<PAGE>

                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                   FORM 10-Q
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
                                  ACT OF 1934
               For the quarterly period ended September 30, 2000
                                      OR

    [_]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
    EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM________ TO_________

                       COMMISSION FILE NUMBERS 333-95623
                                               333-41187
                                               333-41211

                                   DDi CORP.
                               DDi CAPITAL CORP.
                         DYNAMIC DETAILS, INCORPORATED
          (EXACT NAME OF REGISTRANTS AS SPECIFIED IN THEIR CHARTERS)

              DELAWARE                           06-1576013
             CALIFORNIA                          33-0780382
             CALIFORNIA                          33-0779123
  (STATE OR OTHER JURISDICTION                (I.R.S. EMPLOYER
 OF INCORPORATION OR ORGANIZATION)            IDENTIFICATION NO.)


                       1220 SIMON CIRCLE
                      ANAHEIM, CALIFORNIA                  92806
            (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)     (ZIP CODE)

                                (714) 688-7200
             (REGISTRANTS' TELEPHONE NUMBER, INCLUDING AREA CODE)

Indicate by check mark whether DDi Capital Corp. and Dynamic Details,
Incorporated: (1) has filed all reports required to be filed by Section 13 or
15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the registrant was required to file such reports),
and (2) has been subject to such filing requirements for the past 90 days: Yes
[X] No [_].

As of September 30, 2000, all of the voting stock of Dynamic Details,
Incorporated was held by DDi Capital Corp. and all of the voting stock of DDi
Capital Corp. was held by DDi Intermediate Holdings Corp., which is wholly owned
by DDi Corp. As of September 30, 2000, DDi Corp. also held all of the capital
stock of MCM Electronics Limited.

As of September 30, 2000, DDi Corp. had 39,320,390 shares of common stock, par
value $0.01 per share, outstanding.

As of September 30, 2000, Dynamic Details, Incorporated had 100 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.
<PAGE>

                                   DDi Corp.
                               DDi Capital Corp.
                         Dynamic Details, Incorporated
                                   Form 10-Q

                               Table of Contents

<TABLE>
<CAPTION>
PART I    Financial Information                                                               Page No.
                                                                                              --------
<S>                                                                                           <C>
Item 1.   Financial Statements

          Condensed Consolidated Balance Sheets as of September 30, 2000
            and December 31, 1999                                                                 3

          Condensed Consolidated Statements of Operations for the three and
            nine months ended September 30, 2000 and 1999                                         4

          Consolidated Statements of Comprehensive Loss for the three and nine months             7
            ended September 30, 2000 and 1999

          Condensed Consolidated Statements of Cash Flows for the nine months ended
            September 30, 2000 and 1999                                                           8

          Notes to Condensed Consolidated Financial Statements                                    9

Item 2.   Management's Discussion and Analysis of Financial Condition and Results
            of Operations                                                                        18

Item 3.   Quantitative and Qualitative Disclosures about Market Risk                             27


PART II   Other Information

Item 1.   Legal Proceedings                                                                      28

Item 2.   Changes in Securities and Use of Proceeds                                              28

Item 3.   Defaults upon Senior Securities                                                        28

Item 4.   Submission of Matters to a Vote of Security Holders                                    28

Item 5.   Other Information                                                                      28

Item 6    Exhibits and Reports on Form 8-K                                                       28

Signatures                                                                                       29
</TABLE>

                                       2
<PAGE>

                          PART I FINANCIAL STATEMENTS

ITEM 1. FINANCIAL STATEMENTS

        DDi CORP., DDi CAPITAL CORP. AND DYNAMIC DETAILS, INCORPORATED
                    Condensed Consolidated Balance Sheets
                                (In thousands)

<TABLE>
<CAPTION>
                                                    Dynamic Details            DDi Capital                DDi Corp.
                                                    ---------------           -----------                 --------
                                             September 30,December 31, September 30, December 31,  September 30, December 31,
                                             ------------------------- --------------------------  --------------------------
                                                   2000         1999         2000          1999       2000          1999
                                                   ----         ----         ----          ----       ----          ----
Assets                                         (Unaudited)                (Unaudited)              (Unaudited)
<S>                                          <C>             <C>       <C>             <C>         <C>           <C>
Current assets:
   Cash and cash equivalents                    $     102    $     644    $     102    $     644    $   2,498    $     648
   Accounts receivable, net                        90,065       42,774       90,065       42,774      101,340       42,774
   Inventories                                     23,635       20,209       23,635       20,209       28,101       20,209
   Prepaid expenses and other                       4,017        2,498        4,017        2,498        4,920        2,499
   Deferred tax asset                               5,215        5,215        5,215        5,215        5,215        5,215
                                                ----------------------    ----------------------    ----------------------
       Total current assets                       123,034       71,340      123,034       71,340      142,074       71,345
Property, plant and equipment, net                 79,130       63,209       79,130       63,209       90,987       63,209
Debt issue costs, net                               6,898        9,490       10,469       13,152       10,781       13,833
Goodwill and other intangibles, net               204,340      205,462      204,340      205,462      267,666      205,462
Other                                               1,228          486        1,228          486        1,961          486
                                                ----------------------    ----------------------    ----------------------
       Total Assets                             $ 414,630    $ 349,987    $ 418,201    $ 353,649    $ 513,469    $ 354,335
                                                ======================    ======================    ======================
Liabilities and Stockholders' Equity (Deficit)
Current liabilities:
   Current maturities of long-term debt
        and capital lease obligations           $  11,079    $   7,035    $  11,079    $   7,035    $  14,423    $   7,035
   Current portion of deferred interest rate
        swap income                                   979        1,458          979        1,458          979        1,458
   Current maturities of deferred notes payable       935        2,514          935        2,514          935        2,514
   Revolving credit facility                        9,500           --        9,500           --        9,500           --
   Accounts payable                                32,954       18,055       32,954       18,055       43,754       18,055
   Accrued expenses                                36,311       22,263       36,311       22,263       40,129       22,311
   Income tax payable                              12,420          894        9,388          894        8,961          894
                                                ----------------------    ----------------------    ----------------------
       Total current liabilities                  104,178       52,219      101,146       52,219      118,681       52,267

Long-term debt and capital lease obligations      245,767      351,227      330,957      428,944      378,509      469,703
Deferred interest rate swap income                  2,369        3,881        2,369        3,881        2,369        3,881
Notes payable and other                             1,461        2,179        1,461        2,179        1,461        2,179
Deferred tax liability                             20,496       20,496       13,420       13,420       14,075       13,420
                                                ----------------------    ----------------------    ----------------------
       Total liabilities                          374,271      430,002      449,353      500,643      515,095      541,450
                                                ----------------------    ----------------------    ----------------------
Commitments and contingencies

Stockholders' equity (deficit):
   Common stock, additional paid-in-capital
     and other                                    358,590      251,944      306,475      199,830      340,408      162,239
   Accumulated deficit                           (318,231)    (331,959)    (337,627)    (346,824)    (342,034)    (349,354)
                                                ----------------------    ----------------------    ----------------------
       Total stockholders' equity (deficit)        40,359      (80,015)     (31,152)    (146,994)      (1,626)    (187,115)
     Total Liabilities and Stockholders'
                                                ----------------------    ----------------------    ----------------------
      Equity (Deficit)                          $ 414,630    $ 349,987    $ 418,201    $ 353,649    $ 513,469    $ 354,335
                                                ======================    ======================    ======================
</TABLE>

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

                                       3
<PAGE>

                         DYNAMIC DETAILS, INCORPORATED
               Condensed Consolidated Statements of Operations
                                (In Thousands)
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                                    Three Months Ended        Nine Months Ended
                                                                      September 30,             September 30,
                                                                ------------------------  ----------------------
                                                                    2000         1999        2000         1999
                                                                    ----         ----        ----         ----
<S>                                                             <C>          <C>          <C>          <C>
Net sales                                                       $ 132,227    $  82,919    $ 294,424    $ 213,838
Cost of goods sold                                                 83,886       57,163      189,269      149,197
                                                                ------------------------ -----------------------
   Gross profit                                                    48,341       25,756      105,155       64,641

Operating expenses:
   Sales and marketing                                             11,189        6,578       25,560       16,648
   General and administration                                       6,523        4,339       15,147       11,573
   Amortization of intangibles                                      4,719        5,937       14,835       17,763
                                                                ------------------------ -----------------------
Operating income                                                   25,910        8,902       49,613       18,657

Interest expense (net) and other expense (net)                      6,402        8,078       21,175       24,507
                                                                ------------------------ -----------------------
Income (loss) before income taxes                                  19,508          824       28,438       (5,850)
Income tax (expense) benefit                                       (9,430)        (583)     (14,040)          99
                                                                ------------------------ -----------------------
Income (loss) before extraordinary item                            10,078          241       14,398       (5,751)
Extraordinary loss on retirement of debt, net of tax                   --           --         (670)          --
                                                                ------------------------ -----------------------
Net income (loss)                                               $  10,078    $     241    $  13,728    $  (5,751)
                                                                ======================== =======================
</TABLE>

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

                                       4
<PAGE>

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

<TABLE>
<CAPTION>
                                                                    Three Months Ended       Nine Months Ended
                                                                       September 30,            September 30,
                                                                -----------------------   ----------------------
                                                                   2000          1999        2000         1999
                                                                   ----          ----        ----         ----
<S>                                                             <C>          <C>          <C>          <C>
Net sales                                                       $ 132,227    $  82,919    $ 294,424    $ 213,838
Cost of goods sold                                                 83,886       57,163      189,269      149,197
                                                                ----------------------    ----------------------
   Gross profit                                                    48,341       25,756      105,155       64,641

Operating expenses:
   Sales and marketing                                             11,189        6,578       25,559       16,648
   General and administration                                       6,523        4,339       15,147       11,573
   Amortization of intangibles                                      4,719        5,937       14,835       17,763
                                                                ----------------------    ----------------------
Operating income                                                   25,910        8,902       49,614       18,657


Interest expense (net) and other expense (net)                      9,007       10,357       28,739       31,113
                                                                ----------------------    ----------------------
Income (loss) before income taxes                                  16,903       (1,455)      20,875      (12,456)
Income tax benefit (expense)                                       (8,384)         326      (11,008)       2,751
                                                                ----------------------    ----------------------
Income (loss) before extraordinary item                             8,519       (1,129)       9,867       (9,705)
Extraordinary loss on retirement of debt, net of tax                   --           --         (670)          --
                                                                ----------------------    ----------------------
Net income (loss)                                               $   8,519    $  (1,129)   $   9,197    $  (9,705)
                                                                ======================    ======================
</TABLE>

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

                                       5
<PAGE>

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

<TABLE>
<CAPTION>
                                                                           Three Months Ended             Nine Months Ended
                                                                              September 30,                  September 30,
                                                                       --------------------------     -------------------------
                                                                          2000             1999           2000            1999
                                                                          ----             ----           ----            ----
<S>                                                                 <C>             <C>             <C>             <C>
Net sales                                                           $    149,582    $     82,919    $    326,400    $    213,838
Cost of goods sold                                                        95,132          57,404         210,620         149,849
                                                                    ----------------------------    ----------------------------
   Gross profit                                                           54,450          25,515         115,780          63,989

Operating expenses:
   Sales and marketing                                                    11,615           6,578          26,420          16,648
   General and administration                                              8,486           4,098          18,451          11,171
   Amortization of intangibles                                             5,519           5,937          16,445          17,763
                                                                    ----------------------------    ----------------------------
Operating income                                                          28,830           8,902          54,464          18,407

Interest expense (net) and other expense (net)                            10,427          11,720          33,115          35,021
                                                                    ----------------------------    ----------------------------
Income (loss) before income taxes                                         18,403          (2,818)         21,349         (16,614)
Income tax benefit (expense)                                              (8,983)            881         (11,478)          4,457
                                                                    ----------------------------    ----------------------------
Income (loss) before extraordinary item                                    9,420          (1,937)          9,871         (12,157)
Extraordinary loss on retirement of debt, net of tax                          --              --          (2,551)             --
                                                                    ----------------------------    ----------------------------
Net income (loss)                                                   $      9,420    $     (1,937)   $      7,320    $    (12,157)
                                                                    ============================    ============================

Income (loss) per share - basic:
   Before extraordinary item                                        $       0.24    $      (0.58)   $       0.20    $      (2.33)
   Extraordinary item                                               $         --    $         --    $      (0.09)   $         --
   Net income (loss)                                                $       0.24    $      (0.58)   $       0.11    $      (2.33)

Income (loss) per share - diluted:
   Before extraordinary item                                        $       0.22    $      (0.58)   $       0.19    $      (2.33)
   Extraordinary item                                               $         --    $         --    $      (0.09)   $         --
   Net income (loss )                                               $       0.22    $      (0.58)   $       0.10    $      (2.33)

Weighted average shares used to compute income (loss) per share:
   Basic                                                              39,320,390       9,843,985      27,904,918       9,797,448
   Diluted                                                            42,031,446       9,843,985      29,408,841       9,797,448

_____________________________

Pro forma basic net income (loss) per share (unaudited)             $       0.24    $      (0.08)   $       0.22    $      (0.49)
                                                                    ============================    ============================
Pro forma diluted net income (loss) per share (unaudited)           $       0.22    $      (0.08)   $       0.21    $      (0.49)
                                                                    ============================    ============================
Pro forma weighted average basic shares outstanding (unaudited)       39,320,390      24,750,000      33,836,658      24,750,000
                                                                    ============================    ============================
Pro forma weighted average diluted shares outstanding (unaudited)     42,031,446      24,750,000      35,340,581      24,750,000
                                                                    ============================    ============================
</TABLE>

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

                                       6
<PAGE>

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

<TABLE>
<CAPTION>
                                                         Three Months Ended        Nine Months Ended
                                                           September 30,              September 30,
                                                   --------------------------------------------------------
                                                         2000        1999            2000        1999
                                                         ----        ----            ----        ----
<S>                                                <C>           <C>              <C>         <C>
Net income (loss)                                    $  9,420    $ (1,937)        $  7,320    $(12,157)
Other comprehensive loss:
   Foreign currency translation adjustments            (3,042)         --           (4,208)         --
                                                   --------------------------------------------------------
Comprehensive income (loss)                          $  6,378    $ (1,937)        $  3,112    $(12,157)
</TABLE>

      * DDi Capital and Dynamic Details do not have items which result in
                         comprehensive income (loss).

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

                                       7
<PAGE>

        DDi CORP., DDi CAPITAL CORP. AND DYNAMIC DETAILS, INCORPORATED
                Condensed Consolidated Statement of Cash Flows
                                (In Thousands)
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                                      Dynamic Details            DDi Capital         DDi Corp.
                                                                      ---------------            -----------         ---------
                                                                      Nine Months Ended      Nine Months Ended    Nine Months Ended
                                                                         September 30,          September 30,       September 30,
                                                                     --------------------   -------------------  ------------------
                                                                       2000        1999       2000       1999      2000     1999
                                                                       ----        ----       ----       ----      ----     ----
<S>                                                                 <C>        <C>        <C>        <C>        <C>       <C>
Cash flows from operating activities:
  Net cash provided by operating activities                         $  40,332  $  15,690  $  40,332  $  15,690  $  44,089 $ 15,192
                                                                    --------------------  --------------------  ------------------

Cash flows from investing activities:
  Purchases of property, plant and equipment                          (17,395)   (14,159)   (17,395)   (14,159)   (19,357) (14,159)
  Costs incurred in connection with the acquisition of DCI                 --       (337)        --       (337)        --     (323)
  Acquisition of MCM, net of cash acquired of $7,794                       --         --         --         --     (2,375)      --
  Acquisition of Automata                                             (19,805)        --    (19,805)        --    (19,805)      --
  Acquisition of Golden Manufacturing, net of cash acquired of $722   (11,867)        --    (11,867)        --    (11,867)      --
                                                                    --------------------  --------------------  ------------------
  Net cash used in investing activities                               (49,067)   (14,496)   (49,067)   (14,496)   (53,404) (14,482)
                                                                    --------------------  --------------------  ------------------
Cash flows from financing activities:
  Net principal payments on long-term debt                           (103,026)    (2,175)  (103,026)    (2,175)  (146,504)  (2,175)
  Net borrowings (repayments) on the revolving credit facility          9,500     (3,500)     9,500     (3,500)     9,500   (3,500)
  Payments of deferred note payable                                    (2,365)    (1,910)    (2,365)    (1,910)    (2,365)  (1,896)
  Principal payments on capital lease obligations                        (891)      (736)      (891)      (736)    (1,126)    (752)
  Payment of loan financing fees                                         (742)        --       (742)        --       (742)      --
  Capital contribution from (to) Parent, net                          106,645       (231)   106,645       (231)        --       --
  Due to affiliate                                                        339         --        339         --         --       --
  Shareholder repayments (borrowings)                                      --         --         --         --        (17)      16
  Escrow payable distribution                                          (1,267)        --     (1,267)        --     (1,267)      --
  Proceeds from interest rate swaps                                        --      6,062         --      6,062         --    6,062
  Proceeds from issuance of common stock
     through initial public offering                                       --         --         --         --    156,660       --
  Costs incurred in connection with the issuance of
     common stock through initial public offering                          --         --         --         --     (4,267)      --
  Issuance of common stock through Employee Stock
     Purchase Plan                                                         --         --         --         --        365       --
  Proceeds from exercise of stock options                                  --         --         --         --        602       39
                                                                    --------------------  --------------------  ------------------
Net cash provided by (used in) financing activities                     8,193     (2,490)     8,193     (2,490)    10,839   (2,206)
                                                                    --------------------  --------------------  ------------------

Effect of exchange rate changes on cash                                    --         --         --         --        326       --
                                                                    --------------------  --------------------  ------------------
Net increase (decrease) in cash and cash equivalents                     (542)    (1,296)      (542)    (1,296)     1,850   (1,496)

Cash and cash equivalents, beginning of year                              644      1,905        644      1,905        648    2,109
                                                                    --------------------  --------------------  ------------------

Cash and cash equivalents, end of period                            $     102  $     609  $     102  $     609  $   2,498  $   613
                                                                    ====================  ====================  ==================
</TABLE>

Supplemental disclosure of cash flow information:

Non-cash operating activities:
  During the nine months ended September 30, 2000 depreciation and amortization
  expense was approximately $30 million for DDi Corp. and approximately $27
  million for both DDi Capital and Dynamic Details.

  During the nine months ended September 30, 1999, DDi Corp., DDi Capital and
  Dynamic Details recorded approximately $30 million of depreciation and
  amortization expense.

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

                                       8
<PAGE>

        DDi CORP., DDi CAPITAL CORP. AND DYNAMIC DETAILS, INCORPORATED
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             ----------------------------------------------------
              (In thousands, except share and per share amounts)

NOTE 1. BASIS OF PRESENTATION AND DESCRIPTION OF BUSINESS

BASIS OF PRESENTATION

The unaudited condensed financial statements for DDi Corp. include the accounts
of its wholly-owned subsidiaries, DDi Intermediate Holdings Corp.
("Intermediate") and its subsidiaries and DDi Europe Limited (f/k/a MCM
Electronics Limited) ("MCM"). The unaudited condensed consolidated financial
statements for DDi Capital Corp. ("DDi Capital"), a wholly owned subsidiary of
Intermediate, includes the accounts of its wholly owned subsidiaries Dynamic
Details Incorporated and its subsidiaries ("Dynamic Details"). Collectively, DDi
Corp. and its subsidiaries are referred to as the "Company". The unaudited
consolidated financial statements of DDi Corp. for the three and nine month
periods ended September 30, 2000 include the results of MCM commencing on April
14, 2000, the date of acquisition of MCM (see Note 7), Automata International,
Inc. ("Automata") commencing on August 4, 2000, the date of the acquisition of
Automata's assets (see Note 8) and Golden Manufacturing, Inc. ("Golden")
commencing on September 15, 2000, the date of the acquisition of Golden's assets
(see Note 9). All intercompany transactions have been eliminated in
consolidation.

In October 1997, the predecessor of DDi Corp. incorporated Dynamic Details as a
wholly-owned subsidiary and contributed substantially all of its assets, subject
to certain liabilities, to Dynamic Details. In November 1997, the predecessor of
DDi Corp. incorporated DDi Capital as a wholly-owned subsidiary and, in February
1998, contributed substantially all its assets (including the shares of common
stock of Dynamic Details), subject to certain liabilities, including discount
notes to DDi Capital. In July 1998, the predecessor of DDi Corp. incorporated
Intermediate as a wholly-owned subsidiary and contributed all of the shares of
common stock of DDi Capital to Intermediate. This report contains the third
periodic presentation of financial data for DDi Corp., which consummated the
initial public offering of its common stock on April 14, 2000. MCM, Dynamic
Details and Dynamic Details Design, LLC, a wholly-owned subsidiary of
Intermediate formed in 1998, represent the operating subsidiaries of DDi Corp.

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 the
Company as of September 30, 2000, and the results of operations for the three
and nine months ended September 30, 2000 and 1999 and cash flows for the nine
months ended September 30, 2000 and 1999. 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, 2000 should be read
in conjunction with the audited financial statements presented in the Company's
Annual Report on Form 10-K for the year ended December 31, 1999 and with the
audited financial statements contained in DDi Corp.'s final registration
statements on Form S-1, filed April 14, 2000 and October 10, 2000. The Annual
Report on Form 10-K was submitted on behalf of DDi Capital and Dynamic Details.

Concurrent with DDi Corp.'s initial public offering on April 14, 2000 (see Note
6), each share of Class L common stock was reclassified into one share of Class
A common stock plus an additional number of shares of Class A common stock
(determined by dividing the preference amount of such per share by the initial
public offering price of $14.00 per share). Class A and Class L common stock
share ratably in the net income (loss) remaining after giving effect to the 12%
yield on the Class L common stock. Each share of Class A common stock was then
converted into 2.8076 shares of new common stock when DDi Corp. reincorporated
in the state of Delaware.

NATURE OF BUSINESS

The Company provides technologically advanced, time-critical electronics design,
development and manufacturing services to original equipment manufacturers and
other electronics manufacturing service providers. The Company serves
approximately 1,900 customers, primarily in the telecommunications, computer and
networking industries.

                                       9
<PAGE>

        DDi CORP., DDi CAPITAL CORP. AND DYNAMIC DETAILS, INCORPORATED
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             ----------------------------------------------------
              (In thousands, except share and per share amounts)

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):

                          Dynamic Details and
                             DDi Capital                     DDi Corp.
                    -----------------------------  ----------------------------
                     September 30,   December 31,   September 30,  December 31,
                         2000           1999           2000           1999
                    -----------------------------  ----------------------------

Raw materials          $ 7,849        $11,828        $ 9,880        $11,828
Work-in-process         12,535          5,601         14,564          5,601
Finished goods           3,251          2,780          3,657          2,780
                    -----------------------------  ----------------------------
Total                  $23,635        $20,209        $28,101        $20,209
                    =============================  ============================

NOTE 3. LONG-TERM DEBT AND CAPITAL LEASES

Long-term debt and capital lease obligations consist of the following (in
thousands):

<TABLE>
<CAPTION>
                                                   Dynamic Details                 DDi Capital                   DDi Corp.
                                            ----------------------------- ----------------------------- ---------------------------
                                             September 30,  December 31,   September 30,   December 31,  September 30, December 31,
                                                 2000         1999             2000           1999          2000          1999
                                            ----------------------------- ----------------------------- ---------------------------
<S>                                         <C>             <C>           <C>                <C>        <C>            <C>
Senior Term Facility (a)                       $ 148,712      $ 251,738       $ 148,712      $ 251,738    $ 148,712    $ 251,738
10.0% Senior Subordinated Notes                  100,000        100,000         100,000        100,000      100,000      100,000
12.5% Capital Senior Discount Notes (b)               --             --          85,190         77,717       85,190       77,717
13.5% Intermediate Senior Discount Notes (c)          --             --              --             --       22,597       40,759
MCM Facilities Agreement (d)                          --             --              --             --       27,653           --
Capital lease obligations                          8,134          6,524           8,134          6,524        8,780        6,524
                                               ------------------------       ------------------------    ----------------------
   Sub-total                                     256,846        358,262         342,036        435,979      392,932      476,738
Less current maturities                          (11,079)        (7,035)        (11,079)        (7,035)     (14,423)      (7,035)
                                               ------------------------       ------------------------    ----------------------
   Total                                       $ 245,767      $ 351,227       $ 330,957      $ 428,944    $ 378,509    $ 469,703
                                               ========================       ========================    ======================
</TABLE>

(a) The Senior Term Facility, together with the Revolving Credit Facility, which
    had $9,500 outstanding as of September 30, 2000 and no amounts outstanding
    as of December 31, 1999, comprise the Senior Credit Facility. Interest rates
    are LIBOR-based and range from 8.37% to 9.12% as of September 30, 2000. 100%
    of the principal balance is fixed at 5.65% by an interest exchange
    agreement.

(b) Face amount of $110,000, net of unamortized discount of $24,810 and $32,283
    at September 30, 2000 and December 31, 1999, respectively.

(c) Face amount of $33,405 and $66,810 at September 30, 2000 and December 31,
    1999, respectively, net of unamortized discount of $10,808 and $26,051 at
    September 30, 2000 and December 31, 1999, respectively.

(d) Interest rates are LIBOR-based. 93% of the principal balance is fixed at
    6.92% by an interest rate agreement.

                                       10
<PAGE>

        DDi CORP., DDi CAPITAL CORP. AND DYNAMIC DETAILS, INCORPORATED
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             ----------------------------------------------------
                   (In thousands, except share and per share
                                   amounts)

NOTE 4. INTEREST RATE SWAP AGREEMENTS

In April 2000, due to the repayment of a portion of the principal of the Dynamic
Details senior term loans funded from the proceeds of DDi Corp.'s initial public
offering (see Note 6), the Company modified its existing interest rate exchange
agreements ("Swap Agreements"). Under the terms of the modified Swap Agreements,
the application of the interest rate caps of 5.65% and 7.00% has been extended
until December 31, 2001 (from August 31, 2001) and the notional amount of the
swap through December 31, 2001 was reduced in proportion to the reduction in
senior term loan principal. The interest rate cap of 5.65%, however, is now only
effective through December 31, 2000 when it becomes 5.75% and effective from
January 1, 2001 through the end of the swap term on December 31, 2001. In
addition, the application of the fixed annual rate of 7.35% has been deferred
until January 1, 2002 (from September 1, 2001).

In October 2000, in connection with DDi Corp.'s secondary public offering, the
Company elected to terminate and concurrently replace an existing interest rate
exchange agreement (see Note 14).

MCM entered into an interest rate swap agreement effective January 12, 2000 that
represents an effective cash flow hedge of the variable rate of interest (3-
month LIBOR) paid under the MCM facilities agreement, minimizing exposure to
increases in interest rates related to this debt over the scheduled term of the
swap, through September 2002. Under the swap terms, MCM pays a fixed rate of
interest, an annual rate of 6.92%. This rate is applied to fixed amounts of debt
per the agreement, which approximates 93% of the outstanding balance at
September 30, 2000.

NOTE 5. EARNINGS PER SHARE

Basic and diluted earnings per share - DDi Corp. has adopted the provisions of
Statement of Financial Accounting Standard ("SFAS") No. 128 "Earnings Per
Share." SFAS No. 128 requires DDi Corp. to report both basic net income (loss)
per share, which is based on the weighted average number of common shares
outstanding, excluding contingently issuable shares such as the Class L common
stock that were contingently convertible into common stock upon certain events,
and diluted net income (loss) per share, which were based on the weighted
average number of common shares outstanding and dilutive potential common shares
outstanding.

<TABLE>
<CAPTION>
                                                                          Three Months Ended            Three Months ended
                                                                          September 30, 2000            September 30, 1999
                                                                    --------------------------      ---------------------------
     Numerator:                                                           Basic       Diluted           Basic        Diluted
                                                                          -----       -------           -----        -------
     <S>                                                            <C>           <C>               <C>            <C>
     Income (loss) before extraordinary item                        $     9,420   $     9,420       $   (1,937)    $   (1,937)
     Priority distribution due shares of Class L common stock                --            --           (3,771)        (3,771)
                                                                    -------------------------       -------------------------
     Income (loss) allocable to common stock                              9,420         9,420           (5,708)        (5,708)
     Extraordinary item                                                      --            --               --           --
                                                                    -------------------------       -------------------------
     Net income (loss) allocable to common stock                    $     9,420   $     9,420       $   (5,708)    $   (5,708)
                                                                    =========================       =========================

     Denominator:
     Weighted average shares of common stock outstanding             39,320,390    39,320,390        9,843,985      9,843,985
     Dilutive potential common shares:
     Stock options and warrants                                              --     2,711,056               --           --
                                                                    -------------------------       -------------------------
     Shares used in computing income (loss) per share                39,320,390    42,031,446        9,843,985      9,843,985
                                                                    =========================       =========================
</TABLE>

                                       11
<PAGE>

        DDi CORP., DDi CAPITAL CORP. AND DYNAMIC DETAILS, INCORPORATED
             NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
             ----------------------------------------------------
              (In thousands, except share and per share amounts)

<TABLE>
<CAPTION>
                                                                      Nine Months Ended               Nine Months Ended
                                                                      September 30, 2000              September 30, 1999
                                                                 ------------------------------   ---------------------------
Numerator:                                                           Basic         Diluted           Basic          Diluted
                                                                     -----         -------           -----          -------
<S>                                                              <C>             <C>              <C>             <C>
Income (loss) before extraordinary item                          $     9,871     $     9,871      $  (12,157)     $  (12,157)
Priority distribution due shares of Class L common stock              (4,356)         (4,356)        (10,669)        (10,669)
                                                                 ---------------------------      --------------------------
Income (loss) allocable to common stock                                5,515           5,515         (22,826)        (22,826)
Extraordinary item                                                    (2,551)         (2,551)             --              --
                                                                 ---------------------------      --------------------------
Net income (loss) allocable to common stock                      $     2,964     $     2,964      $  (22,826)     $  (22,826)
                                                                 ===========================      ==========================

Denominator:
Weighted average shares of common stock outstanding               27,904,918      27,904,918       9,797,448       9,797,448
Dilutive potential common shares:                                         --              --              --              --
Stock options and warrants                                                --       1,503,923              --              --
                                                                 ---------------------------      --------------------------
Shares used in computing income (loss) per share                  27,904,918      29,408,841       9,797,448       9,797,448
                                                                 ===========================      ==========================
</TABLE>

As a result of the loss before extraordinary item, after deducting priority
distributions of Class L common stock, incurred by DDi Corp. during the three
and nine months ended September 30, 1999, all potential common shares were anti-
dilutive and excluded from the diluted net loss per share calculation for those
periods.

Unaudited pro forma income (loss) per share - Unaudited pro forma basic and
diluted net loss per share for the nine months ended September 30, 2000 and for
the three and nine months ended September 30, 1999 have been calculated based on
the net loss applicable to common stock assuming the reclassification of DDi
Corp.'s Class A and L common stock (see Note 1), which occurred immediately
prior to the completion of the initial public offering, had occurred at the
beginning of the period.

NOTE 6. INITIAL PUBLIC OFFERING

On April 14, 2000, DDi Corp. completed an initial public offering of 12,000,000
shares of its common stock at $14.00 per share with proceeds of $156.7 million,
net of underwriting discounts and commissions. The net proceeds were used to
reduce the indebtedness of the Dynamic Details senior term loans, redeem a
portion of the senior discount notes issued by DDi Intermediate, pay associated
redemption premiums and accrued and unpaid interest thereon, finance a portion
of the acquisition of MCM (see Note 7) and pay offering expenses. In conjunction
with the redemption of debt, the Company recorded net extraordinary losses (see
Note 11).

NOTE 7. ACQUISITION OF MCM ELECTRONICS

On April 14, 2000, DDi Corp. completed the acquisition of MCM, a time-critical
electronics manufacturing service provider based in the United Kingdom, for a
total purchase price of approximately $82 million, excluding acquisition
expenses of approximately $4 million, paid in a combination of cash of
approximately $10 million, the issuance of 2,230,619 shares of DDi Corp. common
stock totaling approximately $29 million, the repayment of outstanding
indebtedness of MCM of approximately $24 million, and the assumption of
approximately $23 million of MCM's remaining outstanding indebtedness (the "MCM
Facilities Agreement") (net of cash acquired of approximately $8 million).

                                       12
<PAGE>

         DDi CORP., DDi CAPITAL CORP. AND DYNAMIC DETAILS, INCORPORATED
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
        ----------------------------------------------------------------
               (In thousands, except share and per share amounts)


The acquisition of MCM was accounted for as a purchase in accordance with
Accounting Principles Board Opinion No. 16 and accordingly, the results of
operations of MCM since the date of acquisition are included in the accompanying
consolidated financial statements of DDi Corp. The total purchase price has been
allocated to the underlying assets and liabilities based upon their estimated
respective fair values at the date of acquisition. As of the filing of this
report, management is assessing, with the assistance of an independent appraisal
firm, fair value adjustments to the intangible assets acquired (including
identifiable intangibles such as developed technologies, customer
relationships/tradenames and assembled workforce) and in-process research and
development. These intangibles will be amortized over their estimated useful
lives. The residual value will be allocated to goodwill and will be amortized
over its estimated useful life of 20 years.

Based upon the status of the Company's valuation efforts as of the date of this
filing, a final valuation of the intangible assets has not been reflected in the
accompanying consolidated financial statements. The Company anticipates making a
final purchase price allocation in the fourth quarter of 2000 based upon
completion of the independent appraisal and management's assessment. The excess
of the purchase price over the fair value of MCM's tangible net assets is
currently reflected as goodwill and is being amortized over its estimated useful
life of 20 years.

NOTE 8.  ACQUISITION OF AUTOMATA INTERNATIONAL

On August 4, 2000, Dynamic Details completed the acquisition of substantially
all the U.S. assets of Automata, a Virgina-based manufacturer of technologically
advanced printed circuit boards. Dynamic Details acquired substantially all the
U.S. assets of Automata for total cash consideration of approximately $19.5
million, plus fees and expenses of $0.3 million.

This transaction was accounted for under the purchase method of accounting in
accordance with Accounting Principles Board Opinion No. 16 and accordingly, the
results of operations of Automata since the date of the transaction are included
in the accompanying consolidated financial statements of Dynamic Details. The
total purchase price has been allocated to the underlying assets acquired and
liabilities assumed based upon their respective fair market values at the date
of acquisition. The excess of the purchase price was allocated to goodwill and
is being amortized over its estimated useful life of 20 years.

NOTE 9.  ACQUISITION OF GOLDEN MANUFACTURING

On September 15, 2000, Dynamic Details completed the acquisition of the assets
of Golden, a Texas-based manufacturer of engineered metal enclosures and
provider of value-added assembly services to communications and electronics
original equipment manufacturers, for approximately $14.4 million paid in
combination of cash of approximately $12.6 million and the assumption of
approximately $1.8 million of Golden's outstanding capital lease liabilities
(net of cash acquired of approximately $0.7 million).

This transaction was accounted for under the purchase method of accounting in
accordance with Accounting Principles Board Opinion No. 16 and accordingly, the
results of operations of Golden since the date of the transaction are included
in the accompanying consolidated financial statements of Dynamic Details. The
total purchase price has been allocated to the underlying assets acquired and
liabilities assumed based upon their respective fair market values at the date
of acquisition. The excess of the purchase price was allocated to goodwill and
is being amortized over its estimated useful life of 20 years.

                                       13
<PAGE>

        DDi CORP., DDi CAPITAL CORP. AND DYNAMIC DETAILS, INCORPORATED
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
       ----------------------------------------------------------------
              (In thousands, except share and per share amounts)


NOTE 10. UNAUDITED PRO FORMA INFORMATION

The accompanying condensed consolidated statements of operations of DDi Corp.
include the accounts of MCM for the period April 14, 2000 through September 30,
2000, Automata for the period August 4, 2000 through September 30, 2000 and
Golden for the period September 16, 2000 through September 30, 2000. The
following pro forma information for the nine months ended September 30, 2000 and
1999 presents net sales, income (loss) before extraordinary item, and net income
(loss) for each of these periods as if the MCM and Automata transactions were
consummated at the beginning of each period. The unaudited pro forma financial
information does not reflect Golden's pre-acquisition results. As of the filing
of this report, management is assessing, with the assistance of an independent
appraisal firm, purchase price allocation adjustments to the intangible assets
acquired (including identifiable intangibles and in-process research and
development efforts) and to liabilities assumed in the MCM acquisition based on
fair values. The following pro forma information does not reflect final purchase
price allocation results. These results may have a material effect on the
reported results of operations.

<TABLE>
<CAPTION>
                                                                       Pro Forma                Pro Forma
                                                                  September, 30 2000       September, 30 1999
                                                                  ------------------       ------------------
                                                                  (in millions, except     (in millions, except
                                                                  per share amounts)       per share amounts)
     <S>                                                          <C>                      <C>
     Net sales                                                        $377.5                   $ 301.5

     Income (loss) before extraordinary item                          $  6.9                    ($30.4)

     Net income (loss)                                                $  4.3                    ($30.4)

     Net income (loss) per share of common stock - basic              $ 0.15                    ($3.10)

     Net income (loss) per share of common stock - diluted            $ 0.15                    ($3.10)
</TABLE>

NOTE 11. EXTRAORDINARY ITEM

During the quarter ended June 30, 2000, Dynamic Details recorded, as
extraordinary items, write-offs of deferred financing fees and deferred swap
income of approximately $670, net of related taxes of $428, related to the
Senior Term Facility principal repayments funded from the net proceeds of DDi
Corp.'s initial public offering (see Note 6). In addition, Intermediate
recorded, as extraordinary items, the redemption premium and write-off of
deferred financing fees of approximately $1,882, net of related taxes of $1,203
related to the Intermediate Senior Discount Notes principal repayments funded
from the net proceeds of DDi Corp.'s initial public offering.

NOTE 12. RELATED PARTY TRANSACTIONS

Pursuant to a management agreement among Bain Capital Partners V, L.P. ("Bain"),
DDi Corp. and Dynamic Details (the "Management Agreement"), Bain was entitled to
a management fee when it provided advisory services to the Company in connection
with potential business acquisitions. In addition, Bain performed certain
management consulting services at Bain's customary rates plus reimbursement for
reasonable out-of-pocket expenditures. In this capacity, Bain received
approximately $1.1 million in fees in fiscal year ended December 31, 1999. This
management agreement was terminated by mutual consent of the parties in
connection with the initial public offering by DDi Corp. on April 14, 2000. Bain
was paid a fee of approximately $3 million in connection with the MCM
transaction and related matters.

                                       14
<PAGE>

        DDi CORP., DDi CAPITAL CORP. AND DYNAMIC DETAILS, INCORPORATED
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
       ----------------------------------------------------------------
              (In thousands, except share and per share amounts)


NOTE 13. SUPPLEMENTAL GUARANTOR CONDENSED CONSOLIDATED FINANCIAL DATA

On November 15, 1997, Dynamic Details, Incorporated (the "Issuer"), issued $100
million aggregate principal amount of 10% Senior Subordinated Notes due in 2005.
The senior subordinated notes are fully and unconditionally guaranteed on a
senior subordinated basis, jointly and severally, by all of its wholly-owned
subsidiaries (the "Subsidiary Guarantors").

The condensed financial data of the Issuer is presented below and should be read
in conjunction with the condensed consolidated financial statements of Dynamic
Details. Separate financial data of the Subsidiary Guarantors are not presented
because (i) the Subsidiary Guarantors are wholly-owned and have fully and
unconditionally guaranteed the Notes on a joint and several basis and (ii) the
Company's management has determined such separate financial data are not
material to investors and believes the condensed financial data of the Issuer
presented is more meaningful in understanding the financial position of the
Company.

             SUPPLEMENTAL DYNAMIC DETAILS CONDENSED FINANCIAL DATA
                                  (Unaudited)

                           CONDENSED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                             September 30, 2000       December 31, 1999
                                                             ------------------       -----------------
<S>                                                          <C>                      <C>
Current assets                                                    $  39,231               $  22,472
Non-current assets                                                  308,135                 329,490
                                                                  ---------               ---------
   Total assets                                                   $ 347,366               $ 351,962
                                                                  =========               =========

Current liabilities                                               $  40,265               $  29,089
Non-current liabilities                                             239,690                 354,397
                                                                  ---------               ---------
   Total liabilities                                                279,955                 383,486
                                                                  ---------               ---------
   Total stockholders' equity (deficit)                              67,411                 (31,524)
                                                                  ---------               ---------
     Total liabilities and stockholders' equity (deficit)         $ 347,366               $ 351,962
                                                                  =========               =========
</TABLE>

                                       15
<PAGE>

             SUPPLEMENTAL DYNAMIC DETAILS CONDENSED FINANCIAL DATA
                                  (Unaudited)

                      CONDENSED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                  Three Months Ended         Three Months Ended
                                                                  September 30, 2000         September 30, 1999
                                                                  ------------------         ------------------
<S>                                                               <C>                        <C>
Net sales                                                          $   40,244                    $   27,912
Cost of sales                                                          21,534                        14,256
                                                                   ----------                    ----------
Gross profit                                                           18,710                        13,656
Operating expenses                                                      6,573                         4,527
                                                                   ----------                    ----------
Income from operations                                                 12,137                         9,129
Interest expense, net                                                   6,231                         7,558
                                                                   ----------                    ----------
Income before taxes                                                     5,906                         1,571
Income tax expense                                                     (4,417)                         (608)
                                                                   ----------                    ----------
Income before equity in income (loss) of subsidiaries                   1,489                           963
Equity in income (loss) of subsidiaries                                 8,589                          (722)
                                                                   ----------                    ----------
Net income                                                         $   10,078                    $      241
                                                                   ==========                    ==========
</TABLE>

<TABLE>
<CAPTION>
                                                                  Nine Months Ended          Nine Months Ended
                                                                  September 30, 2000         September 30, 1999
                                                                  ------------------         ------------------
<S>                                                               <C>                        <C>
Net sales                                                              $   104,375                $   70,825
Cost of sales                                                               55,935                    37,341
                                                                       -----------                ----------
Gross profit                                                                48,440                    33,484
Operating expenses                                                          15,786                     9,646
                                                                       -----------                ----------
Income from operations                                                      32,654                    23,838
Interest expense, net                                                       20,983                    24,367
                                                                       -----------                ----------
Income (loss) before taxes                                                  11,671                      (529)
Income tax benefit (expense)                                                (5,278)                      149
                                                                       -----------                ----------
Income (loss) before extraordinary item and equity
   in income (loss) of subsidiaries                                          6,393                      (380)
Extraordinary item                                                            (670)                       --
                                                                       -----------                ----------
Income (loss) before equity in income (loss) of subsidiaries                 5,723                      (380)
Equity in income (loss) of subsidiaries                                      8,005                    (5,371)
                                                                       -----------                ----------
Net income (loss)                                                      $    13,728                $   (5,751)
                                                                       ===========                ==========
</TABLE>

                                       16
<PAGE>

        DDi CORP., DDi CAPITAL CORP. AND DYNAMIC DETAILS, INCORPORATED
       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
       ----------------------------------------------------------------
              (In thousands, except share and per share amounts)


NOTE 14. SUBSEQUENT EVENTS

On October 16, 2000, DDi Corp. completed a secondary public offering of
6,000,000 shares of its common stock, with 4,608,121 shares issued by DDi Corp.
and the remainder offered by selling shareholders. The shares were offered at
$27.875 per share, generating proceeds to DDi Corp. of $120.0 million, net of
underwriting discounts, commissions and expenses. The net proceeds were used to
redeem the remaining $17.5 million of the Intermediate Senior Discount Notes,
pay associated redemption premiums of $3.8 million and accrued and unpaid
interest thereon of $5.2 million, and repurchase a portion of the Capital Senior
Discount Notes, with an accreted balance of $35.6 million, for $37.6 million.
The remaining net proceeds of approximately $56 million will be used for general
corporate purposes, including potential future acquisitions. DDi Corp.
contributed approximately $35 million of the $56 million to Dynamic Details.

In October 2000, concurrent with the closing of the secondary public offering,
Dynamic Details entered into an amendment to the Dynamic Details senior credit
facility with the Bankers Trust Company and Chase Manhattan Bank, as agents. The
amendment permitted DDi Corp. to use the proceeds of its secondary public
offering as described above and in its registration statement on Form S-1. The
amendment also modified certain debt covenants, increased the interest rate
margin by 50 basis points and made available a $30 million uncommitted
incremental borrowing facility.

In October 2000, in connection with DDi Corp.'s secondary public offering, the
Company elected to terminate and concurrently replace an existing interest rate
exchange agreement. The replacement of the swap agreement reduces the notional
amount hedged and the fixed rate of interest to be paid over the effective
period of January 1, 2002 through the scheduled maturity of the senior term
loans in April 2005. The Company paid $2.0 million to terminate the existing
swap agreement. Such payment will be amortized into interest expense as a yield
adjustment. There will be no material impact from these transactions on the
Company's earnings for 2000.

                                       17
<PAGE>

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

OVERVIEW

The Company provides technologically advanced, time-critical electronics design,
development and manufacturing services to original equipment manufacturers and
other electronics manufacturing service providers. The Company serves
approximately 1,900 customers, primarily in the telecommunications, computer and
networking industries.

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's and Dynamic Details' Annual Report on Form 10-K for the
year ended December 31, 1999, and Management's Discussion and Analysis of
Financial Condition and Results of Operations set forth in DDi Corp's Post-
Effective Amendment No. 1 to Form S-1 filed April 14, 2000 and in DDi Corp.'s
Amendment No. 2 to Form S-1 filed October 10, 2000.

The results of operations of MCM are included only in the financial data of DDi
Corp., which directly owns all of the capital stock of MCM.

The Company's results of operations presented herein do not reflect the use of
the net proceeds of DDi Corp.'s secondary equity offering, which was consummated
on October 16, 2000.

RESULTS OF OPERATIONS

Three Months Ended September 30, 2000 Compared to the Three Months ended
September 30, 1999

Net Sales -
Dynamic Details and DDi Capital net sales increased $49.3 million (59%) to
$132.2 million for the three months ended September 30, 2000, from $82.9 million
for the same period in 1999. Such increase is primarily attributable to: (i) the
production of more complex and larger panels, which increased the average sales
price per panel and (ii) the impact of the Automata and Golden acquisitions. DDi
Corp. net sales increased $66.7 million (80%) to $149.6 million for the three
months ended September 30, 2000, from $82.9 million for the same period in 1999.
Such increase reflects the higher level of sales achieved by Dynamic Details and
the impact of the acquisition of MCM. In aggregate, the Automata, Golden and MCM
acquisitions contributed $36.7 million to DDi Corp. net sales for the three
months ended September 30, 2000.


Gross Profit -
Dynamic Details and DDi Capital gross profit increased $22.5 million (87%) to
$48.3 million for the three months ended September 30, 2000, from $25.8 million
for the same period in 1999. Such increase in gross profit resulted from the
higher level of sales, an improvement in production yields in the Company's pre-
production operations, and the impact of the Automata and Golden acquisitions.
DDi Corp. gross profit increased $29.0 million (114%) to $54.5 million for the
three months ended September 30, 2000, from $25.5 million for the same period in
1999. Such increase reflects the improvements in gross profit achieved by
Dynamic Details and the impact of the acquisition of MCM.

Sales and Marketing Expenses -
Dynamic Details and DDi Capital sales and marketing expenses increased $4.6
million (70%) to $11.2 million for the three months ended September 30, 2000,
from $6.6 million for the same period in 1999. Such increase is due to: (i)
growth in our sales force to accommodate existing and anticipated near-term
increases in customer demand and higher commissions and related variable
expenses due to our increased sales volume and (ii) the impact of the Automata
and Golden acquisitions. DDi Corp. sales and marketing expenses increased $5.0
million (76%) to $11.6 million for the three months ended September 30, 2000,
from $6.6 million for the same period in 1999. Such increase reflects the
increase in sales and marketing expenses incurred by Dynamic Details and the
impact of the acquisition of MCM.

General and Administration Expenses -
Dynamic Details and DDi Capital general and administration expenses increased
$2.2 million (51%) to $6.5 million for the three months ended September 30,
2000, from $4.3 million for the same period in 1999. The increase in expenses is
attributable to higher staffing costs and other back-office expenditures to
support our growth, and the impact of the Automata and Golden acquisitions. Such
increases were partially offset by the elimination of management fees in
connection with a management agreement terminated in connection with the initial
public offering by DDi Corp. DDi Corp. general and administration expenses
increased $4.4 million (107%) to $8.5 million for the three months ended

                                       18
<PAGE>

September 30, 2000, from $4.1 million for the same period in 1999. Such increase
reflects the increase in general and administration expenses incurred by Dynamic
Details and the impact of the acquisition of MCM.

Amortization of Intangibles -
Dynamic Details and DDi Capital amortization of intangibles decreased $1.2
million (20%) to $4.7 million for the three months ended September 30, 2000,
from $5.9 million for the same period in 1999. The decrease is due to the use of
accelerated amortization methods with regard to certain identifiable
intangibles. DDi Corp. amortization of intangibles decreased $0.4 million (7%)
to $5.5 million for the three months ended September 30, 2000, from $5.9 million
for the same period in 1999. Such decrease reflects the decrease in amortization
of intangibles incurred by Dynamic Details, partially offset by amortization
attributable to the acquisition of MCM.

Net Interest Expense -
Dynamic Details net interest expense decreased $1.7 million (21%) to $6.4
million for the three months ended September 30, 2000, from $8.1 million for the
same period in 1999. Such decrease is due to the redemption of Senior Term
Facility principal resulting from the DDi Corp. initial public offering in April
2000, partially offset by an increase in interest rates. DDi Capital net
interest expense decreased $1.4 million (13%) to $9.0 million for the three
months ended September 30, 2000, from $10.4 million for the same period in 1999.
Such decrease reflects the decrease in net interest expense incurred by Dynamic
Details, partially offset by the impact of discount accretion on the Capital
Senior Discount Notes. DDi Corp. net interest expense decreased $1.3 (11%) to
$10.4 million for the three months ended September 30, 2000, from $11.7 million
for the same period in 1999. Such decrease reflects the decrease in net interest
expense incurred by DDi Capital and the redemption of Intermediate Senior
Discount Notes principal resulting from the DDi Corp. initial public offering in
April 2000. These decreases were partially offset by the impact of the
acquisition of MCM. Interest on debt assumed in the acquisition of MCM was $0.6
million for the three months ended September 30, 2000.

Income Taxes -
Dynamic Details income taxes increased $8.8 million to $9.4 million for the
three months ended September 30, 2000, from $0.6 million for the same period in
1999. DDi Capital income taxes increased $8.7 million to $8.4 million for the
three months ended September 30, 2000, from a tax benefit of $0.3 million for
the same period in 1999. The increased provisions for both Dynamic Details and
DDi Capital reflect a higher level of taxable income earned in the current
period. DDi Corp. income taxes increased $9.9 million to $9.0 million for the
three months ended September 30, 2000, from a tax benefit of $0.9 million for
the same period in 1999. Such increase reflects the increased DDi Capital
provision and the impact of the acquisition of MCM, which generated $0.9 million
in tax expense for the three months ended September 30 2000. The provisions for
income taxes are based upon the Company's expected effective tax rate in the
respective fiscal year.

Nine Months Ended September 30, 2000 Compared to the Nine Months ended September
30, 1999

Net Sales -
Dynamic Details and DDi Capital net sales increased $80.6 million (38%) to
$294.4 million for the nine months ended September 30, 2000, from $213.8 million
for the same period in 1999. Such increase is attributable to: (i) the
production of more complex and larger panels, which increased the average sales
price per panel and (ii) the impact of the Automata and Golden acquisitions. DDi
Corp. net sales increased $112.6 million (53%) to $326.4 million for the nine
months ended September 30, 2000, from $213.8 million for the same period in
1999. Such increase reflects the higher level of sales achieved by Dynamic
Details and the impact of the acquisition of MCM. In aggregate, the Automata,
Golden and MCM acquisitions contributed $51.3 million to DDi Corp. net sales for
the nine months ended September 30, 2000.

Gross Profit -
Dynamic Details and DDi Capital gross profit increased $40.6 million (63%) to
$105.2 million for the nine months ended September 30, 2000, from $64.6 million
for the same period in 1999. Such increase in gross profit resulted from the
higher level of sales, an improvement in production yields in the Company's pre-
production operations, and the impact of the Automata and Golden acquisitions.
DDi Corp. gross profit increased $51.8 million (81%) to $115.8 million for the
nine months ended September 30, 2000, from $64.0 million for the same period in
1999. Such increase reflects the improvements in gross profit achieved by
Dynamic Details and the impact of the acquisition of MCM.

Sales and Marketing Expenses -
Dynamic Details and DDi Capital sales and marketing expenses increased $9.0
million (54%) to $25.6 million for the nine months ended September 30, 2000,
from $16.6 million for the same period in 1999. Such increase is due to: (i)
growth in our sales force to accommodate existing and anticipated near-term
increases in customer demand and higher

                                       19
<PAGE>

commissions and related variable expenses due to our increased sales volume and
(ii) the impact of the Automata and Golden acquisitions. DDi Corp. sales and
marketing expenses increased $9.8 million (59%) to $26.4 million for the nine
months ended September 30, 2000, from $16.6 million for the same period in 1999.
Such increase reflects the increase in sales and marketing expenses incurred by
Dynamic Details and the impact of the acquisition of MCM.

General and Administration Expenses -
Dynamic Details and DDi Capital general and administration expenses increased
$3.5 million (30%) to $15.1 million for the nine months ended September 30,
2000, from $11.6 million for the same period in 1999. The increase in expenses
is attributable to higher staffing costs and other back-office expenditures to
support our growth, and the impact of the Automata and Golden acquisitions. Such
increases were partially offset by the elimination of management fees in
connection with a management agreement terminated in connection with the MCM
transaction and related matters. DDi Corp. general and administration expenses
increased $7.3 million (65%) to $18.5 million for the nine months ended
September 30, 2000, from $11.2 million for the same period in 1999. Such
increase reflects the increase in general and administration expenses incurred
by Dynamic Details and the impact of the acquisition of MCM.

Amortization of Intangibles -
Dynamic Details and DDi Capital amortization of intangibles decreased $3.0
million (17%) to $14.8 million for the nine months ended September 30, 2000,
from $17.8 million for the same period in 1999. The decrease is due to the use
of accelerated amortization methods with regard to certain identifiable
intangibles. DDi Corp. amortization of intangibles decreased $1.4 million (8%)
to $16.4 million for the nine months ended September 30, 2000, from $17.8
million for the same period in 1999. Such decrease reflects the decrease in
amortization of intangibles incurred by Dynamic Details, partially offset by
amortization attributable to the acquisition of MCM.

Net Interest Expense -
Dynamic Details net interest expense decreased $3.3 million (13%) to $21.2
million for the nine months ended September 30, 2000, from $24.5 million for the
same period in 1999. Such decrease is due to the redemption of Senior Term
Facility principal resulting from the DDi Corp. initial public offering in April
2000, partially offset by an increase in interest rates. DDi Capital net
interest expense decreased $2.4 million (8%) to $28.7 million for the nine
months ended September 30, 2000, from $31.1 million for the same period in 1999.
Such decrease reflects the decrease in net interest expense incurred by Dynamic
Details, partially offset by the impact of discount accretion on the Capital
Senior Discount Notes. DDi Corp. net interest expense decreased $1.9 million
(5%) to $33.1 million for the nine months ended September 30, 2000, from $35.0
million for the same period in 1999. Such decrease reflects the decrease in net
interest expense incurred by DDi Capital. and the redemption of Intermediate
Senior Discount Notes principal resulting from the DDi Corp. initial public
offering in April 2000. Such increases were largely offset by the impact of the
acquisition of MCM. Interest on debt assumed in this acquisition was $1.3
million for the nine months ended September 30, 2000.

Income Taxes -
Dynamic Details income taxes increased $14.1 million to $14.0 million for the
nine months ended September 30, 2000, from a tax benefit of $0.1 million for the
same period in 1999. DDi Capital income taxes increased $13.8 million to $11.0
million for the nine months ended September 30, 2000, from a tax benefit of $2.8
million for the same period in 1999. The increased provisions for both Dynamic
Details and DDi Capital reflect a higher level of taxable income earned in the
current period. DDi Corp. income taxes increased $16.0 million to $11.5 million
for the nine months ended September 30, 2000, from a tax benefit of $4.5 million
for the same period in 1999. Such increase reflects the increased DDi Capital
provision and the impact of the acquisition of MCM, which generated $1.7 million
in tax expense for the nine months ended September 30 2000. The provisions for
income taxes are based upon the Company's expected effective tax rate in the
respective fiscal year.

LIQUIDITY AND CAPITAL RESOURCES

As of September 30, 2000, cash and cash equivalents were $2.5 million for DDi
Corp., and $0.1 million for both DDi Capital and Dynamic Details, compared to
$0.6 million for the Company as of December 31, 1999. The principal source of
liquidity to fund ongoing operations for the nine months ended September 30,
2000 was cash provided by operations.

Net cash provided by operating activities for the nine months ended September
30, 2000 was $44.1 million for DDi Corp., and $40.3 million for DDi Capital and
Dynamic Details, compared to $15.2 million for DDi Corp. and $15.7 million for
DDi Capital and Dynamic Details for the nine months ended September 30, 1999.

                                       20
<PAGE>

Capital expenditures for the nine months ended September 30, 2000 were $19.4
million for DDi Corp., and $17.4 million for DDi Capital and Dynamic Details,
compared to $14.2 million for the Company for the nine months ended September
30, 1999.

As of September 30, 2000, DDi Corp., DDi Capital and Dynamic Details had long-
term borrowings of $378.5 million, $331.0 million and $245.8 million,
respectively. Dynamic Details has $45 million available for borrowing under its
revolving credit facility for revolving credit loans, letters of credit and
swing line loans, less amounts that may be in use from time-to-time. At
September 30, 2000, Dynamic Details had $9.5 million outstanding under this
revolving credit facility and had $0.7 million reserved against the facility for
a letter of credit. In October 2000, Dynamic Details entered into an amendment
to the Dynamic Details senior credit facility which made available a $30 million
uncommitted incremental borrowing facility (see Note 14 to the Condensed
Consolidated Financial Statements).

On April 14, 2000, DDi Corp. consummated an initial public offering of its
common stock (see Note 7 to the Condensed Consolidated Financial Statements).
The net proceeds were used to reduce the indebtedness of the Dynamic Details
Senior Term Facility by $100.0 million, redeem $17.5 million of the Senior
Discount Notes issued by Intermediate, pay associated redemption premiums of
$2.8 million and accrued and unpaid interest thereon of $3.7 million, and to
finance a portion of the acquisition of MCM (see Note 7 to the Condensed
Consolidated Financial Statements) and pay offering expenses.

On October 16, 2000, DDi Corp. completed a secondary public offering of its
common stock (see Note 14 to the Condensed Consolidated Financial Statements).
The net proceeds were used to redeem the remaining $17.5 million of the
Intermediate Senior Discount Notes, pay associated redemption premiums of $3.8
million and accrued and unpaid interest thereon of $5.2 million, and repurchase
a portion of the Capital Senior Discount Notes, with an accreted balance of
$35.6 million, for $37.6 million. The remaining net proceeds of approximately
$56 million will be used for general corporate purposes, including potential
future acquisitions. DDi Corp. contributed approximately $35 million of the $56
million to Dynamic Details. The financial statements included elsewhere in this
report do not reflect the net proceeds of this offering.

Based upon the current level of operations, management believes that cash
generated from operations, available cash and amounts available under its senior
credit facility will be adequate to meet its debt service requirements, capital
expenditures and working capital needs for the foreseeable future, although no
assurance can be given in this regard. Accordingly, there can be no assurance
that the Company's business will generate sufficient cash flow from operations
or that future borrowings will be available to enable the Company to service its
indebtedness. The Company remains leveraged, and its future operating
performance and ability to service or refinance its indebtedness will be subject
to future economic conditions and to financial, business and other factors,
certain of which are beyond the Company's control.

COLORADO FACILITY

In December 1999, the Company's management implemented a plan to consolidate its
Colorado operations into its Texas facility, resulting in the closure of the
Colorado facility. In conjunction with the closure of the Colorado facility, the
Company recorded charges in the fourth quarter of 1999 totaling $7.0 million,
consisting of $4.5 million for severance and other exit costs and $2.5 million
related to the impairment of net property, plant and equipment. The exit costs
were accrued for as of December 31, 1999. The closure of the facility was
effectively complete as of March 31, 2000. The accrued exit costs remaining as
of September 30, 2000 are approximately $0.5 million, representing expenses
principally related to net rental payments through scheduled maturities of real
property operating leases.

RISKS ASSOCIATED WITH INTANGIBLE ASSETS

At September 30, 2000, intangible assets were $268 million for DDi Corp. and
$204 million for DDi Capital and Dynamic Details. These amounts represented a
substantial portion of each company's total assets at that date. The intangible
assets consist of goodwill and other identifiable intangibles relating to
acquisitions. Additional intangible assets may be added in future periods,
principally from the consummation of further acquisitions. Amortization of these
additional intangibles will, in turn, have a negative impact on earnings. In
addition, the Company continuously evaluates whether events and circumstances
have occurred that indicate the remaining balance of intangible assets may not
be recoverable. When factors indicate that assets should be evaluated for
possible impairment, the Company may be required to reduce the carrying value of
its intangible assets, which could have a material adverse effect on the results
of the Company during the periods in which such a reduction is recognized. There
can be no assurance that the Company will not be required to write down
intangible assets in future periods.

                                       21
<PAGE>

RECENTLY ISSUED ACCOUNTING STANDARDS

In June 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities." SFAS No. 133 establishes accounting and
reporting standards for derivative instruments and hedging activities. It
requires that an entity recognize all derivatives as either assets or
liabilities in the statement of financial position and measure those instruments
at fair value. SFAS No. 137, issued by the FASB in July 1999, establishes a new
effective date for SFAS No. 133. This statement, as amended by SFAS No. 137 and
SFAS No. 138 (as discussed below), is effective for all fiscal years beginning
after June 15, 2000 and is therefore effective for the Company beginning with
its fiscal quarter ending March 31, 2001. Based upon the nature of the financial
instruments and hedging activities in effect as of the date of this filing, this
pronouncement would require the Company to reflect the fair value of its
derivative instruments on the consolidated balance sheet. Changes in fair value
of these instruments will be reflected as a component of comprehensive income.

In June 2000, the FASB issued SFAS No. 138, "Accounting for Certain Derivative
Instruments and Hedging Activities--an amendment of FASB Statement No. 133."
SFAS No. 138 addresses a limited number of issues causing implementation
difficulties for SFAS No. 133. SFAS No. 138 is required to be adopted
concurrently with SFAS No. 133 and is therefore effective for the Company
beginning with its fiscal quarter ending March 31, 2001.

In December 1999, the Securities and Exchange Commission ("SEC") issued Staff
Accounting Bulletin No. 101 ("SAB 101"), Revenue Recognition, which outlines the
basic criteria that must be met to recognize revenue and provides guidance for
presentation of revenue and for disclosure related to revenue recognition
policies in financial statements filed with the SEC. The Company believes that
adopting SAB 101 does not have a material impact on its financial position or
results of operations.


FACTORS THAT MAY AFFECT FUTURE RESULTS

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 may differ materially from the Company's actual
future experience involving any one or more of such matters and subject areas.
The Company wishes to caution readers that all statements other than statements
of historical facts included in this quarterly report on Form 10-Q regarding the
Company's financial position and business strategy may constitute forward-
looking statements. All of these forward-looking statements are based upon
estimates and assumptions made by management of the Company, 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: (1)
increased competition; (2) increased costs; (3) the inability to consummate
business acquisitions on attractive terms; (4) the loss or retirement of key
members of management; (5) increases in the Company's cost of borrowings or
unavailability of additional debt or equity capital on terms considered
reasonable by management; (6) adverse state, federal or foreign legislation or
regulation or adverse determinations by regulators; (7) changes in general
economic conditions in the markets in which the Company may compete and
fluctuations in demand in the electronics industry; and (8) the ability to
sustain historical margins as the industry develops. The Company has attempted
to identify certain of the factors that it currently believes may cause actual
future experiences to differ from the Company's current expectations regarding
the relevant matter or subject area. In addition to the items specifically
discussed in the foregoing, the Company's business and results of operations are
subject to the risks and uncertainties described under the headings "Risks
Associated with Intangible Assets" and "Factors That May Affect Future Results"
contained herein. However, the operations and results of the Company's 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 the Company's reports filed with the Securities and Exchange Commission.

SUBSTANTIAL INDEBTEDNESS

The Company has substantial indebtedness. As of September 30, 2000, indebtedness
was approximately $393 million for DDi Corp., $342 million for DDi Capital and
$257 million for Dynamic Details. As of September 30, 2000, there was $34.8
million available under the Dynamic Details senior credit facility for future
borrowings for general corporate

                                       22
<PAGE>

purposes and working capital needs. See "Liquidity and Capital Resources." On
October 16, 2000, DDi Corp. consummated a secondary equity offering, and the
Company used a portion of the net proceeds of the offering to reduce
indebtedness through the paydown of debt with an accreted balance of
approximately $58.3 million. In addition, subject to the restrictions in the DDi
Capital senior discount notes, Dynamic Details senior subordinated notes and
Dynamic Details senior credit facility, the Company 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 the Company's level of debt and the terms of its debt
instruments:

     .  the Company's vulnerability to adverse general economic conditions is
heightened;

     .  the Company will be required to dedicate a substantial portion of our
cash flow from operations to repayment of debt, limiting the availability of
cash for other purposes;

     .  the Company is and will continue to be limited by financial and other
restrictive covenants in its ability to borrow additional funds, consummate
asset sales, enter into transactions with affiliates or conduct mergers and
acquisitions;

     .  the Company's flexibility in planning for, or reacting to, changes in
its business and industry will be limited;

     .  the Company is sensitive to fluctuations in interest rates because some
of its debt obligations are subject to variable interest rates; and

     .  The Company's ability to obtain additional financing in the future for
working capital, capital expenditures, acquisitions, general corporate purposes
or other purposes may be impaired.

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

The Company anticipates that its operating cash flow, together with the net
proceeds from DDi Corp.'s secondary equity offering and borrowings under the
Dynamic Details senior credit facility will be sufficient to meet its operating
expenses and to service its debt requirements as they become due. If the Company
is unable to service its indebtedness, it will be forced to take actions such as
reducing or delaying capital expenditures, selling assets, restructuring or
refinancing its indebtedness, or seeking additional equity capital. There is no
assurance that any of these remedies can be effected on satisfactory terms, if
at all.


RESTRICTIONS IMPOSED BY TERMS OF INDEBTEDNESS

The terms of the Company's indebtedness restrict, among other things, the
Company's ability to incur additional indebtedness, pay dividends or make
certain other restricted payments, consummate certain asset sales, enter into
certain transactions with affiliates, incur indebtedness, merge or consolidate
with any other person or sell, assign, transfer, lease, convey or otherwise
dispose of all or substantially all of the assets of the Company. MCM, DDi
Capital and Dynamic Details are also required to maintain specified financial
ratios and satisfy certain financial condition tests. Their ability to meet
those financial ratios and tests can be affected by events beyond their control,
and there can be no assurance that they will meet those tests. A breach of any
of these covenants could result in a default under some or all of the Company's
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 the Company 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. All the assets of MCM are pledged as security
under the MCM facilities agreement.

                                       23
<PAGE>

TECHNOLOGICAL CHANGE AND PROCESS DEVELOPMENT

The market for the Company's products and services is characterized by rapidly
changing technology and continuing process development. The future success of
the Company's business will depend in large part upon its ability to maintain
and enhance its technological capabilities, to develop and market products and
services that meet changing customer needs, and to 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. The Company is more leveraged than some of its 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 the
Company's services. There can be no assurance that the Company will effectively
respond to the technological requirements of the changing market. To the extent
the Company determines that new technologies and equipment are required to
remain competitive, the development, acquisition and implementation of such
technologies and equipment may require the Company to make significant capital
investments. There can be no assurance that the Company 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 the Company has a large number of customers, net sales, during the nine
months ended September 30, 2000, to its largest customer accounted for
approximately 9.6% of net sales for DDi Corp. and 8.2% of net sales for both DDi
Capital and Dynamic Details. Net sales, during the same period, to the ten
largest customers accounted for approximately 39.3% of net sales for the
Company. The Company may depend upon a core group of customers for a material
percentage of net sales in the future. Substantially all sales are made on the
basis of purchase orders rather than long-term agreements. There can be no
assurance that significant customers will order services from the Company 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, the
Company generates 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 for the services provided; results of
operations would be adversely affected.

DEPENDENCE ON ACQUISTION STRATEGY

As part of its business strategy, the Company expects that it will continue to
grow by pursuing acquisitions of other companies, assets or product lines that
complement or expand existing business. Competition for attractive companies in
industry is substantial. The Company cannot assure that it will be able to
identify suitable acquisition candidates or to finance and complete transactions
that it selects. In addition, existing credit facilities restrict the Company's
ability to acquire the assets or business of other companies. The attention of
management may be diverted, and operations may be otherwise disrupted. Failure
to effectively execute this acquisition strategy may cause the growth of
revenues to suffer.

ABILITY TO INTEGRATE ACQUIRED BUSINESSES AND MANAGE EXPANSION

Since December 1997, the Company has consummated a merger and four acquisitions,
including the acquisition of MCM and the acquisition of the assets of Automata
and Golden. The Company has a limited history of owning and operating its
businesses on a consolidated basis. There can be no assurance that it will be
able to meet performance expectations or successfully integrate acquired
businesses on a timely basis without disrupting the quality and reliability of
service to customers or diverting management resources. This rapid growth has
placed and may continue to place a significant strain on management, financial
resources and information, operating and financial systems. If the Company is
unable to manage this growth effectively, its rate of growth and its revenues
may be adversely affected.

                                       24
<PAGE>

COSTS OF INTERNATIONAL EXPANSION

The Company is expanding into new foreign markets. DDi Corp. completed its
acquisition of MCM in April 2000. Entry into foreign markets may require
considerable management time as well as, in the case of new operations, start-up
expenses 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. The Company will
be unable to utilize net operating losses incurred by foreign operations to
reduce U.S. income taxes. Therefore, as the Company expands internationally, it
may not experience the margins it expects, and revenues may be negatively
impacted.


VARIABILITY OF ORDERS

The Company's operating results have fluctuated in the past because it sells on
a purchase-order basis rather than pursuant to long-term contracts. The Company
is therefore sensitive to variability in customers' demand. Because the Company
times expenditures in anticipation of future sales, its operating results may be
less than estimated if the timing and volume of customer orders do not match
expectations. Furthermore, the Company may not be able to capture all potential
revenue in a given period if customers' demand for quick-turnaround services
exceeds capacity during that period. Because of these factors, you should not
rely on quarter-to-quarter comparisons of the Company's results of operations as
an indication of future performance. Because a significant portion of the
Company's 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. A substantial portion of the Company's net sales are derived from
quick-turn services for which it provides both the materials and the
manufacturing services. As a result, the Company often bears the risk of
fluctuations in the cost of materials, and the risk of generating scrap and
excess inventory, which can affect gross profit margins. The Company forecasts
future inventory needs based upon the anticipated demands of its 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

The Company's success depends in part on proprietary technology and
manufacturing techniques. The Company has no patents for these proprietary
techniques and relies primarily on trade secret protection. Litigation may be
necessary to protect its technology and determine the validity and scope of the
proprietary rights of competitors. Intellectual property litigation could result
in substantial costs and diversion of management and other resources. If any
infringement claim is asserted against the Company, it may seek to obtain a
license of the other party's intellectual property rights. There is no assurance
that a license would be available on reasonable terms or at all.

ENVIRONMENTAL MATTERS

The Company's 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 the Company because it
uses in its manufacturing process materials classified as hazardous such as
ammoniacal etching solutions, copper and nickel. In addition, because the
Company is a generator of hazardous wastes, it may be subject to potential
financial liability for costs associated with an investigation and any
remediation of sites at which the Company has arranged for the disposal of
hazardous wastes if such sites become contaminated. Even if the Company fully
complies with applicable environmental laws and is not directly at fault for the
contamination, it may still be liable. The wastes the Company generates 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 the Company
to revocation of its effluent discharge permits. Any such revocations could
require the Company to cease or limit production at one or more of its
facilities, thereby negatively impacting revenues.

                                       25
<PAGE>

DEPENDENCE ON KEY MANAGEMENT

The Company's success will continue to depend to a significant extent on its
executive and other key management personnel. Most of our executive officers are
no longer party to employment agreements with the Company. Although the Company
does not expect any of these officers to leave in the near future, there can be
no assurance that the Company will be able to retain its executive officers and
key personnel or attract additional qualified management in the future.

CONTROLLING STOCKHOLDERS

After the completion of DDi Corp.'s secondary equity offering (see Note 14 to
the Condensed Consolidated Financial Statements), investors affiliated with Bain
Capital, Inc., Celerity Partners, LLC and The Chase Manhattan Bank together hold
approximately 32% of the outstanding voting stock of DDi Corp., the sole
stockholder of Intermediate, which is the sole stockholder of DDi Capital which,
in turn, is the sole stockholder of Dynamic Details. By virtue of such stock
ownership, these entities have significant influence over all matters submitted
to stockholders of DDi Corp. and its subsidiaries, including the election of
directors of DDi Corp. and its subsidiaries, and to exercise significant control
over the business, policies and affairs of the Company.

                                       26
<PAGE>

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
-------------------------------------------------------------------

Interest Rate Risk

The MCM senior credit facility and the Dynamic Details senior credit facility
bear interest at a floating rate; the Dynamic Details senior subordinated notes,
DDi Capital senior discount notes and DDi Intermediate senior discount notes
bear interest at fixed rates. The Company reduces exposure to interest rate
risks through swap agreements.

Under the terms of the current swap agreements, Dynamic Details pays 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 for the period June 30, 1999 through December 31, 2001. During this
period, the maximum annual rate is 5.65% for a given month, unless one-month
LIBOR for that month equals or exceeds 7.00%, in which case the Company pays
7.00% for that month. From January 1, 2002 through the scheduled maturity of the
senior term facility in 2005, the Company pays a fixed annual rate of 7.35%
applied to a notional amount equal to 83% of the principal balance of the senior
term facility during that period. The term loan facility portion of the Dynamic
Details senior credit facility bears interest based on one-month LIBOR. As of
September 30, 2000, one-month LIBOR was 6.62%. If one-month LIBOR increased by
10% to 7.28%, interest expense related to the term loan facility portion would
increase by approximately $1 million over the twelve months ending September 30,
2001. Since the increased rate would exceed 7.00%, that increase in interest
expense would be offset by approximately $0.4 million in payments the Company
would be entitled to receive under the Dynamic Details swap agreement.

Under the terms of the current swap agreement, MCM pays a maximum annual rate of
interest equal to 6.92% applied to fixed amounts of debt per the agreement,
through September 2002. As of September 30, 2000, the swap covers approximately
93% of the outstanding debt under the facilities agreement. If MCM were to
borrow the full amount available on their facilities agreement, the fixed
amounts of debt per the swap agreement would still cover approximately 70% of
the outstanding debt. The MCM facilities agreement bears interest based on
three-month LIBOR. As of September 30, 2000, three-month LIBOR was 6.81%. If
three-month LIBOR increased by 10% to 7.49%, interest expense related to the
term loan facility would increase by approximately $188,000. That increase in
interest expense, however, would be offset by approximately $158,000 in payments
the Company would be entitled to receive under the MCM swap agreement.

The revolving credit facility bears interest at (1) 2.25% per annum plus the
applicable LIBOR or (2) 1.25% per annum plus the federal reserve reported
overnight funds rate plus 0.5% per annum. As of September 30, 2000 the Company
had an outstanding balance of $9.5 million under its revolving credit facility.
Based upon the Company's anticipated utilization of its revolving credit
facility through the year ending December 31, 2000, a 10% change in interest
rates as of September 30, 2000 is not expected to materially affect the interest
expense to be incurred on this facility during such period.

In October 2000, in connection with DDi Corp.'s secondary public offering, the
Company elected to terminate and concurrently replace an existing interest rate
agreement. The replacement of the swap agreement does not affect interest rate
risk (see Note 14 to the Condensed Consolidated Financial Statements).

A change in interest rates would not have an effect on the interest expense to
be incurred on the Dynamic Details senior subordinated notes, DDi Capital senior
discount notes or the DDi Intermediate senior discount notes because each of
these instruments bears a fixed rate of interest.

Foreign Currency Exchange Risk

With DDi Corp.'s acquisition of MCM (see Note 7 to the Condensed Consolidated
Financial Statements), the Company now has operations in the United Kingdom. The
sales and expenses and financial results of those operations are denominated in
British pounds. The Company has foreign currency translation risk equal to the
Company's net investment in those operations. However, since nearly all of the
Company's sales are denominated in each operation's local currency, the Company
has relatively little exposure to foreign currency transaction risk with respect
to sales made. Therefore, the effect of an immediate 10% change in exchange
rates would not have a material impact on the Company's operating results over
the 12 month period ending September 30, 2001. The Company does not use forward
exchange contracts to hedge exposures to foreign currency denominated
transactions and does not utilize any other derivative financial instruments for
trading or speculative purposes.

                                      27
<PAGE>

                           PART II OTHER INFORMATION


Item 1.   LEGAL PROCEEDINGS.

The Company is currently not a party to any material legal actions or
proceedings.

Item 2.   CHANGES IN SECURITIES AND USE OF PROCEEDS.  None

Item 3.   DEFAULTS UPON SENIOR SECURITIES.  None

Item 4.   SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS. None

Item 5.   OTHER INFORMATION.  None

Item 6.   EXHIBITS AND REPORTS ON FORM 8-K

          (a) List of Exhibits:
              -----------------

Exhibit           Description
-------           -----------

27.1      Financial Data Schedule for Dynamic Details, Incorporated
27.2      Financial Data Schedule for DDi Capital Corp.
27.3      Financial Data Schedule for DDi Corp.

          (b) Reports on Form 8-K:
              --------------------

          On August 9, 2000, DDi Capital and Dynamic Details filed a Report on
Form 8-K dated August 9, 2000, (i) describing the Dynamic Details' acquisition
of the assets of Automata International, Inc. and (ii) including a press release
announcing the acquisition.

                                       28
<PAGE>

                                  SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, DDi Corp. has duly caused this quarterly report to be signed on its
behalf by the undersigned, thereto duly authorized, in the city of Anaheim,
state of California, on the 13th day of November, 2000.

                                   DDi CORP.

                                        By:  /s/ Bruce D. McMaster
                                             ---------------------

                                           Name:  Bruce D. McMaster
                                           Title: President and CEO

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed by the following persons in the capacities and on the dates
indicated.

        Signature               Title                          Date
        ---------               -----                          ----

  /s/ Joseph P. Gisch     Vice President and               November 13, 2000
  -------------------
                          Chief Financial Officer
  Joseph P. Gisch         (principal financial and
                          chief accounting officer)

                                       29
<PAGE>

                                  SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, DDi Capital Corp. has duly caused this quarterly report to be
signed on its behalf by the undersigned, thereto duly authorized, in the city of
Anaheim, state of California, on the 13th day of November, 2000.

                               DDi CAPITAL CORP.

                                By: /s/ Bruce D. McMaster
                                    ---------------------

                                   Name: Bruce D. McMaster
                                   Title: President and CEO


Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed by the following persons in the capacities and on the dates
indicated.

        Signature                  Title                         Date
        ---------                  -----                         ----

   /s/ Joseph P. Gisch         Vice President and           November 13, 2000
   -------------------
                               Chief Financial Officer
   Joseph P. Gisch               (principal financial and
                                 chief accounting officer)

                                       30
<PAGE>

                                  SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, Dynamic Details, Incorporated. has duly caused this quarterly
report to be signed on its behalf by the undersigned, thereto duly authorized,
in the city of Anaheim, state of California, on the 13th day of November, 2000.


                              DYNAMIC DETAILS, INCORPORATED

                                  By:   /s/ Bruce D. McMaster
                                        ---------------------

                                      Name: Bruce D. McMaster
                                      Title: President and CEO


Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed by the following persons in the capacities and on the dates
indicated.

        Signature                  Title                             Date
        ---------                  -----                             ----

   /s/ Joseph P. Gisch         Vice President and              November 13, 2000
   -------------------
                               Chief Financial Officer
   Joseph P. Gisch               (principal financial and
                                 chief accounting officer)

                                       31