi Europe completed the acquisition of Kamtronics Limited
(Kamtronics), a market leader in sourcing printed circuit boards for European customers, based in Calne, England, for approximately $4.5 million (consisting of $2.1 million in cash payment and $1.5 million in assumed indebtedness) plus
contingent consideration of approximately $2.3 million.  The purchase price will be allocated to underlying assets acquired and liabilities assumed based upon their respective fair market values and the date of acquisition.  No adjustments
have been made to the accompanying historical condensed consolidated financial statements for this transaction.

18



---

Item 2.   
Managements Discussion and Analysis of Financial Condition and Results of Operations.

Overview

DDi Corp.,
formerly known as DDi Holdings Corp. (DDi Corp.), provides technologically advanced, time-critical electronics design, development and manufacturing services to original equipment manufacturers and other electronics manufacturing service
providers.  Operating through our primary operating subsidiaries, DDi Europe Limited (DDi Europe) and Dynamic Details, Incorporated (Dynamic Details), we target customers that are characterized by new product development
programs demanding the rapid application of advanced technology and design.

As used herein, the Company, we, us, or our means DDi Corp. and its
wholly-owned subsidiaries, including DDi Capital Corp. (DDi Capital), DDi Europe and Dynamic Details.

This discussion and analysis should be read in conjunction with
Managements Discussion and Analysis of Financial Condition and Results of Operations set forth in DDi Capital Corp.s and DDi Corp.s Annual Report on Form 10-K for the year ended December 31, 2001.

Results of Operations

Three Months Ended September 30, 2002 Compared to the Three Months Ended September 30, 2001

Net SalesDDi Capital net sales decreased $8.9 million (17%) to $44.9 million for the three months ended September 30, 2002, from $53.8 million for the same period in
2001.  DDi Corp. net sales decreased $10.3 million (15%) to $60.3 million for the three months ended September 30, 2002, from $70.6 million for the same period in 2001.  Such decreases in net sales are attributable to a reduction in panels
produced and the average price per panel, reflecting softened economic conditions in both North America and Europe.

Gross ProfitDDi Capital
gross profit decreased $1.7 million (23%) to $5.7 million for the three months ended September 30, 2002, from $7.4 million for the same period in 2001.  DDi Corp. gross profit decreased $4.8 million (43%) to $6.4 million for the three months
ended September 30, 2002, from $11.2 million for the same period in 2001.  The decreases in the Companys gross profit resulted from the lower level of net sales generated in 2002.  The impact of the decreases in sales was mitigated
by various cost control initiatives relating to materials, production personnel and overhead expenses.

Sales and Marketing ExpensesDDi Capital
sales and marketing expenses decreased $0.9 million (16%) to $4.8 million for the three months ended September 30, 2002, from $5.7 million for the same period in 2001. DDi Corp. sales and marketing expenses decreased $0.9 million (15%) to $5.3
million for the three months ended September 30, 2002, from $6.2 million for the same period in 2001.   Such decreases in sales and marketing expenses resulted from the lower level of net sales generated in 2002.

General and Administration ExpensesDDi Capital general and administration expenses decreased $0.6 million (20%) to $2.4 million for the three months ended September 30,
2002, from $3.0 million for the same period in 2001. DDi Corp. general and administration expenses decreased $0.6 million (13%) to $4.0 million for the three months ended September 30, 2002, from $4.6 million for the same period in 2001.  
Such decreases in general and administration expenses resulted from various cost control initiatives implemented in the latter half of 2001 and throughout 2002.

Goodwill ImpairmentDDi Capital and DDi Corp. recorded a goodwill impairment of $7.0 million and $12.0 million, respectively, during the three months ended September 30, 2002 (see Note 14 to the condensed consolidated financial
statements).

Restructuring and Other Related ChargesRestructuring and related charges were $8.7 million for DDi Capital and $9.1 million for DDi
Corp. for the three months ended September 30, 2002.  Such charges represent costs incurred in connection with the implementation of restructuring measures aimed at improving cost absorption (see Note 15 to the condensed consolidated financial
statements).

Amortization of IntangiblesAmortization of intangibles for the three months ended September 30, 2001 was $4.6 million for DDi
Capital and $5.8 million for DDi Corp.  Effective January 1, 2002, the Company adopted Statement of Financial Accounting Standards

19



---

(SFAS) No. 142 (see Note 14 to the condensed consolidated financial statements).  As a result of the adoption of this standard, the Company recorded no
amortization of intangibles for the three months ended September 30, 2002.

Interest Rate Swap ValuationDDi Capital and DDi Corp. interest
rate swap valuation for the three months ended September 30, 2001 represents the change in the fair value of an interest rate swap agreement as of September 30, 2001.

Net Interest
ExpenseDDi Capital net interest expense decreased $0.4 million (14%) to $2.4 million for the three months ended September 30, 2002, from $2.8 million for the same period in 2001.  Such
decrease in net interest expense is due to the scheduled principal repayments of the Dynamic Details senior term facility, partially offset by an increase in the effective rate of interest on such debt.  DDi Corp. net interest expense increased
$1.6 million (35%) to $6.2 million for the three months ended September 30, 2002, from $4.6 million for the same period in 2001.  Such increase in net interest expense is due to the interest incurred on the DDi Corp. 6.25% convertible
subordinated notes issued in April 2002, partially offset by the decrease in DDi Capital net interest expense.

Income TaxesThe DDi Capital
effective tax rate decreased to a benefit rate of approximately 25% for the three months ended September 30, 2002, from a benefit rate of 38% for the same period in 2001.  The DDi Corp. effective income tax rate decreased to a benefit rate of
approximately 22% for the three months ended September 30, 2002, as compared to a benefit rate of 37% for the same period in 2001.  For the three months ended September 30, 2002, the Companys effective tax rates reflect the impact of a
non-deductible goodwill impairment (see Goodwill Impairment above).

Nine Months Ended September 30, 2002 Compared to the Nine Months Ended September 30, 2001

Net SalesDDi Capital net sales decreased $98.4 million (41%) to $139.2 million for the nine months ended September 30, 2002, from $237.6 million for the same period in
2001.  DDi Corp. net sales decreased $112.2 million (38%) to $184.9 million for the nine months ended September 30, 2002, from $297.1 million for the same period in 2001.  Such decreases in net sales are attributable to a reduction in
panels produced and the average price per panel, reflecting softened economic conditions in both North America and Europe.

Gross ProfitDDi
Capital gross profit decreased $59.5 million (83%) to $12.1 million for the nine months ended September 30, 2002, from $71.6 million for the same period in 2001.  DDi Corp. gross profit decreased $74.8 million (83%) to $15.5 million for the
three months ended September 30, 2002, from $90.3 million for the same period in 2001. The gross profit for DDi Capital and DDi Corp. for the nine months ended September 30, 2002 includes incremental charges ($3.4 million for DDi Capital and $3.5
million for DDi Corp.) for inventory write-downs in connection with our second quarter restructuring initiatives (see the discussion of Restructuring and Other Related Charges for further information).  Excluding the incremental charges, DDi
Capital gross profit was $15.6 million, or 11% of net sales for the nine months ended September 30, 2002, down from 30% of net sales for the same period in 2001.  On the same basis, DDi Corp. gross profit was $19.0 million, or 10% of net sales,
down from 30% for the same period in 2001. The decreases in the Companys gross profit resulted from the lower level of net sales generated in 2002.  The impact of the decreases in sales was mitigated by various cost control initiatives
relating to materials, production personnel and overhead expenses.

Sales and Marketing ExpensesDDi Capital sales and marketing expenses
decreased $3.6 million (18%) to $16.1 million for the nine months ended September 30, 2002, from $19.7 million for the same period in 2001. DDi Corp. sales and marketing expenses decreased $3.8 million (18%) to $17.7 million for the nine months
ended September 30, 2002, from $21.5 million for the same period in 2001.   Such decreases in sales and marketing expenses reflect the lower level of net sales, partially offset by additional costs associated with a shift in the overall
production mix, resulting in increased commission and other variable expenses.

General and Administration ExpensesDDi Capital general and
administration expenses decreased $2.9 million (26%) to $8.4 million for the nine months ended September 30, 2002, from $11.3 million for the same period in 2001.  DDi Corp. general and administration expenses decreased $3.5 million (21%) to
$12.9 million for the nine months ended September 30, 2002, from $16.4 million for the same period in 2001.   The decreases in general and administrative expenses reflect the impact of various cost control initiatives. Such expenses
increased as a percentage of net sales, however, reflecting the relatively fixed nature of many of these costs.

20



---

Goodwill ImpairmentDDi Capital and DDi Corp. recorded goodwill impairments of $52.0 million and $72.0 million,
respectively, during the nine months ended September 30, 2002 (see Note 14 to the condensed consolidated financial statements).

Restructuring and Other Related ChargesRestructuring and related charges were $22.5 million for DDi Capital and $23.5 million for DDi Corp. for the nine months ended September 30, 2002.  Such charges represent costs incurred in connection with
managements decision to close various facilities, eliminate overhead and remove unutilized assets from productive service (see Note 15 to the condensed consolidated financial statements).

Amortization of IntangiblesAmortization of intangibles for the nine months ended September 30, 2001 was $13.6 million for DDi Capital and $17.3 million for DDi Corp. 
Effective January 1, 2002, the Company adopted of SFAS No. 142 (see Note 14 to the condensed consolidated financial statements).  As a result of the adoption of this standard, the Company recorded no amortization of intangibles for the nine
months ended September 30, 2002.

Interest Rate Swap ValuationDDi Capital and DDi Corp. interest rate swap valuation for the nine months
ended September 30, 2001 represents the change in the fair value of an interest rate swap agreement as of September 30, 2001.

Net Interest ExpenseDDi Capital net interest expense decreased $25.3 million (79%) to $6.6 million for the nine months ended September 30, 2002, from $31.9 million for the same period in 2001.  Such decrease in net interest expense is due
primarily to the retirement of debt in each period, as well as scheduled principal repayments of the Dynamic Details senior term facility.  For the nine months ended September 30, 2002, the Company recorded approximately $1.4 million in net
non-cash credits in connection with the prepayment of a portion of the Dynamic Details senior term facility and the modification of the related interest rate exchange agreement.  For the nine months ended September 30, 2001, the Company
recorded net interest charges of approximately $19.6 million in connection with the redemption of the Dynamic Details senior subordinated notes in February 2001 and a portion of the DDi Capital senior discount notes in the second quarter of 2001.
The decrease in net interest expense also reflects the reduced indebtedness resulting from the aforementioned transactions and the scheduled principal repayments of the Dynamic Details senior term facility.  DDi Corp. net interest expense
decreased $21.0 million (57%) to $16.0 million for the nine months ended September 30, 2002, from $37.0 million for the same period in 2001.  Such decrease in net interest expense reflects the decrease in net interest expense incurred by DDi
Capital, partially offset by interest expense incurred on the DDi Corp. 5.25% convertible subordinated notes issued in February 2001 and the DDi Corp. 6.25% convertible subordinated notes issued in April 2002.

Income TaxesThe DDi Capital effective tax rate decreased to a benefit rate of approximately 8% for the nine months ended September 30, 2002, from a benefit rate of 27% for
the same period in 2001.  The DDi Corp. effective income tax rate decreased to a benefit rate of approximately 9% for the nine months ended September 30, 2002, as compared to a benefit rate of 18% for the same period in 2001.  For the nine
months ended September 30, 2002, the Companys effective tax rates reflect the impact of substantial non-deductible items, primarily the goodwill impairment (see Goodwill Impairment above), and valuation allowances relating to certain state
deferred tax assets, including certain state tax credits.

Liquidity and Capital Resources

As of September 30, 2002, cash, cash equivalents and
marketable securities were $39.6 million for DDi Capital and $41.8 million for DDi Corp., compared to $39.5 million for DDi Capital and $45.5 million for DDi Corp. as of December 31, 2001.  Additionally, the Company had $12.5 million in
restricted cash and investments at September 30, 2002 (see Note 7 to the condensed consolidated financial statements).  Our principal sources of liquidity to fund ongoing operations are cash provided by operations, existing cash, cash
equivalents and marketable securities available for sale.

Net cash provided by (used in) operating activities for the nine months ended September 30, 2002 was $3.6 million for DDi Capital and $(3.6)
million for DDi Corp., compared to $46.2 million for DDi Capital and $54.3 million for DDi Corp. for the nine months ended September 30, 2001.  The decline in operating cash flow is due primarily to lower levels of earnings.

Capital expenditures for the nine months ended September 30, 2002 were $6.7 million for DDi Capital and $8.3 million for DDi Corp., compared to $22.6 million for DDi Capital and $33.2 million for DDi Corp. for the nine
months ended September 30, 2001.

21



---

As of September 30, 2002, DDi Capital and DDi Corp. had long-term borrowings of $79.3 million and $299.7 million, respectively.  Dynamic Details has a $50.0 million
revolving credit facility for revolving credit loans, letters of credit and swing line loans.  Access to the full amount of the revolving credit facility is subject to conditions set forth in the credit facility agreement.  Under an
amendment to the Dynamic Details senior credit facility in June 2002, the maximum we can borrow under the revolving credit facility is limited to $25.0 million until December 31, 2003.  At September 30, 2002, Dynamic Details had no amounts
outstanding under this revolving credit facility and had $1.2 million reserved against the facility for letters of credit and had $23.8 million available for borrowing under the facility.  Our European operating subsidiary, DDi Europe, has
$15.7 million available for borrowing under its revolving credit facility.  At September 30, 2002, no amounts were drawn on the DDi Europe revolving credit facility.

The following table shows
our contractual cash obligations and commercial commitments as of September 30, 2002:

Payments Due by Period (in millions)

|                          |                   | DDi Capital                              |    
|------------------------- | ----------------- | ---------------------------------------- | ---
|                          |                   |                                          |    
|                          |                   | For the Three Months Ending December 31, |    
|                          |                   |                                          |    
|Commitments               |                   | 2002                                     |    
|                          |                   |                                          |    
|Long-Term Debt            |                   | $                                        | 2.7
|Capital Lease Obligations |                   |                                          | 0.4
|Operating Leases          |                   |                                          | 1.6
|                          |                   |                                          |    
|                          | Total Commitments |                                          | $  
|                          |                   |                                          |    
|                          |                   |                                          |    
|                          |                   | DDi Corp.                                |    
|                          |                   |                                          |    
|                          |                   | For the Three Months Ending December 31, |    
|                          |                   |                                          |    
|Commitments               |                   | 2002                                     |    
|                          |                   |                                          |    
|Long-Term Debt            |                   | $                                        | 2.6
|Capital Lease Obligations |                   |                                          | 0.6
|Operating Leases          |                   |                                          | 2.2
|                          |                   |                                          |    
|                          | Total Commitments |                                          | $  
|                          |                   |                                          |    

On February 14, 2001, DDi Corp. and some of its shareholders completed a follow-on public offering
of 6,000,000 shares of its common stock, with 3,000,000 shares issued by DDi Corp. and the remainder sold by selling shareholders.  The shares were sold at $23.50 per share, generating proceeds of $67.0 million, net of underwriting discounts,
commissions and expenses.  Concurrently, DDi Corp. issued 5.25% convertible subordinated notes due March 1, 2008 with an aggregate principal of $100.0 million.  These notes are convertible at any time prior to maturity into shares of
common stock at a conversion price of $30.00 per share, subject to certain adjustments.  The 5.25% convertible subordinated notes generated proceeds of $97.0 million, net of underwriting discounts, commissions and expenses.  The net
proceeds of both transactions were used to repurchase a portion of the DDi Capital senior discount notes and all of the Dynamic Details senior subordinated notes (see Note 6 to the condensed consolidated financial statements).

On April 2, 2002, DDi Corp. completed its private offering of $100.0 million aggregate principal amount of 6.25% convertible subordinated notes due April 1, 2007.  These notes are convertible at any time prior to
maturity into shares of common stock at a conversion price of $11.04 per share, subject to certain adjustments.  The 6.25% convertible subordinated notes generated proceeds of $95.8 million, net of underwriting discounts.  Approximately
$47.9 million of the net proceeds from the sale were used to repay a portion of the Dynamic Details senior term facility, $12.5 million was placed in an interest reserve account to cover two years of interest payments on the notes and the remainder
will be used for working capital and general corporate purposes.  In connection with the $47.9 million repayment of the senior term facility, Dynamic Details elected to amend its swap agreement by reducing the notional balance of the swap to
reflect the impact of

22



---

the debt repayment on the outstanding principal.  In connection with the amendment of the swap agreement, Dynamic Details paid approximately $3.1 million to the
counterparty, representing the pro-rata portion of the deferred swap liability (see Note 4 to the condensed consolidated financial statements).

On November 4, 2002, Standard & Poors
lowered its corporate credit and senior secured bank loan rating on DDi Corp. to CCC+ from B- and lowered DDi Corp.s 5.25% convertible subordinated note rating to CCC- from CCC+.  Standard & Poors also lowered the ratings on DDi
Capital, to CCC+ from B, and lowered its senior discount note ratings to CCC- from CCC+.  We believe that these rating agency downgrades will not have a material adverse impact on our liquidity.

Based upon the current level of operations, we believe that cash generated from operations, available cash and amounts available under the Dynamic Details senior credit facility are adequate to meet our operating expenses and
to service our debt requirements.  There can be no assurance that our business will generate sufficient cash flow from operations or that future borrowings will be available to enable us to service our indebtedness.  We remain leveraged
and our future operating performance and ability to service or refinance our indebtedness will be subject to future economic conditions and to financial, business and other factors, certain of which are beyond our control.

23



---

FACTORS THAT MAY AFFECT FUTURE RESULTS

Substantial Indebtedness

We have a substantial amount of indebtedness.  As of September 30, 2002, our total debt was approximately $91.6 million for DDi Capital and $315.9 million for DDi Corp.  As of September 30, 2002, we had $23.8 million
available under the Dynamic Details senior credit facility and $15.7 million available under the DDi Europe facilities agreement for future borrowings for general corporate purposes and working capital needs.  In addition, subject to the
restrictions in the DDi Corp. convertible subordinated notes, DDi Capital senior discount notes and Dynamic Details senior credit facility, we may incur additional indebtedness in an unrestricted amount from time to time to finance acquisitions or
capital expenditures or for other purposes.

| | As a result of our level of debt and the terms of our debt instruments:
| | -----------------------------------------------------------------------
| |                                                                        
| |                                                                       
| |                                                                        
| |                                                                       
| |                                                                        
| |                                                                       
| |                                                                        
| |                                                                       
| |                                                                        
| |                                                                       
| |                                                                        
| |                                                                       

Our ability to pay principal and interest on our indebtedness and to satisfy our other debt obligations will depend upon our future operating performance, which will be
affected by prevailing economic conditions and financial, business and other factors, some of which are beyond our control, as well as the availability of revolving credit borrowings under the Dynamic Details senior credit facility and the DDi
Europe facilities agreement or successor facilities.

If our revenues and our operating performance do not improve significantly, there is a risk that in the future Dynamic Details may not be able to
meet specified financial ratios and satisfy certain financial condition tests contained in its senior credit facility.  As a result of the foregoing, we may be required to commence discussions with our lenders regarding forbearance agreements,
additional amendments or waivers under, or a potential restructuring of, the Dynamic Details senior credit facility and our other indebtedness. If we are not able to obtain such forbearance agreements, amendments or waivers, a covenant violation
gives the lenders the right to declare all borrowings under the senior credit facility due and payable.  We have engaged a financial advisor to assist us in evaluating strategic alternatives available to us in light of the foregoing.

If the maturity of the senior credit facility is accelerated, we may be unable to service our indebtedness. If we are unable to service our indebtedness, we may be forced to materially reduce our operations,
significantly alter our business plan, seek the sale of our company and/or seek protection under the United States Bankruptcy Code.

Business Cycles of the End Markets We Serve

The end markets into which we sell printed circuit boards and electronic manufacturing services (including communications and networking equipment; computers and peripherals; medical, automotive, industrial and
test equipment; and aerospace equipment) have their own business cycles.  Some of these cycles show predictability from year to year.  However, other cycles are unpredictable in commencement, depth and duration.  The communications
industry entered into a significant downturn in late 2000, which continues as of this date.  This has had a negative impact on our revenues and operating performance for the nine months ended September 30, 2002 and has continued to have a
negative impact on our revenues and operating performance during the fourth quarter of 2002.  The failure of such industries to recover, a worsening of the downturn, or any other event leading to additional excess capacity will negatively
impact our revenues, gross margins and operating margins.

24



---

Potential Adverse Effects Relating to Our Indebtedness

Dynamic Details and DDi Europe are required to maintain specified
financial ratios and satisfy certain financial condition tests contained in their respective credit facilities. If our revenues and our operating results do not improve significantly, there is a significant risk that Dynamic Details will not be able
to meet the financial ratios and satisfy the financial condition tests contained in its senior credit facility.  As a result, we may be required to commence discussions with our lenders regarding forbearance agreements, additional amendments or
waivers under, or a potential restructuring of, the Dynamic Details senior credit facility and our other indebtedness. There can be no assurance that any such agreement could be obtained.

Any
increase in our debt service requirements or any reduction in amounts available for borrowing under the Dynamic Details senior credit facility or our other indebtedness could significantly affect our ability to meet debt service requirements, to
fund capital expenditures, acquisitions, and working capital.  There can be no assurance that the Dynamic Details senior credit facility or our other indebtedness would be renegotiated on terms acceptable to us.

If we are not able to comply with the current financial covenant levels, we will not be able to borrow under the Dynamic Details senior credit facility, and the lenders under this facility will have the right to declare the
outstanding borrowings under the facility to be immediately due and payable and the exercise of all or any of their other rights and remedies, including foreclosing on the collateral pledged to secure the facility, which consists of substantially
all of the assets of Dynamic Details and its subsidiaries.

Restrictions Imposed by Terms of Indebtedness

The terms of our indebtedness
restrict, among other things, our ability to incur additional indebtedness, pay dividends or make certain other restricted payments, consummate certain asset sales, 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 our assets.  Ddi Europe, Ddi Capital and Dynamic Details are also required to maintain specified financial ratios and satisfy certain financial
condition tests. Our subsidiaries ability to meet those financial ratios and tests can be affected by events beyond our subsidiaries control, and there can be no assurance that they will meet those tests.  Depending on the specific
circumstance, a breach of any of these covenants could result in a default under some or all of our indebtedness agreements. Upon the occurrence of an event of default, lenders under such indebtedness could elect to declare all amounts outstanding
together with accrued interest, to be immediately due and payable. If we were unable to repay such amounts, the lenders could proceed against the collateral granted to them to secure that indebtedness. Substantially all the assets of Dynamic Details
and its subsidiaries are pledged as security under the Dynamic Details senior credit facility.  Substantially all the assets of Ddi Europe are pledged as security under the Ddi Europe facilities agreement.

Restrictions on Ddi Corp.s Ability to Use Funds from Its Operating Subsidiaries

Ddi Corp. is a holding company, and a significant portion of its operations are
conducted by its subsidiaries. Ddi Corp.s cash flow and its ability to service indebtedness are dependent to a large extent upon cash dividends and distributions or other transfers from its subsidiaries. In addition, any payment of dividends,
distributions, loans or advances by Ddi Corp.s subsidiaries to Ddi Corp. could be subject to restrictions on dividends imposed by the current and future debt instruments of its subsidiaries and applicable laws. Any right that Ddi Corp. has to
receive any assets of any of its subsidiaries upon the liquidation or reorganization of any such subsidiary will be effectively subordinated to the claims of subsidiary creditors, including trade creditors and holders of debt issued by the
subsidiary.

The Dynamic Details senior credit facility and the Ddi Europe facilities agreement restrict the ability of Dynamic Details and Ddi Europe to pay dividends or make loans to Ddi Corp. If
Ddi Corp. does not have funds available from other sources to repay its indebtedness when due, Ddi Corp. could attempt to refinance all or a portion of its indebtedness or seek the consent of its lenders to permit such dividends for the purpose of
making payments due, but there can be no assurance that DDi Corp. can obtain such consent. DDi Corp.s failure to make any such payments due under its indebtedness would constitute an event of default under such indebtedness, which may
constitute a default under the terms of our other indebtedness.

Technological Change and Process Development

The market for our products and
services is characterized by rapidly changing technology and continuing process development. The future success of our business will depend in large part upon our ability to maintain and enhance our technological capabilities, to develop and market
products and services that meet changing customer needs, and to

25



---

successfully anticipate or respond to technological changes on a cost-effective and timely basis. Research and development expenses are expected to increase as manufacturers make
demands for products and services requiring more advanced technology on a quicker turnaround basis. We are more leveraged than some of our principal competitors, and therefore may not be able to respond to technological changes as quickly as these
competitors.

In addition, the electronics manufacturing services industry could in the future encounter competition from new or revised technologies that render existing technology less competitive
or obsolete or that reduce the demand for our services. We cannot assure you that we will effectively respond to the technological requirements of the changing market. To the extent that we determine that new technologies and equipment are required
to remain competitive, the development, acquisition and implementation of such technologies and equipment may require us to make significant capital investments. There can be no assurance that we will be able to obtain capital for these purposes in
the future or that any investments in new technologies will result in commercially viable technological processes.

Dependence on a Core Group of Significant Customers

Although we have a large number of customers, no one customer accounted for more than 10% of net sales for the third quarter ended September 30, 2002.  Net sales to our ten largest customers accounted for
approximately 19% for DDi Capital and 26% for DDi Corp. of net sales during the same period.  We may depend upon a core group of customers for a material percentage of their respective net sales in the future.  Substantially all of our
sales are made on the basis of purchase orders rather than long-term agreements.  We cannot assure you that significant customers will order services from us in the future or that they will not reduce or delay the amount of services
ordered.  Any reduction or delay in orders could negatively impact revenues.  In addition, we generate significant accounts receivable in connection with providing services to customers.  If one or more significant customers were to
become insolvent or otherwise were unable to pay us for the services provided, results of operations would be adversely affected.

Variability of Orders

Our operating results fluctuate because we sell on a purchase-order basis rather than pursuant to long-term contracts and we expect these fluctuations to continue in the future. We are, therefore, sensitive to variability in
demand by our customers. Because we time our expenditures in anticipation of future sales, our operating results may be less than we estimate if the timing and volume of customer orders do not match expectations. Furthermore, we may not be able to
capture all potential revenue in a given period if our customers demand for quick-turnaround services exceeds our capacity during that period. Although in the current economic climate quarter-to-quarter comparisons may be an indicator of
stability, because of the variability of our orders, you should not rely on quarter-to-quarter comparisons of our results of operations as an indication of future performance. Because a significant portion of our operating expenses are fixed, even a
small revenue shortfall can have a disproportionate effect on operating results. It is possible that, in future periods, results may be below the expectations of public market analysts and investors.  This could cause the market price of DDi
Corp.s common stock to decline.

Competition

The printed circuit board industry is highly fragmented and characterized by intense
competition.  We principally compete with independent and captive manufacturers of complex quick-turn and longer-lead printed circuit boards.  Our principal competitors include independent small private companies and integrated
subsidiaries of more broadly based volume producers that also manufacture multilayer printed circuit boards and other electronic assemblies.  Some of our principal competitors are less highly-leveraged than us and may have greater financial and
operating flexibility.

Competition in the complex quick-turn and longer-lead printed circuit board industry has increased due to the consolidation trend in the industry, which results in potentially
better capitalized and more effective competitors.  Our basic technology is generally not subject to significant proprietary protection, and companies with significant resources or international operations may enter the market.  Increased
competition could result in price reductions, reduced margins or loss of market share, any of which could materially adversely affect our business, financial condition and results of operations.

Costs of International Expansion

We have expanded into new foreign markets and intend to continue our international expansion. We completed our acquisition of MCM
Electronics and Thomas Walter Limited, both United Kingdom companies, on April 14, 2000 and March 5, 2001, respectively.  We also acquired Olympic Circuits Canada, a Canadian company, on May 9, 2001.  Entry into foreign markets may require
considerable management time as well as, in the case of new operations, start-up expenses

26



---

for market development, hiring and establishing office facilities before any significant revenues are generated. As a result, operations in new foreign markets may achieve low
margins or may be unprofitable. We may not be able to utilize net operating losses incurred by foreign operations to reduce our U.S. income taxes. In addition, sometimes our initial international expansion efforts need to be curtailed. 
Therefore, as we continue to expand internationally, we may not generate favorable operating results consistent with historical performance, and the market price of DDi Corp.s common stock may decline.

Inaccuracies in Forecasting Our Supply Needs Could Negatively Impact Our Results of Operations

A substantial portion of our net sales are derived from quick-turn
services for which we provide both the materials and the manufacturing services. As a result, we often bear the risk of fluctuations in the cost of materials, and the risk of generating scrap and excess inventory, which can affect gross profit
margins. We forecast future inventory needs based upon the anticipated demands of our customers. Inaccuracies in making these forecasts or estimates could result in a shortage or an excess of materials, either of which could negatively affect
production schedules and margins.

Intellectual Property

Our success depends in part on proprietary technology and manufacturing techniques.
Currently, we do not place significant reliance on patent protection to safeguard these proprietary techniques but rely primarily on trade secret protection. Litigation may be necessary to protect our technology and determine the validity and scope
of the proprietary rights of competitors. Intellectual property litigation could result in substantial costs and diversion of our management and other resources. If any infringement claim is asserted against us, we may seek to obtain a license of
the other partys intellectual property rights. We cannot assure you that a license would be available on reasonable terms or at all.

Environmental Matters

Our operations are regulated under a number of federal, state and foreign environmental and safety laws and regulations that govern, among other things, the discharge of hazardous materials into the air and water, as well as
the handling, storage and disposal of such materials. These laws and regulations include the Clean Air Act, the Clean Water Act, the Resource Conservation and Recovery Act, and the Comprehensive Environmental Response, Compensation and Liability
Act, as well as analogous state and foreign laws. Compliance with these environmental laws is a major consideration for us because we use in our manufacturing process materials classified as hazardous such as ammoniacal etching solutions, copper and
nickel.  In addition, because we are a generator of hazardous wastes, we may be subject to potential financial liability for costs associated with an investigation and any remediation of sites at which we have arranged for the disposal of
hazardous wastes if such sites become contaminated. Even if we fully comply with applicable environmental laws and are not directly at fault for the contamination, we may still be liable. The wastes we generate include spent ammoniacal etching
solutions, solder stripping solutions and hydrochloric acid solution containing palladium; waste water which contains heavy metals, acids, cleaners and conditioners; and filter cake from equipment used for on-site waste treatment. Violations of
environmental laws could subject us to revocation of our effluent discharge permits. Any such revocations could require us to cease or limit production at one or more of our facilities, thereby negatively impacting revenues and potentially causing
the market price of DDi Corp.s common stock to decline.

Dependence on Key Management

We depend on the services of our senior executives
including Bruce D. McMaster, President and Chief Executive Officer. We cannot assure you that we will be able to retain him and other executive officers and key personnel or attract additional qualified management in the future.  Mr. McMaster
is not a party to an employment agreement with us.  Our business also depends on our ability to continue to recruit, train and retain skilled employees, particularly engineering and sales personnel, due to our focus on the technologically
advanced and time-critical segment of the electronics manufacturing services industry.  In addition, our ability to successfully integrate acquired companies depends in part on our ability to retain key management and existing employees at the
time of the acquisition.

Possible Effects of Changes in Our Debt Ratings

Certain of our outstanding debt instruments are publicly rated
by independent rating agencies, which ratings are now below investment grade. These public debt ratings affect our ability to raise debt, our access to the commercial paper market (which is currently closed to us), and our ability to engage in
asset-based financing. These public debt ratings also may negatively affect the cost to us and terms and conditions of debt and asset-based financings.

27



---

Charter Documents and State Law Provisions

Provisions in our charter and bylaws may have the effect of delaying or
preventing a change of control or changes in our management that stockholders consider favorable or beneficial.  If a change of control or change in management is delayed or prevented, the market price of our common stock could
suffer.

Controlling Stockholders

Investment funds affiliated with Bain Capital, Inc. beneficially own approximately 6% of the outstanding
common stock of DDi Corp.  In addition, of the eight directors who serve on our board, two are current representatives of Bain Capital, Inc. and two are former representatives of Bain Capital, Inc.  By virtue of such stock ownership and
board representation, these entities will continue to have influence over all matters submitted to our stockholders, including the election of our directors, and could exercise control over our business, policies and affairs.  Such
concentration of voting power could have the effect of delaying, deterring or preventing a change of control or other business combination that might otherwise be beneficial to our stockholders.

A Further Decline in Our Stock Price Could Result in a Charge for Impairment of Goodwill

On January 1, 2002, we adopted Statement of Financial Accounting Standards No.
142 Goodwill and Other Intangible Assets (SFAS 142). SFAS 142 requires that goodwill and certain other intangible assets be tested for impairment at least annually or whenever evidence of potential impairment exists. Under
SFAS 142, we are required to recognize an impairment charge for the write-down of our goodwill if the fair values of our net assets are less than their current recorded book values. As a result of the recent significant declines in the market price
of DDi Corp.s common stock, we were required to test our goodwill and certain other intangible assets for impairment. As a result of this impairment analysis, DDi Corp. recorded a $60 million goodwill impairment charge during the second
quarter of 2002 and an additional $12 million goodwill impairment charge during the third quarter of 2002.  A further decline in the market price of DDi Corp.s common stock could require us to further test our goodwill for impairment and
require us to recognize an additional impairment charge for the write-down of our goodwill if the fair values of our net assets are less than their current recorded book values.

DDi Corp.s
Common Stock Will Be Delisted From The Nasdaq National Market.

On August 5, 2002, DDi Corp. received a notice from Nasdaq that its common stock has failed to maintain the required minimum bid
price of $1.00 over a period of 30 consecutive trading days. As a result, Nasdaq provided DDi Corp. until November 4, 2002, to regain compliance with this requirement or be delisted from trading on the Nasdaq National Market. As of November 4, 2002,
DDi Corp. had not regained compliance with the minimum bid price requirement.  In addition, as of September 30, 2002, the Company does not meet the minimum $10,000,000 level of stockholders equity required for continued listing on the
Nasdaq National Market.  As of September 30, 2002, the Company reported stockholders equity of $7,664,000.

Because (a) the Company did not meet the minimum bid price requirement by
November 4, 2002, and (b) the Company believes that it could not meet the Nasdaq National Market stockholders equity requirement in the short term, we have submitted an application to Nasdaq to effect the transfer of our common stock from the
Nasdaq National Market to the Nasdaq Small Cap Market (SmallCap Market).  This application is currently under review by the Nasdaq staff.

If the transfer to the SmallCap Market is
approved, DDi Corp. will have at least until February 3, 2003 to demonstrate compliance with the Nasdaq SmallCap minimum bid requirement.  An additional 180 day grace period to demonstrate compliance with the minimum bid requirement would also
be available at that time, if needed, provided that the Company then meets additional Nasdaq listing criteria for the SmallCap Market.   As of September 30, 2002, we met the requirements for continued listing on the SmallCap Market, except
for the minimum bid price requirement.

Our failure to comply or promptly to cure a noncompliance could result in our stock being delisted from the Nasdaq Stock Market. If our stock is delisted,
trading, if any, in the stock would thereafter be conducted in the over-the-counter market in the pink sheets or the National Association of Securities Dealers Electronic Bulletin Board and the liquidity of our stock
could be materially impaired.

28



---

Item 3.   
Quantitative and Qualitative Disclosures About Market Risk.

Interest Rate Risk

The DDi Europe facilities agreement
and the Dynamic Details senior credit facility bear interest at a floating rate; the Ddi Capital senior discount notes and Ddi Corp. convertible subordinated notes bear interest at fixed rates.  We reduce our exposure to interest rate risks
through swap agreements.

The Dynamic Details revolving credit facility bears interest at (a) 3.75% per annum plus the applicable LIBOR or (b) 2.00% per annum plus the federal reserve reported
overnight funds rate plus 0.5% per annum.  As of September 30, 2002, we had no amount outstanding under our revolving credit facility.  Based upon our anticipated utilization of the Dynamic Details revolving credit facility through the
year ending December 31, 2002, a 10% change in interest rates is not expected to materially affect the interest expense to be incurred on this facility during such period.

Under the terms of the
Dynamic Details swap agreement, we pay a maximum annual rate of interest applied to a notional amount equal to the principal balance of the term facility portion of the Dynamic Details senior credit facility.  From January 1, 2002 through
December 31, 2002, we pay a fixed annual rate of 5.99%, from January 1, 2003 through December 31, 2003, we pay a fixed annual rate of 6.49% and from January 1, 2004 through the scheduled maturity of the Tranche B term facility under the Dynamic
Details senior credit facility in 2005, we pay a fixed annual rate of 6.99%.  The term loan facility portion of the Dynamic Details senior credit facility bears interest based on one-month LIBOR.  As of September 30, 2002, one-month LIBOR
was 1.82%.  If one-month LIBOR increased by 10% to 2.02%, interest expense related to the term loan facility portion would not increase over the twelve months ending September 30, 2003 due to the fixed rates under the swap agreements.  The
overall effective interest rate for the term loans, after giving effect to the interest rate swap agreement, as of September 30, 2002, was 9.92%.

Under the terms of the DDi Europe swap agreement, Ddi
Europe paid a fixed annual rate of interest equal to 6.92% applied to fixed amounts of debt per the agreement through the scheduled term of September 30, 2002.  As of September 30, 2002, the swap covered approximately 94% of the outstanding
debt under the facilities agreement.  The Ddi Europe facilities agreement bears interest based on three-month UK LIBOR.  As of September 30, 2002,  three-month UK LIBOR was 3.99%.  If three-month LIBOR increased by 10% to 4.39%,
interest expense related to the term loan facility would increase approximately $0.1 million.  The overall effective interest rate for the term loans, after giving effect to the interest rate swap agreement, as of September 30, 2002, was
8.92%.

A change in interest rates would not have an effect on our interest expense on the Ddi Capital senior discount notes or Ddi Corp. convertible subordinated notes because these
instruments bear a fixed rate of interest.

Foreign Currency Exchange Risk

The sales and expenses and financial results of Ddi Europe and of
our Canadian operations are denominated in British pounds and Canadian dollars, respectively.  We have foreign currency translation risk equal to our net investment in those operations.  However, since nearly all of our sales are
denominated in local currency or in U.S. dollars, we have relatively little exposure to foreign currency transaction risk with respect to sales made.  Based on our forecasts, the effect of an immediate 10% change in exchange rates would not
have an impact on our operating results over the 12 month period ending September 30, 2003.  We do not use forward exchange contracts to hedge exposures to foreign currency denominated transactions and do not utilize any other derivative
financial instruments for trading or speculative purposes.

29



---

Item 4.   
Controls and Procedures.

Within the 90 days prior to the date of this report, the Company carried out an evaluation, under the supervision and with the participation of the
Companys management, including the Companys President and Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Companys disclosure controls and procedures, as defined in
Exchange Act Rule 15d-14(c). Based upon that evaluation, the Companys President and Chief Executive Officer and Chief Financial Officer concluded that the Companys disclosure controls and procedures are effective in enabling the Company
to record, process, summarize and report information required to be included in the Companys periodic SEC filings within the required time period. There have been no significant changes in the Companys internal controls or in other
factors that could significantly affect internal controls subsequent to the date the Company carried out its evaluation.

30



---

PART II   
OTHER INFORMATION

Item 6.   
Exhibits and Reports on Form 8-K.

(a)     Exhibits.

The exhibits listed below are hereby filed with the U.S. Securities and Exchange Commission as part of this Quarterly Report on Form
10-Q.

|Exhibit |  | Description                                                                                                                                                                 
|------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|        |  |                                                                                                                                                                             
|99.1    |  | Certification of Chief Executive Officer of DDi Corp., Pursuant to 18 U.S.C. Section  1350,  as  Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.         
|        |  |                                                                                                                                                                             
|99.2    |  | Certification of Chief Executive Officer of DDi Capital Corp., Pursuant to 18 U.S.C. Section  1350,  as  Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002. 
|        |  |                                                                                                                                                                             
|99.3    |  | Certification of Chief Financial Officer of DDi Corp., Pursuant to 18 U.S.C. Section  1350,  as  Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.         
|        |  |                                                                                                                                                                             
|99.4    |  | Certification of Chief Financial  Officer of DDi Capital Corp., Pursuant to 18 U.S.C. Section  1350,  as  Adopted Pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002.

(b)     Reports on Form 8-K.

The following Current Reports on Form 8-K were filed in the quarterly period ended September 30, 2002:

| | (i).  | On August 6, 2002, DDi Corp. filed a report on Form 8-K dated August 6, 2002 disclosing the receipt of a notice from the Nasdaq Stock Market, Inc. because DDi Corp.s common
stock has failed to maintain a minimum closing bid price of $1.00 over a period of 30 consecutive trading days.
| | ----- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |       |                                                                                                                                                                                                                                                                                              
| | (ii). | On September 6, 2002, DDi Corp. filed a report on Form 8-K dated September 6, 2002 announcing ratings downgrades by Moodys Investors Services with respect to DDi Corp., Dynamic
Details, Incorporated and DDi Capital Corp.                                                                

31



---

SIGNATURES

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

|DATE:  November 13, 2002 | DDi CORP. |                                                                                                                        
|------------------------ | --------- | -----------------------------------------------------------------------------------------------------------------------
|                         |           |                                                                                                                        
|                         | By:       | /s/ JOSEPH P. GISCH                                                                                                    
|                         |           |                                                                                                                        
|                         |           | Joseph P. Gisch Chief Financial Officer, Secretary and Treasurer (Authorized Signatory and Principal Financial Officer)

CERTIFICATIONS

|I, Bruce D. McMaster, certify that:
|-----------------------------------
|1.                                 
|2.                                 
|3.                                 
|4.                                 
|                                   
|                                   
|                                   
|5.                                 
|                                   
|                                   
|6.                                 



|Date: November 13, 2002 | /s/ BRUCE D. MCMASTER                                                                 | 
|----------------------- | ------------------------------------------------------------------------------------- | 
|                        |                                                                                       | 
|                        | Bruce D. McMaster President and Chief Executive Officer (Principal Executive Officer) | 

32



---

I, Joseph P. Gisch, certify that:

|1.                      | I have reviewed this quarterly report on Form 10-Q of DDi Corp.;                                                                                                                                                                                                                                                                                                                         
|----------------------- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|2.                      | Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements
made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;                                                           
|3.                      | Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the financial
condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report;                                                                              
|                        |                                                                                                                                                                                                                                                                                                                                                                                          
|4.                      | The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act
Rules 13a-14 and 15d-14) for the registrant and we have:                                                                                                                                                                
|                        | a)                                                                                                                                                                                                                                                                                                                                                                                       
|                        | b)                                                                                                                                                                                                                                                                                                                                                                                       
|                        | c)                                                                                                                                                                                                                                                                                                                                                                                       
|5.                      | The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit committee of
registrants board of directors (or persons performing the equivalent function):                                                                                                                                           
|                        | a)                                                                                                                                                                                                                                                                                                                                                                                       
|                        | b)                                                                                                                                                                                                                                                                                                                                                                                       
|6.                      | The registrants other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls or in
other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.
|                        |                                                                                                                                                                                                                                                                                                                                                                                          
|Date: November 13, 2002 | /s/ JOSEPH P. GISCH                                                                                                                                                                                                                                                                                                                                                                      
|                        |                                                                                                                                                                                                                                                                                                                                                                                          
|                        | Joseph P. Gisch Chief Financial Officer, Secretary and Treasurer (Principal Financial Officer)                                                                                                                                                                                                                                                                                           
|                        |                                                                                                                                                                                                                                                                                                                                                                                          

33



---

SIGNATURES

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

|DATE:  November 13, 2002 | DDi CAPITAL CORP. |                                                                                                                              
|------------------------ | ----------------- | -----------------------------------------------------------------------------------------------------------------------------
|                         |                   |                                                                                                                              
|                         | By:               | /s/ JOSEPH P. GISCH                                                                                                          
|                         |                   |                                                                                                                              
|                         |                   | Joseph P. Gisch Vice President, Chief Financial Officer, and Treasurer (Authorized Signatory and Principal Financial Officer)

CERTIFICATIONS

|I, Bruce D. McMaster, certify that:
|-----------------------------------
|1.                                 
|2.                                 
|3.                                 
|4.                                 
|                                   
|                                   
|                                   
|5.                                 
|                                   
|                                   
|6.                                 
|                                   
|Date: November 13, 2002            
|                                   
|                                   
|                                   

34



---

|I, Joseph P. Gisch, certify that:
|---------------------------------
|1.                               
|2.                               
|3.                               
|                                 
|4.                               
|                                 
|                                 
|                                 
|5.                               
|                                 
|                                 
|6.                               
|                                 
|Date: November 13, 2002          
|                                 
|                                 
|                                 

35