DDI CORP
S-1/A, 2000-03-22
PRINTED CIRCUIT BOARDS
Previous: CROWN MEDIA HOLDINGS INC, S-1/A, 2000-03-22
Next: IMPRESSE CORP, S-1/A, 2000-03-22



<PAGE>


  As filed with the Securities and Exchange Commission on March 22, 2000
                                                     Registration No. 333-95623
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                                 PRE-EFFECTIVE

                             AMENDMENT NO. 2
                                      TO
                                   Form S-1

                            REGISTRATION STATEMENT
                                     UNDER
                          THE SECURITIES ACT OF 1933
                                ---------------
                                   DDi CORP.
            (Exact name of registrant as specified in its charter)

        California                   3672                    95-3253877
     (State or other          (Primary Standard           (I.R.S. Employer
       jurisdiction               Industrial            Identification No.)
   of incorporation or       Classification Code
      organization)                Number)

                 1220 Simon Circle, Anaheim, California 92806
                                (714) 688-7200
  (Address, including zip code, and telephone number, including area code, of
                   registrant's principal executive office)
                                ---------------
           Charles D. Dimick                      Bruce D. McMaster
               Chairman                 President and Chief Executive Officer
               DDi Corp.                              DDi Corp.
           1220 Simon Circle                      1220 Simon Circle
       Anaheim, California 92806              Anaheim, California 92806
            (714) 688-7200                         (714) 688-7200
(Name, address, including zip code, and telephone number, including area code,
                            of agents for service)
                                ---------------
   Copies of all communications, including communications sent to agents for
                          service, should be sent to:
         Alfred O. Rose, Esq.                   Stacy J. Kanter, Esq.
             Ropes & Gray               Skadden, Arps, Slate, Meagher & Flom
        One International Place                          LLP
   Boston, Massachusetts 02110-2624               Four Times Square
            (617) 951-7000                  New York, New York 10036-6572
                                                   (212) 735-3000

Approximate date of commencement of proposed sale to the public: As soon as
practicable after this Registration Statement becomes effective.
  If any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box. [_]
  If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, check the following box and
list the Securities Act registration statement number of the earlier effective
registration statement for the same offering. [_]
  If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. [_]
  If this form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. [_]
  If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. [_]

                        CALCULATION OF REGISTRATION FEE
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                           Proposed Maximum   Proposed Maximum
  Title of Each Class of     Amount to be Offering Price Per Aggregate Offering    Amount of
Securities to be Registered   Registered       Share(1)           Price(1)      Registration Fee
- ------------------------------------------------------------------------------------------------
<S>                          <C>          <C>                <C>                <C>
Common Stock, par value
 $.01 per share........                          $              $287,140,625       $75,805(2)
- ------------------------------------------------------------------------------------------------
</TABLE>
- -------------------------------------------------------------------------------
(1) Estimated solely for the purpose of calculating the registration fee
    pursuant to Rule 457(a) under the Securities Act of 1933, as amended.

(2) $64,515 was paid as of March 2, 2000.

The registrant hereby amends this Registration Statement on such date or dates
as may be necessary to delay its effective date until the registrant shall
file a further amendment which specifically states that this Registration
Statement shall thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933 or until this Registration Statement shall become
effective on such date as the Commission, acting pursuant to said Section
8(a), may determine.
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<PAGE>

++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++
+The information in this prospectus is not complete and may be changed. We may +
+not sell these securities until the registration statement filed with the     +
+Securities and Exchange Commission is effective. This prospectus is not an    +
+offer to sell these securities and it is not soliciting an offer to buy these +
+securities in any state where the offer or sale is not permitted or legal.    +
++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++

                SUBJECT TO COMPLETION DATED MARCH 22, 2000

                             14,687,500 Shares

                            [DDi LOGO APPEARS HERE]

                                   DDi Corp.

                                  Common Stock

                                   --------

  Prior to this offering, there has been no public market for our common stock.
The initial public offering price of common stock is expected to be between
$15.00 and $17.00 per share. We have applied to list our common stock on The
Nasdaq Stock Market's National Market under the symbol "DDIC."

  The underwriters have an option to purchase a maximum of 2,203,125 additional
shares from us to cover over-allotments of shares.

  Investing in our common stock involves risk. See "Risk Factors" on page 8.

<TABLE>
<CAPTION>
                                            Price  Underwriting
                                              to   Discounts and Proceeds to
                                            Public  Commissions   DDi Corp.
                                            ------ ------------- -----------
<S>                                         <C>    <C>           <C>
Per Share..................................    $         $            $
Total...................................... $         $            $
</TABLE>

  Delivery of the shares of common stock will be made on or about      , 2000.

  Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or determined if
this prospectus is truthful or complete. Any representation to the contrary is
a criminal offense.

  Credit Suisse First Boston      Robertson Stephens

  Chase H&Q                          Lehman Brothers

                  The date of this prospectus is      , 2000.
<PAGE>


Description of cover art: photographs of operations and products surrounding
"DDi targets the fast-growing communications and networking industries. DDi's
electronics design, development and manufacturing expertise and its leading
edge process technology provide its customers with the flexibility to shorten
product development cycles and reduce their time to market in a marketplace
demanding increasingly rapid product introduction."
<PAGE>

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

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                      Page
                                      ----
<S>                                   <C>
Prospectus Summary..................    1
Risk Factors........................    8
Cautionary Note Regarding Forward-
 Looking Statements.................   12
Use of Proceeds.....................   13
The Reclassification................   14
Dividend Policy.....................   14
Capitalization......................   15
Dilution............................   16
Unaudited Pro Forma Consolidated
 Financial Data.....................   18
Selected Consolidated Financial and
 Other Data.........................   26
Management's Discussion and Analysis
 of Financial Condition and Results
 of Operations......................   28
</TABLE>
<TABLE>
<CAPTION>
                                   Page
                                   ----
<S>                                <C>
Business.........................   36
Management.......................   45
Related Party Transactions.......   56
Principal Stockholders...........   57
Description of Indebtedness......   60
Description of Capital Stock.....   63
Shares Eligible for Future Sale..   66
Underwriting.....................   69
Notice to Canadian Residents.....   72
Legal Matters....................   73
Experts..........................   73
Additional Information...........   73
Index to Consolidated Financial    F-1
 Statements......................
</TABLE>

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

   You should rely only on the information contained in this document or to
which we have referred you. We have not authorized anyone to provide you with
information that is different. This document may only be used where it is legal
to sell these securities. The information in this document may only be accurate
on the date of this document.

   The industry statistical data presented in this prospectus, except where
otherwise noted, have been compiled from an electronics manufacturing services
industry report, "Contract Manufacturing from a Global Perspective, 1999
Update," prepared by Technology Forecasters, Inc., a California-based
management consulting firm specializing in the electronics manufacturing
industry. Although we have not independently verified the data, we believe that
the information provided by Technology Forecasters in this prospectus is
reliable. In addition, statistical data relating to us presented in this
prospectus have been compiled from our internal surveys and schedules, which,
while believed by us to be reliable, have not been verified by any independent
sources.

   Dynamic Details is a trademark of our subsidiary. We have applied for
trademark protection of DDi and the DDi logo.

                     Dealer Prospectus Delivery Obligations

   Until      , 2000 (25 days after the commencement of the offering), all
dealers that effect transactions in these securities, whether or not
participating in this offering, may be required to deliver a prospectus. This
requirement is in addition to the dealers' obligation to deliver a prospectus
when acting as an underwriter and with respect to unsold allotments or
subscriptions.
<PAGE>

                               PROSPECTUS SUMMARY

  This summary highlights information we present more fully elsewhere in this
prospectus. This prospectus contains forward-looking statements that involve
risks and uncertainties. Our actual results could differ materially from those
discussed in the forward-looking statements as a result of factors described
under "Risk Factors" and elsewhere in this prospectus.

                                   DDi Corp.

  We provide electronics design, development and manufacturing services to
original equipment manufacturers and to other providers of electronics
manufacturing services. We specialize in providing technologically advanced
services to our customers on a short turnaround basis, and we are one of the
few companies that focus on this segment of the electronics manufacturing
services industry. We target the fast-growing communications and networking
equipment industries, which are characterized by aggressive new product
development programs demanding the rapid application of advanced technology and
design. We offer a suite of value-added, integrated services in support of our
customers' new product development, including:

    .  on-campus and in-the-field design of complex printed circuit boards,
       the basic platforms used to interconnect electronic components in
       virtually all electronic products;

    .  time-critical development and fabrication of complex printed circuit
       boards predominantly for use in the pre-launch phase of new product
       development;

    .  assembly of printed circuit boards including large printed circuit
       boards called backpanels, which involves mounting electronic
       components on the boards; and

    .  assembly and integration of our customers' complete systems and
       products.

  Our customers use our services to develop and produce a wide variety of end
products, including communications switching and transmission equipment,
wireless base stations, work stations, high-end computing equipment and data
networking equipment. The technologically advanced, time-critical segment of
the electronics manufacturing services industry in which we operate is
characterized by rapid growth, high margins and significant customer diversity.

  Our design, development and manufacturing expertise and our leading-edge
process technology allow us to provide our customers with a broad array of
time-critical services and make us integral to their product development and
manufacturing strategies. Our services are referred to as "quick-turn" because
we provide limited numbers of custom-designed printed circuit boards to our
customers in as little as 24 hours. As a result, we enable our customers to
shorten product development cycles and reduce their time to market for new
products. We distinguish ourselves from other electronics manufacturing
services companies by focusing on direct relationships with research and
development personnel at original equipment manufacturers. This focus makes us
a strategic partner in our customers' new product initiatives and gives us
access to emerging providers of next-generation technology. We believe our core
strengths in the design, test and launch phases of new electronic product
development give us a competitive advantage in providing services to selected
industries characterized by rapid product introductions and strong growth.

  We believe the fast-growing communications and networking equipment
industries represent large and attractive markets for our electronics
manufacturing services. Original equipment manufacturers in these industries
are increasingly outsourcing component design and development and product
manufacturing services to electronics manufacturing service providers, such as
ourselves, and are focusing instead on their core strengths, such as product
development, sales, marketing and customer service. The electronics
manufacturing services industry grew at a compound annual growth rate of 20%
from 1993 to 1999, fueled by increases in the rate of outsourcing combined with
steady, underlying growth in the electronics equipment industry. Technology
Forecasters, Inc. forecasts that the electronics manufacturing services
industry will continue to grow at this rate,

                                       1
<PAGE>


with industry revenues projected to be approximately $149 billion in 2003.
Communications equipment manufacturers represent a particularly attractive
market for our services because they have historically outsourced a smaller
portion of their cost of goods sold than other electronics manufacturers.
Technology Forecasters, Inc. predicts that communications equipment
manufacturers will increase their outsourcing significantly between now and
2003. We believe we are well-positioned to capitalize on the combined effect of
the growth in the electronics manufacturing services and communications
industries, both internally and by strategic acquisitions. Our net sales
increased from $67.5 million in 1996 to $292.5 million in 1999, a compound
annual growth rate of 63%.

  Our diverse customer base includes over 1,400 companies. Our largest original
equipment manufacturer customers in terms of net sales are Alcatel, IBM, Intel,
Marconi Communications and 3Com. Our customers also include other electronics
manufacturing service providers such as Celestica, Jabil and Solectron, our
largest electronics manufacturing service provider customers in terms of net
sales. These providers benefit from our strengths in the technologically
advanced, time-critical segment of the electronics manufacturing services
industry. We achieved a net increase of approximately 150 customers in 1999. In
1999, our ten largest customers, in the aggregate, accounted for less than 40%
of our net sales, and our largest customer accounted for less than 8% of net
sales. The fast-growing communications and networking equipment industries
represented approximately 55% of our net sales during the same period.

                                  Our Strategy

  Our goal is to be the leading provider of technologically advanced, time-
critical electronics manufacturing services. To achieve this goal, we will:

  .  Continue our focus on the fast-growing communications and networking
     equipment industries;

  .  Capitalize on our strong customer relationships and design expertise to
     participate in future product introductions and further outsourcing
     programs;

  .  Strengthen our process management and technological leadership in our
     segment of the electronics manufacturing services industry and continue
     to improve quality and delivery times by incorporating emerging
     technologies;

  .  Leverage our leadership in quick-turn design, development and
     manufacturing services to further expand our assembly operations and
     other value-added services;

  .  Expand our international presence to better serve the needs of customers
     seeking to outsource their worldwide design, development and
     manufacturing activities; and

  .  Pursue selected acquisition opportunities, including asset divestitures
     by original equipment manufacturers.

                              Recent Developments

  MCM Electronics Acquisition. On March 22, 2000, we entered into an agreement
to acquire MCM Electronics Limited, a time-critical electronics manufacturing
service provider based in the United Kingdom. We expect to consummate this
acquisition on the closing date of this offering. We will pay the current
investors in MCM Electronics a combination of our common stock and cash, and
assume some of its debt. See "Use of Proceeds" and "Unaudited Pro Forma
Consolidated Financial Data."

  Like DDi, MCM Electronics primarily focuses on technologically advanced,
time-critical design, manufacturing and assembly of printed circuit boards. MCM
Electronics' management currently owns approximately 35% of the company. Its
chief executive officer, Martin H.G. Malone, has over 24 years of industry
experience focused on technologically advanced, time-critical services. MCM
Electronics operates out of four facilities in southern England. It has
approximately 450 customers and net sales for the twelve months ended December
31, 1999 of more than $58 million. For the ten months ended January 31, 2000,
approximately 32% of its net sales were to customers in the communications
industry. MCM Electronics' top

                                       2
<PAGE>


five customers in terms of net sales included Alcatel, Raychem, Rotork Controls
and Soundcraft/BSS, and they together accounted for approximately 38% of total
net sales during the 12 months ended December 31, 1999.

  We believe our acquisition of MCM Electronics is a critical step in our
strategy to expand our international service offering. With its focus on
technologically advanced, time-critical services, MCM Electronics complements
our core strengths. The acquisition builds on our growing sales in Europe and
will enable us to better service our global accounts. We expect to achieve cost
savings by combining our marketing efforts and through volume purchases of raw
materials and capital equipment.

  Domestic Facility Consolidation. In December 1999, we implemented our plan to
consolidate our Colorado operations into our Texas facility and to close our
Colorado facility. We expect to complete this consolidation and closure by
March 31, 2000. We are currently serving the majority of the customers who were
serviced by our Colorado facility out of our Texas facility. By combining our
Texas and Colorado operations, we are eliminating lower-margin product lines
and decreasing our overhead costs, and we expect to gain efficiency through
better capacity utilization and streamlined management.

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

  We are a California corporation organized in 1978 and operate through our
subsidiary, Dynamic Details, Incorporated. Prior to the completion of our
initial public offering, we plan to reincorporate in Delaware. See "The
Reclassification." Our principal executive office is located at 1220 Simon
Circle, Anaheim, California 92806 and our telephone number is (714) 688-7200.
We maintain a website on the Internet at www.ddiglobal.com. Our website, and
the information contained therein, is not a part of this prospectus.

                                       3
<PAGE>


                                  The Offering

Common stock offered......
                            14,687,500 shares of common stock by DDi Corp.

Over-allotment option.....
                            Up to 2,203,125 shares of common stock offered by
                            DDi Corp.

Common stock to be
 outstanding after the
 offering.................

                            41,368,750 shares of common stock. See "The
                            Reclassification." In calculating the number of
                            shares of common stock, we included 1,931,250
                            shares of common stock, the number of shares we
                            would have issued in connection with our
                            acquisition of MCM Electronics if the acquisition
                            had occurred on December 31, 1999 and the initial
                            public offering price of our shares was $16.00. In
                            calculating the number of shares of common stock,
                            we did not include 2,300,000 shares issuable upon
                            exercise of stock options and warrants outstanding
                            on the date of the offering with a weighted average
                            exercise price of $10.89 or 5,648,054 shares of
                            common stock available for future grant under our
                            stock plans on that date.

Use of proceeds...........
                            We intend to use the approximately $212.3 million
                            that we estimate we will receive from this offering
                            to repay a portion of our existing indebtedness and
                            indebtedness assumed in connection with our
                            acquisition of MCM Electronics and to make cash
                            payments associated with this acquisition. See "Use
                            of Proceeds."

Proposed Nasdaq National
 Market symbol............
                            DDIC

                                       4
<PAGE>


                 Summary Consolidated Financial and Other Data

  The summary consolidated financial data set forth below is only a summary.
You should read it together with "Unaudited Pro Forma Consolidated Financial
Data," "Selected Consolidated Financial and Other Data," "Management's
Discussion and Analysis of Financial Condition and Results of Operations" and
our consolidated financial statements and the related notes appearing elsewhere
in this prospectus. The pro forma combined financial data set forth below give
effect to the reclassification, as described under "The Reclassification," the
consummation of the offering and the application of the net proceeds as
described under "Use of Proceeds," and our acquisition of MCM Electronics, as
described under "Prospectus Summary--Recent Developments," as if each had
occurred on January 1, 1999 in the case of the unaudited pro forma consolidated
statements of operations data and as of December 31, 1999 in the case of the
unaudited pro forma balance sheet data. The unaudited pro forma consolidated
statement of operations does not purport to represent what our results of
operations would have been if the foregoing transactions had occurrred as of
the date indicated or what such results will be for future periods.

<TABLE>
<CAPTION>
                                                                    Pro Forma
                                               Year Ended            Combined
                                              December 31,          Year Ended
                                          -----------------------  December 31,
                                           1997    1998     1999       1999
                                          ------  -------  ------  ------------
                                                    (in millions)
<S>                                       <C>     <C>      <C>     <C>
Consolidated Statement of Operations
 Data:
Net sales................................ $ 78.8  $ 174.9  $292.5     $350.7
Cost of goods sold.......................   38.7    119.6   202.4      244.1
                                          ------  -------  ------     ------
  Gross profit...........................   40.1     55.3    90.1      106.6
Operating expenses:
  Sales and marketing....................    7.3     12.8    23.6       24.1
  General and administration.............    2.1      8.4    15.3       23.1
  Amortization of intangibles............    --      10.9    22.3       25.6
  Restructuring and related charges(a)...    --       --      7.0       14.1
  Stock compensation and related
   bonuses(b)............................   31.3      --      --         --
  Compensation to the former CEO ........    2.1      --      --         --
  Write-off of acquired in-process
   research and development(c)...........    --      39.0     --         --
                                          ------  -------  ------     ------
Operating income (loss)..................   (2.7)   (15.8)   21.9       19.7
Interest expense, net....................   25.2     37.4    46.7       32.1
                                          ------  -------  ------     ------
Loss before taxes and extraordinary
 loss....................................  (27.9)   (53.2)  (24.8)     (12.4)
Income tax benefit.......................   10.9      3.5     7.4        0.9
                                          ------  -------  ------     ------
Loss before extraordinary loss...........  (17.0)   (49.7)  (17.4)     (11.5)
Extraordinary loss.......................   (1.6)    (2.4)    --         --
                                          ------  -------  ------     ------
Net loss................................. $(18.6) $ (52.1) $(17.4)    $(11.5)
                                          ======  =======  ======     ======

Other Financial Data:
Depreciation............................. $  2.6  $   9.2  $ 14.4     $ 17.3
Amortization of deferred financing
 costs...................................    1.4      1.8     2.1        2.3
Capital expenditures.....................    6.6     18.0    18.2       23.6

Supplemental Data:
Adjusted EBITDA(d)....................... $ 33.3  $  44.1  $ 66.7     $ 76.7
Net cash from operating activities(e)....    9.1     16.7    24.8        --
Net cash used in investing
 activities(e)...........................  (44.9)  (194.8)  (18.6)       --
Net cash from (used in) financing
 activities(e)...........................   41.1    174.9    (7.7)       --
</TABLE>

                                       5
<PAGE>


<TABLE>
<CAPTION>
                                                                    As of
                                                                 December 31,
                                                                     1999
                                                               -----------------
                                                                          Pro
                                                                         Forma
                                                               Actual   Combined
                                                               -------  --------
                                                                (in millions)
<S>                                                            <C>      <C>
Consolidated Balance Sheet Data:
Cash and cash equivalents..................................... $   0.6   $  7.2
Working capital...............................................    19.1     32.2
Total assets..................................................   354.3    462.5
Total debt, including current maturities......................   476.7    332.0
Stockholders' equity (deficit)................................  (187.1)    50.5
</TABLE>
- --------

(a)  The 1999 restructuring and related charges represent the charge recorded
     in December 1999 in connection with our announced consolidation of our
     Colorado operations into our Texas facility and the closure of our
     Colorado facility. The charge consists of $4.5 for severance and other
     exit costs and $2.5 related to the impairment of net property, plant and
     equipment. The pro forma restructuring and related charges also include a
     charge of $3.6 recorded by MCM Electronics for the closure of its facility
     in Newbury, England, a charge of $2.6 related to a write-off of goodwill
     associated with the closure and a loss of $0.9 recorded in connection with
     a vacated leased facility.
(b)  Represents the charge for stock compensation and related bonuses recorded
     for vested stock options exchanged in conjunction with a recapitalization.
(c)  Represents the allocation of a portion of the purchase price in the DCI
     merger to in-process research and development. At the date of the merger,
     technological feasibility of the in-process research and development
     projects had not been reached and the technology had no alternative future
     uses. Accordingly, we expensed the portion of the purchase price allocated
     to in-process research and development.
(d)  EBITDA means earnings before net interest expense, income taxes,
     depreciation and amortization. Adjusted EBITDA is presented because we
     believe it is an indicator of our ability to incur and service debt and is
     used by our lenders in determining compliance with financial covenants.
     However, adjusted EBITDA should not be considered as an alternative to
     cash flow from operating activities, as a measure of liquidity or as an
     alternative to net income as a measure of operating results in accordance
     with generally accepted accounting principles. Our definition of adjusted
     EBITDA may differ from definitions of adjusted EBITDA used by other
     companies.

  The following table sets forth a reconciliation of EBITDA to adjusted
  EBITDA for each period included herein:
<TABLE>
<CAPTION>
                                                                    Pro Forma
                                                   Year Ended        Combined
                                                  December 31,      Year Ended
                                                ------------------ December 31,
                                                1997   1998  1999      1999
                                                -----  ----- ----- ------------
                                                        (in millions)
   <S>                                          <C>    <C>   <C>   <C>
   EBITDA...................................... $(0.1) $43.3 $58.6    $65.2
   Former CEO compensation(1) .................   2.1    --    --       --
   Management fee(2)...........................   --     --    1.1      --
   Executive severance(3)......................   --     0.8   --       --
   Stock compensation and bonuses(4)...........  31.3    --    --       --
   Restructuring and related charges(5)(6).....   --     --    7.0     11.5
                                                -----  ----- -----    -----
   Adjusted EBITDA............................. $33.3  $44.1 $66.7    $76.7
                                                =====  ===== =====    =====
</TABLE>

                                       6
<PAGE>

  --------
  (1) Reflects elimination of compensation to the former CEO whose employment
      agreement was terminated in October 1997.

  (2) Reflects elimination of the management fee incurred under our Bain
      Capital management agreement, which will be terminated in connection
      with the offering.

  (3) Reflects one-time severance payments to two of our executives who were
      terminated as a result of redundancies created by the DCI merger.
  (4) Reflects elimination of the charge for stock compensation and related
      bonuses recorded for vested stock options exchanged in conjunction with
      the recapitalization.

  (5) Reflects, on a pro forma basis, the elimination of a $3.6 charge
      recorded by MCM Electronics for the closure of its facility in Newbury,
      England and a loss of $0.9 recorded by MCM Electronics in connection
      with a vacated leased facility and, on an actual and pro forma basis,
      the elimination of the $7.0 charge recorded for the consolidation and
      closure of our Colorado facility. See note (a) above.

  (6) We implemented in December 1999 a plan to consolidate our Colorado
      operations into our Texas facility and to close our Colorado facility,
      which operated at a loss in 1999. We are currently serving a majority
      of the customers who were serviced by our Colorado facility out of our
      Texas facility, and based on our detailed customer-by-customer
      analysis, we believe that we will retain customers and accounts
      representing approximately 75% of our Colorado facility's net sales.
      The capacity of the Texas facility would have been sufficient to
      service this portion of the revenue stream in 1999. If we had serviced
      this revenue stream in our Texas facility with our Texas facility's
      cost structure:
    . our Colorado net sales would have decreased from $30.2 to $22.7;
    . the cost of goods sold related to those sales would have decreased from
      $30.8 (the actual cost of goods sold of our Colorado facility) to $19.1
      (the product of $22.7 and the cost of goods sold ratio achieved in our
      Texas facility);
    . the operating expenses associated with those sales would have decreased
      from $3.7 to $2.3 (the product of $22.7 and the operating expense ratio
      achieved in our Texas facility); and
    . depreciation and amortization (which are included in operating expenses
      and cost of goods sold) would have decreased by $0.7.

    As a result, 1999 operating income and EBITDA associated with those sales
    would have increased by $5.6 and $4.9, respectively. The $4.9 increase is
    not reflected in the above table. There can be no assurance that our
    actual results would have been, or that our future results will be,
    consistent with the foregoing assumptions.

(e) Because of the subjectivity inherent in the assumptions concerning the
    timing and nature of the uses of cash generated by the pro forma interest
    and other expenses, cash flows from operating, investing and financing
    activities are not presented for the pro forma periods.


                                       7
<PAGE>

                                  RISK FACTORS

   This offering involves a high degree of risk. You should carefully consider
the risks described below and the other information in this prospectus before
deciding to invest in shares of our common stock. If any of the following risks
or uncertainties actually occur, our business, financial condition and
operating results would likely suffer. In that event, the market price of our
common stock could decline, and you could lose all or part of the money you
paid to buy our common stock.

A downturn in the communications or networking equipment industries would
likely negatively impact our revenues.

   A majority of our customers are in the communications and networking
equipment industries, which are characterized by intense competition,
relatively short product life-cycles and significant fluctuations in product
demand. In addition, these industries are generally subject to rapid
technological change and product obsolescence. Furthermore, these industries
are subject to economic cycles and have in the past experienced, and are likely
in the future to experience, recessionary periods. A recession or any other
event leading to excess capacity or a downturn in the communications or
networking equipment industries would likely negatively impact our revenues.

If we are unable to respond to rapidly changing technology and process
development, we may not be able to compete effectively.

   The market for our products and services is characterized by rapidly
changing technology and continuing process development. The future success of
our business will depend in large part upon our ability to maintain and enhance
our technological capabilities, to develop and market products and services
that meet changing customer needs, and to successfully anticipate or respond to
technological changes on a cost-effective and timely basis. Research and
development expenses are expected to increase as manufacturers make demands for
products and services requiring more advanced technology on a quicker
turnaround basis. We are more leveraged than some of our principal competitors,
and we therefore may not be able to respond to technological changes as quickly
as these competitors.

   In addition, the electronics manufacturing services industry could in the
future encounter competition from new or revised technologies that render
existing technology less competitive or obsolete or that reduce the demand for
our services. There can be no assurance that we will effectively respond to the
technological requirements of the changing market. To the extent we determine
that new technologies and equipment are required to remain competitive, the
development, acquisition and implementation of such technologies and equipment
may require us to make significant capital investments. There can be no
assurance that we will be able to obtain capital for these purposes in the
future or that any investments in new technologies will result in commercially
viable technological processes.

Because we sell on a purchase-order basis, we may experience variability in our
operating results, which could negatively impact the price of our common stock.

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

                                       8
<PAGE>

Because we provide materials for our quick-turn services, inaccuracies in
forecasting our supply needs could negatively impact our results of operations.

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

Our substantial indebtedness could adversely affect our financial health and
the restrictions imposed by the terms of our debt instruments may severely
limit our ability to plan for or respond to changes in our business.

   We are highly leveraged. As of December 31, 1999, on a pro forma basis
giving effect to the use of proceeds from this offering to repay some of our
debt and the assumption of debt in our acquisition of MCM Electronics, our
total debt would have been $332.0 million, our ratio of total debt to total
capitalization would have been 0.87 to 1 and we would have had approximately
$44.3 million available under the Dynamic Details senior credit facility for
future borrowings subject to covenant compliance. In addition, subject to the
restrictions under our various debt agreements, we may incur additional
indebtedness in an unrestricted amount from time to time to finance
acquisitions or capital expenditures or for other purposes.

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

  .  our vulnerability to adverse general economic conditions is heightened;

  .  we 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;

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

  .  our flexibility in planning for, or reacting to, changes in our business
     and industry will be limited;

  .  we are sensitive to fluctuations in interest rates because some of our
     debt obligations are subject to variable interest rates; and

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

   There can be no assurance that our leverage and such restrictions will not
materially and adversely affect our ability to finance our future operations or
capital needs or to engage in other business activities.

We have experienced recent significant growth in a short period of time and may
have trouble integrating acquired businesses and managing our expansion.

   Since December 1997, we have consummated a merger and an acquisition. We
have a limited history of owning and operating our businesses on a consolidated
basis. There can be no assurance that we will be able to meet performance
expectations or successfully integrate our acquired businesses on a timely
basis without disrupting the quality and reliability of service to our
customers or diverting management resources. We expect to complete our
acquisition of MCM Electronics on or after the completion of this offering. See
"Prospectus Summary--Recent Developments." Our rapid growth has placed and may
continue to place a significant strain on management, our financial resources
and our information, operating and financial systems. If we are unable to
manage this growth effectively, our rate of growth and our revenues may be
adversely affected.


                                       9
<PAGE>

If we fail to execute our acquisition strategy effectively, our revenue growth
may be adversely affected and our common stock price may decline.

   As part of our business strategy, we expect that we will continue to grow by
pursuing acquisitions of other companies, assets or product lines that
complement or expand our existing business. We expect to complete our
acquisition of MCM Electronics on or after the completion of this offering. See
"Prospectus Summary--Recent Developments." Competition for attractive companies
in our industry is substantial. We cannot assure you that we will be able to
identify suitable acquisition candidates or to finance and complete
transactions that we select. In addition, our existing credit facilities
restrict our ability to acquire the assets or business of other companies. The
attention of our management may be diverted, and our operations may be
otherwise disrupted. Our failure effectively to execute our acquisition
strategy may cause the growth of our revenues to suffer and the price of our
common stock to decline.

We expect to use the net proceeds of this offering to repay indebtedness and,
as a result, we may be unable to finance changes required by unexpected
economic or business conditions or to finance acquisitions.

   We expect to use most of the net proceeds of this offering to repay a
portion of our existing indebtedness and investor loans assumed in connection
with our acquisition of MCM Electronics. See "Use of Proceeds" and "Prospectus
Summary--Recent Developments." We expect that our principal sources of funds
during 2000 will be cash generated from operating activities and borrowings
under the senior credit facility of our operating subsidiary, Dynamic Details,
Incorporated. We can give no assurance, however, that these funds will be
sufficient if changes in economic conditions or our industry occur that are
beyond our control. We would require additional equity or debt financing to
finance acquisitions. The Dynamic Details senior credit facility contains
restrictions on our ability to borrow additional funds. See "Description of
Indebtedness--Dynamic Details Senior Credit Facility." There can be no
assurance that additional financing will be available when required or, if
available, will be on terms satisfactory to us. In addition, we may be required
to use proceeds from debt and equity financings to repay a portion of our debt.

If we are unable to protect our unpatented proprietary techniques, we may be
unable to compete effectively.

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

Because we depend on a core group of significant customers, our results of
operations may be negatively impacted if key customers discontinue the use of
our services.

   Although we have a large number of customers, net sales to our largest
customer accounted for approximately 8% of our net sales in 1999. Net sales to
our ten largest customers accounted for approximately 40% of our net sales
during the same period. We may depend upon a core group of customers for a
material percentage of our net sales in the future. Substantially all of our
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 us in the future or that they will not reduce or delay the amount
of services ordered from us. Any reduction or delay in orders could negatively
impact our revenues. In addition, we generate significant accounts receivable
in connection with providing services to our customers. If one or more of our
significant customers were to become insolvent or otherwise were unable to pay
for the services provided by us, our results of operations would be adversely
affected.


                                       10
<PAGE>


Our business will suffer if either of our two senior executives discontinues
his employment with us or if we are unable to recruit and retain highly skilled
engineering and sales staff.

   We depend on the services of our senior executives, including Charles D.
Dimick, our Chairman, and Bruce D. McMaster, our President and Chief Executive
Officer. Although we have entered into employment agreements with these and
other executive officers, there can be no assurance that we will be able to
retain our executive officers and key personnel or attract additional qualified
management in the future. Mr. Dimick's and Mr. McMaster's employment agreements
expire in July 2001 and October 2000, respectively. Our business also depends
on our ability to continue to recruit, train and retain skilled employees,
particularly engineering and sales personnel, due to our focus on the
technologically advanced and time-critical segment of the electronics
manufacturing services. In addition, our ability to successfully integrate
acquired companies depends in part on our ability to retain key management and
existing employees at the time of the acquisition.

Our international expansion may be more costly or difficult than we expect.

  We are expanding into new foreign markets. We expect to complete our
acquisition of MCM Electronics, a United Kingdom company, on or after the
completion of this offering. See "Prospectus Summary--Recent Developments."
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. We will be unable to utilize net operating
losses incurred by our foreign operations to reduce our U.S. income taxes.
Therefore, as we expand internationally, we may not experience the operating
margins we expect, and our revenues may be negatively impacted and our common
stock price may decline.

The Resource Conservation and Recovery Act, the Comprehensive Environmental
Response, Compensation and Liability Act and other environmental laws create
potential financial liability because we use hazardous materials and generate
hazardous wastes in our manufacturing processes. If any site at which our
wastes are disposed becomes contaminated, we could be held liable for damages
and clean-up costs. If we fail to comply with federal, state and foreign
environmental laws, we can be assessed fines and be subject to revocation of
permits necessary to our manufacturing processes.

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

                                       11
<PAGE>

Our current principal stockholders will continue to have significant influence
over our business after this offering, and could delay, deter or prevent a
change of control or other business combination.

  Upon completion of this offering and the MCM Electronics acquisition,
investment funds affiliated with Bain Capital, Inc., Celerity Partners, L.L.C.
and The Chase Manhattan Bank will together hold approximately 35.6% of our
outstanding common stock on a fully diluted basis. In addition, six of the
eleven directors who will serve on our board following this offering will be
representatives of affiliates of the Bain Capital funds, Celerity Partners,
L.L.C. and affiliates of The Chase Manhattan Bank. By virtue of such stock
ownership and board representation, these entities will continue to have a
significant influence over all matters submitted to our stockholders, including
the election of our directors, and to exercise significant control over our
business, policies and affairs. Such concentration of voting power could have
the effect of delaying, deterring or preventing a change of control or other
business combination that might otherwise be beneficial to our stockholders.

Provisions in our charter documents and state law may make it harder for others
to obtain control of us even though some stockholders might consider such a
change of control to be favorable.

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

Shares eligible for public sale after this offering could adversely affect our
stock price.

  We, our officers and directors, and the holders of substantially all of the
shares of our common stock have agreed not to sell shares of our common stock
until 180 days following the date of this prospectus without the consent of
Credit Suisse First Boston Corporation. Upon expiration of these 180-day lock-
up agreements and subject to the volume limitations imposed by Rule 144 of the
Securities Act, 24,176,755 shares will be available for resale in the public
market. See "Shares Eligible for Future Sale." The market price of our common
stock could decline as a result of these sales or the perception that these
sales could occur.

The initial public offering price is significantly higher than the book value
of our common stock and you will experience immediate and substantial dilution
in the value of your investment.

  The initial public offering price per share will significantly exceed the net
tangible book value per share. Accordingly, investors purchasing shares in this
offering will suffer immediate and substantial dilution of their investment.
See "Dilution."

              CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

  We make forward-looking statements throughout this prospectus. In some cases
you can identify these statements by forward-looking words such as
"anticipate," "believe," "could," "estimate," "expect," "intend," "may,"
"should," "will," and "would" or similar words. You should read statements that
contain these words carefully because they discuss our future expectations,
contain projections of our future results of operations or of our financial
position or state other "forward-looking" information. We believe that it is
important to communicate our future expectations to our investors. However,
there may be events in the future that we are not able to accurately predict or
control. The factors listed above in the section caption "Risk Factors," as
well as any cautionary language in this prospectus, provide examples of risks,
uncertainties and events that may cause our actual result to differ materially
from the expectations we describe in our forward-looking statements. Before you
invest in our common stock, you should be aware that the occurrence of the
events described in these risk factors and elsewhere in this prospectus and in
the documents that we incorporate by reference in this prospectus could have an
adverse effect on our business, results of operations and financial position.

                                       12
<PAGE>

  You should read this prospectus completely and with the understanding that
our actual future results may be materially different from what we expect. We
may not update these forward-looking statements after the date of this
prospectus, even though our situation will change in the future. All forward-
looking statements attributable to us are expressly qualified by these
cautionary statements.

                                USE OF PROCEEDS

   We estimate that our net proceeds from the sale of 14,687,500 shares of
common stock in this offering will be approximately $212.3 million, assuming an
initial public offering price of $16.00 per share, the midpoint of the range
set forth on the cover page of this prospectus. We intend to use:

  .  approximately $46.2 million of the net proceeds to redeem all of the
     senior discount notes issued by our subsidiary, DDi Intermediate
     Holdings Corp., and to pay any associated redemption premiums and
     accrued and unpaid interest thereon;

  .  approximately $36.4 million of the net proceeds to redeem a portion of
     the senior discount notes issued by our subsidiary, DDi Capital Corp.,
     and to pay associated redemption premiums and accrued and unpaid
     interest thereon;

  .  approximately $100.2 million of the net proceeds to reduce the
     indebtedness of our subsidiary, Dynamic Details, Incorporated, under its
     senior credit facility;

  .  approximately $24.2 million of the net proceeds to repay the MCM
     Electronics investor loans, including accrued interest assumed in
     connection with our acquisition of MCM Electronics. See "Prospectus
     Summary--Recent Developments;" and

  .  approximately $5.3 million of the net proceeds to pay cash
     consideration, including fees and expenses, in connection with our
     acquisition of MCM Electronics.

   The amounts stated above are based on expected outstanding accreted values
of these obligations as of March 31, 2000 for the DDi Intermediate senior
discount notes, the Dynamic Details senior credit facility and the MCM
Electronics investor loans and as of April 30, 2000 for the DDi Capital senior
discount notes. The distribution of the net proceeds from this offering will
change to reflect increases in accreted values of these obligations depending
on the date on which this offering closes.

   We own 100% of the capital stock of DDi Intermediate Holdings Corp., which
in turn owns 100% of the capital stock of DDi Capital Corp., which in turn owns
100% of the capital stock of Dynamic Details, Incorporated, our primary
operating subsidiary.

   Our DDi Intermediate senior discount notes mature on June 30, 2008, and bear
interest at the rate of 13.5% per annum. As of December 31, 1999, the
outstanding accreted value of these senior discount notes was approximately
$40.8 million. Under the terms of the indenture relating to the senior discount
notes, we may use the net proceeds from this offering to redeem all of the DDi
Intermediate senior discount notes outstanding at a price that would provide
the noteholders with a 20% per annum return on the price at which the notes
were issued, plus accrued and unpaid interest thereon. Approximately 50% of the
DDi Intermediate senior discount notes are held by investment funds advised by
Sankaty Advisors, Inc., an affiliate of Bain Capital. See "Related Party
Transactions."

   Our DDi Capital senior discount notes mature on November 15, 2007, and bear
interest at the rate of 12.5% per annum. As of December 31, 1999, the accreted
value on these senior discount notes was approximately $77.7 million. Under the
terms of the indenture relating to the senior discount notes, we may use the
net proceeds from this offering to redeem up to 40% of the aggregate principal
amount of the senior discount notes outstanding at a price equal to 112.5% of
the accreted value thereof plus accrued and unpaid interest thereon. See
"Description of Indebtedness--DDi Capital Senior Discount Notes."

   The Dynamic Details senior credit facility consists of multi-tranche term
loans and a revolving credit facility with a final maturity date in April 2005
and an aggregate principal balance of $251.7 million as of December 31, 1999.
The loans under this facility bear interest at varying rates based, at our
option, on either

                                       13
<PAGE>

LIBOR plus 225 to 250 basis points or the bank rate plus 125 to 150 basis
points. The overall effective interest rate for the term loans at December 31,
1999 was 8.90%. See "Description of Indebtedness--Dynamic Details Senior Credit
Facility."

   The MCM Electronics investor loans mature on June 30, 2001. During the year
ending June 30, 2000, interest accrues on the outstanding principal at 6.5% per
annum. The loans must be repaid upon a change of control of MCM Electronics.

   Pending these uses, we will invest the net proceeds in short-term, interest-
bearing, investment-grade securities.

                              THE RECLASSIFICATION

   We currently have two classes of common stock, designated as Class A common
stock and Class L common stock. Each share of Class L common stock is entitled
to a preferential payment upon any distribution by us to holders of our capital
stock (whether by dividend, liquidating distribution or otherwise) equal to the
original cost of such share ($364.0909) plus an amount which accrues from the
date such share was issued on a daily basis at a rate of 12.0% per annum,
compounded quarterly. After payment of this preference amount, each share of
Class A common stock and Class L common stock shares equally in all
distributions by us to holders of our capital stock.

   As of March 31, 2000, the expected closing date of this offering, the
preference amount will be $484.92 per share of Class L common stock issued at
the time of our recapitalization in October 1997. Immediately prior to the
completion of this offering, we will reincorporate in Delaware. At the time of
the reincorporation, each of the outstanding shares of Class A common stock
will be converted into 3.2437 shares of common stock. Each of the outstanding
shares of Class L common stock will be converted into a number of shares of
common stock equal to 3.2437 multiplied by the number of shares of Class A
common stock into which the share of Class L common stock is convertible, based
on its preference amount.

   The foregoing is referred to in this prospectus as the "reclassification."
None of these newly converted shares will be sold at the time of the offering.

   As of March 31, 2000, assuming an initial public offering price of $16.00
per share (the mid-point of the range set forth on the cover page of this
prospectus), 24,750,000 shares of common stock will be outstanding immediately
after the reclassification but prior to this offering. The actual number of
shares of common stock that will be issued as a result of the reclassification
is subject to change based on the actual offering price. Fractional shares
otherwise issuable as a result of the reclassification will be redeemed for
cash. See "Description of Capital Stock."

                                DIVIDEND POLICY

   We have not declared or paid a cash dividend on our common stock since
January 1996, and we do not anticipate paying any cash dividends during at
least the next five years. Our existing credit facilities restrict our ability
to pay dividends. We presently intend to retain earnings to finance future
operations and expansion and to reduce indebtedness. See "Management's
Discussion and Analysis of Financial Condition and Results of Operations."

                                       14
<PAGE>

                                 CAPITALIZATION

   The following table sets forth our cash and cash equivalents and our
capitalization as of December 31, 1999 on an actual basis, on a pro forma basis
to reflect:

  .  the cashless exercise of outstanding warrants held by Chase Manhattan
     Capital, LLC and Chase Securities Inc., which will occur automatically
     as a result of this offering;

  .  the reclassification as if it had occurred on December 31, 1999
     (assuming that this offering is closed on March 31, 2000 and that the
     initial public offering price per share is $16.00); and

  .  the application of the estimated net proceeds from this offering to
     repay some of our existing debt as described in "Use of Proceeds,"
     assuming December 31, 1999 debt balances and an initial public offering
     price of $16.00 per share;

and on a pro forma, combined basis to reflect our acquisition of MCM
Electronics, as described in "Prospectus Summary--Recent Developments" and
"Unaudited Pro Forma Consolidated Financial Data."

   You should read this information together with our consolidated financial
statements and the related notes to those statements included in this
prospectus and "Management's Discussion and Analysis of Financial Condition and
Results of Operations."
<TABLE>
<CAPTION>
                                                December 31, 1999
                                        ---------------------------------------
                                                                     Pro Forma
                                         Actual       Pro Forma      Combined
                                        -----------  -----------    -----------
                                        (in millions, except share data)
<S>                                     <C>          <C>            <C>
Cash and cash equivalents.............. $       0.6    $      29.3   $      7.2
                                        ===========    ===========   ==========
Current maturities of long-term
 obligations........................... $       7.0    $       7.0   $      8.4
Long-term obligations, net of current
 maturities:
  Dynamic Details senior credit
   facility............................       245.8          141.2        141.2
  Dynamic Details senior subordinated
   notes...............................       100.0          100.0        100.0
  DDi Capital senior discount notes....        77.7           46.6         46.6
  DDi Intermediate senior discount
   notes...............................        40.8            --           --
  MCM Electronics senior credit
   facility............................         --             --          29.8
  Other long-term obligations..........         5.4            5.4          6.0
                                        -----------    -----------   ----------
    Total long-term obligations, net of
     current maturities................       469.7          293.2        323.6
Stockholders' (deficit) equity:
  Preferred Stock, $0.01 par value,
   5,000,000 shares authorized; no
   shares issued on an actual, pro
   forma or pro forma combined basis...         --             --           --
  Common stock, $0.01 par value, no
   shares authorized or issued on an
   actual basis; 75,000,000 shares
   authorized and 39,437,500 shares
   issued and outstanding on a
   pro forma basis; 75,000,000 shares
   authorized and 41,368,750 shares
   issued and outstanding on a pro
   forma combined basis................         --             0.4          0.4
  Class L common stock, no par value,
   475,000 shares authorized; 396,330.2
   shares issued and outstanding on an
   actual basis, and no shares
   authorized, issued and outstanding
   on a pro forma or a pro forma
   combined basis......................       147.2            --           --
  Class A common stock, no par value,
   5,175,000 shares authorized;
   3,522,183.0 shares issued and
   outstanding on an actual basis and
   no shares authorized, issued and
   outstanding on a pro forma or a pro
   forma combined basis................        15.7            --           --
  Additional paid-in capital...........         --           374.8        405.7
  Stockholder receivables..............        (0.6)          (0.6)        (0.6)
  Accumulated deficit..................      (349.4)        (355.0)      (355.0)
                                        -----------    -----------   ----------
Total stockholders'(deficit) equity ...      (187.1)          19.6         50.5
                                        -----------    -----------   ----------
Total capitalization................... $     289.6    $     319.8   $    382.5
                                        ===========    ===========   ==========
</TABLE>

                                       15
<PAGE>

                                    DILUTION

   Dilution in net tangible book value per share represents the difference
between the amount per share paid by purchasers of common stock in this
offering and the net tangible book value per share of common stock immediately
after the offering.

   As of December 31, 1999, our pro forma net tangible book value was
approximately $(406.4) million, or $(16.42) per share of common stock assuming
the reclassification. Pro forma net tangible book value per share is determined
by dividing the amount of our total tangible assets less total liabilities by
the pro forma number of shares of common stock outstanding upon completion of
the reclassification.

   After giving effect to the sale of shares of our common stock in this
offering and our acquisition of MCM Electronics, our pro forma net tangible
book value as of December 31, 1999 would have been approximately $(232.8)
million, or $(5.63) per share. This represents an immediate increase in pro
forma net tangible book value of $10.79 per share to our existing stockholders
and an immediate dilution in pro forma net tangible book value of $21.63 per
share to public investors purchasing shares at the initial public offering
price and to MCM Electronics investors issued shares in connection with the
acquisition. If the initial public offering price is higher or lower, the
dilution to the public and MCM Electronics investors will be greater or less,
respectively.

   The following table illustrates the dilution in pro forma net tangible book
value per share to new investors:

<TABLE>
   <S>                                                        <C>      <C>
   Assumed initial public offering price per share...........          $16.00

   Pro forma net tangible book value per share at December
    31, 1999 ................................................  (16.42)
   Increase per share attributable to public and MCM
    Electronics investors....................................   10.79
                                                              -------
   Pro forma net tangible book value per share after this
    offering and our acquisition of MCM Electronics..........           (5.63)
                                                                       ------
   Dilution of net tangible book value per share to public
    and MCM Electronics investors............................          $21.63
                                                                       ======
</TABLE>

   The table below assumes an initial public offering price of $16.00 per share
before deducting underwriting discounts and commissions and estimated offering
expenses payable by us and summarizes, as of December 31, 1999 on a pro forma
basis, the differences among:

  Shares Purchased

    .  the number of shares of common stock purchased from us by our
       existing stockholders since our inception, as described under "The
       Reclassification;"

    .  the number of shares of common stock purchased by public investors in
       this offering; and

    .  the number of shares of common stock issued to MCM Electronics
       shareholders, assuming consummation of the MCM Electronics
       acquisition on December 31, 1999, the date of its most recent balance
       sheet, which number will increase or decrease depending on the date
       that the MCM acquisition is consummated (see "Unaudited Pro Forma
       Consolidated Financial Data")

  Total Consideration

    .  the aggregate cash consideration paid by existing stockholders;

    .  the aggregate cash consideration paid by public investors; and

    .  the aggregate cash value ascribed to the shares issued to MCM
       Electronics investors

  Average Price Per Share

    .  the average purchase price per share paid by the existing
       stockholders;

    .  the average purchase price per share paid by the public investors;
       and

    .  the average purchase price per share ascribed to the shares issued to
       MCM Electronics investors.

                                       16
<PAGE>

<TABLE>
<CAPTION>
                          Shares Purchased  Total Consideration
                         ------------------ -------------------- Average Price
                           Number   Percent    Amount    Percent   Per Share
                         ---------- ------- ------------ ------- -------------
<S>                      <C>        <C>     <C>          <C>     <C>
Existing stockholders... 24,750,000    60%  $162,900,000    38%      $6.58
Public investors........ 14,687,500    35%   235,000,000    55%      16.00
MCM Electronics
 investors..............  1,931,250     5%    30,900,000     7%      16.00
                         ----------   ---   ------------   ---
  Total................. 41,368,750   100%  $428,800,000   100%
                         ==========   ===   ============   ===
</TABLE>

   The above discussion and tables assume the exercise of outstanding warrants
held by Chase Manhattan Capital, LLC and Chase Securities Inc. (which will
occur automatically as a result of this offering) but no exercise of any stock
options or other warrants outstanding as of December 31, 1999. As of December
31, 1999, there were options and other warrants outstanding to purchase a total
of 2,300,000 shares of common stock with a weighted average exercise price of
$10.89 per share. Options and warrants to purchase 1,639,079 shares were
exercisable at that time. If all of the exercisable in-the-money options and
other warrants were exercised, the effect to public and MCM investors would be
anti-dilutive. See "Capitalization" and "Management."

                                       17
<PAGE>


                UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL DATA

   The unaudited pro forma consolidated statements of operations for the year
ended December 31, 1999 give effect to each of the following, as if each had
occurred on January 1, 1999:

  .the reclassification, as described under "The Reclassification;"

  .the consummation of the offering and the application of the net proceeds,
    as described under "Use of Proceeds;" and

  .in the pro forma combined column, our acquisition of MCM Electronics, as
    described under "Prospectus Summary--Recent Developments."

   The unaudited pro forma consolidated balance sheet as of December 31, 1999
gives pro forma effect to the following, as if each event had occurred as of
December 31, 1999:

  .the reclassification, as described under "The Reclassification;"

  .the consummation of the offering and the application of the net proceeds,
    as described under "Use of Proceeds;" and

  .in the pro forma combined column, our acquisition of MCM Electronics, as
    described under "Prospectus Summary--Recent Developments."

   The unaudited pro forma financial data are provided for informational
purposes only and are not necessarily indicative of the results of operations
or financial position had the transactions assumed therein occurred, nor are
they necessarily indicative of the results of operations which may be expected
to occur in the future. Furthermore, the unaudited pro forma financial data are
based upon assumptions that we believe are reasonable and should be read in
conjunction with the consolidated financial statements and the accompanying
notes thereto included elsewhere in this prospectus.

   The unaudited pro forma statements of operations do not reflect
extraordinary losses on the early extinguishment of debt resulting from the
write-off of debt issuance costs and the incurrence of prepayment penalties in
connection with the prepayment of debt upon completion of the offering
estimated at $4.4 million and $7.1 million, respectively. The unaudited pro
forma consolidated balance sheet, however, does reflect such charges and the
related tax benefit of $1.8 million and $2.8 million, respectively.

   The unaudited pro forma consolidated statements of operations do not reflect
an extraordinary gain resulting from the recognition of deferred swap income
estimated at $2.2 million resulting from the partial repayment of the Dynamic
Details senior credit facility upon completion of the offering. The unaudited
pro forma consolidated balance sheet, however, reflects the gain and the
related tax liability of $0.9 million.

   As discussed further in note (g) to the unaudited pro forma balance sheet,
we entered into an agreement to acquire MCM Electronics Limited. The financial
statements of MCM Electronics presented elsewhere in this prospectus are
prepared in accordance with generally accepted accounting principles in the
United Kingdom ("U.K. GAAP") and are presented in British pounds. MCM
Electronics' fiscal year ends on March 31. In July 1999, the management of
Symonds Limited formed MCM Electronics and completed a management-led buyout of
Symonds. As a result, MCM Electronics is the successor company to Symonds. The
following pro forma consolidated financial data for MCM Electronics has been
prepared after:

  .  converting U.K. GAAP to generally accepted accounting principles in the
     United States (U.S. GAAP);

  .  converting British pounds to U.S. dollars; and

  .  making other adjustments explained in the notes to the pro forma
     consolidated financial data.

   The unaudited pro forma consolidated statement of operations does not
reflect the extraordinary loss on the early extinguishment of debt resulting
from the write-off of MCM Electronics debt issuance costs estimated at $1.3
million. The unaudited pro forma consolidated balance sheet, however, does
reflect this charge and the related tax benefit of $0.4 million.

                                       18
<PAGE>

                                   DDi CORP.

                 UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

                             December 31, 1999

                             (dollars in millions)

<TABLE>
<CAPTION>
                                                                  MCM
                             DDi      Offering        DDi     Electronics            Acquisition      Pro Forma
                          Historical Adjustments   Pro Forma Historical (f) Combined Adjustments      Combined
                          ---------- -----------   --------- -------------- -------- -----------      ---------
<S>                       <C>        <C>           <C>       <C>            <C>      <C>              <C>
Assets:
Current assets:
 Cash and cash
  equivalents...........   $   0.6     $ 235.0 (a)  $ 29.3       $ 6.6       $ 35.9    $ (2.1)(g)      $  7.2
                                         (22.7)(a)                                      (23.6)(a)(g)
                                        (176.5)(a)                                       (3.0)(g)
                                          (7.1)(b)
 Accounts receivable,
  net...................      42.8          --        42.8        12.7         55.5        --            55.5
 Inventories............      20.2          --        20.2         6.1         26.3        --            26.3
 Prepaid expenses and
  other.................       2.5          --         2.5         2.0          4.5        --             4.5
 Deferred tax asset.....       5.2         2.8 (b)     8.9          --          8.9       0.4 (h)         9.3
                                           1.8 (c)                                         --
                                          (0.9)(d)                                         --
                           -------     -------      ------       -----       ------    ------          ------
 Total current assets...      71.3        32.4       103.7        27.4        131.1     (28.3)          102.8
Property, plant and
 equipment, net.........      63.2          --        63.2        12.7         75.9        --            75.9
Debt issue costs, net...      13.8        (4.4)(c)     9.4         2.4         11.8      (1.3)(h)        10.5
Goodwill and other
 intangible, net........     205.5          --       205.5        32.0        237.5      67.3 (g)       272.8
                                            --                                          (32.0)(g)
Other...................       0.5          --         0.5          --          0.5        --             0.5
                           -------     -------      ------       -----       ------    ------          ------
 Total assets...........   $ 354.3     $  28.0      $382.3       $74.5       $456.8    $  5.7          $462.5
                           =======     =======      ======       =====       ======    ======          ======
Liabilities and
 stockholders' (deficit)
 equity:
Current liabilities:
 Current maturities of
  long-term debt and
  capital lease
  obligations...........   $   7.0     $    --      $  7.0       $ 1.4       $  8.4    $   --          $  8.4
 Current portion of
  deferred interest rate
  swap income...........       1.5          --         1.5          --          1.5        --             1.5
 Current maturities of
  deferred notes
  payable...............       2.5          --         2.5          --          2.5        --             2.5
 Accounts payable.......      18.1          --        18.1        10.1         28.2        --            28.2
 Accrued expenses.......      22.3          --        22.3         4.6         26.9      (0.7)(a)(g)     26.2
 Income tax payable.....       0.9          --         0.9         2.9          3.8        --             3.8
                           -------     -------      ------       -----       ------    ------          ------
 Total current
  liabilities...........      52.3          --        52.3        19.0         71.3      (0.7)           70.6
Long-term debt and
 capital lease
 obligations............     469.7      (176.5)(a)   293.2        53.3        346.5     (22.9)(g)       323.6
Deferred interest rate
 swap income............       3.9        (2.2)(d)     1.7          --          1.7        --             1.7
Deferred notes payable..       1.4          --         1.4          --          1.4        --             1.4
Deferred tax liability..      13.4          --        13.4         0.6         14.0        --            14.0
Other...................       0.7          --         0.7          --          0.7        --             0.7
                           -------     -------      ------       -----       ------    ------          ------
 Total liabilities......   $ 541.4     $(178.7)     $362.7       $72.9       $435.6    $(23.6)         $412.0
                           -------     -------      ------       -----       ------    ------          ------
Stockholders' (deficit)
 equity:
 Class L common stock...     147.2      (147.2)(e)      --          --           --        --              --
 Class A common stock...      15.7       (15.7)(e)      --          --           --        --              --
 Common stock...........        --         0.4 (e)     0.4          --          0.4        --             0.4
 Additional paid-in-
  capital...............        --       212.3 (a)   374.8         2.0        376.8      30.9 (g)       405.7
                                         147.2 (e)                                       (2.0)(i)
                                          15.7 (e)                                         --
                                          (0.4)(e)                                         --
 Stockholder
  receivables...........      (0.6)         --        (0.6)         --         (0.6)       --            (0.6)
 Accumulated deficit....    (349.4)       (4.3)(b)  (355.0)       (0.4)      (355.4)      1.3 (i)      (355.0)
                                          (2.6)(c)                                       (0.9)(h)
                                           1.3 (d)                                         --
                           -------     -------      ------       -----       ------    ------          ------
 Total stockholders'
  (deficit) equity......    (187.1)      206.7        19.6         1.6         21.2      29.3            50.5
                           -------     -------      ------       -----       ------    ------          ------
                           $ 354.3     $  28.0      $382.3       $74.5       $456.8    $  5.7          $462.5
                           =======     =======      ======       =====       ======    ======          ======
</TABLE>

          See Notes to Unaudited Pro Forma Consolidated Balance Sheet.

                                       19
<PAGE>


                                DDi CORP.

         NOTES TO UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

           (dollars and pounds in millions, except share data)

(a)  Reflects our sale of 14,687,500 shares of common stock generating gross
     proceeds of $235.0 and the use of the estimated net proceeds of $212.3,
     net of the estimated underwriting discount and the offering expenses
     totaling $22.7, to repay:

  .   the DDi Intermediate senior discount notes;

  .   40% of the DDi Capital senior discount notes;

  .   a portion of the Tranches A and B term facilities outstanding under the
      Dynamic Details senior credit facility;

  .  prepayment premiums of $7.1 related to the DDi Intermediate senior
     discount notes and the DDi Capital senior discount notes;

  .   the MCM Electronics investor loans of $23.6 including accrued interest
      of $0.7; and

   to pay the cash consideration of $5.1, including fees and expenses, payable
   in connection with the MCM Electronics acquisition. See "Use of Proceeds"
and "Description of Indebtedness."

(b)  Reflects the prepayment premiums of $7.1, before $2.8 of related income
     tax benefit (at a 40% effective tax rate), on the DDi Intermediate senior
     discount notes and the DDi Capital senior discount notes resulting from
     the repayment of the debt in connection with the offering. Amounts will
     differ based on the closing date of the offering.

(c)  Represents the write-off of $4.4 in capitalized debt issuance costs,
     before $1.8 of related income tax benefit (at a 40% effective tax rate),
     resulting in an extraordinary loss of $2.6 in connection with the paydown
     of outstanding debt in connection with the offering. Amounts will differ
     based on the closing date of the offering.

(d)  Reflects the recognition of $2.2 in deferred swap income, before $0.9 of
     related income tax (at a 40% effective tax rate), resulting in an
     extraordinary gain of $1.3 in connection with the paydown of the Dynamic
     Details senior credit facility in connection with the offering. Amounts
     will differ based on the closing date of the offering.

(e)  Adjusted to give effect to the reclassification.

(f)  Historical MCM Electronics, formerly Symonds Limited, financial data
     included in the accompanying pro forma consolidated balance sheet has
     been adjusted to reflect the conversion from U.K. GAAP to U.S. GAAP and
     the conversion to U.S. Dollars at an exchange rate on December 31, 1999
     of $1.6117 to (Pounds)1.00.

   The following table reconciles MCM Electronics' assets, liabilities and
   stockholders' equity, stated in accordance with U.K. GAAP, to U.S. GAAP as
of December 31, 1999:

<TABLE>
<CAPTION>
                                                                   Stockholders'
                                           Assets     Liabilities     Equity
                                        ------------  ------------ -------------
<S>                                     <C>           <C>          <C>
  As reported in accordance with U.K.
   GAAP (in (Pounds))                   (Pounds)44.9  (Pounds)43.6  (Pounds)1.3
  U.S. GAAP adjustments:
    Debt issuance costs                          1.5           1.2           .3
    Goodwill                                      .3           --            .3
    Valuation of interests in leveraged
     buyout transactions                         (.5)          --           (.5)
    Sale leaseback                               --             .4          (.4)
                                        ------------  ------------  -----------
  As reported adjusted to U.S. GAAP (in
   (Pounds))                            (Pounds)46.2  (Pounds)45.2  (Pounds)1.0
  Foreign currency exchange rate              1.6117        1.6117       1.6117
                                        ------------  ------------  -----------
  As reported, adjusted to U.S. GAAP
   and U.S. $                           $       74.5  $       72.9  $       1.6
                                        ============  ============  ===========
</TABLE>

                                      20
<PAGE>


                                 DDi CORP.

          NOTES TO UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

            (dollars and pounds in millions, except share data)

(g)  Under purchase accounting, the total purchase price will be allocated to
     the acquired assets and liabilities of MCM Electronics based on their
     relative fair values as of the closing date of the MCM Electronics
     acquisition, which will be determined within one year after that date.
     Accordingly, the final allocations could be different from the amounts
     reflected herein, and such differences may be significant. The purchase
     price of $85.9 represents the total of the cash consideration, the
     estimated value of our shares exchanged for the remaining shares of MCM
     Electronics (1,931,250 shares at $16.00 per share), the value of assumed
     and repaid liabilities (net of cash acquired) and estimated fees and
     expenses. The amount and components of the estimated purchase price along
     with the allocation of the estimated purchase price to assets purchased
     and liabilities assumed as though the MCM Electronics acquisition had
     occurred on December 31, 1999 are as follows:

<TABLE>
      <S>                                                              <C>
      Purchase Price (1):
        Cash consideration (2)........................................ $  2.1
        Estimated value of DDi equity issued (2)......................   30.9
        Assumption of MCM Electronics senior credit facility and
         accrued interest, net of cash acquired of $6.6...............   24.3
        Assumption of certain capitalized leases......................    1.1
        Assumption of other notes payable.............................    0.9
        Repayment of investor loans and accrued interest..............   23.6
        Estimated fees and expenses...................................    3.0
                                                                       ------
                                                                       $ 85.9
                                                                       ======
      Allocation of Purchase Price:
        MCM Electronics net assets at December 31, 1999 (net of cash
         acquired).................................................... $ (5.9)
        Elimination of historical goodwill at December 31, 1999.......  (32.0)
        Assumption of MCM Electronics debt, other notes payable and
         capitalized leases...........................................   32.9
        Redemption of investor loans and accrued interest.............   23.6
        Estimated goodwill from the MCM Electronics acquisition.......   67.3
                                                                       ------
                                                                       $ 85.9
                                                                       ======
</TABLE>

  (1)  The purchase price will be calculated based on an enterprise value for
       MCM Electronics of (Pounds)52.8. The purchase price that we will pay
       for all of the common stock of MCM Electronics will equal the
       (Pounds)52.8 enterprise value, minus the sum of:

      .  amounts outstanding under MCM Electronics' senior credit
         facility, plus accrued interest (net of cash);

      .  (Pounds)0.3 in respect of MCM Electronics' capitalized leases;

      .  MCM Electronics' other notes payable;

      .  MCM Electronics' investor loans including accrued interest; and

      .  (Pounds)1.7 in respect of MCM Electronics' transaction expenses.

                                       21
<PAGE>


                                DDi CORP.

         NOTES TO UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

           (dollars and pounds in millions, except share data)

              The purchase price for the common stock of MCM Electronics will
           be paid 6.7% in cash and 93.3% in newly-issued shares of our common
           stock, which will be valued at the price at which shares are first
           sold to the public in this offering. If the price at which shares
           are first sold to the public in this offering is greater than
           $18.50 per share, then we will issue additional shares of our
           common stock and pay additional cash consideration to the MCM
           Electronics stockholders as follows:

<TABLE>
<CAPTION>
                                   Additional
                               Cash Consideration
                                   (in actual                       Aggregate Number
           IPO Price                dollars)                      of Additional Shares
           ---------           ------------------                 --------------------
           <S>                 <C>                                <C>
           $18.50                  $      --                                  0
           19.00                     9,690.00                            16,490
           20.00                    27,600.00                            44,620
           21.00                    47,250.00                            72,750
           22.00                    66,000.00                            97,000
           23.00                    84,870.00                           119,310
           24.00                   103,680.00                           139,680
           25.00                   123,000.00                           159,080
           26.00                   141,960.00                           176,540
           27.00                   160,380.00                           192,060
           28.00                   179,760.00                           207,580
           29.00                   198,360.00                           221,160
           30.00                   216,900.00                           233,770
</TABLE>

             If we had acquired MCM Electronics on December 31, 1999, the cash
           portion of the purchase price for the common stock of MCM
           Electronics would have been $2.1, the value of the shares of our
           common stock issued to MCM Electronics stockholders would have been
           $30.9, and the number of shares of our common stock issued to MCM
           Electronics investors would have been 1,931,250 if the initial
           price to the public were $16.00 per share, or 1,670,270 if the
           initial price to the public were $18.50.

    (2) The purchase price was calculated based on the December 31, 1999
        debt levels of MCM Electronics. If these debt levels were to
        increase or decrease by $1.0 between December 31, 1999 and the
        close of the acquisition, the actual amount of cash paid and the
        value of our common stock issued to MCM Electronics shareholders
        would increase or decrease by approximately $0.067 and $0.933
        (58,313 shares), respectively.

  The MCM Electronics acquisition is subject to an acquisition audit, which
  could result in a purchase price adjustment. This adjustment, if any, could
  increase or decrease the purchase price and will be recorded upon
  completion of the audit.

(h)  Represents the write-off of $1.3 of MCM Electronics capitalized debt
     issuance costs, before $0.4 of related income tax benefit (at a 30%
     effective tax rate), resulting in an extraordinary loss of $0.9 in
     connection with the repayment of the MCM Electronics investor loans in
     connection with the offering. Amounts will differ based on the closing
     date of the offering.

(i)  Reflects the elimination of MCM Electronics' historical stockholders'
     equity balance in connection with purchase accounting.

                                      22
<PAGE>

                                   DDi CORP.

         UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

                 (dollars in millions, except share data)


<TABLE>
<CAPTION>
                                                                 MCM Electronics
                              DDi                       DDi       Twelve Months
                           Year Ended                Pro Forma        ended
                          December 31,  Offering    December 31,  December 31,            Acquisition  Pro Forma
                              1999     Adjustments      1999         1999(a)     Combined Adjustments  Combined
                          ------------ -----------  ------------ --------------- -------- -----------  ---------
<S>                       <C>          <C>          <C>          <C>             <C>      <C>          <C>
Net sales...............     $292.5       $ --         $292.5         $58.2       $350.7     $--        $350.7
Cost of goods sold......      202.4         --          202.4          41.7        244.1      --         244.1
                             ------       -----        ------         -----       ------     ----       ------
 Gross profit...........       90.1                      90.1          16.5        106.6                 106.6
Operating expenses:
 Sales and marketing....       23.6        (1.1)(b)      22.5           1.6         24.1      --          24.1
 General and
  administrative........       15.3         --           15.3           7.8         23.1      --          23.1
 Amortization of
  intangibles...........       22.3         --           22.3           1.6         23.9      1.7 (e)     25.6
 Restructuring and other
  related charges.......        7.0         --            7.0           7.1         14.1      --          14.1
                             ------       -----        ------         -----       ------     ----       ------
Income from continuing
 operations.............       21.9         1.1          23.0          (1.6)        21.4     (1.7)        19.7
Interest expense (net)..       46.7       (17.3)(c)      29.4           4.2         33.6     (1.5)(f)     32.1
                             ------       -----        ------         -----       ------     ----       ------
Income (loss) from
 continuing operations
 before provision for
 income taxes and
 extraordinary loss.....      (24.8)       18.4          (6.4)         (5.8)       (12.2)    (0.2)       (12.4)
Income tax benefit
 (expense)..............        7.4        (7.4)(d)       --            0.5          0.5      0.4 (g)      0.9
                             ------       -----        ------         -----       ------     ----       ------
Net income (loss) from
 continuing operations..     $(17.4)      $11.0        $ (6.4)        $(5.3)      $(11.7)    $0.2       $(11.5)
                             ======       =====        ======         =====       ======     ====       ======
Pro forma loss per share
 of common and common
 equivalent stock (basic
 and diluted):                                                                                          $(0.28)
                                                                                                        ======
Pro forma weighted
 average number of
 shares of common and
 common equivalent stock
 outstanding (in
 thousands) (basic and
 diluted):                                                                                              41,296
                                                                                                        ======
</TABLE>

  See Notes to Unaudited Pro Forma Consolidated Statement of Operations.

                                       23
<PAGE>

                                   DDi CORP.

       NOTES TO UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

                     (dollars and pounds in millions)

(a) Represents historical MCM Electronics financial data for the last twelve
    months ended December 31, 1999 after the following:

 . conversion from U.K. GAAP to U.S. GAAP;

 . conversion to U.S. dollars utilizing an average monthly exchange rate of
   $1.6179 to (Pounds)1.00;

 . pro forma interest of $2.1 and related tax benefit of $0.5 recorded to
   reflect MCM Electronics' management-led buyout of Symonds Limited as if it
   had occurred on January 1, 1999; and

 .  pro forma elimination of $0.8 of seller advisory costs related to the
    management-led buyout of Symonds Limited as if it had occurred on January
    1, 1999.

 MCM Electronics (the successor) completed a management-led buyout on July 5,
 1999 of Symonds Limited (the predecessor). Included in this twelve-month
 period is the three-month period ended March 31, 1999 (which is the fourth
 quarter of Symonds Limited audited financial statements for the year ended
 March 31, 1999), the three-month period ended June 30, 1999 of the
 predecessor (as a proxy for the period ended July 5, 1999), and the six-
 month period ended December 31, 1999 of MCM Electronics (the successor).

 The following table reconciles MCM Electronics net income (loss) in
 accordance with U.K. GAAP to U.S. GAAP:

<TABLE>
<CAPTION>
                                           Nine Months   Three Months   Six Months   Twelve Months
                              Year Ended      Ended         Ended         Ended          Ended
                              March 31,    December 31,    June 30,    December 31,  December 31,
                                 1999          1998          1999          1999          1999
                             ------------  ------------  ------------  ------------  -------------
   <S>                       <C>           <C>           <C>           <C>           <C>
   Net income (loss) in
    accordance with U.K.
    GAAP...................  (Pounds)(4.3) (Pounds)1.8   (Pounds) 0.2  (Pounds)--    (Pounds)(5.9)
   Discontinued operations:
    Operating loss from
     discontinued
     operations............           0.8          --             --           --             0.8
   Loss on disposal of a
    business...............           2.4          --             --           --             2.4
                             ------------  -----------   ------------  -----------   ------------
   Net income (loss) from
    continuing operations
    in accordance with U.K.
    GAAP...................          (1.1)         1.8            0.2          --            (2.7)
   U.S. GAAP adjustments:
    Amortization of
     goodwill..............          (0.9)        (0.8)          (0.2)         --            (0.3)
    Provision for
     termination of a
     business..............           0.6          --            (0.6)         --             --
    Interest expense.......           --           --             --           0.3            0.3
    Tax expense............          (0.2)         --             0.2         (0.1)          (0.1)
                             ------------  -----------   ------------  -----------   ------------
   Net income (loss) from
    continuing operations
    in accordance with U.S.
    GAAP...................  (Pounds)(1.6) (Pounds)1.0   (Pounds)(0.4) (Pounds)0.2   (Pounds)(2.8)
   Pro forma interest
    related to management
    buyout (net of income
    tax)...................          (0.5)         --            (0.5)         --            (1.0)
   Pro forma elimination of
    seller advisory costs
    related to the
    management-led buyout..           --           --             0.5          --             0.5
                             ------------  -----------   ------------  -----------   ------------
                             (Pounds)(2.1) (Pounds)1.0   (Pounds)(0.4) (Pounds)0.2   (Pounds)(3.3)
   Foreign currency
    exchange rate:                 1.6179       1.6179         1.6179       1.6179         1.6179
                             ------------  -----------   ------------  -----------   ------------
   Net income (loss) from
    continuing operations
    in accordance with U.S.
    GAAP...................  $       (3.4) $       1.6   $       (0.6) $       0.3   $       (5.3)
                             ============  ===========   ============  ===========   ============
</TABLE>

                                       24
<PAGE>


                                 DDi CORP.

     NOTES TO UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

                           (dollars in millions)

(b) Represents the elimination of management fees incurred in connection with
    our management agreement with Bain Capital, which was terminated in
    connection with the offering.

(c) Reflects the decrease in interest expense in connection with the use of net
    proceeds from the offering to repay outstanding debt as follows:

<TABLE>
<CAPTION>
                                                                 Year Ended
                                                              December 31, 1999
                                                              -----------------
   <S>                                                        <C>
   DDi historical interest expense..........................        $46.7
                                                                    -----
   Elimination of historical interest on the DDi
    Intermediate senior discount notes......................         (5.2)
   Elimination of 40% historical interest on the DDi Capital
    senior discount notes...................................         (3.6)
   Elimination of historical interest on the Dynamic Details
    senior credit facility..................................         (7.9)
   Elimination of amortization of debt issuance costs.......         (0.6)
                                                                    -----
   Net decrease in historical interest expense from the
    offering................................................        (17.3)
                                                                    -----
   Pro forma interest expense after the offering............        $29.4
                                                                    =====
</TABLE>

(d) Represents the income tax adjustment required to result in a pro forma
    income tax provision based on our historical tax provision using historical
    amounts and the direct tax effects of the pro forma transactions described
    herein at an estimated 40% effective tax rate.

(e) Represents the amortization of the goodwill of $3.3 resulting from the
    excess of the purchase price over the net book value of MCM Electronics,
    less the amortization of goodwill of $1.6 originating from the MCM
    Electronics management-led buyout, calculated as though the MCM Electronics
    acquisition occurred on January 1, 1999. Goodwill is being amortized over
    twenty years. Under purchase accounting, the total purchase price will be
    allocated to the acquired assets and assumed liabilities of MCM Electronics
    based on their relative fair values as of the closing date of the MCM
    Electronics acquisition, which will be determined within one year after
    such date. Accordingly, the final allocations and resulting increases in
    amortization expense will be different from the amounts reflected herein
    and such differences may be significant.

(f) Reflects the decrease in interest expense in connection with the use of
    offering proceeds to repay the MCM Electronics investor loans.

(g) Represents the income tax adjustment required to result in a pro forma
    income tax provision based on MCM Electronics' historical tax provision
    using historical amounts and the direct tax effects of the pro forma
    transactions described herein at an estimated 30% effective tax rate as
    adjusted to exclude the adjustments to goodwill resulting from the MCM
    Electronics transactions, which amounts are not deductible for income tax
    purposes.


                                       25
<PAGE>

                 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

   The following selected consolidated financial data as of and for the dates
and periods indicated have been derived from our consolidated financial
statements. The selected consolidated statement of operations data for the
years ended December 31, 1995 and 1996 and the selected consolidated balance
sheet data as of December 31, 1995, 1996 and 1997 were derived from our audited
consolidated financial statements that are not included in this prospectus. The
selected historical consolidated statement of operations data for the years
ended December 31, 1997, 1998 and 1999 and the historical consolidated balance
sheet data as of December 31, 1998 and 1999 were derived from the historical
consolidated financial statements that were audited by PricewaterhouseCoopers
LLP, whose report appears elsewhere in this prospectus. You should read the
data set forth below in conjunction with "Management's Discussion and Analysis
of Financial Condition and Results of Operations" and our consolidated
financial statements and the related notes thereto appearing elsewhere in this
prospectus.

<TABLE>
<CAPTION>
                                        Year Ended December 31,
                             -------------------------------------------------
                              1995   1996      1997        1998        1999
                             ------  -----  ----------  ----------  ----------
                                   (in millions, except share data)
<S>                          <C>     <C>    <C>         <C>         <C>
Consolidated Statement of
 Operations Data:
Net sales..................  $ 59.4  $67.5  $     78.8  $    174.9  $    292.5
Cost of goods sold.........    25.2   30.5        38.7       119.6       202.4
                             ------  -----  ----------  ----------  ----------
Gross profit...............    34.2   37.0        40.1        55.3        90.1
Operating expenses:
  Sales and marketing......     5.3    6.0         7.3        12.8        23.6
  General and
   administration..........     1.8    1.9         2.1         8.4        15.3
  Amortization of
   intangibles.............     --     --          --         10.9        22.3
  Restructuring and related
   charges(a)..............     --     --          --          --          7.0
  Stock compensation and
   related bonuses(b)......     --     --         31.3         --          --
  Compensation to the
   former CEO..............     0.4    1.1         2.1         --          --
  Write-off of acquired in-
   process research and
   development(c)..........     --     --          --         39.0         --
                             ------  -----  ----------  ----------  ----------
Operating income (loss)....    26.7   28.0        (2.7)      (15.8)       21.9
Interest expense, net......     0.3    9.4        25.2        37.4        46.7
                             ------  -----  ----------  ----------  ----------
Income (loss) before taxes
 and extraordinary loss....    26.4   18.6       (27.9)      (53.2)      (24.8)
Income tax benefit
 (expense).................    (0.4)  (6.2)       10.9         3.5         7.4
                             ------  -----  ----------  ----------  ----------
Income (loss) before
 extraordinary loss........    26.0   12.4       (17.0)      (49.7)      (17.4)
Extraordinary loss.........     --     --         (1.6)       (2.4)        --
                             ------  -----  ----------  ----------  ----------
Net income (loss)..........  $ 26.0  $12.4  $    (18.6) $    (52.1) $    (17.4)
                             ======  =====  ==========  ==========  ==========
Net loss allocable to
 shares of Class A common
 stock(d)..................                 $    (19.7) $    (58.4) $    (31.5)
Net loss per share of Class
 A common stock (basic and
 diluted)(d)...............                 $   (10.42) $   (21.55) $    (9.01)
Weighted average shares
 outstanding (basic and
 diluted)(d)...............                  1,887,591   2,709,440   3,501,582
Other Financial Data:
Depreciation...............  $  1.1  $ 2.0  $      2.6  $      9.2  $     14.4
Amortization of deferred
 financing costs...........     --     0.8         1.4         1.8         2.1
Capital expenditures.......     2.9   10.2         6.6        18.0        18.2
Supplemental Data:
Adjusted EBITDA(e).........  $ 28.2  $31.2  $     33.3  $     44.1  $     66.7
Net cash from operating
 activities................    26.1   12.2         9.1        16.7        24.8
Net cash used in investing
 activities................    (2.9)  (3.6)      (44.9)     (194.8)      (18.6)
Net cash from (used in)
 financing activities......   (26.4)  (8.9)       41.1       174.9        (7.7)
</TABLE>

                                       26
<PAGE>

<TABLE>
<CAPTION>
                                              December 31,
                                  ----------------------------------------
                                  1995    1996    1997     1998     1999
Consolidated Balance Sheet Data:  -----  ------  -------  -------  -------  ---
<S>                               <C>    <C>     <C>      <C>      <C>      <C>
Cash and cash equivalents........ $ 0.5  $  0.2  $   5.4  $   2.1  $   0.6
Working capital..................  (2.3)   (3.5)    23.6     15.3     19.1
Total assets.....................  13.1    27.5    108.9    365.0    354.3
Total debt, including current
 maturities......................   2.0    94.1    273.5    466.9    476.7
Stockholders' equity (deficit)...   2.5   (72.7)  (191.2)  (169.8)  (187.1)
</TABLE>
- --------

(a)  The 1999 restructuring and related charges represent the charge recorded
     in December 1999 in connection with our announced consolidation of our
     Colorado operations into our Texas facility and the closure of our
     Colorado facility. The charge consists of $4.5 for severance and other
     exit costs and $2.5 related to the impairment of net property, plant and
     equipment.
(b)  Represents the charge for stock compensation and related bonuses recorded
     for vested stock options exchanged in conjunction with the
     recapitalization.
(c)  Represents the allocation of a portion of the purchase price in the DCI
     merger to in-process research and development. At the date of the merger,
     technological feasibility of the in-process research and development
     projects had not been reached and the technology had no alternative future
     uses. Accordingly, we expensed the portion of the purchase price allocated
     to in-process research and development.

(d)  Given the changes in our capital structure in connection with our
     recapitalization, historical earnings per share of common stock are not
     presented for the years ended December 31, 1995 and 1996 because they are
     not considered meaningful.

(e)  EBITDA means earnings before net interest expense, income taxes,
     depreciation and amortization. Adjusted EBITDA is presented because we
     believe it is an indicator of our ability to incur and service debt and is
     used by our lenders in determining compliance with financial covenants.
     However, adjusted EBITDA should not be considered as an alternative to
     cash flow from operating activities, as a measure of liquidity or as an
     alternative to net income as a measure of operating results in accordance
     with generally accepted accounting principles. Our definition of adjusted
     EBITDA may differ from definitions of adjusted EBITDA used by other
     companies.

  The following table sets forth a reconciliation of EBITDA to adjusted
  EBITDA for each period included herein:
<TABLE>
<CAPTION>
                                      Year Ended
                                     December 31,
                             ------------------------------
                             1995  1996  1997   1998  1999
                             ----- ----- -----  ----- -----
                                       (in millions)
   <S>                       <C>   <C>   <C>    <C>   <C>   <C>
   EBITDA..................  $27.8 $30.1 $(0.1) $43.3 $58.6
   Former CEO
    compensation(1) .......    0.4   1.1   2.1    --    --
   Management fee(2).......    --    --    --     --    1.1
   Executive severance(3)..    --    --    --     0.8   --
   Stock compensation and
    bonuses(4).............    --    --   31.3    --    --
   Restructuring and
    related charges(5)(6)..    --    --    --     --    7.0
                             ----- ----- -----  ----- -----
   Adjusted EBITDA.........  $28.2 $31.2 $33.3  $44.1 $66.7
                             ===== ===== =====  ===== =====
</TABLE>

  --------
  (1)  Reflects elimination of compensation to the former CEO whose
       employment agreement was terminated in October 1997.
  (2)  Reflects elimination of the Bain management fee incurred under our
       Bain management agreement, which will be terminated in connection with
       the offering.
  (3)  Reflects one-time severance payments to two of our executives who were
       terminated as a result of redundancies created by the DCI merger.
  (4)  Reflects elimination of the charge for stock compensation and related
       bonuses recorded for vested stock options exchanged in conjunction
       with the recapitalization.

  (5)  Reflects elimination of the charge recorded for the consolidation and
       closure of our Colorado facility. See note (a) above.

  (6)  We implemented in December 1999 a plan to consolidate our Colorado
       operations into our Texas facility and to close our Colorado facility,
       which operated at a loss in 1999. We are currently serving a majority
       of the customers who were serviced by our Colorado facility out of our
       Texas facility, and based on our detailed customer-by-customer
       analysis, we believe that we will retain customers and accounts
       representing approximately 75% of our Colorado facility's net sales.
       The capacity of the Texas facility would have been sufficient to
       service this portion of the revenue stream in 1999. See note (6)
       within note (d) to "Summary Consolidated Financial and Other Data" for
       a detailed explanation of the expected economic impact of this
       consolidation.

                                       27
<PAGE>

                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

   You should read the following discussion in conjunction with the "Selected
Consolidated Financial and Other Data" section of this prospectus and our
Consolidated Financial Statements and notes to those statements included
elsewhere in this prospectus. The forward-looking statements in this discussion
regarding the electronics manufacturing services industry, our expectations
regarding our future performance, liquidity and capital resources and other
non-historical statements in this discussion include numerous risks and
uncertainties, as described in the "Risk Factors" section of this prospectus.
Our actual results may differ materially from those contained in any forward-
looking statements.

Overview

   We provide technologically advanced, time-critical electronics design,
development and manufacturing services to original equipment manufacturers and
other electronics manufacturing service providers. Operating through our
subsidiary, Dynamic Details, Incorporated, we target the fast-growing
communications and networking equipment industries, which are characterized by
aggressive new product development programs demanding the rapid application of
advanced technology and design.

   Time-critical. We can deliver highly complex printed circuit boards to our
customers in as little as 24 hours. Approximately 50% of our net sales for the
year ended December 31, 1999 were generated from services delivered in 10 days
or less.

   Technologically advanced. Approximately 50% of our net sales during the same
period involved the design or manufacture of printed circuit boards with at
least eight layers, an industry-accepted measure of complexity. In addition,
many of our lower layer-count boards are complex as a result of the
incorporation of technologically advanced features.

   Growth rate. Our net sales have grown at a compound annual growth rate of
63% from $67.5 million for the year ended December 31, 1996 to $292.5 million
for the year ended December 31, 1999, inclusive of the growth attributable to
the acquisition of Colorado Springs Circuits, Inc., or NTI, in 1997 and the
merger with Dynamic Circuits, Inc., or DCI, in 1998. Prices for our products
and services are predominantly a function of delivery time, complexity and
overall market demand. In 1999 our average price per printed circuit board
panel increased from the levels achieved in 1998 assuming the DCI merger had
occurred on January 1, 1998.

   Due to our use of debt to finance recapitalizations, the acquisition of NTI
and the merger with DCI, our net interest expense has increased from 1995 to
1999. Beginning in 1998, our results of operations have also been impacted by
the amortization of intangibles resulting from the acquisition and the merger.
In 1999, our net loss of $17.4 million reflected $46.7 million of net interest
expense, $22.3 million of amortization of intangibles and a $7.0 million charge
related to the Colorado consolidation. See "Unaudited Pro Forma Consolidated
Financial Data."

   We recognize revenue upon shipment or, in the case of services, at the time
the service is performed. Substantially all of our sales are made on the basis
of purchase orders rather than long-term agreements.

   From time to time, we engage in discussions concerning prospective
acquisitions. On March 22, 2000, we agreed to acquire MCM Electronics Limited,
headquartered in the United Kingdom, for total consideration of approximately
$85.9 million, including assumed debt. MCM Electronics focuses on the
technologically advanced, time-critical segment of the electronics
manufacturing industry. See "Prospectus Summary--Recent Developments" and
"Unaudited Pro Forma Consolidated Financial Data."

Company History and Significant Transactions

   We were organized in 1978. In 1991, we installed new management, headed by
Bruce D. McMaster, and began to focus primarily on time-critical electronics
manufacturing services.

                                       28
<PAGE>

 Recapitalization

   In October 1997, we were recapitalized by investors led by Bain Capital,
Celerity Partners and Chase Capital Partners, which collectively invested $62.4
million. After completing the recapitalization, investment funds associated
with these entities owned stock representing approximately 72.5% of our fully-
diluted equity; and our management owned stock and options representing
approximately 27.5% of our fully-diluted equity.

   In connection with the recapitalization, we incurred the following
nonrecurring charges:

  .  fees and interest charges on bridge loans (aggregating $14.5 million);

  .  $31.3 million for the accelerated vesting of variable employee stock
     options and related bonuses;

  .  $2.7 million for the early extinguishment of long-term debt, before
     income taxes; and

  .  $1.2 million for the buyout of our former CEO's employment contract.

 Colorado Facility (formerly NTI)

   In December 1997, we acquired Colorado Springs Circuits, Inc., or NTI, for
approximately $38.9 million. NTI manufactured printed circuit boards requiring
lead times of twenty days or more for original equipment manufacturers. At that
time, the acquisition provided us with additional capacity and access to new
customers.

   We accounted for the NTI acquisition under the purchase method of accounting
and recorded approximately $27 million in goodwill (which is being amortized
over a period of twenty-five years).

   We implemented in December 1999 a plan to consolidate our Colorado
operations into our Texas facility and to close our Colorado facility, which
operated at a loss in 1999. We are currently serving a majority of the
customers who were serviced by our Colorado facility out of our Texas facility,
and based on our detailed customer-by-customer analysis, we believe that we
will retain customers and accounts representing approximately 75% of our
Colorado facility's net sales. The capacity of our Texas facility would have
been sufficient to service this portion of the revenue stream in 1999. By
combining our Texas and Colorado operations, we are eliminating lower-margin
product lines and decreasing our overhead costs, and we expect to gain
efficiency through better capacity utilization and streamlined management.

   If we had serviced this revenue stream in our Texas facility with our Texas
facility's cost structure:

  .  our Colorado net sales would have decreased from $30.2 million to $22.7
     million;

  .  the cost of goods sold related to those sales would have decreased from
     $30.8 million (the actual cost of goods sold of our Colorado facility)
     to $19.1 million (the product of $22.7 million and the cost of goods
     sold ratio achieved in our Texas facility);

  .  the operating expenses associated with those sales would have decreased
     from $3.7 million to $2.3 million (the product of $22.7 million and the
     operating expense ratio achieved in our Texas facility); and

  .  depreciation and amortization (which is included in operating expenses
     and cost of goods sold) would have decreased by $0.7 million.

As a result, 1999 operating income and EBITDA associated with those sales would
have increased by $5.6 million and $4.9 million, respectively. There can be no
assurance that our actual results would have been, or that our future results
will be, consistent with the foregoing assumptions.

 DCI Merger

   On July 23, 1998, we merged with Dynamic Circuits, Inc., or DCI, for an
aggregate consideration paid to DCI stockholders of approximately $250 million.
A portion of the consideration was paid in cash, and the balance of the
consideration (approximately $73 million) was paid through the issuance of our
capital stock.


                                       29
<PAGE>

   DCI provided design and manufacturing services relating to complex printed
circuit boards, backpanel assemblies and electromechanical interconnect devices
with operations in California, Texas, Georgia and Massachusetts. It was led by
Charles D. Dimick, who became our Chairman following the merger. DCI
experienced a growth in net sales of more than 67% during 1997, and its net
sales for the six months ended June 30, 1998 were more than double its net
sales for the six months ended June 30, 1997.

   We accounted for the DCI merger under the purchase method of accounting and
recorded approximately $120 million in goodwill (which is being amortized over
20 years), approximately $60 million of identifiable intangible assets (which
are being amortized over their estimated useful lives of 10 years, using an
accelerated method of amortization, reflecting the relative contribution of
each developed technology in periods following the acquisition date), and
approximately $21 million and $4 million, respectively, of intangible assets
associated with DCI's customer relationships and tradenames and assembled
workforce assets (which are being amortized on a straight-line basis over their
estimated useful lives of 18 years and 4 years, respectively). We also
identified $39 million of acquired in-process research and development
investments, which we expensed in the fourth quarter ended December 31, 1998.

   Since the DCI merger we have continued to invest in the development of the
various in-process research and development technologies that existed at DCI at
the time of the merger. We believe that our research and development efforts
are reasonably consistent with DCI's plans at the time of the merger, given the
inherent uncertainties involved in estimating the technological hurdles of
developing next-generation technologies. Approximately 70% of the $2.1 million
planned total cost to complete the projects had been incurred as of December
31, 1999. This investment has enabled us to market products incorporating some
of the technologies included in DCI's plan. No significant adjustments have
been made in the economic assumptions or expectations on which we based our
merger decision.


Results of Operations

   The following table sets forth income statement data expressed as a
percentage of net sales for the periods indicated:

<TABLE>
<CAPTION>
                                                   Year Ended December 31,
                                                   ---------------------------
                                                    1997      1998      1999
                                                   -------   -------   -------
<S>                                                <C>       <C>       <C>
Net sales........................................    100.0 %   100.0 %   100.0 %
Cost of goods sold...............................     49.1      68.4      69.2
                                                   -------   -------   -------
Gross profit.....................................     50.9      31.6      30.8
Operating expenses:
  Sales and marketing............................      9.2       7.3       8.1
  General and administration.....................      2.7       4.8       5.2
  Amortization of intangibles....................      --        6.2       7.6
  Restructuring and related charges..............      --        --        2.4
  Stock compensation and related bonuses.........     39.7       --        --
  Compensation to the former CEO.................      2.7       --        --
  Write-off of acquired in-process research and
   development...................................      --       22.3       --
                                                   -------   -------   -------
Operating income (loss)..........................     (3.4)     (9.0)      7.5
Interest expense (net)...........................     32.0      21.4      16.0
                                                   -------   -------   -------
Loss before income taxes and extraordinary loss..     35.4      30.4       8.5
Income tax benefit...............................     13.8       2.0       2.5
Extraordinary loss, net of income tax benefit....     (2.0)     (1.4)      --
                                                   -------   -------   -------
Loss.............................................     23.6%     29.8%      6.0%
                                                   =======   =======   =======
</TABLE>


                                       30
<PAGE>

Year Ended December 31, 1999 Compared to the Year Ended December 31, 1998

   Net sales increased $117.6 million (67%) to $292.5 million in 1999, from
$174.9 million in 1998. Of this increase, $31.0 million resulted from internal
sales growth. The balance resulted from the inclusion in 1999 of a full year of
DCI sales. Sales growth accelerated in the second half of 1999 as our
production of more complex and larger panels increased average sales price per
panel. On a pro forma basis giving effect to the DCI merger, net sales
increased by over 25% for the six months ended December 31, 1999 as compared to
the corresponding six months in 1998.

   Gross profit increased $34.8 million (63%) to $90.1 million in 1999, from
$55.3 million in 1998. The increase resulted from the merger with DCI, which
contributed $32.8 million to the increase. Partially offsetting this increase
was a $0.6 million gross loss in our Colorado facility in 1999 due to a
decrease in panel production in that operation, compared to a $1.6 million
gross profit in that facility in 1998. We announced our plan to close the
Colorado facility in December 1999. See "--Company History and Significant
Transactions--Colorado Facility (formerly NTI)." We experienced increased
pricing pressure early in the first quarter of 1999, with increased competition
following the slowdown in Asian markets in late 1998. Pricing stabilized late
in the first quarter of 1999 and has recovered strongly through the remainder
of 1999.

   Sales and marketing expenses increased $10.8 million (84%) to $23.6 million
in 1999, from $12.8 million in 1998. The increase is due to the inclusion of
DCI's results for the full year ended December 31, 1999 (approximately $5.9
million), growth in our sales force to accommodate existing and anticipated
near-term increases in customer demand (approximately $3.5 million), and an
increase in commissions and other variable expenses relating to our increased
sales volume (approximately $1.4 million).

   General and administration expenses increased $6.9 million (82%) to $15.3
million in 1999, from $8.4 million in 1998. The increase is due to the
inclusion of DCI's results for the full year ended December 31, 1999
(approximately $4.9 million), an increase in staffing and other back-office
expenditures to support growth in our design operations and the company as a
whole (approximately $1.7 million) and an increase in fees under the management
agreement with an affiliate of Bain Capital, Inc. (approximately $1.1 million).
Partially offsetting these increases was a non-recurring charge of
approximately $0.8 million recorded in 1998, representing severance-related
costs for executives terminated as a result of the DCI merger.

   Amortization of intangibles increased $11.4 million (105%) to $22.3 million
in 1999, from $10.9 million in 1998. The merger with DCI accounts for $11.2
million of this increase.

   Restructuring and related charges were $7.0 million in 1999, representing
one-time costs incurred in connection with our decision to close our Colorado
facility. These charges consist of $4.5 million for severance and other exit
costs and $2.5 million of costs related to the impairment of net property,
plant and equipment. See Note 15 to our consolidated financial statements for
further information about these charges.

   Write-off of acquired in-process research and development totaled $39.0
million in 1998. This charge represents the appraised value of the in-process
research and development component of the total purchase price paid in the DCI
merger. See Note 14 to our consolidated financial statements for further
information about this charge. There was no comparable expense in 1999.

   Net interest expense increased $9.3 million (25%) to $46.7 million, from
$37.4 million in 1998. The increase in net interest expense is attributable to
the increased level of borrowings in connection with the merger with DCI.

   The income tax benefit was $7.4 million in 1999, as compared to a benefit of
$3.5 million in 1998. The difference between the effective tax rate and the
statutory federal tax rate of 35% is attributable to the acquired in-process
research and development charge recorded in 1998 and goodwill amortization in
each period. As these expenses are non-deductible, no related income tax
benefit is recorded. Due to the consolidation of our Colorado and Texas
operations and the closure of our Colorado facility in December 1999, we
believe that a portion of our Colorado net operating loss carryforwards may not
be realized. Accordingly, a valuation allowance was established in 1999 for
deferred income tax benefits related to these carryforwards. See Note 12

                                       31
<PAGE>

to our consolidated financial statements for a reconciliation of the tax
benefit recorded in each period to the corresponding amount of income tax
determined by applying the U.S. Federal income tax rate to the loss before
income taxes and for additional information relating to our Colorado net
operating loss carryforwards.

Year Ended December 31, 1998 Compared to the Year Ended December 31, 1997

   Net sales increased $96.1 million (122%) to $174.9 million in 1998 from
$78.8 million in 1997. The facilities that we and our predecessors operated
achieved internal sales growth of approximately $8 million, caused by a 13%
increase in the average panel selling price realized at our Anaheim facility
which was driven by a demand for higher layer count and more technologically
advanced printed circuit boards; and growth in volume of units shipped
attributable to increased demand from contract manufacturing customers. The
balance of the sales growth resulted from the acquisition of NTI and the merger
with DCI.

   Gross profit increased $15.2 million (38%) to $55.3 million in 1998 from
$40.1 million in 1997. The increase resulted from the acquisition of NTI and
the merger with DCI, which added $1.6 million and $14.2 million, respectively,
to gross profit. Partially offsetting these increases were costs of $0.7
million incurred in 1998 related to our newly formed design centers. The
decline in gross profit as a percent of net sales to 32% in 1998 from 51% in
1997 resulted from the acquisition of the pre-production and assembly
facilities attributable to the DCI merger and NTI acquisition. NTI historically
had lower margins than our other operations.

   Sales and marketing expenses increased $5.5 million (75%) to $12.8 million
in 1998, from $7.3 million in 1997. The increase is due to the acquisition of
NTI and the merger with DCI, which added $1.4 million and $4.2 million,
respectively, to sales and marketing expenses. Such increases reflect the
inclusion of NTI's results for the full year ended December 31, 1998 and DCI's
results following the date of the DCI merger.

   General and administration expenses increased $6.3 million (300%) to $8.4
million in 1998, from $2.1 million in 1997. The increase is due to the
acquisition of NTI and the merger with DCI, which added $1.9 million and $3.9
million, respectively, to general and administration expenses. Included in
these increases is approximately $0.8 million accrued in 1998 for severance-
related costs for certain employees of these divisions. Such increases reflect
the inclusion of NTI's results for the full year ended December 31, 1998 and
DCI's results following the date of the DCI merger.

   Amortization of intangibles of $10.9 million in 1998 resulted from the
acquisition of NTI in December 1997 and the merger with DCI in July 1998. The
amortization of goodwill from the acquisition of NTI in 1997 was immaterial.

   Write-off of acquired in-process research and development totaled $39.0
million in 1998. This charge represents the appraised value of the in-process
research and development component of the total purchase price paid in the DCI
merger. See Note 14 to our consolidated financial statements for further
information about this charge.

   Interest expense (net) increased $12.2 million (48%) to $37.4 million in
1998, from $25.2 million in 1997. The increase in interest expense was due to
an increase in the level of borrowings in connection with the recapitalization,
the acquisition of NTI and the merger with DCI.

   The income tax benefit was $3.5 million in 1998 as compared to a benefit of
$10.9 million in 1997. In 1998, the difference between the effective tax rate
and the statutory federal income tax rate of 35% is attributable to the non-
deductible acquired in-process research and development charge, for which no
income tax benefit is recorded. See Note 12 to our consolidated financial
statements for a reconciliation of the tax provision (benefit) recorded in each
period to the corresponding amount of income tax determined by applying the
U.S. Federal income tax rate to income (loss) before income taxes.

   In both 1998 and 1997, we recorded losses on the early extinguishment of
debt resulting from the write-off of unamortized debt issue costs. The early
extinguishment of debt in 1997 resulted from the recapitalization and the NTI
acquisition. The extinguishment in 1998 resulted from the DCI merger. These
losses are presented as extraordinary losses, net of related income tax
benefit.

                                       32
<PAGE>

Quarterly Financial Information

   The following table presents selected quarterly financial information for
each of the eight quarters ended December 31, 1999. This information is
unaudited but, in our opinion, reflects all adjustments, consisting only of
normal recurring adjustments that we consider necessary for a fair presentation
of this information in accordance with generally accepted accounting
principles. These quarterly results are not necessarily indicative of future
results.

<TABLE>
<CAPTION>
                                                    Three Months Ended
                         -------------------------------------------------------------------------
                         Mar. 31, June 30, Sept. 30, Dec. 31, Mar. 31, June 30, Sept. 30, Dec. 31,
                           1998     1998     1998      1998     1999     1999     1999      1999
                         -------- -------- --------- -------- -------- -------- --------- --------
                                                       (in millions)
<S>                      <C>      <C>      <C>       <C>      <C>      <C>      <C>       <C>
Net sales...............  $28.3    $26.3     $61.2    $59.1    $59.2    $71.7     $82.9    $78.7
Cost of goods sold......   16.4     16.1      41.6     45.5     41.4     51.0      57.4     52.6
                          -----    -----     -----    -----    -----    -----     -----    -----
Gross profit............  $11.9    $10.2     $19.6    $13.6    $17.8    $20.7     $25.5    $26.1
                          =====    =====     =====    =====    =====    =====     =====    =====
</TABLE>

   The quarterly financial information is presented on an actual historical
basis, not on a pro forma basis for the DCI merger, which closed on July 23,
1998. The decline in net sales and gross profit in the three months ended
December 31, 1998 compared with the previous three months is the result of a
decrease in average sales price per printed circuit board panel resulting from
a decline in international demand caused by the Asian financial crisis in the
second half of 1998. The decline in net sales for the three months ended
December 31, 1999 compared to the three months ended September 30, 1999 is the
result of seasonality and a slowdown in purchase orders related to concerns
about the Year 2000 issue. Gross profit in the same period increased due to an
increase in the average price per panel.

Liquidity and Capital Resources

   Our principal sources of liquidity are cash provided by operations and
borrowings under various debt agreements. Our principal uses of cash have been
to finance mergers and acquisitions, meet debt service requirements, and
finance capital expenditures. We anticipate that these uses, including
acquisition opportunities currently under review, will continue to be our
principal uses of cash in the future.

   Net cash provided by operating activities for the years ended December 31,
1999, 1998 and 1997 was $24.8 million, $16.7 million and $9.1 million,
respectively. Fluctuations in net cash provided by operating activities are
attributable to increases and decreases in our net income before non-cash
charges and normal fluctuations in working capital. In 1997, however, net cash
provided by operating activities was reduced by a $10.0 million cash bonus paid
as part of the stock compensation expenses incurred in connection with a
recapitalization.

   Net cash used in investing activities for the years ended December 31, 1999,
1998 and 1997 was $18.6 million, $194.8 million and $44.9 million,
respectively. These activities consist of capital expenditures in each period
and cash of $38.9 million used in the acquisition of NTI in 1987 and $178.7
million used in the merger with DCI in 1998 (see Note 14 to our consolidated
financial statements).

   Our capital expenditures were $18.2 million, $18.0 million and $6.6 million
in 1999, 1998 and 1997, respectively. Of these amounts, approximately $2.1
million and $0.6 million were incurred in 1998 and 1997, respectively, under
capital lease obligations. We anticipate capital expenditures for 2000 will be
consistent with 1999 levels.

   Net cash provided by (used in) financing activities for the years ended
December 31, 1999, 1998 and 1997 was $(7.7) million, $174.9 million and $41.1
million, respectively. Our principal financing activities in 1999 included
payments of debt, capital lease and note obligations and the generation of net
proceeds from the restructuring of our interest rate exchange agreements (see
Note 8 to our consolidated financial statements). Our principal financing
activities in 1998 included repayment of existing debt facilities and
borrowings on new debt facilities in connection with the merger with DCI. Our
principal financing activities in 1997 included increased borrowings,
distributions to shareholders and shareholder transactions in connection with a
recapitalization.

                                       33
<PAGE>

   As of December 31, 1999, we had borrowings of approximately $477 million. We
have a $45.0 million revolving credit facility. As of December 31, 1999, we had
no borrowings outstanding under the revolving credit facility. The minimum
principal payment obligation under the Dynamic Details senior credit facility
is $5.9 million for 2000. No other debt instruments require minimum principal
repayments during such period. We intend to use the proceeds of this offering
to repay some of our debt.

   The Dynamic Details senior credit facility, the Dynamic Details senior
subordinated notes and the DDi Capital senior discount notes are described
below "Description of Indebtedness."

   Based on our current level of operations, we believe that cash generated
from operations, available cash and amounts available under our senior credit
facility will be adequate to meet the debt service requirements, capital
expenditures and working capital needs of our current operations for at least
the next twelve months, although no assurance can be given in this regard. We
will require additional financing if we decide to consummate additional
acquisitions. We are highly leveraged and our future operating performance and
ability to service or refinance the DDi Capital senior discount notes, and the
Dynamic Details senior subordinated notes and to extend or refinance the
Dynamic Details senior credit facility will be subject to future economic
conditions and to financial, business and other factors, many of which are
beyond our control.

Quantitative and Qualitative Disclosure Relating to Market Risks

 Interest Rate Risk

   The Dynamic Details senior credit facility bears interest at a floating
rate; our Dynamic Details senior subordinated notes, DDi Capital senior
discount notes and DDi Intermediate senior discount notes bear interest at
fixed rates. We reduce our exposure to interest rate risks through swap
agreements. In June 1999, we terminated our then existing interest rate swap
agreements and entered into replacement agreements. At that time, we realized
$5.6 million from the termination of the existing swap agreements (which will
be amortized through January 2002 as a reduction to interest expense) and $0.5
million from entering into the new agreements (which will be amortized though
April 2005 as a reduction to interest expense). In conjunction with this
offering, we intend to evaluate our interest rate exposure from our remaining
debt and will modify the terms of our interest rate exchange agreements to
ensure they remain an effective cash flow hedge for our variable rate debt.

   Under the terms of our current swap agreements, we pay a maximum annual rate
of interest applied to a notional amount equal to the principal balance of the
term facility portion of the Dynamic Details senior credit facility for the
period June 30, 1999 through August 31, 2001. During this period, our 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 we pay 7.00% for that month. From
September 1, 2001 through the scheduled maturity of the senior term facility in
2005, we pay a fixed annual rate of 7.35% applied to a notional amount equal to
50% 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 December 31, 1999, one-month
LIBOR was 6.50%. If one-month LIBOR increased by 10% to 7.15%, interest expense
related to the term loan facility portion would increase by approximately $1.6
million in 2000. Moreover, because the increased rate would exceed the 7.00%
cap, that increase in interest expense would be offset by approximately $0.4
million in payments we would be entitled to receive under the 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 December 31, 1999, we had no
outstanding balance under our revolving credit facility. We do not anticipate
having a material outstanding balance on this facility during the year ending
December 31, 2000. Therefore, a 10% change in interest rates as of December 31,
1999 is not expected to materially affect the interest expense to be incurred
on this facility during such period.

   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.

                                       34
<PAGE>

 Foreign Currency Exchange Risk

   All of our sales are denominated in U.S. dollars, and as a result we have
relatively little exposure to foreign currency exchange risk with respect to
sales made. We do not use forward exchange contracts to hedge exposures
denominated in foreign currencies or any other derivative financial
instruments for trading or speculative purposes. Therefore, the effect of a
10% change in exchange rates as of December 31, 1999 would not have an impact
on our operating results for the year ending December 31, 2000. The actual
amount of shares issued to current investors in MCM Electronics by us in
connection with that acquisition will vary based on the exchange rate of U.S.
dollars to British pounds on or after the closing date of the acquisition,
which is expected to occur on or after the closing of this offering. Following
our planned acquisition of MCM Electronics, some of our net sales will be
denominated in British pounds, and we will consider available options to hedge
foreign currency exchange rate exposure.

 Impact of Inflation

   We believe that our results of operations are not dependent upon moderate
changes in the inflation rate.


 Risks Associated with Intangible Assets

   As of December 31, 1999, our consolidated balance sheet reflected $205.5
million of intangible assets, a substantial portion of our total assets at
such date. The intangible assets consist of goodwill and other identifiable
intangibles relating to our recent merger and our recent acquisition. The
balances of these intangible assets may increase in future periods,
principally from the consummation of further acquisitions. Amortization of
these additional intangibles would, in turn, have a negative impact on
earnings. In addition, we continuously evaluate 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, we may be required to reduce the carrying
value of our intangible assets, which could have a material adverse effect on
our results during the periods in which such a reduction is recognized. There
can be no assurance that we will not be required to write down intangible
assets in future periods.

Recently Issued Accounting Standards

   In June 1997, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 130, "Reporting
Comprehensive Income." SFAS No. 130 establishes requirements for reporting and
disclosure of comprehensive income and its components. This statement became
effective for our fiscal year ending December 31, 1998. Reclassification of
prior year financial statements for comparative purposes is required. Through
December 31, 1999, we have no elements which give rise to reporting
comprehensive income.

   In June 1997, the FASB also issued SFAS No. 131, "Disclosures about
Segments of an Enterprise and Related Information." SFAS No. 131 modifies the
disclosure requirements for reportable operating segments. This statement
became effective for our fiscal year ending December 31, 1998.
Reclassification of prior year financial statements for comparative purposes
is required unless deemed impractical. This pronouncement has had no
significant impact on our reporting practices since its adoption; and until
such time that we diversify our operations, management believes such
pronouncement will not be applicable.

   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, is effective for all fiscal quarters of fiscal years
beginning after June 15, 2000 and is therefore effective for us beginning with
our 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 us to reflect the fair value of our
derivative instruments (see Note 8 to our consolidated financial statements)
on the consolidated balance sheet. Changes in fair value of these instruments
will be reflected as a component of comprehensive income.

                                      35
<PAGE>

                                    BUSINESS

Overview

  We provide technologically advanced, time-critical electronics design,
development and manufacturing services to original equipment manufacturers and
other providers of electronics manufacturing services. Operating through our
subsidiary, Dynamic Details, Incorporated, we target the fast-growing
communications and networking equipment industries, which are characterized by
aggressive new product development programs demanding the rapid application of
advanced technology and design.

  Our customers use our services to develop and produce a wide variety of end
products, including communications switching and transmission equipment,
wireless base stations, work stations, high-end computing equipment and data
networking equipment. The technologically advanced, time-critical segment of
the electronics manufacturing services industry in which we operate is
characterized by rapid growth, high margins and significant customer diversity.

  We were established in 1978. In 1991, new management, led by our President
and Chief Executive Officer, Bruce D. McMaster, began to focus primarily on the
time-critical segment of the electronics manufacturing services industry. In
January 1996, we were recapitalized by Chase Manhattan Capital, LLC and its
affiliates. In October 1997, we were recapitalized again by investors led by
Bain Capital, Inc., Celerity Partners, L.L.C. and Chase Capital Partners.

   In July 1998, we merged with Dynamic Circuits, Inc., or DCI. DCI, led by our
current Chairman, Charles D. Dimick, was primarily a manufacturer of complex
printed circuit boards and related components based in Silicon Valley and with
additional facilities in Texas, Georgia and Massachusetts.

   On or after the completion of this offering, we expect to complete our
acquisition of MCM Electronics Limited, based in the United Kingdom. See
"Prospectus Summary--Recent Developments."

Industry Background

   Electronics manufacturing services, or EMS, companies provide a range of
services to electronics original equipment manufacturers, or OEMs. The EMS
industry is growing rapidly, and industry revenues have increased from
approximately $22 billion in 1993 to approximately $73 billion in 1999.
Technology Forecasters, Inc. expects industry revenues to grow at approximately
20% annually to approximately $149 million in 2003. Industry growth is fueled
by increases in the rate of outsourcing combined with steady, underlying growth
in the electronics equipment industry. In 1998, approximately 17% of the cost
of goods sold by electronics OEMs was attributable to components and products
outsourced to EMS providers. Technology Forecasters, Inc. expects this
percentage to reach 33% by 2003.

   Electronics manufacturing services were historically labor-intensive
functions outsourced by OEMs to obtain additional capacity during periods of
high demand and initially consisted mainly of printed circuit board assembly.
Early EMS providers acted essentially as subcontractors, providing production
capacity on a transactional basis. With advances in process technology, EMS
providers developed additional capabilities and were able both to improve
quality and to reduce OEMs' costs. Over time, OEMs came to rely on EMS
providers to perform a broader array of manufacturing services, including
design and development activities. In recent years, EMS providers have expanded
their range of services to encompass design, product development, packaging and
distribution and overall supply chain management.

   By using EMS providers, OEMs are able to focus on their core competencies,
including product development, sales, marketing and customer service.
Outsourcing allows OEMs to take advantage of the manufacturing expertise,
advanced technology and capital investment of EMS providers, to achieve overall
cost benefits and to enhance their competitive position by:

  .  reducing time to market and time to volume production;

                                       36
<PAGE>

  .  reducing operating costs and invested capital;

  .  improving supply chain management;

  .  focusing their resources on core competencies;

  .  accessing advanced manufacturing capabilities and process technologies;
     and

  .  improving access to global markets.

   We believe the fast-growing communications and networking equipment
industries represent large and attractive markets for electronic manufacturing
services. These industries are characterized by increasingly rapid product
introductions driven by, among other factors, the demand for network
infrastructure to handle increased voice and data traffic created by the
Internet. Communications equipment manufacturers are at a relatively early
stage of the outsourcing trend, and Techology Forecasters, Inc. predicts these
manufacturers will increasingly utilize EMS providers, such as ourselves, for
design, development and manufacturing services.

The DDi Customer Solution

   We engineer technologically advanced materials for our customers within
extremely short turnaround times, which distinguishes us from traditional
electronics manufacturing service providers and provides our customers with a
competitive advantage in delivering their new products to market quickly. Our
customers benefit from the following components of the DDi customer solution:

  .  Time-critical Service. Based on industry data, we believe we are one of
     the largest providers of quick-turn complex printed circuit boards in
     the United States. We can deliver highly complex printed circuit boards
     to our customers in as little as 24 hours. Approximately 50% of our net
     sales in 1999 were generated from services delivered in 10 days or less.

  .  Advanced Technology. Our focus on time-critical design, development and
     manufacturing services requires our engineers to remain on the cutting
     edge of electronics technology, and our customers benefit from the
     expertise we have developed as they seek to introduce new products.
     Approximately 50% of our net sales in 1999 involved the design or
     manufacture of printed circuit boards with at least eight layers, an
     industry-accepted measure of complexity. In addition, many of our lower
     layer-count boards are complex as a result of the incorporation of other
     technologically advanced features.

  .  Proactive Sales Force. Our knowledgeable and innovative sales force,
     based in Silicon Valley, enables our current and prospective customers
     to understand and exploit the wide range of services provided by our
     facilities across the country. Our salespeople helped us achieve a net
     increase of approximately 150 customers in 1999.

  .  Relationships with Research and Development Personnel. In many cases, we
     have design engineers stationed on-site in our customers' product
     development divisions. As a result, we help our customers develop
     workable technical solutions to their concepts for next generation
     products.

  .  Experienced and Incentivized Management. Our management team, led by
     Charles D. Dimick and Bruce D. McMaster, collectively has nearly 100
     years of experience in the electronics manufacturing services industry.
     Our executive officers will hold approximately 12.9% of our fully
     diluted stock outstanding after this offering and the completion of the
     MCM Electronics acquisition.

   We believe that these attributes allow us to consistently meet and exceed
our customers' expectations and that, as a result, we will continue to attract
leading original equipment manufacturers and other providers of electronics
manufacturing services as customers.

Our Strategy

   Our goal is to be the leading provider of technologically advanced, time-
critical electronics manufacturing services. To achieve this goal, we will:

   Continue our Focus on the Fast-Growing Communications and Networking
Equipment Industries. We focus our marketing efforts on the fast-growing
communications and networking equipment industries,

                                       37
<PAGE>

and target established original equipment manufacturers, emerging providers of
next-generation technology and electronics manufacturing service providers
serving these industries. The communications and networking equipment
industries represented approximately 55% of our net sales for the year ended
December 31, 1999.

   Capitalize on our Strong Customer Relationships and Design Expertise to
Participate in Future Product Introductions and Further Outsourcing
Programs. We have served established original equipment manufacturers for many
years, through multiple product generations. We have positioned ourselves as a
strategic partner in our customers' new product initiatives by focusing on
direct relationships with our customers' research and development personnel. As
a result, we have developed expertise and gained knowledge of our customers'
new product design programs, all of which position us as a preferred service
provider for future product generations.

   Strengthen our Technology and Process Management Leadership in the Time-
Critical Segment of the Electronics Manufacturing Services Industry and
Continue to Improve Quality and Delivery Times by Incorporating Emerging
Technologies and Consistently Refining our Manufacturing Processes. We have
consistently been among the earliest users of new developments in printed
circuit board design, development and manufacturing and are continuously
incorporating new technology into our manufacturing processes in order to
further improve quality and reduce delivery times. Because we concentrate on
cutting-edge methods, we have the ability to service emerging providers of
next-generation technology. This ability allows us to build customer
relationships with companies with the potential for significant growth and
enables us to provide these cutting-edge methods to customers accustomed to
more traditional methods. We have developed process management expertise over
time and are continuously enhancing our ability to quickly adapt design and
production facilities on demand to serve time-critical customer needs. We
believe this expertise and ability position us as an industry leader in
providing flexible and responsive technologically advanced, time-critical
services.

   Leverage our Leadership in Quick-Turn Design and Manufacturing Services to
Further Expand Our Assembly Operations and Other Value-Added Services. As a
quick-turn design and manufacturing service provider, we gain early access to
our customers' product development processes, giving us the opportunity to
leverage the provision of our design services into providing other value-added
services including assembly of printed circuit boards and other electronic
components and total system assembly and integration of electronics products.
We predominantly use these additional capabilities in our customers' new
product development programs to enable them to further reduce their time to
market and overall cost.

   Expand our International Presence to Better Serve the Needs of Customers
Seeking to Outsource Their Worldwide Design and Manufacturing Activities. We
have a European sales office based in London supporting our growing European
sales effort. Following the completion of our acquisition of MCM Electronics,
we will be able to serve a growing number of European customers from MCM
Electronics' four U.K. facilities. We believe that the European market offers
significant growth opportunities as large electronics equipment manufacturers
are increasing their global distribution and are seeking electronics
manufacturing service providers with the ability to operate in multiple
markets. We will continue to serve our Asian customers from our U.S.
facilities.

   Pursue Selected Acquisition Opportunities, Including Asset Divestitures by
Original Equipment Manufacturers. We have actively pursued acquisitions to
enhance our service offerings, expand our geographic presence and increase our
production capabilities. An increasing number of original equipment
manufacturers are divesting their production capabilities as an integral part
of their manufacturing strategy. We have completed an acquisition and a merger
since 1997, and we expect to complete the acquisition of MCM Electronics on or
after the completion of this offering. We intend to continue to selectively
pursue strategic acquisition opportunities, including asset divestitures by
original equipment manufacturers, that we believe will complement our internal
growth.


                                       38
<PAGE>

Our Services

   We provide a suite of value-added, integrated services, used by our
customers predominantly in the development of new products, including:

   On-campus and In-the-field Design of Complex Printed Circuit Boards. We
target our design and development engineering services primarily at the
earliest stages of the new product development process. We provide design and
engineering assistance early in new product development to ensure that both
mechanical and electrical considerations are integrated into a cost-effective
manufacturing solution. We design and develop printed circuit boards that meet
or exceed established operating parameters for new products. In doing so, we
often recommend and assist in implementing design changes to reduce
manufacturing costs and lead times, increase manufacturing yields and improve
the quality of the finished product.

   Printed circuit boards are the basic platforms used to interconnect
electronic components and can be found in virtually all electronic products,
including consumer electronics, computers and automotive, telecommunications,
industrial, medical, military and aerospace equipment. Printed circuit boards
used in consumer electronic products are generally less technologically
sophisticated, employing lower layer counts and requiring less manufacturing
sophistication than printed circuit boards used in high-end commercial
equipment. Communications and networking equipment manufacturers require more
complex multi-layer interconnections with advanced materials.

   Time-critical Development and Fabrication of Prototype Complex Printed
Circuit Boards. Our time-critical, or quick-turn, services are used in the
design, test and launch phases of new electronics product development and are
generally delivered within 10 to 20 days or in as little as 24 hours. Larger
volumes of printed circuit boards are needed as a product progresses past the
testing, design and pre-production phases. The advanced design, development and
manufacturing technologies we employ facilitate quick-turn production of
complex, multi-layered printed circuit boards utilizing technologically-
advanced methods. See "Technology, Development and Processes." Our ability to
provide these services on a quick-turn and longer lead-time delivery basis
involves working closely with customers from the initial design of new products
through development and launch.

   Assembly of Printed Circuit Boards, Backpanels and Other Components of
Electronics Products. We assemble printed circuit boards, backpanels, card
cages and wire harnesses on a low volume, quick-turn basis. Backpanels are
large printed circuit boards, and card cages and wire harnesses integrate wires
with connectors and terminals to transmit electricity between two or more
points. As the electronics industry has worked to increase component speed and
performance, the design of these components has become more integrated. We have
responded to this trend and provide these additional assembly services to
complement our design and development capabilities.

   Assembly and Integration of Our Customers' Complete Systems and Products. We
provide full system assembly services, predominantly for products in
development by original equipment manufacturers. These services require
logistical capabilities and supply chain management to rapidly acquire
components, assemble prototype products, perform complex testing and deliver
products to the customer.

Our Customers and Markets

   We believe that we have one of the broadest customer bases in the
electronics manufacturing services industry. More than 1,400 original equipment
manufacturers and electronics manufacturing services companies representing a
wide range of end-user markets used our services in 1999, a net increase of
approximately 150 customers in 1999. We measure customers as those companies
that place at least two orders in a twelve-month period. Our customers
principally consist of leading communications and networking equipment and
computer companies, as well as medical, automotive, industrial and aerospace
equipment manufacturers. During 1999, sales to our largest customer, Alcatel,
accounted for less than 8% of our net sales, and sales to our ten largest
customers accounted for less than 40% of our net sales. We have been successful
at retaining customers and have worked with our three largest customers since
1991.

                                       39
<PAGE>

   Approximately 80% of our net sales are made to original equipment
manufacturers, and the remainder are to electronics manufacturing service
providers. The following table shows, for the periods indicated, the percentage
of our sales in each of the principal end-user markets we served for the years
ended December 31, 1997, 1998 and 1999.

<TABLE>
<CAPTION>
                                                  Year Ended December 31,
                                                  -----------------------
End-User Markets                                   1997      1998      1999
- ----------------                                  -------   -------   -------
<S>                                               <C>       <C>       <C>
Communications and networking equipment..........      34%       53%       55%
Computer and peripherals.........................      45        24        21
Medical, automotive, industrial and test
 instruments.....................................       6        11         9
Aerospace equipment..............................       6         3         2
Other............................................       9         9        13
                                                  -------   -------   -------
  Total..........................................     100%      100%      100%
                                                  =======   =======   =======
</TABLE>

   The following table indicates, for the year ended December 31, 1999, our
largest original equipment manufacturers, or OEMs, and electronics
manufacturing services, or EMS, customers in terms of net sales, in
alphabetical order, and the primary end products for which we provided our
services.

<TABLE>
<CAPTION>
OEM Customers              End Products
- -------------              ------------
<S>                        <C>
Alcatel................... Communications switching and transmission equipment,
                           networking equipment
Marconi Communications.... Communications switching and transmission equipment,
                           networking equipment
IBM....................... Network servers
Intel..................... Personal computers
3Com...................... Networking equipment
<CAPTION>
EMS Customers              End Products
- -------------              ------------
<S>                        <C>
Celestica................. Communications and computing equipment
Jabil..................... Communications and computing equipment
Solectron................. Communications and computing equipment
</TABLE>

Technology, Development and Processes

   We maintain a strong commitment to research and development and focus our
efforts on enhancing existing capabilities as well as developing new
technologies. Our close involvement with our customers in the early stages of
their product development positions us at the leading edge of technical
innovation in the design of quick-turn and complex printed circuit boards. Our
staff of nearly 300 experienced engineers, chemists and laboratory technicians
works in conjunction with our sales staff to identify specific needs and
develop innovative, high performance solutions to customer issues. This method
of product development allows customers to augment their own internal
development teams while providing us with the opportunity to gain an in-depth
understanding of our customers' businesses and enabling us to better anticipate
and serve their future needs.

   The market for our products and services is characterized by rapidly
changing technology and continuing process development. In recent years, the
trend in the electronics equipment industry has been to increase speed and
performance of components while at the same time reducing their size. This
trend requires increasingly complex printed circuit boards with higher
densities. The future success of our business will depend in large part upon
our ability to maintain and enhance our technological capabilities, develop and
market products and services that meet changing customer needs, and
successfully anticipate or respond to technological changes on a cost-effective
and timely basis. In the last two years, we have made substantial investments
in equipment and technology to meet these needs and maintain our competitive
advantage.

                                       40
<PAGE>

   We believe the highly specialized equipment we use is among the most
advanced in our industry. We provide a number of advanced technologies,
including:

  .  Microvias. Microvias are small holes, or vias, generally created with
     lasers employing depth control rather than mechanical drills, through
     which printed circuit board layers are interconnected. Microvias
     generally have diameters between .001 and .005 inches.

  .  Blind or Buried Vias. Blind or buried vias are small holes which
     interconnect inner layers of high layer-count printed circuit boards.

  .  Ball Grid Arrays. A ball grid array is a method of mounting an
     integrated circuit or other component to a printed circuit board. Rather
     than using pins, also called leads, the component is attached with small
     balls of solder at each contact. This method allows for greater
     component density and is used in printed circuit boards with higher
     layer counts.

  .  Flip Chips. Flip chips are structures that house circuits which are
     interconnected without leads. They are utilized to minimize printed
     circuit board surface area when compact packaging is required.

  .  Multichip Module-Laminates. Multichip module-laminates are a type of
     printed circuit board design that allows for the placement of multiple
     integrated circuits or other components in a limited surface area.

  .  Advanced Substrates. Advanced substrates are a recent generation of
     printed circuit board materials that enable the use of ball grid arrays,
     flip chips and multichip module laminates. They are used for products
     requiring high-frequency transmission and have thermal properties
     superior to standard materials.

   We are qualified under various industry standards, including Bellcore
compliance for communications products and UL (Underwriters Laboratories)
approval for electronics. In addition, all of our production facilities are
ISO-9002 certified. These certifications require that we meet standards related
to management, production and quality control, among others.

Manufacturing

   We produce highly complex, technologically advanced multi-layer and low-
layer printed circuit boards, backpanel assemblies, printed circuit board
assemblies, card cage and wire harness assemblies and full system assembly and
integration that meet increasingly tight tolerances and specifications demanded
by original equipment manufacturers. The manufacture of printed circuit boards
involves several steps: etching the circuit image on copper-clad epoxy
laminate, pressing the laminates together to form a panel, drilling holes and
depositing copper or other conducive material to form the inter-layer
electrical connections and, lastly, cutting the panels to shape. Our advanced
interconnect products require additional critical steps, including dry film
imaging, photoimageable soldermask processing, computer-controlled laser
drilling and routing, automated plating and process controls and achievement of
controlled impedance.

   Multi-layering, which involves placing multiple layers of electrical
circuitry on a single printed circuit board or backpanel, expands the number of
circuits and components that can be contained on the interconnect product and
increases the operating speed of the system by reducing the distance that
electrical signals must travel. Increasing the density of the circuitry in each
layer is accomplished by reducing the width of the circuit tracks and placing
them closer together on the printed circuit board or backpanel.

   Interconnect products having narrow, closely spaced circuit tracks are known
as fine line products. The manufacture of complex multi-layer interconnect
products often requires the use of sophisticated circuit interconnections,
called blind or buried vias, between printed circuit board layers and adherence
to strict electrical characteristics to maintain consistent circuit
transmission speeds, referred to as controlled impedance. These technologies
require very tight lamination and etching tolerances and are especially
critical for printed circuit boards with ten or more layers.

                                       41
<PAGE>

   Manufacture of printed circuit boards used in backpanel assemblies requires
specialized expertise and equipment because of the larger size of the backpanel
relative to other printed circuit boards and the increased number of holes for
component mounting. We have no patents for these proprietary techniques and
rely primarily on trade secret protection.

   Accomplishing these operations in time-critical situations, as we do,
requires the attention of highly-qualified personnel. Furthermore, our
manufacturing systems are managed to maximize flexibility to accommodate widely
varying projects for different customers with minimal or no turnover time. We
seek to maximize the use of our production and manufacturing capacity through
the efficient management of time-critical production schedules.

   Excluding our Colorado facility, which we decided to close in December 1999,
we conduct our operations in several buildings that we own or lease. We believe
our facilities are currently adequate for our operating needs. Our principal
manufacturing facilities are as follows:

<TABLE>
<CAPTION>
 Location                   Function                            Square Feet
 --------                   --------                            -----------
 <C>                        <S>                                 <C>         <C>
 Anaheim, California        Quick-turn printed circuit boards     125,000
 Milpitas, California       Quick-turn printed circuit boards      45,000
 Milpitas, California       Design and assembly                    41,000
 Garland, Texas             Longer lead-time printed circuit       86,000
                            boards
 Dallas, Texas              Assembly                               49,000
 Marlborough, Massachusetts Assembly                               32,500
 La Grange, Georgia         Assembly                               30,000
</TABLE>

We lease all of the above facilities except the Garland, Texas facility.

Sales and Marketing

   Our marketing strategy focuses on developing close working relationships
with our customers early in the design phase and throughout the lifecycle of
the product. Accordingly, our senior management personnel and engineering staff
advise customers with respect to applicable technology, manufacturing
feasibility of designs and cost implications through on-line computer technical
support and direct customer communication. We have focused our marketing
efforts on developing long-term relationships with research and development
personnel at key customers in high-growth segments of the electronics equipment
industry.

   We employ a targeted sales effort to help optimize our market share at the
customer level. In order to establish individual salesperson accountability for
each client, each customer is assigned one member of our staff for all services
across all facilities. We have developed a comprehensive database and
allocation process to control our calling and cross-selling effort, and have a
global account program for coordinating sales to our top 20 customers. The
success of our sales strategy is demonstrated by the net addition of over
approximately 150 customers in 1999.

   We market our design, development and manufacturing services through an
internal sales force of approximately 100 individuals and an expansive sales
network consisting of 14 organizations comprised of approximately 80
manufacturers' representatives across the United States. Approximately half of
our net sales in 1999 were generated through manufacturers' representatives.
For many of these manufacturers' representatives, we are the largest revenue
source and the exclusive supplier of quick-turn and pre-production printed
circuit boards. In 1997, we opened a sales office in London, England. On or
after the completion of this offering, we expect to complete the acquisition of
MCM Electronics. In addition to integrating the MCM Electronics sales force, we
plan to continue expanding our international sales efforts.


                                       42
<PAGE>

Our Suppliers

   Our raw materials inventory is small relative to our sales and must be
regularly and rapidly replenished. We use just-in-time procurement practices to
maintain our raw materials inventory at low levels, and we work closely with
our suppliers to incorporate technological advances in the raw materials we
purchase. Because we provide primarily lower-volume quick-turn services, this
inventory policy does not hamper our ability to complete customer orders.
Although we have preferred suppliers for some raw materials, multiple sources
exist for all materials. Adequate amounts of all raw materials have been
available in the past and we believe this will continue in the foreseeable
future.

   The primary raw materials that we use in production are core materials
(copperclad layers of fiberglass of varying thickness impregnated with bonding
materials) and chemical solutions (copper, gold, etc.) for plating operations,
photographic film and carbide drill bits.

Competition

   The electronics manufacturing services industry is highly fragmented and
characterized by intense competition. We principally compete in the time-
critical segment of the industry against independent, small private companies
and integrated subsidiaries of large, broadly based volume producers, as well
as the internal capacity of original equipment manufacturers. We believe that
competition in the market segment we serve, unlike in the electronics
manufacturing services industry generally is not driven by price. Instead,
because customers are willing to pay a premium for a responsive, broad-reaching
capability to produce customized complex products in a very short time, we
compete primarily on the basis of quick turnaround, product quality and
customer service. In addition, we do not compete in the high volume production
manufacturing aspect of the industry and as a result are less exposed to
competition from low cost manufacturers who compete on price in the commodity
segment of this market.

   Competition in the complex and time-critical segment of our industry has
increased due to consolidation, resulting in potentially better capitalized
competitors. Our basic technology is generally not subject to significant
proprietary protection, and companies with significant resources or
international operations may enter the market.

Backlog

   Although we obtain firm purchase orders from our customers, our customers
typically do not make firm orders for delivery of products more than 30 to 90
days in advance. We do not believe that the backlog of expected product sales
covered by firm purchase orders is a meaningful measure of future sales since
orders may be rescheduled or canceled.

Governmental Regulation

   Our operations are subject to certain federal, state and local regulatory
requirements relating to environmental compliance and site cleanups, waste
management and health and safety matters. In particular, we are subject to
regulations promulgated by:

  .  the Occupational Safety and Health Administration pertaining to health
     and safety in the workplace;

  .  the Environmental Protection Agency pertaining to the use, storage,
     discharge and disposal of hazardous chemicals used in the manufacturing
     processes; and

  .  corresponding state agencies.

   To date the costs of compliance and environmental remediation have not been
material to us. Nevertheless, additional or modified requirements may be
imposed in the future. If such additional or modified requirements are imposed
on us, or if conditions requiring remediation were found to exist, we may be
required to incur substantial additional expenditures.

                                       43
<PAGE>

Employees

   As of December 31, 1999, after giving effect to the consolidation of our
Colorado operations into our Texas facility, we had approximately 1,800
employees, none of whom are represented by unions. Of these employees,
approximately 1,550 were involved in manufacturing and engineering, 100 worked
in sales and marketing and 150 worked in accounting, systems and other support
capacities. We have not experienced any labor problems resulting in a work
stoppage and believe we have good relations with our employees.

Legal Proceedings

   We are a party to various legal actions arising in the ordinary course of
our business. We believe that the resolution of these legal actions will not
have a material adverse effect on our financial position or results of
operations.

                                       44
<PAGE>

                                   MANAGEMENT

Directors, Executive Officers and Key Employees

   The following table sets forth our directors and executive officers, their
ages as of December 31, 1999, and the positions currently held by each person:

<TABLE>
<CAPTION>
Name                                  Age Office
- ----                                  --- ------
<S>                                   <C> <C>
                                          President, Chief Executive Officer and
Bruce D. McMaster....................  38 Director
Charles D. Dimick....................  43 Chairman and Director
Joseph P. Gisch......................  43 Chief Financial Officer
John Peters..........................  45 Vice President, Sales and Marketing
Greg Halvorson.......................  38 Vice President, Operations
Terry L. Wright......................  40 Vice President, Engineering
David Dominik........................  43 Director
Edward W. Conard.....................  43 Director
Stephen G. Pagliuca..................  44 Director
Prescott Ashe........................  32 Director
Stephen M. Zide......................  39 Director
Mark R. Benham.......................  48 Director
Christopher Behrens..................  38 Director
</TABLE>

   We anticipate that two additional directors not otherwise affiliated with us
or any of our stockholders will be elected to the board of directors following
the completion of this offering.

   Bruce D. McMaster joined us in 1985 and has served as our President since
1991 and as a Director and our Chief Executive Officer since 1997. He has over
21 years of experience in the EMS industry. Before becoming our President, Mr.
McMaster worked in various management capacities in our engineering and
manufacturing departments.

   Charles D. Dimick joined us in 1998 upon our merger with DCI. He is our
Chairman, a Director and the President of our subsidiary, Dynamic Details
Incorporated, Silicon Valley. He has over 21 years of experience in the EMS
industry. Mr. Dimick founded DCI in 1991 and served as its president and chief
executive officer until the merger. Previously, he was a senior vice president
of sales and marketing at Sigma Circuits.

   Joseph P. Gisch has served as our Chief Financial Officer since 1995. From
1986 to 1995, Mr. Gisch was a partner at the accounting firm of McGladrey &
Pullen, LLP where he was responsible for the audit, accounting and information
systems for a variety of manufacturing clients. Mr. Gisch was responsible for
our general accounting and income tax matters. Mr. Gisch has not been
responsible for any of our audit services since 1991.

   John Peters joined us in 1998 upon our merger with DCI. He has been our Vice
President, Sales and Marketing, since 1999. He was the senior vice president of
sales and marketing of our subsidiary, Dynamic Details Incorporated, Silicon
Valley from 1998 to 1999. Mr. Peters served as vice president of sales and
marketing of DCI from 1992 to 1998.

   Greg Halvorson joined us in 1998 upon our merger with DCI. He is a Vice
President and the Senior Vice President of Operations of our subsidiary,
Dynamic Details Incorporated, Silicon Valley. Prior to joining us, Mr.
Halvorson served as vice president of operations of DCI from 1995 to 1998. Mr.
Halvorson spent six years at Pacific Circuits as plant manager and head of
engineering before which he was manager of computer-aided manufacturing at
Sigma Circuits.

   Terry L. Wright joined us in 1991 and has served as Vice President,
Engineering since 1995. Prior to joining us, Mr. Wright was a general manager
at Applied Circuit Solutions and a quality assurance manager at Sigma Circuits.

                                       45
<PAGE>


   David Dominik has served as a Director since November 1998. Mr. Dominik is a
co-founder and managing director of Convergence Capital Group and a special
limited partner of Bain Capital, Inc. He was a managing director of Bain
Capital, Inc. from 1990 until March 2000. Previously, Mr. Dominik was a general
partner of Zero Stage Capital, a venture capital firm focused on early-stage
companies, and assistant to the chairman of Genzyme Corporation, a
biotechnology firm. From 1982 to 1984, he worked as a management consultant at
Bain & Company. Mr. Dominik was elected as a director of DCI in 1996. Mr.
Dominik also serves as a director of ChipPAC, Inc., Integrated Circuit Systems,
Inc. and OneSource.

   Edward W. Conard has served as a Director since 1997. He has been a managing
director of Bain Capital, Inc. since March 1993. From 1990 to 1992, Mr. Conard
was a director of Wasserstein Perella, an investment banking firm that
specializes in mergers and acquisitions. Prior to that, he was a vice president
at Bain & Company, where he headed the firm's operations practice area. Mr.
Conard also serves as a director of Waters Corporation, Cambridge Industries,
Alliance Corp., ChipPAC, Inc., Medical Specialties, Inc. and U.S. Synthetic.

   Stephen G. Pagliuca has served as a Director since January 2000. Mr.
Pagliuca has been a managing director of Bain Capital, Inc. since May 1993 and
a general partner of Bain Venture Capital, Inc. since 1989. Prior to joining
Bain Capital, Mr. Pagliuca was a partner at Bain & Company. Mr. Pagliuca also
worked as a senior accountant and international tax specialist for Peat Marwick
Mitchell & Company in the Netherlands. He is also a director of Gartner Group,
Coram Healthcare, Epoch Senior Living, Wesley Jessen Visioncare, Dade Behring
Inc. and Vivra Specialty Partners.

   Prescott Ashe has served as a Director since 1997. Mr. Ashe has been a
principal at Bain Capital, Inc. since June 1998 and was an associate at Bain
Capital, Inc. from December 1992 to June 1998. Prior to that, he was an analyst
at Bain Capital, Inc. and a consultant at Bain & Company. Mr. Ashe also serves
as a director of ChipPAC, Inc., Integrated Circuit Systems, Inc., and SMTC
Corporation.

   Stephen M. Zide has served as a Director since 1997. Mr. Zide has been a
managing director at Pacific Equity Partners since 1998. Previously he was an
associate at Bain Capital, Inc., and prior to that he was a partner at the law
firm of Kirkland & Ellis. Mr. Zide is also a director of Alliance Laundry
Systems, L.L.C.

   Mark R. Benham has served as a Director since November 1998. Mr. Benham was
a co-founder of Celerity Partners, L.L.C. and has been a partner since 1992.
Previously he was a senior investment officer of Citicorp Venture Capital,
Ltd., and prior to that he was an advisor to Yamaichi UniVen Co., Ltd., the
venture capital subsidiary of Yamaichi Securities International. Mr. Benham is
a director of SubMicron Systems Corporation, Rapid Design Service, Inc., SMTC
Corporation and Starcom Holdings, Inc.

   Christopher Behrens has served as a Director since 1997. He has been a
principal of Chase Capital Partners since 1994 and a general partner since
January 1999. Prior to joining Chase Capital Partners, Mr. Behrens was a vice
president in the Merchant Banking Group of The Chase Manhattan Bank from 1990
to 1994. Mr. Behrens is a director of Patina Oil & Gas, Portola Packaging and a
number of other private companies.

Board Composition

   All directors are elected and serve until a successor is duly elected and
qualified or until the earlier of his death, resignation or removal. All
members of our board of directors set forth herein were elected by class vote
pursuant to our articles of incorporation. There are no family relationships
between any of our directors or executive officers. Our executive officers are
elected by and serve at the discretion of the board of directors.

   Prior to the completion of this offering, our board will be divided into
three classes, as nearly equal in number as possible, with each director
serving a three-year term and one class being elected at each year's annual
meeting of stockholders. Mr. Dominik, Mr. Dimick and one of the additional
directors to be elected following this offering will be in the class of
directors whose term expires at the 2001 annual meeting of our

                                       46
<PAGE>


stockholders. Messrs. Ashe, McMaster and Zide and the other additional director
elected following this offering will be in the class of directors whose term
expires at the 2002 annual meeting of our stockholders. Messrs. Conard,
Behrens, Benham and Pagliuca will be in the class of directors whose term
expires at the 2003 annual meeting of our stockholders. At each annual meeting
of our stockholders, successors to the class of directors whose term expires at
such meeting will be elected to serve for three-year terms or until their
respective successors are elected and qualified.

Director Compensation

   We currently pay no compensation to our non-employee directors, and pay no
additional remuneration to our employees or executives for their service as
directors.

Committees of the Board of Directors

   Prior to this offering, our board of directors had two committees, the audit
committee and the compensation committee. The board may also establish other
committees to assist in the discharge of its responsibilities.

   The audit committee makes recommendations to the board of directors
regarding the independent auditors to be approved by the stockholders, reviews
the independence of the independent auditors, approves the scope of the annual
audit activities of the independent auditors, approves the audit fee payable to
the independent auditors and reviews such audit results with the independent
auditors. Following this offering, the audit committee will be comprised of Mr.
Dominik and the two additional directors to be elected following this offering,
and, following this offering, will be comprised of a majority of directors not
otherwise affiliated with us or any of our principal stockholders.
PricewaterhouseCoopers LLP presently serves as our independent auditors.

   The compensation committee provides a general review of our compensation and
benefit plans to ensure that they meet corporate objectives. In addition, the
compensation committee reviews the chief executive officer's recommendations on
compensation of our officers and adopting and changing major compensation
policies and practices, and reports its recommendations to the whole board of
directors for approval and authorization. The compensation committee
administers our stock plans and is comprised of Messrs. Conard, Dominik and
Ashe.

Compensation Committee Interlocks and Insider Participation

   The members of our compensation committee do not receive compensation for
their services as directors. See "Related Party Transactions--Management
Agreement" and "--Other Related Party Payments."

                                       47
<PAGE>

Executive Compensation

   The following table sets forth information concerning the compensation for
the years ended December 31, 1999, 1998 and 1997 for our chief executive
officer and our five other most highly compensated executive officers at the
end of our last fiscal year. For ease of reference, we collectively refer to
these executive officers throughout this section as our "named executive
officers." Shares listed are shares of common stock after giving effect to the
reclassification, assuming an offering price of $16.00 per share and a closing
date of March 31, 2000.

                          SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                      Annual Compensation              Long Term Compensation
                                  ----------------------------   ---------------------------------------
                                                     Other       Restricted   Securities
                                                     Annual        Stock      Underlying     All Other
                                  Salary   Bonus  Compensation     Awards      Options      Compensation
Name and Principal Position  Year   ($)     ($)       ($)           ($)          (#)            ($)
- ---------------------------  ---- ------- ------- ------------   ----------   ----------    ------------
<S>                          <C>  <C>     <C>     <C>            <C>          <C>           <C>
Bruce D. McMaster.......     1999 451,737  42,500        -- (1)       --           --              --
 President and Chief         1998 432,423  69,694        -- (1)       --           --              --
 Executive Officer           1997 379,326 356,188  4,580,153(2)   241,026(7)   156,362(8)    1,088,558(13)
                                                      23,735(3)
                                                       3,808(4)

Charles D. Dimick.......     1999 447,408  42,500      6,000(4)       --           --              --
 Chairman                                              5,197(5)
                                                     464,994(6)
                             1998 190,076  31,281      3,000(4)       --       126,529(9)      387,496(14)
                                                      39,684(5)                  6,900(10)   1,815,690(15)
                                                     816,721(6)                128,783(11)
                             1997     --      --         --           --           --              --

Joseph P. Gisch.........     1999 272,057  20,000        -- (1)       --           --              --
 Chief Financial             1998 269,346  18,967        -- (1)       --        32,437(12)         --
 Officer                     1997 262,847  62,077    651,791(2)    40,171(7)    26,060(8)      155,198(13)
                                                       3,384(3)
                                                       2,195(4)

John Peters.............     1999 329,926  42,500      6,000(4)       --           --              --
 Vice President,                                       1,411(5)
 Sales and Marketing                                 168,439(6)
                             1998 126,539  22,104      3,000(4)       --        45,064(9)      315,778(14)
                                                      10,547(5)                  2,457(10)     650,688(15)
                                                     126,363(6)                 45,865(11)
                             1997     --      --         --           --           --              --

Greg Halvorson..........     1999 271,287  20,000      6,000(4)       --           --              --
 Vice President,                                       5,848(5)
 Operations                                          313,663(6)
                             1998 112,692  22,104      3,000(4)       --       168,499(9)    1,523,861(14)
                                                      48,460(5)                  9,189(10)   1,992,703(15)
                                                     198,975(6)                171,500(11)
                             1997     --      --         --           --           --              --

Lee W. Muse, Jr*........     1999 376,442  42,500        -- (1)       --           --              --
                             1998 355,981  69,694        -- (1)       --           --              --
                             1997 314,769 356,188  3,810,922(2)   187,464(7)   121,614(8)      905,802(13)
                                                      19,750(3)
                                                         891(4)
</TABLE>
- --------
  *  We do not expect Mr. Muse to continue his employment with us after the
     expiration of his employment contract on October 28, 2000.

                                      48
<PAGE>

 (1)  The perquisites and other benefits paid did not exceed the lesser of
      $50,000 or 10% of the total annual salary and bonus of such named
      executive officer.

 (2)  Reflects amounts paid to such named executive officers to satisfy tax
      obligations incurred in connection with the exercise of options to
      purchase shares of common stock on October 28, 1997 in connection with a
      recapitalization.

 (3)  Reflects the grant of 15,398 shares, 2,195 shares and 12,813 shares of
      common stock to Mr. McMaster, Mr. Gisch and Mr. Muse, respectively, as
      compensation for services rendered in their executive capacity.
 (4)  Reflects payments made in connection with the use of a personal
      automobile.

 (5)  Represents payments under our cash bonus plan made at the time of the
      exercise of options to purchase shares of common stock which were issued
      in connection with the DCI merger.

 (6)  Reflects deferred cash distributions made in connection with the exchange
      of options to purchase shares of common stock of DCI for options to
      purchase shares of common stock.

 (7)  Reflects the grants of rights to purchase 164,196 shares, 27,366 shares
      and 127,708 shares of restricted common stock by Mr. McMaster, Mr. Gisch
      and Mr. Muse respectively, at a purchase price of $1.54 per share and the
      subsequent repurchase by us from each of Mr. McMaster, Mr. Gisch and Mr.
      Muse of 7,834 shares, 1,306 shares and 6,093 shares of restricted common
      stock, respectively, at a purchase price of $1.54 per share in connection
      with the NTI acquisition. These purchase rights were granted in
      connection with an October 28, 1997 recapitalization to replace pre-
      recapitalization options held by these executive officers.
      The restrictions on the stock lapse on the same vesting schedule as the
      options they replaced. These named executive officers purchased these
      shares by issuing an interest bearing note to us. The outstanding
      principal amounts of the interest bearing notes of such named executive
      officers were reduced by approximately $12,076, $2,013 and $9,392,
      respectively, to reflect the repurchase by us of the shares of restricted
      Class A common stock, as described above, in connection with the NTI
      acquisition. In 1998, each of Mr. McMaster and Mr. Muse agreed to forfeit
      6,163 and 4,217 shares, respectively, of restricted common stock, which
      shares were subsequently issued to other employees, and the outstanding
      principal amounts of the interest bearing notes of such named executive
      officers were reduced by approximately $9,500 and $6,500, respectively,
      to reflect the forfeiture. Additionally, each of Mr. McMaster and Mr.
      Muse agreed to transfer 18,489 and 13,948 shares, respectively, of
      restricted common stock, to Mr. Gisch and the outstanding principal
      amounts of the interest bearing notes of Mr. McMaster and Mr. Muse were
      reduced by approximately, $28,500 and $21,500, respectively, and the
      outstanding principal amount of the interest bearing note of Mr. Gisch
      was increased by approximately $50,000 to reflect the transfer. The
      restricted stock vests in 48 equal monthly installments beginning
      November 28, 1997. We have the right to repurchase the unvested
      restricted shares of common stock held by a named executive officer for
      the original purchase price in the event that the named executive officer
      ceases to be employed by us.

 (8)  The options represent the net number of options to purchase shares of
      common stock at an exercise price of $18.86 per share, substantially
      above the current fair market value of the common stock ($1.54 per
      share), issued October 28, 1997 after accounting for the reduction in the
      number of shares available upon exercise of the options as described
      below. The options vest in 48 equal monthly installments beginning
      November 28, 1997. In connection with the NTI acquisition, Mr. McMaster,
      Mr. Gisch and Mr. Muse agreed to permit us to cancel options to purchase
      7,834 shares, 1,306 shares and 6,093 shares of common stock,
      respectively, at an exercise price of $18.86 per share. Additionally, in
      1998 each of Mr. McMaster and Mr. Muse agreed to permit us to cancel
      options to purchase 6,163 and 4,217 shares, respectively, of common stock
      at an exercise price of $18.86 per share, which options were subsequently
      granted by us to certain of our other employees. Additionally, each of
      Mr. McMaster and Mr. Muse agreed to permit us to cancel options to
      purchase 18,489 and 13,948 shares of common stock, respectively, at an
      exercise price of $18.86 per share, which options were subsequently
      granted by us to Mr. Gisch.

(9)  The options represent options to purchase shares of common stock at an
     exercise price equal to $0.49 per share issued in connection with the DCI
     merger to replace options to purchase shares of DCI common stock.

                                       49
<PAGE>


(10) The options represent options to purchase shares of common stock at an
     exercise price equal to $18.86 per share issued in connection with the DCI
     merger to replace options to purchase shares of DCI common stock.

(11 ) The options represent options to purchase shares of common stock at an
      exercise price equal to $14.00 per share issued in connection with the
      DCI merger to replace options to purchase shares of DCI common stock.

(12) The options represent options to purchase shares of common stock at an
     exercise price of $18.86 issued to Mr. Gisch after each of Mr. McMaster
     and Mr. Muse agreed to permit us to cancel options to purchase 18,489 and
     13,948 shares of common stock, respectively, at an exercise price of
     $18.86 per share.
(13) Reflects compensation earned by the named executive officer on October 28,
     1997 for services rendered in their executive capacity prior to that date
     that are payable on October 28, 2000 whether or not such named executive
     officer is still employed by us.

(14) Reflects deferred cash distributions payable in connection with the
     exchange of options to purchase shares of common stock of DCI for options
     to purchase shares of common stock and common stock in connection with the
     DCI merger. Each amount listed excludes the amounts of deferred
     compensation actually paid to the named executive officer in 1998 and
     1999. See note 6 to this table.

(15) Represents amounts payable under our cash bonus plan in connection with
     the exercise of outstanding options to purchase shares of common stock
     issued in connection with the DCI merger. Each amount listed excludes
     amounts actually paid to the named executive officer under our cash bonus
     plan in 1998 and 1999. See note 5 to this table.

Option Grants in Last Year

   None of our named executive officers were granted options to purchase shares
of our common stock during the year ended December 31, 1999.

Option Exercises in Last Year and Year-End Option Values

   The following table sets forth information for the named executive officers
concerning stock option exercises during our last year and options outstanding
at the end of the last year after giving effect to the reclassification,
assuming an offering price of $16.00 per share and a closing date of March 31,
2000.

                    AGGREGATE OPTION EXERCISES IN 1999
                          AND YEAR-END OPTIONS VALUES

<TABLE>
<CAPTION>
                                                           Number of Securities        Value of Unexercised
                                                          Underlying Unexercised      In-The-Money Options At
                         Shares Acquired                Options At Fiscal Year-End        Fiscal Year-End
                           On Exercise   Value Realized (Exercisable/Unexercisable) (Exercisable/Unexercisable)
          Name                 (#)           ($)(2)                 (#)                       ($)(2)
          ----           --------------- -------------- --------------------------- ---------------------------
<S>                      <C>             <C>            <C>                         <C>
Bruce D. McMaster.......        --              --            71,343/60,367(3)                       0/0
                                                                  109,296/0(4)                 126,589/0
Charles D. Dimick.......     10,721(1)       11,304           16,082/12,611(5)             16,956/13,297
                                                                 36,628/974(6)                       0/0
                                                             116,025/18,187(7)                       0/0
Joseph P. Gisch.........        --              --            31,686/26,811(3)                       0/0
                                                                   15,581/0(4)                  18,047/0
John Peters.............      2,910(1)        3,068            5,827/14,571(5)              6,144/15,363
                                                                 12,833/795(6)                       0/0
                                                              31,035/14,830(7)                       0/0
Greg Halvorson..........     12,719(1)       12,719           11,929/38,979(5)             12,578/41,098
                                                                7,063/2,126(6)                       0/0
                                                             131,827/39,672(7)                       0/0
Lee W. Muse, Jr.........        --              --            56,035/47,415(3)                       0/0
                                                                   90,946/0(4)                 105,335/0
</TABLE>

                                       50
<PAGE>

- --------

 (1) Represents shares of common stock purchased at an exercise price of $0.49
     per share.

 (2)  Value is based on the difference between the option exercise price and
      the fair market value as of December 31, 1999. The fair market value of
      the common stock ($1.54 per share) was determined by the board of
      directors.

 (3)  Represents options to purchase shares of common stock at an exercise
      price of $18.86 per share. The options vest in 48 equal monthly
      installments beginning November 28, 1997.

 (4)  Represents options to purchase shares of common stock at an exercise
      price of $2.70 per share. The options to purchase such shares of common
      stock replaced other options to purchase shares of common stock that were
      rolled over in connection with the recapitalization as part of the
      management rollover equity and converted into options to purchase shares
      of our common stock.

 (5) Represents options to purchase shares of common stock at an exercise price
     of $0.49 per share. The options to purchase such shares of common stock
     replaced options to purchase shares of common stock of DCI that were
     rolled over in connection with the DCI merger and converted into options
     to purchase shares of common stock. During 1999, Mr. Dimick agreed to
     permit us to cancel options to purchase 5,257 shares of common stock with
     an exercise price of $0.49, options to purchase 5,351 shares of common
     stock with an exercise price of $14.00 and options to purchase 287 shares
     of common stock with an exercise price of $18.86 which options were
     subsequently granted to another of our employees.

 (6)  Represents options to purchase shares of common stock at an exercise
      price of $18.86 per share. The unvested options vest in 22 equal monthly
      installments beginning January 28, 1999. The options to purchase such
      shares of common stock replaced shares and options to purchase shares of
      common stock of DCI that were rolled over in connection with the DCI
      merger and converted into shares and options to purchase shares of common
      stock.

 (7)  Represents options to purchase shares of common stock at an exercise
      price of $14.00 per share. The options to purchase such shares of common
      stock replaced options to purchase shares of common stock of DCI that
      were rolled over in connection with the DCI merger and converted into
      options to purchase shares of common stock.

Employment Contracts, Termination of Employment and Change of Control
Arrangements

   Mr. McMaster is currently employed as our President and Chief Executive
Officer pursuant to an agreement dated September 1, 1995, as amended, effective
until October 28, 2000. Under this agreement, Mr. McMaster received an annual
base salary of $375,000 in 1997, $425,000 in 1998 and $450,000 in 1999. His
2000 base salary is $475,000. In addition, Mr. McMaster is eligible for an
annual bonus based upon the achievement of EBITDA targets and received an
award, pursuant to the agreement, of 15,398 shares of common stock, on October
28, 1997. Mr. McMaster's employment agreement contains customary
confidentiality provisions and a non-compete clause effective for the duration
of the term of the agreement. In addition, pursuant to an agreement entered
into at the time of our October 1997 recapitalization, Mr. McMaster will be
entitled to receive an additional bonus of $1,088,558 in consideration of his
services prior to October 28, 1997, which will be payable on October 28, 2000
whether or not he is still employed by us.

   Mr. Dimick is currently employed as our Chairman and as President of Dynamic
Details Incorporated, Silicon Valley pursuant to an agreement dated July 23,
1998 which expires in July 2001. Under this agreement, Mr. Dimick received an
annual base salary at an annual rate of $420,000 in 1998, subject to increases
during the remainder of the contract. His 2000 base salary is $475,000. In
addition, Mr. Dimick is eligible for an annual bonus based upon the achievement
of EBITDA targets and received an award, pursuant to the agreement, of 126,529
Series A cash bonus units valued at $0.4848 per unit and 128,783 Series L cash
bonus units valued at $13.9710 per unit, which cash bonus units vest on the
same schedule applicable to the vesting of the options to purchase shares of
common stock granted in connection with the DCI merger and are payable in
accordance with the terms of the cash bonus plan. Mr. Dimick also entered into
a non-compete agreement with us which contains customary confidentiality
provisions and a non-compete clause effective for the duration of the term of
the agreement.

                                       51
<PAGE>


   Mr. Gisch is currently employed as our Chief Financial Officer pursuant to
an agreement dated September 19, 1995, as amended, effective until October 28,
2000. Under this agreement, Mr. Gisch received an annual base salary of
$252,000 in 1997, $265,000 in 1998 and $275,000 in 1999. His 2000 base salary
is $287,500. In addition, Mr. Gisch is eligible for an annual bonus based upon
the achievement of EBITDA targets and received an award, pursuant to the
agreement, of 2,195 shares of common stock on October 28, 1997. Mr. Gisch's
employment agreement contains customary confidentiality provisions. In
addition, pursuant to an agreement entered into at the time of our October 1997
recapitalization, Mr. Gisch will be entitled to receive an additional bonus of
$155,198 in consideration of his services prior to October 28, 1997, which will
be payable on October 28, 2000, whether or not he is still employed by us.

   Mr. Peters is currently employed as a Vice President and as the Senior Vice
President of Sales of Dynamic Details Incorporated, Silicon Valley pursuant to
an agreement dated July 23, 1998 which expires in October 2000. Under this
agreement, Mr. Peters received an annual base salary at an annual rate of
$280,000 in 1998, subject to increases during the remainder of the contract. In
addition, Mr. Peters is eligible for an annual bonus based upon the achievement
of EBITDA targets and received an award, pursuant to the agreement, of 45,064
Series A cash bonus units valued at $0.4848 per unit and 45,866 Series L cash
bonus units valued at $13.9710 per unit, which cash bonus units vest on the
same schedule applicable to the vesting of the options to purchase shares of
common stock granted in connection with the DCI merger and are payable in
accordance with the terms of the cash bonus plan. Mr. Peters also entered into
a non-compete agreement with us which contains customary confidentiality
provisions and a non-compete clause effective for the duration of the term of
the agreement.

   Mr. Halvorson is currently employed as a Vice President and as Senior Vice
President of Operations of Dynamic Details Incorporated, Silicon Valley
pursuant to an agreement dated July 23, 1998 which expires in October 2000.
Under this agreement, Mr. Halvorson received an annual base salary at an annual
rate of $250,000 in 1998, subject to increases during the remainer of the
contract. In addition, Mr. Halvorson is eligible for an annual bonus based upon
achievement of EBITDA targets and received an award, pursuant to the agreement,
of 119,682 Tranche A Series A cash bonus units valued at $0.4848 per unit,
48,817 Tranche B Series A cash bonus units valued at $0.19 per unit, 121,814
Tranche A Series L cash bonus units valued at $13.9710 per unit and 49,687
Tranche B Series L cash bonus units valued at $4.7835 per unit, which cash
bonus units vest on the same schedule applicable to the vesting of the options
to purchase shares of common stock granted in connection with the DCI merger
and are payable in accordance with the terms of the cash bonus plan. Mr.
Halvorson also entered into a non-compete agreement with us which contains
customary confidentiality and a non-compete clause effective for the duration
of the term of the agreement.

   Mr. Muse is currently employed as a Vice President pursuant to an agreement
dated September 1, 1995, as amended, effective until October 28, 2000. Under
this agreement, Mr. Muse received an annual base salary of $300,000 in 1997,
$350,000 in 1998 and $375,000 in 1999. In addition, Mr. Muse is eligible for an
annual bonus based upon the achievement of EBITDA targets and received an
award, pursuant to the agreement, of 12,813 shares of common stock on October
28, 1997. Mr. Muse's employment agreement contains customary confidentiality
provisions and a non-compete clause effective for the duration of the term of
the agreement. In addition, pursuant to an agreement entered into at the time
of our October 1997 recapitalization, Mr. Muse will be entitled to receive an
additional bonus of $905,802 in consideration of his services prior to October
28, 1997, which will be payable on October 28, 2000, whether or not he is still
employed by us.

Stock Plans and Related Transactions

   On October 28, 1997, the board of directors adopted, and our stockholders
approved, our 1997 Details, Inc. Equity Incentive Plan, or the 1997 Plan, which
authorized the granting of stock options and the sale of common stock to our
current or future employees, directors, consultants or advisors. Our board of
directors is authorized to sell or otherwise issue common stock at any time
prior to the termination of the 1997 Plan in such quantity, at such price, on
such terms and subject to such conditions as established by it up to an

                                       52
<PAGE>


aggregate of 762,264 shares of common stock, subject to adjustment upon the
occurrence of certain events to prevent any dilution or expansion of the rights
of participants that might otherwise result from the occurrence of such events.
Currently there are no shares of common stock available for grant under the
1997 Plan.

   In connection with the DCI merger, the board of directors adopted, and our
stockholders approved, the Details Holdings Corp.-Dynamic Circuits 1996 Stock
Option Plan and the Details Holdings Corp.-Dynamic Circuits 1997 Stock Option
Plan (together the "DCI Stock Option Plans"), which authorized the granting of
stock options and the sale of common stock in connection with the DCI merger.
The terms applicable to options issued under the DCI Stock Option Plans are
substantially similar to the terms applicable to the options to purchase shares
of DCI outstanding immediate prior to the DCI acquisition. These terms include
vesting from the date of acquisition through 2002. An optionholder's scheduled
vesting is dependent upon continued employment with us. Upon termination of
employment, any unvested options as of the termination date are forfeited.

   In connection with the DCI merger, we converted each DCI stock option award
into the right to receive a cash payment and an option to purchase shares of
common stock. The options granted bear exercise prices of either $0.49, $14.00
or $18.86. Our board of directors is authorized to sell or otherwise issue
common stock at any time prior to the termination of the applicable DCI Stock
Option Plan in such quantity, at such price, on such terms and subject to such
conditions as established by it up to an aggregate of 1,457,824 common stock,
in the case of the Details Holdings Corp.- Dynamic Circuits 1996 Stock Option
Plan, and 301,305 shares of common stock in the case of the Details Holdings
Corp.-Dynamic Circuits 1997 Stock Option Plan (in each case, subject to
adjustment to prevent any dilution or expansion of the rights of participants
that might otherwise result from the occurrence of specified events). There are
currently 98,054 options to purchase shares of common stock available for grant
under the DCI Stock Option Plans. As of December 31, 1998, the options
outstanding under the DCI Stock Option Plans had weighted average remaining
contractual lives of approximately seven years.

   In 1998, each of Mr. McMaster and Mr. Muse agreed to permit us to cancel
options to purchase 24,652 and 18,165 shares, respectively, of common stock at
an exercise price of $18.86 per share, which options were subsequently granted
by us to another of our other employees. In 1999, Mr. Dimick agreed to permit
us to cancel options to purchase 5,257 shares of common stock at an exercise
price of $0.49 per share, 5,351 shares of common stock at an exercise price of
$14.00 per share and 287 shares of common stock at an exercise price of $18.86
per share, which options were subsequently granted by us to another of our
employees.

 2000 Equity Incentive Plan

   The 2000 Equity Incentive Plan, or the "2000 Plan," is expected to be
adopted by our board of directors and approved by our stockholders prior to the
completion of this offering. As of the date of this prospectus, no awards have
been made under the 2000 Plan. No future grants will be made under existing
plans upon the effectiveness of the 2000 Plan.

   The 2000 Plan provides for the grant of incentive stock options to our
employees (including officers and employee directors) and for the grant of
nonstatutory stock options to our employees, directors and consultants. A
nonstatutory stock option is a stock option that is not intended to qualify as
an incentive stock option under Section 422 of the Internal Revenue Code. The
holder of a nonstatutory stock option generally is taxed on the difference
between the exercise price and the fair market value when exercised. The 2000
Plan also provides for the grant of stock appreciation rights, restricted
stock, unrestricted stock, deferred stock, and securities (other than stock
options) which are convertible into or exchangeable for common stock on such
terms and conditions as our board determines.

                                       53
<PAGE>


   A total of (1) 4,100,000 shares of common stock, (2) any shares returned to
existing plans as a result of termination of options and (3) annual increases
of 1.0% of our outstanding common stock to be added on the date of each annual
meeting of our stockholders commencing in 2001, or such lesser amounts as may
be determined by the board of directors, will be reserved for issuance pursuant
to the 2000 Plan. For purposes of the preceding sentence, the following will
not be considered to have been delivered under the 2000 Plan:

  .  shares remaining under an award that terminates without having been
     exercised in full;

  .  shares subject to an award, where cash is delivered to a participant in
     lieu of such shares;

  .  shares of restricted stock that have been forfeited in accordance with
     the terms of the applicable award; and

  .  shares held back, in satisfaction of the exercise price or tax
     withholding requirements, from shares that would otherwise have been
     delivered pursuant to an award.

   The number of shares of stock delivered under an award shall be determined
net of any previously acquired shares tendered by the participant in payment of
the exercise price or of withholding taxes. The maximum number of incentive
stock options that may be issued pursuant to the 2000 Plan is 6,600,000.

   The administrator of the 2000 Plan has the power to determine the terms of
the options granted, including the exercise price of the option, the number of
shares subject to each option, the exercisability thereof, and the form of
consideration payable upon such exercise. In addition, our board of directors
has the authority to amend, suspend or terminate the 2000 Plan, provided that
no such action may affect any share of common stock previously issued and sold
or any option previously granted under the 2000 Plan. Cash performance grants,
intended to qualify as "performance-based compensation," may be issued under
the plan, subject to shareholder approval as required by Section 162(m) of the
Internal Revenue Code.

   Options granted under the 2000 Plan are generally not transferable by the
optionee, and each option is exercisable during the lifetime of the optionee
and only by such optionee. Options granted under the 2000 Plan must generally
be exercised within 3 months after the end of an optionee's status as an
employee, director or consultant of DDi, or within 12 months after such
optionee's termination by death or disability, but in no event later than the
expiration of the option term.

   The exercise price of all incentive stock options granted under the 2000
Plan must be at least equal to the fair market value of the common stock on the
date of grant. The exercise price of nonstatutory stock options granted under
the 2000 Plan is determined by the administrator, but with respect to
nonstatutory stock options intended to qualify as "performance-based
compensation" within the meaning of Section 162(m) of the Internal Revenue
Code, the exercise price must be at least equal to the fair market value of the
common stock on the date of grant. With respect to any participant who owns
stock possessing more than 10% of the voting power of all classes of our
outstanding capital stock, the exercise price of any incentive stock option
granted must be at least equal to 110% of the fair market value on the grant
date and the term of such incentive stock option must not exceed five years.
The term of all other options granted under the 2000 Plan shall be determined
by the administrator.

   The 2000 Plan provides that in the event of our merger with or into another
corporation, or a sale of substantially all of our assets, each option shall be
assumed or an equivalent option substituted for by the successor corporation.
If the outstanding options are not assumed or substituted for by the successor
corporation, the administrator shall provide for the optionee to have the right
to exercise the option as to all of the optioned stock, including shares as to
which it would not otherwise be exercisable. This may have the effect of
discouraging a potential acquiror from making a tender offer or otherwise
attempting to gain control of us because our employees might have a reduced
incentive to remain with us following a merger or sale. If the administrator
makes an option exercisable in full in the event of a merger or sale of assets,
the administrator shall notify the optionee that the option shall be fully
exercisable for a period of fifteen days from the date of such notice, and the
option will terminate upon the expiration of such period.

                                       54
<PAGE>

 Employee Stock Purchase Plan

   Our Employee Stock Purchase Plan, or ESPP, is expected to be adopted by our
board of directors and approved by our stockholders prior to the completion of
this offering. The ESPP will be established to give eligible employees a
convenient means of purchasing shares of common stock through payroll
deductions at a discounted price. We believe ownership of stock by employees
fosters greater employee interest in our success, growth and development.

   A total of 1,450,000 shares of our common stock will be reserved for
issuance under the ESPP, which is intended to qualify under Section 423 of the
Internal Revenue Code. The ESPP will allow for purchases in a series of
offering periods, each six months in duration, with new offering periods (other
than the initial offering period) commencing on January 1 and July 1 of each
year. The initial offering period is expected to commence on the date of this
offering. The ESPP will be administered by our board of directors or by a
committee appointed by the board.

   Our employees, including officers and employee directors, and the employees
of any majority-owned subsidiary designated by our board of directors, are
eligible to participate in the ESPP if they have completed at least six months
of employment and are employed by us or any such designated subsidiary for at
least 20 hours per week and more than five months per year. The ESPP permits
eligible employees to purchase shares of our common stock through payroll
deductions, which may not exceed 10% of an employee's compensation, at a price
equal to 85% of the lower of the fair market value of our common stock at the
beginning or at the end of each applicable purchase period. In event of
specified changes in capitalization described in the ESPP, the purchase price
may be adjusted during an offering period. Employees may end their
participation in the offering at any time during the offering period, and
participation in the ESPP ends automatically upon termination of employment
with us. Unless terminated earlier by our board of directors, the ESPP will
have a term of ten years.

                                       55
<PAGE>

                           RELATED PARTY TRANSACTIONS

   The following summary of the Stockholders Agreement and the Management
Agreement is a description of the material provisions of those agreements and
is subject to, and qualified in its entirety by reference to, those agreements,
each of which has been previously filed with the Securities and Exchange
Commission.

Stockholders Agreement

   All of our current stockholders and optionholders will be parties to a
stockholders agreement to be dated before the effectiveness of the registration
statement that, among other things, provides for registration rights.

Management Agreement

   A management agreement among Bain Capital Partners V, L.P. ("Bain"), us and
our subsidiaries, DDi Capital Corp. and Dynamic Details, Incorporated, will be
terminated by mutual consent of the parties in connection with this offering,
and we will use some of the proceeds of this offering to pay Bain a fee of
approximately $3.25 million. We paid Bain a fee of $1.1 million in 1999. The
management agreement includes customary indemnification provisions in favor of
Bain. Investment funds associated with Bain are our largest stockholders.

Loans and Payments to Named Executive Officers

   In connection with the exercise of certain options and the purchase of
certain shares of restricted stock in 1997, we accepted as payment from each
named executive officer purchasing such shares a note bearing interest at 5.57%
per annum. Mr. McMaster, Mr. Gisch, Mr. Muse and Mr. Wright had outstanding
loan balances, excluding accrued interest, at December 31, 1999 of
approximately $273,806, $44,844, $214,742, and $73,810, respectively. We have
agreed to permit these executive officers to repay their respective loan
obligations with proceeds received from the sale of stock.

Other Related Party Payments


   Sankaty High Yield Asset Partners, L.P., an affiliate of the Bain Capital
funds, will receive a portion of the net proceeds from this offering from the
redemption of the DDi Intermediate senior discount notes and the repayment of
some of our indebtedness under the Dynamic Details senior credit facility. See
"Use of Proceeds."

   Chase Manhattan Capital, LLC, one of our stockholders, is an affiliate of
The Chase Manhattan Bank, which serves as the administrative agent and
participates as a lender under the Dynamic Details senior credit facility and
is a counterparty to one of our interest rate exchange agreements, under terms
similar to those of the other participants and counterparties. Some of the net
proceeds of this offering will be used to repay a portion of the indebtedness
under the Dynamic Details senior credit facility.

Directors' Relationships with Principal Stockholders

   Eight of our directors are affiliated with our principal stockholders.
Charles D. Dimick and Bruce D. McMaster are executive officers, stockholders
and directors. David Dominik, Edward W. Conard, Stephen G. Pagliuca and
Prescott Ashe are affiliated with the Bain Capital funds. Mark R. Benham is a
partner in Celerity Partners, L.L.C., and Christopher Behrens is a general
partner of Chase Capital Partners, an affiliate of The Chase Manhattan Bank.

Sales to Affiliate of Major Stockholders

   Investment funds associated with Bain Capital, Inc. and Celerity Partners,
L.L.C. are also stockholders of SMTC Corporation, one of our customers. Our
sales to SMTC Corporation, which totaled less than $2.5 million or less than 1%
of our net sales in 1999, are on terms equivalent to those made available to
our other customers.

                                       56
<PAGE>


                          PRINCIPAL STOCKHOLDERS

   The following table sets forth, as of December 31, 1999, information
regarding the beneficial ownership after giving effect to the reclassification,
assuming an offering price of $16.00 per share and a closing date of March 31,
2000. The table sets forth the number of shares beneficially owned, and the
percentage ownership before the offering and after the completion of the
offering and the MCM Electronics acquisition, for:

  .  each person who is known by us to own beneficially more than 5% of our
     outstanding shares of common stock;

  .  each executive officer named in our summary compensation table and each
     director; and

  .  all executive officers and directors as a group.

   The actual number of shares of common stock to be issued to each holder of
Class L common stock in the reclassification is subject to change based on the
initial public offering price and the completion date of this offering. See
"The Reclassification." The percentage ownership may change based on the final
number of shares issued to holders of MCM Electronics shares in consideration
for the acquisition of MCM Electronics. See "Prospectus Summary--Recent
Developments" and "Unaudited Pro Forma Consolidated Financial Data."

   As of December 31, 1999, our outstanding equity securities consisted of
24,750,000 shares of common stock after giving effect to the reclassification,
assuming an offering price of $16.00 per share and a closing date of March 31,
2000.

   Unless otherwise indicated below, to our knowledge, all persons listed below
have sole voting and investment power with respect to their shares of common
stock, except to the extent authority is shared by spouses under applicable
law. Unless otherwise indicated below, each entity or person listed below
maintains a mailing address of c/o DDi Corp., 1220 Simon Circle, Anaheim,
California 92806.

   The number of shares beneficially owned by each stockholder is determined
under rules promulgated by the Securities and Exchange Commission and assumes
the underwriters do not exercise their over-allotment option. The information
is not necessarily indicative of beneficial ownership for any other purpose.
Under these rules, beneficial ownership includes any shares as to which the
individual or entity has sole or shared voting or investment power and any
shares as to which the individual or entity has the right to acquire beneficial
ownership within 60 days after December 31, 1999 through the exercise of any
stock option, warrant or other right. The inclusion in the following table of
those shares, however, does not constitute an admission that the named
stockholder is a direct or indirect beneficial owner.

                                       57
<PAGE>

<TABLE>
<CAPTION>
                                                           Percentage of Shares
                           Shares Beneficially Owned (**)   Beneficially Owned
                          -------------------------------- --------------------
                                                                       After
                                                                     Offering
                                                            Before    and MCM
    Name and Address        Shares    Options     Total    Offering Acquisition
    ----------------      ----------- -------------------- -------- -----------
<S>                       <C>         <C>      <C>         <C>      <C>         <C>
Principal Stockholders:
Bain Capital Funds (1)..   10,174,188   56,978  10,230,986   41.3%     24.7%
 c/o Bain Capital, Inc.
 Two Copley Place
 Boston, Massachusetts
 02116
Celerity Partners,          1,999,008   31,010   2,030,018    8.2       4.9
 L.L.C. (2).............
 11111 Santa Monica
 Boulevard; Suite 1111
 Los Angeles, California
 90025
Chase Manhattan             3,310,012      --    3,310,012   13.4       8.0
 Entities (3)...........
 c/o Chase Manhattan
 Capital, LLC
 380 Madison Avenue
 12th Floor
 New York, New York
 10017
KB Mezzanine Fund II,       1,458,729   35,921   1,494,650    6.0       3.6
 L.P. ..................
 c/o Equinox Investment
 Partners LLC
 19 Olde Kings Highways
 South Darien, CT 06820

Directors and Executive Officers:
Bruce D. McMaster.......    1,112,278  186,126   1,298,404    5.2       3.1
Charles D. Dimick (4)...    1,320,781  170,424   1,491,205    6.0       3.6
Joseph P. Gisch.........      193,357   49,705     243,062    1.0        *
John Peters.............      478,277   51,707     529,984    2.1       1.3
Greg Halvorson..........      117,591  152,830     270,421    1.1        *
Lee W. Muse, Jr. .......      774,058  151,292     925,350    3.7       2.2
Christopher Behrens
 (5)....................    3,021,512      --    3,021,512   12.2       7.3
Edward W. Conard (6)....    2,677,907    8,915   2,686,822   10.9       6.5
David Dominik (6).......    2,677,907    8,915   2,686,822   10.9       6.5
Stephen G. Pagliuca
 (6)....................    2,677,907    8,915   2,686,822   10.9       6.5
Prescott Ashe (7).......    2,677,907    8,915   2,686,822   10.9       6.5
Stephen Zide (7)........    2,677,907    8,915   2,686,822   10.9       6.5
Mark R. Benham (8)......    1,999,008   31,010   2,030,018    8.2       4.9
All Directors and execu-
 tive officers
 as a group (14 per-
 sons) (6)(7)(8)........   11,892,297  850,209  12,742,506   51.4      30.8
</TABLE>
- --------

 *  Indicates beneficial ownership of less than 1% of the issued and
    outstanding common stock.

**  The number of shares of common stock deemed outstanding on December 31,
    1999, after giving effect to the reclassification with respect to a person
    or group includes (a) 24,750,000 shares of common stock outstanding on such
    date and (b) all options that are currently exercisable or will become
    exercisable within 60 days of December 31, 1999 by the person or group in
    question.

(1)  Includes shares of common stock held by Bain Capital Fund V, L.P., ("Fund
     V"); Bain Capital Fund V-B, L.P. ("Fund V-B"); BCIP Associates ("BCIP");
     and BCIP Trust Associates, L.P. ("BCIP Trust" and collectively with Fund
     V, Fund V-B and BCIP, the "Bain Capital Funds"). Does not include shares
     owned by other stockholders that are subject to the stockholders
     agreement. See "Related Party Transactions--Stockholders Agreement."
(2)  Consists of shares owned by Celerity Dynamo, L.L.C., Celerity Liquids,
     L.L.C. and Celerity Details, L.L.C. Celerity Partners, L.L.C. and its
     managing members control each of such entities, which disclaim beneficial
     ownership of any such shares in which it does not have a pecuniary
     interest.

(3)  Consists of shares owned by Chase Manhattan Capital, LLC, Chase Securities
     Inc. and DI Investors, LLC, all of which are affiliates of The Chase
     Manhattan Corporation. Chase Manhattan Capital, LLC is the managing member
     of DI Investors, LLC and owns a majority of the interests therein.
     Accordingly, Chase Manhattan Capital, LLC may be deemed to beneficially
     own shares owned by DI Investors, LLC. Each of Chase Manhattan Capital,
     LLC, DI Investors, LLC and Chase Securities Inc. disclaims beneficial
     ownership of any such shares in which it does not have a pecuniary
     interest.

(4)  Includes 12,975 shares of common stock held by Mr. Dimick's minor child.

                                       58
<PAGE>


(5)  Mr. Behrens is a general partner of Chase Capital Partners, which is a
     non-managing member of Chase Manhattan Capital, LLC and which manages the
     investments of Chase Manhattan Capital, LLC and, accordingly, may be
     deemed to beneficially own shares owned by Chase Manhattan Capital, LLC
     and DI Investors, LLC. Mr. Behrens disclaims beneficial ownership of any
     such shares in which he does not have a pecuniary interest. The address of
     Mr. Behrens is c/o Chase Capital Partners, 380 Madison Avenue, 12th Floor,
     New York, New York 10017.

(6)  The shares of common stock included in the table represent shares held by
     BCIP and BCIP Trust. Messrs. Conard and Pagliuca are each Managing
     Directors of Bain Capital, Inc. and are each general partners of BCIP and
     BCIP Trust and Mr. Dominik is a general partner of BCIP and BCIP Trust and
     accordingly may be deemed to beneficially own shares owned by such funds.
     Each such person disclaims beneficial ownership of any such shares in
     which he does not have a pecuniary interest. The address of Messrs.
     Conard, Dominik and Pagliuca is c/o Bain Capital, Inc., Two Copley Place,
     Boston, Massachusetts 02116.

(7)  The shares of common stock included in the table represent shares held by
     BCIP and BCIP Trust. Mr. Zide is a managing director of Pacific Equity
     Partners and was formerly an associate of Bain Capital, Inc. Mr. Ashe is a
     principal of Bain Capital, Inc. Each such person is a partner of BCIP and
     BCIP Trust and, accordingly, may be deemed to beneficially own shares
     owned by such funds. Each such person disclaims beneficial ownership of
     any such shares in which he does not have a pecuniary interest. The
     address of Mr. Ashe is c/o Bain Capital, Inc., Two Copley Place, Boston,
     Massachusetts 02116.
(8)  Mr. Benham is a Managing Member of Celerity Partners, L.L.C., and controls
     each of Celerity Details, L.L.C., Celerity Liquids, L.L.C. and Celerity
     Dynamo, L.L.C. and, accordingly, may be deemed to beneficially own shares
     owned by Celerity Details, L.L.C., Celerity Liquids, L.L.C. and Celerity
     Dynamo, L.L.C. Mr. Benham disclaims beneficial ownership of any such
     shares in which he does not have a pecuniary interest. The address of Mr.
     Benham is c/o Celerity Partners, 11111 Santa Monica Boulevard, Suite 1111,
     Los Angeles, California 90025.


                                       59
<PAGE>

                          DESCRIPTION OF INDEBTEDNESS

   After giving effect to this offering, we and our subsidiaries will have
outstanding debt under the Dynamic Details senior credit facility, the Dynamic
Details senior subordinated notes and the DDi Capital senior discount notes.

   We own 100% of the capital stock of DDi Intermediate Holdings Corp., which
in turn owns 100% ofthe capital stock of DDi Capital Corp., which in turn owns
100% of the capital stock of Dynamic Details, Incorporated, our primary
operating subsidiary.

Dynamic Details Senior Credit Facility

   Our subsidiary, Dynamic Details, Incorporated, has entered into a credit
agreement, for which The Chase Manhattan Bank is the collateral, co-syndication
and administrative agent and for which Bankers Trust Company is the
documentation and co-syndication agent. The lenders are a syndicate comprised
of various banks, financial institutions or other entities which hold
transferable interests in the Dynamic Details senior credit facility. The
Dynamic Details senior credit facility, as of December 31, 1999 consists of:

  .  Tranche A term facility of up to approximately $102.6 million;

  .  Tranche B term facility of up to $149.1 million; and

  .  a revolving line of credit of up to $45.0 million, including revolving
     credit loans, letters of credit and swing line loans.

We intend to use some of the proceeds of this offering to reduce the
indebtedness under the Dynamic Details senior credit facility, which was $251.7
million as of December 31, 1999.

   The Dynamic Details senior credit facility is jointly and severally
guaranteed by DDi Capital and its subsidiaries and secured by the assets of all
of our subsidiaries, and future domestic subsidiaries of Dynamic Details will
guarantee the senior credit facility and secure that guarantee with their
assets. The senior credit facility requires Dynamic Details to meet financial
ratios and benchmarks and to comply with other restrictive covenants.

   The Tranche A term facility amortizes in quarterly installments from June
1999 until July 2004. The Tranche B term facility amortizes in quarterly
installments from June 1999 until September 2004 at which time the remaining
outstanding loans under the Tranche B term facility becomes repayable in two
equal quarterly installments with a final payment in April 2005. The revolving
line of credit terminates in July 2004.

   Our borrowings under the Dynamic Details senior credit facility bear
interest at varying rates based, at our option, on either LIBOR plus 225 basis
points or the bank rate plus 125 basis points (in the case of Tranche A) and
LIBOR plus 250 basis points or the bank rate plus 150 basis points (in the case
of Tranche B). The overall effective interest rate at December 31, 1999 was
8.90%. Dynamic Details is required to pay to the lenders under the senior
credit facility a commitment on the average unused portion of the revolving
credit facility and a letter of credit fee on each letter of credit
outstanding. It must apply proceeds of sales of debt, equity or material assets
to prepayment on its senior credit facility, subject to some exceptions, and
must also, in some circumstances, pay excess cash flow to the lenders under its
senior credit facility.

   This summary of the material provisions of the Dynamic Details senior credit
facility, is qualified in its entirety by reference to all of its provisions,
which has been filed as an exhibit to the registration statement of which this
prospectus forms a part. See "Additional Information." We will enter into an
amendment to the credit agreement governing the Dynamic Details senior credit
facility prior to the effectiveness of this offering. In connection with the
amendment, we will pay our lenders a fee of 25 basis points on the outstanding
balance of borrowings under the credit agreement. The amendment will permit the
uses of proceeds described herein and will also provide that future prepayments
of the Tranche B term facility will require a premium of up to 2%, declining to
par within two years.

                                       60
<PAGE>

Dynamic Details Senior Subordinated Notes

   The Dynamic Details senior subordinated notes were issued in an aggregate
principal amount of $100,000,000 and will mature on November 15, 2005. The
senior subordinated notes were issued under an indenture dated as of November
18, 1997 between Dynamic Details, Incorporated, as issuer, and State Street
Bank and Trust Company, as trustee, and are senior subordinated unsecured
obligations of Dynamic Details, Incorporated. Cash interest on the senior
subordinated notes accrues at the rate of 10% per annum and is payable semi-
annually in arrears on each May 15 and November 15 of each year.

   On or after November 15, 2001, the Dynamic Details senior subordinated notes
may be redeemed at the option of Dynamic Details, Incorporated, in whole at any
time or in part from time to time, at a redemption price that is greater than
the accreted value of the notes, plus accrued and unpaid interest, if any, to
the redemption date. Additionally, at any time on or prior to November 15,
2000, Dynamic Details, Incorporated may use the net proceeds of one or more
equity offerings to redeem up to 40% of the senior subordinated notes at a
redemption price equal to 110% of the principal amount thereof plus accrued and
unpaid interest, if any, to the redemption date, subject to some restrictions.

   This summary of the material provisions of the Dynamic Details senior
subordinated notes is qualified in its entirety by reference to all of the
provisions of the indenture governing these notes, which has been filed as an
exhibit to the registration statement of which this prospectus forms a part.
See "Additional Information."

DDi Capital Senior Discount Notes

   The DDi Capital senior discount notes were issued in an aggregate principal
amount at maturity of $110,000,000 and will mature on November 15, 2007. The
senior discount notes were issued under an indenture dated as of November 18,
1997 between us, as issuer, and State Street Bank and Trust Company, as
trustee, as supplemented by the supplemental indenture dated as of February 10,
1998 between our subsidiary, DDi Capital Corp., and the trustee. The senior
discount notes are senior unsecured obligations of DDi Capital Corp. The senior
discount notes were issued at a discount to their aggregate principal amount at
maturity and will accrete in value until November 15, 2002 at a rate per annum
equal to 12.5%, compounded semi-annually. Cash interest on the senior discount
notes will not accrue prior to November 15, 2002. Thereafter, interest will
accrue at the rate of 12.5% per annum, payable semi-annually in arrears on each
May 15 and November 15 of each year commencing May 15, 2003 to the holders of
record on the immediately preceding May 1 and November 1, respectively.

   On or after November 15, 2002, the senior discount notes may be redeemed at
the option of DDi Capital, in whole at any time or in part from time to time,
at a redemption price that is greater than the accreted value of the notes,
plus accrued and unpaid interest, if any, to the redemption date. Additionally,
at any time on or prior to November 15, 2000, DDi Capital may use the net
proceeds of one or more of our equity offerings to redeem up to 40% of the
senior discount notes at a redemption price (expressed as a percentage of the
accreted value thereof) equal to 112.5%, subject to some restrictions. We will
use some of the proceeds of this offering to redeem 40% of these notes. See
"Use of Proceeds."

   This summary of the material provisions of the DDi Capital senior discount
notes is qualified in its entirety by reference to all of the provisions of the
indenture governing the senior discount notes, which has been filed as an
exhibit to the registration statement of which this prospectus forms a part.
See "Additional Information."

                                       61
<PAGE>


MCM Electronics Facilities Agreement

   In connection with our acquisition of MCM Electronics, we will assume MCM
Electronics' debt obligations under a facilities agreement dated May 27, 1999
between MCM Electronics and the Governor of the Bank of Scotland, as arranger,
agent, security trustee, term loan bank and working capital bank. This facility
consists of:

  .  Tranche A term loan facility of up to an aggregate principal amount of
     (Pounds)17.25 million;

  .  Tranche B term loan facility of up to an aggregate principal amount of
     (Pounds)2.5 million;

  .  Tranche C term loan facility of up to an aggregate principal amount of
     (Pounds)3.0 million; and

  .  working capital facilities of an aggregate maximum principal amount of
     (Pounds)4.0 million.

   The term loan facilities require MCM Electronics to meet financial ratios
and to comply with other restrictive covenants.

   As of December 31, 1999, an aggregate of (Pounds)18.5 million, or $29.8
million, was outstanding under the facilities.

   The Tranche A term loan facility is repayable in increasing quarterly
installments beginning in June 2000 with the final payment payable in September
2006. The Tranche B term loan facility is repayable in full in June 2007. The
Tranche C term loan facility is repayable in annual installments between March
2001 and March 2006. The working capital facility is available until July 2002.

   Borrowings under the facilities bear interest at varying rates, comprising
LIBOR at the dates of commencement of the relevant quarterly interest period
plus a margin of 200 basis points in the case of Tranche A, 350 basis points in
the case of Tranche B, 200 basis points in the case of Tranche C and 200 basis
points in the case of the working capital facility. The agreement requires MCM
Electronics to make interest hedging arrangements and consequently MCM
Electronics has entered into an interest rate swap agreement covering
approximately 80% of its borrowings under these facilities.

   MCM Electronics is required to pay non-utilization fees on the average
unused portion of each of the facilities.


                                       62
<PAGE>

                          DESCRIPTION OF CAPITAL STOCK

General Matters

   Upon completion of this offering, the total amount of our authorized capital
stock will consist of 75,000,000 shares of common stock and 5,000,000 shares of
one or more series of preferred stock. As of December 31, 1999, we had
outstanding 3,522,183.0 shares of Class A common stock and 396,330.2 shares of
Class L common stock. Prior to the effectiveness of the registration statement,
we will reincorporate in Delaware, and all of the outstanding shares of Class A
common stock and Class L common stock will be reclassified into 24,750,000
shares of a single class of common stock. See "The Reclassification." As of
December 31, 1999, we had 123 stockholders of record with respect to our Class
A common stock and Class L common stock.

   After giving effect to this offering, assuming an offering price of $16.00
per share (the mid-point of the range set forth on the cover page of this
prospectus), a closing date of March 31, 2000 and our acquisition of MCM
Electronics as of December 31, 1999, we will have 41,368,750 shares of common
stock and no shares of preferred stock outstanding. The following summary of
provisions of our capital stock describes all material provisions of, but does
not purport to be complete and is subject to, and qualified in its entirety by,
our Delaware certificate of incorporation and our Delaware by-laws, which are
included as exhibits to the registration statement of which this prospectus
forms a part, and by the provisions of applicable law.

   The Delaware certificate and by-laws contain provisions that are intended to
enhance the likelihood of continuity and stability in the composition of the
board of directors and which may have the effect of delaying, deferring or
preventing a future takeover or change in control of our company unless such
takeover or change in control is approved by our board of directors.

Common Stock

   The issued and outstanding shares of common stock are, and the shares of
common stock to be issued by us in connection with the offering will be,
validly issued, fully paid and nonassessable. Subject to the prior rights of
the holders of any series of preferred stock, the holders of outstanding shares
of common stock are entitled to receive dividends out of assets legally
available therefor at such time and in such amounts as the board of directors
may from time to time determine. Please see "Dividend Policy." The shares of
common stock are not convertible and the holders thereof have no preemptive or
subscription rights to purchase any of our securities. Upon liquidation,
dissolution or winding up of our company, the holders of common stock are
entitled to receive pro rata our assets which are legally available for
distribution, after payment of all debts and other liabilities and subject to
the prior rights of any holders of any series of preferred stock then
outstanding. Each outstanding share of common stock is entitled to one vote on
all matters submitted to a vote of stockholders. There is no cumulative voting.
Except as otherwise required by law or the restated certificate, the holders of
common stock vote together as a single class on all matters submitted to a vote
of stockholders.

   We have applied to have our common stock approved for quotation on The
Nasdaq National Market under the symbol "DDIC."

Preferred Stock

   Our board of directors may, without further action by our stockholders, from
time to time, direct the issuance of shares of preferred stock in a series and
may, at the time of issuance, determine the rights, preferences and limitations
of each series. Satisfaction of any dividend preferences of outstanding shares
of preferred stock would reduce the amount of funds available for the payment
of dividends on shares of common stock. Holders of shares of preferred stock
may be entitled to receive a preference payment in the event of any
liquidation, dissolution or winding-up of our company before any payment is
made to the holders of shares of common stock. The issuance of shares of
preferred stock may render more difficult or tend to discourage a merger,
tender offer or proxy contest, the assumption of control by a holder of a large
block of our securities or the removal of incumbent management. Upon the
affirmative vote of a majority of the total number of directors

                                       63
<PAGE>

then in office, the board of directors, without stockholder approval, may issue
shares of preferred stock with voting and conversion rights which could
adversely affect the holders of shares of common stock.

   There are no shares of preferred stock outstanding, and we have no current
intention to issue any of our unissued, authorized shares of preferred stock.
However, the issuance of any shares of preferred stock in the future could
adversely affect the rights of the holders of common stock.

Registration Rights

   As a result of the stockholders agreement to be dated prior to the
effectiveness of the registration statement between us and some of our
stockholders, some of our stockholders will be entitled to rights with respect
to the registration of some or all of their shares of common stock under the
Securities Act as described below.

   Bain Capital Demand Registration Rights. At any time after 180 days
following this offering until five years from the date of this offering, the
holders of at least 25% of the aggregate number of shares of common stock held
by Bain Capital funds and their affiliates can request that we register all or
a portion of their shares. We will be required to file registration statements
in response to their demand registration rights. We may postpone the filing of
a registration statement for up to 60 days once in a 12-month period if we
determine that the filing would be seriously detrimental to us and our
stockholders.

   Other Demand Registration Rights. At any time after 360 days following this
offering until five years from the date of this offering, DI Investors, LLC, or
any of its affiliates that hold at least 50% of the shares of common stock
originally issued to DI Investors, LLC, can request that we register all or a
portion of their shares. We will only be required to file two registration
statements in response to their demand registration rights. We will not be
required to file a registration in response to their demand registration rights
within 180 days following the effective date of any registration statement made
by us for our own account. We may postpone the filing of a registration
statement for up to 60 days once in a 12-month period if we determine that the
filing would be seriously detrimental to us and our stockholders. Additionally,
between the date that is 180 days after this offering and the date that is one
year after this offering, some of the former shareholders of MCM Electronics
may demand to register up to one-half of their shares of our common stock in a
non-underwritten offering.

   Piggyback Registration Rights. If we register any securities for public
sale, some of our executive officers and other holders of shares of our common
stock will have the right to include their shares of common stock in the
registration statement. This right will be triggered by the sale of common
stock by the Bain Capital funds in this offering if the underwriters exercise
their over-allotment option. This right does not apply to a registration
statement relating to any of our employee benefit plans or a corporate
reorganization. The managing underwriter of any underwritten offering will have
the right to limit the number of shares registered by these holders due to
marketing reasons.

   We will pay all expenses incurred in connection with the registrations
described above, except for underwriters' and brokers' discounts and
commissions, which will be paid by the selling stockholders.

Other Provisions of the Delaware Certificate of Incorporation and By-laws

   Our Delaware certificate of incorporation provides for the board to be
divided into three classes, as nearly equal in number as possible, serving
staggered terms. Approximately one-third of the board will be elected each
year. See "Management--Board Composition." Under the Delaware General
Corporation Law, directors serving on a classified board can only be removed
for cause. The provision for a classified board could prevent a party who
acquires control of a majority of the outstanding voting stock from obtaining
control of the board until the second annual stockholders meeting following the
date the acquiror obtains the controlling stock

                                       64
<PAGE>

interest. The classified board provision could have the effect of discouraging
a potential acquiror from making a tender offer or otherwise attempting to
obtain control of us and could increase the likelihood that incumbent directors
will retain their positions.

   Our Delaware certificate of incorporation provides that stockholder action
can be taken only at an annual or special meeting of stockholders and cannot be
taken by written consent in lieu of a meeting. The Delaware certificate and the
by-laws provide that, except as otherwise required by law, special meetings of
the stockholders can only be called pursuant to a resolution adopted by a
majority of the board of directors or by our chief executive officer.
Stockholders will not be permitted to call a special meeting or to require the
board to call a special meeting.

   The by-laws establish an advance notice procedure for stockholder proposals
to be brought before an annual meeting of our stockholders, including proposed
nominations of persons for election to the board. Stockholders at an annual
meeting may only consider proposals or nominations specified in the notice of
meeting or brought before the meeting by or at the direction of the board or by
a stockholder who was a stockholder of record on the record date for the
meeting, who is entitled to vote at the meeting and who has given to our
secretary timely written notice, in proper form, of such stockholder's
intention to bring that business before the meeting. Although the by-laws do
not give the board the power to approve or disapprove stockholder nominations
of candidates or proposals regarding other business to be conducted at a
special or annual meeting, the by-laws may have the effect of precluding the
conduct of business at a meeting if the proper procedures are not followed or
may discourage or defer a potential acquiror from conducting a solicitation of
proxies to elect its own slate of directors or otherwise attempting to obtain
control of us.

   The Delaware certificate and by-laws provide that the affirmative vote of
holders of at least 75% of the total votes eligible to be cast in the election
of directors is required to amend, alter, change or repeal some of their
provisions, unless such amendment or change has been approved by a majority of
those directors who are not affiliated or associated with any person or entity
holding 10% or more of the voting power of our outstanding capital stock other
than those directors who are affiliated or associated with the Bain Capital
funds. This requirement of a super-majority vote to approve amendments to the
Delaware certificate and by-laws could enable a minority of our stockholders to
exercise veto power over any such amendments.

Provisions of Delaware Law Governing Business Combinations

   Following the consummation of this offering, we will be subject to the
"business combination" provisions of the Delaware General Corporation Law. In
general such provisions prohibit a publicly held Delaware corporation from
engaging in various "business combination" transactions with any "intereested
stockholder" for a period of three years after the date of the transaction in
which the person became an "interested stockholder" unless:

  .  the transaction is approved by the board of directors prior to the date
     the "interested stockholder" obtained such status;

  .  upon consummation of the transaction which resulted in the stockholder
     becoming an "interested stockholder," the "interested stockholder" owned
     at least 85% of the voting stock of the corporation outstanding at the
     time the transaction commenced, excluding for purposes of determining
     the number of shares outstanding those shares owned by (a) persons who
     are directors and also officers and (b) employee stock plans in which
     employee participants do not have the right to determine confidentially
     whether shares held subject to the plan will be tendered in a tender or
     exchange offer; or

  .  on or subsequent to such date the "business combination" is approved by
     the board of directors and authorized at an annual or special meeting of
     stockholders by the affirmative vote of at least 66 2/3% of the
     outstanding voting stock which is not owned by the "interested
     stockholder."

                                       65
<PAGE>


   A "business combination" is defined to include mergers, asset sales and
other transactions resulting in financial benefit to a stockholder. In general,
an "interested stockholder" is a person who, together with affiliates or
associates, owns 15% or more of a corporation's voting stock or within three
years did own 15% or more of a corporation's voting stock. However, our
Certificate of Incorporation provides that a stockholder affiliated or
associated with the Bain Capital funds will not be considered an "interested
stockholder," notwithstanding that stockholder's percentage ownership of our
voting stock. The statute could prohibit or delay mergers or other takeover or
change in control attempts with respect to us and, accordingly, may discourage
attempts to acquire us.

Limitations on Liability and Indemnification of Officers and Directors

   Our Delaware certificate of incorporation limits the liability of directors
to the fullest extent permitted by the Delaware General Corporation Law. In
addition, our Delaware certificate of incorporation provides that we will
indemnify our directors and officers to the fullest extent permitted by such
law. We expect to enter into indemnification agreements with our current
directors and executive officers prior to the completion of the offering and
expect to enter into a similar agreement with any new directors or executive
officers.

Transfer Agent and Registrar

   The transfer agent and registrar for our common stock is ChaseMellon
Shareholder Services, L.L.C.

                        SHARES ELIGIBLE FOR FUTURE SALE

   The sale of a substantial amount of our common stock in the public market
after this offering could adversely affect the prevailing market price of our
common stock. Furthermore, because no shares will be available for sale shortly
after this offering due to the contractual and legal restrictions on resale
described below, the sale of a substantial amount of common stock in the public
market after these restrictions lapse could adversely affect the prevailing
market price of our common stock and our ability to raise equity capital in the
future.

   Upon completion of this offering and our acquisition of MCM Electronics, we
expect to have outstanding an aggregate of 41,368,750 shares of our common
stock, assuming no exercise of the underwriters' over-allotment option and no
exercise of outstanding options. Of these shares, all of the shares sold in
this offering will be freely tradable without restriction or further
registration under the Securities Act, unless the shares are purchased by
"affiliates" as that term is defined in Rule 144 under the Securities Act. Any
shares purchased by an affiliate may not be resold except pursuant to an
effective registration statement or an applicable exemption from registration,
including an exemption under Rule 144 of the Securities Act. The remaining
shares of common stock held by existing stockholders are "restricted
securities" as that term is defined in Rule 144 under the Securities Act. These
restricted securities may be sold in the public market only if they are
registered or if they qualify for an exemption from registration under Rule 144
or Rule 701 under the Securities Act. These rules are summarized below.

   Upon the expiration of the lock-up agreements described below and subject to
the provisions of Rule 144 and Rule 701, restricted shares totaling 24,176,755
will be available for sale in the public market 180 days after the date of this
prospectus. The sale of these restricted securities is subject, in the case of
shares held by affiliates, to the volume restrictions contained in those rules.

Lock-up Agreements

   We, our directors and executive officers and some of our stockholders, who
own in the aggregate    shares of our common stock, have entered into lock-up
agreements with the underwriters. Under those agreements, neither we nor any of
our directors or executive officers nor any of those stockholders may dispose
of or hedge any shares of common stock or securities convertible into or
exchangeable or exercisable for shares of common stock. These restrictions will
be in effect for a period of 180 days after the date of this prospectus.

                                       66
<PAGE>

At any time and without notice, Credit Suisse First Boston Corporation may, in
its sole discretion, release all or some of the securities from these lock-up
agreements. Transfers or dispositions can be made sooner, provided the
transferee becomes bound to the terms of the lockup:

  .  with the prior written consent of Credit Suisse First Boston
     Corporation;

  .  as a bona fide gift;

  .  to a family member or affiliate; or

  .  to any trust.

Rule 144

   In general, under Rule 144 as currently in effect, beginning 90 days after
the date of this prospectus, a person who has beneficially owned shares of our
common stock for at least one year from the later of the date those shares of
common stock were acquired from us or from an affiliate of ours would be
entitled to sell within any three-month period a number of shares that does not
exceed the greater of:

  .  one percent of the number of shares of common stock then outstanding,
     which will equal approximately 413,687 shares of common stock
     immediately after this offering and our acquisition of MCM Electronics;
     or

  .  the average weekly trading volume of the common stock on The Nasdaq
     National Market during the four calendar weeks preceding the filing of a
     notice on Form 144 with respect to the sale of any shares of common
     stock.

   The sales of any shares of common stock under Rule 144 are also subject to
manner of sale provisions and notice requirements and to the availability of
current public information about us.

Rule 144(k)

   Under Rule 144(k), a person who is not one of our affiliates at any time
during the three months preceding a sale, and who has beneficially owned the
shares proposed to be sold for at least two years from the later of the date
such shares of common stock were acquired from us or from an affiliate of ours,
including the holding period of any prior owner other than an affiliate, is
entitled to sell those shares without complying with the manner of sale, public
information, volume limitation or notice provisions of Rule 144. Therefore,
unless otherwise restricted pursuant to the lock-up agreements or otherwise,
those shares may be sold immediately upon the completion of this offering.

Rule 701

   In general, under Rule 701 of the Securities Act as currently in effect,
each of our employees, consultants or advisors who purchased shares from us in
connection with a compensatory stock plan or other written agreement is
eligible to resell those shares 90 days after the effective date of this
offering in reliance on Rule 144, but without compliance with some of the
restrictions, including the holding period, contained in Rule 144.

   No precise prediction can be made as to the effect, if any, that market
sales of shares or the availability of shares for sale will have on the market
price of our common stock prevailing from time to time. We are unable to
estimate the number of our shares that may be sold in the public market
pursuant to Rule 144 or Rule 701 because this will depend on the market price
of our common stock, the personal circumstances of the sellers and other
factors. Nevertheless, sales of significant amounts of our common stock in the
public market could adversely affect the market price of our common stock.

Stock Plans

   We intend to file a registration statement under the Securities Act covering
5,648,054 shares of common stock both reserved for issuance under our 2000
Equity Incentive Plan, our Employee Stock Purchase Plan and pursuant to all
previous option grants. This registration statement is expected to be filed as
soon as practicable after the closing date of this offering.

                                       67
<PAGE>


   Currently, there are no options to purchase shares outstanding under our
2000 Equity Incentive Plan. All of these shares will be eligible for sale in
the public market from time to time, subject to vesting provisions, Rule 144
volume limitations applicable to our affiliates and, in the case of some of the
options, the expiration of lock-up agreements.

Registration Rights under Stockholders Agreement

   Following this offering, some of our stockholders will, under some
circumstances, have the right to require us to register their shares for future
sale. See "Description of Capital Stock--Registration Rights."

                                       68
<PAGE>

                                  UNDERWRITING

   Under the terms and subject to the conditions contained in an underwriting
agreement dated      , 2000, we have agreed to sell to the underwriters named
below, for whom Credit Suisse First Boston Corporation is acting as
representative, the following respective numbers of shares of common stock:

<TABLE>
<CAPTION>
                                                                        Number
       Underwriter                                                    of Shares
       -----------                                                    ----------
<S>                                                                   <C>
Credit Suisse First Boston Corporation...............................
FleetBoston Robertson Stephens Inc...................................
Chase Securities Inc.................................................
Lehman Brothers Inc..................................................
                                                                      ----------

  Total.............................................................. 14,687,500
                                                                      ==========
</TABLE>

   The underwriting agreement provides that the underwriters are obligated to
purchase all the shares of common stock in the offering if any are purchased,
other than those shares covered by the over-allotment option described below.
The underwriting agreement also provides that if an underwriter defaults the
purchase commitments of non-defaulting underwriters may be increased or the
offering of common stock may be terminated.

   We have granted to the underwriters a 30-day option to purchase on a pro
rata basis up to 2,203,125 additional shares at the initial public offering
price less the underwriting discounts and commissions. The option may be
exercised only to cover any over-allotment of common stock.

   The underwriters propose to offer the shares of common stock initially at
the public offering price on the cover page of this prospectus and to selling
group members at that price less a concession of $  per share. The underwriters
and selling group members may allow a discount of $  per share on sales to
other broker/dealers. After the initial public offering, the public offering
price and concession and discount to broker/dealers may be changed by the
representatives.

   The following table summarizes the compensation and estimated expenses we
will pay.

<TABLE>
<CAPTION>
                                    Per Share                       Total
                          ----------------------------- -----------------------------
                             Without          With         Without          With
                          Over-allotment Over-allotment Over-allotment Over-allotment
                          -------------- -------------- -------------- --------------
<S>                       <C>            <C>            <C>            <C>
Underwriting discounts
 and commissions paid by
 us.....................       $              $              $              $
Expenses payable by us..       $              $              $              $
</TABLE>

   The underwriters have informed us that they do not expect discretionary
sales to exceed 5% of the shares of common stock being offered.

   Chase Securities Inc., one of the underwriters, may be deemed to be our
affiliate. The offering therefore is being conducted in accordance with the
applicable provisions of Rule 2720 of the National Association of Securities
Dealers, Inc. Conduct Rules. Rule 2720 requires that the initial public
offering price of the shares of common stock not be higher than that
recommended by a "qualified independent underwriter" meeting standards set
forth in the rule. Accordingly, Credit Suisse First Boston Corporation is
assuming the responsibilities of acting as the qualified independent
underwriter in pricing the offering and conducting due diligence. The initial
public offering price of the shares of common stock is no higher than the price
recommended by Credit Suisse First Boston Corporation.

                                       69
<PAGE>

   We have agreed that we will not offer, sell, contract to sell, pledge or
otherwise dispose of, directly or indirectly, or file with the Securities and
Exchange Commission a registration statement under the Securities Act of 1933
relating to, any shares of our common stock or securities convertible into or
exchangeable or exercisable for any shares of our common stock, or publicly
disclose the intention to make any such offer, sale, pledge, disposition or
filing, without the prior written consent of Credit Suisse First Boston
Corporation for a period of 180 days after the date of this prospectus, except
issuances pursuant to the exercise of employee stock options outstanding on the
date hereof.

   Our officers and directors and the holders of substantially all of our
common stock have agreed that they will not offer, sell, contract to sell,
pledge or otherwise dispose of, directly or indirectly, any shares of our
common stock or securities convertible into or exchangeable or exercisable for
any shares of our common stock, enter into a transaction which would have the
same effect, or enter into any swap, hedge or other arrangement that transfers,
in whole or in part, any of the economic consequences of ownership of our
common stock, whether any such aforementioned transaction is to be settled by
delivery of our common stock or such other securities, in cash or otherwise, or
publicly disclose the intention to make any such offer, sale, pledge or
disposition, or to enter into any transaction, swap, hedge or other
arrangement, without, in each case, the prior written consent of Credit Suisse
First Boston Corporation for a period of 180 days after the date of this
prospectus.

   The underwriters have reserved for sale, at the initial public offering
price up to 734,375 shares of the common stock being offered by this prospectus
for employees, directors and other persons associated with us who have
expressed an interest in purchasing common stock in the offering. The number of
shares available for sale to the general public in the offering will be reduced
to the extent these persons purchase these reserved shares. Any reserved shares
not so purchased will be offered by the underwriters to the general public on
the same terms as the other shares.

   We have agreed to indemnify the underwriters against liabilities under the
Securities Act, or contribute to payments which the underwriters may be
required to make in that respect.

   We have applied to list the shares of common stock on The Nasdaq Stock
Market's National Market under the symbol "DDIC."

   In connection with the recapitalization, affiliates of Chase Securities Inc.
that, in the aggregate, hold approximately 12% of our securities prior to the
offering and Chase Securities Inc. were paid fees aggregating approximately $16
million and received common stock warrants valued at approximately
$3.4 million. Pursuant to the terms of our stockholders agreement, an affiliate
of Chase Securities Inc. that holds some of our securities has the right to
designate one of the members of our board of directors. Accordingly,
Christopher Behrens, a general partner of Chase Capital Partners, has been
elected to and is a member of our board of directors.

   Also, The Chase Manhattan Bank, an affiliate of Chase Securities Inc., is a
lender and the agent for the other lending banks under the Dynamic Details
senior credit facility, and is a counterparty to one of our interest rate
exchange agreements. In its role as collateral, co-syndication and
administrative agent with regard to the establishment of the senior credit
facility, The Chase Manhattan Bank received $2.4 million in fees. Further,
Chase Securities Inc. acted as the initial purchaser (underwriter) for the sale
of the Dynamic Details senior subordinated notes and the DDi Capital senior
discount notes.

   We intend to use a portion of the net proceeds from the sale of common stock
to repay indebtedness owed by us to The Chase Manhattan Bank, an affiliate of
Chase Securities Inc., and Fleet Bank and BankBoston, affiliates of FleetBoston
Robertson Stephens Inc.

   We are currently in material compliance with the terms of our Dynamic
Details senior credit facility. The decision of Chase Securities Inc. to
participate in the offering was made independent of its affiliates that hold
approximately 12% of our securities and of The Chase Manhattan Bank. The
decision of FleetBoston

                                       70
<PAGE>


Robertson Stephens Inc. to participate in the offering was made independent of
its affiliates, Fleet Bank and BankBoston. These affiliates had no involvement
in determining whether or when to distribute our common stock under this
offering or the terms of this offering. Chase Securities Inc. and FleetBoston
Robertson Stephens Inc. will not receive, exclusive of their affiliates that
will receive proceeds from this offering as described herein, any benefit from
this offering other than their portion of the underwriting commissions as paid
by us.

   Prior to this offering, there was no established public trading market for
the common stock. The initial public offering price for the common stock will
be determined by negotiation between Credit Suisse First Boston Corporation and
us. The primary factors to be considered in determining the initial public
offering price include:

  .  the history of and the prospects of the industry in which we compete;

  .  the ability of our management;

  .  our past and present operations;

  .  our prospects for future earnings;

  .  the general condition of the securities markets at the time of this
     offering; and

  .  the recent market prices of securities of generally comparable
     companies.

   Credit Suisse First Boston Corporation may engage in over-allotment,
stabilizing transactions, syndicate covering transactions, and penalty bids in
accordance with Regulation M under the Securities Exchange Act of 1934.

  .  Over-allotment involves syndicate sales in excess of the offering size,
     which creates a syndicate short position.

  .  Stabilizing transactions permit bids to purchase the underlying security
     so long as the stabilizing bids do not exceed a specified maximum.

  .  Syndicate covering transactions involve purchases of the common stock in
     the open market after the distribution has been completed in order to
     cover syndicate short positions.

  .  Penalty bids permit the representatives to reclaim a selling concession
     from a syndicate member when the common stock originally sold by the
     syndicate member is purchased in a stabilizing or syndicate covering
     transaction to cover syndicate short positions.

   These stabilizing transactions, syndicate covering transactions and penalty
bids may cause the price of the common stock to be higher than it would
otherwise be in the absence of these transactions. These transactions may be
effected on The Nasdaq National Market, subject to official notice of issuance,
or otherwise and, if commenced, may be discontinued at any time.

   A prospectus in electronic format may be made available on web sites
maintained by one or more of the underwriters participating in this offering.
The representatives may agree to allocate a number of shares to underwriters
for sale to their online brokerage account holders. Internet distributions will
be allocated by the representatives of the underwriters on the same basis as
other allocations.

   Other than the prospectus in electronic format, the information contained on
any underwriter's web site and any information contained on any other web site
maintained by an underwriter is not part of this prospectus or the registration
statement of which this prospectus forms a part, has not been approved or
endorsed by us or any underwriter in its capacity as an underwriter, and should
not be relied upon by investors.

                                       71
<PAGE>


                       NOTICE TO CANADIAN RESIDENTS

Resale Restrictions

   The distribution of the common stock in Canada is being made only on a
private placement basis exempt from the requirement that we prepare and file a
prospectus with the securities regulatory authorities in each province where
trades of common stock are effected. Accordingly, any resale of the common
stock in Canada must be made in accordance with applicable securities laws
which will vary depending on the relevant jurisdiction, and which may require
resales to be made in accordance with available statutory exemptions or
pursuant to a discretionary exemption granted by the applicable Canadian
securities regulatory authority. Purchasers are advised to seek legal advice
prior to any resale of the common stock.

Representations of Purchasers

   Each purchaser of common stock in Canada who receives a purchase
confirmation will be deemed to represent to us and the dealer from whom such
purchase confirmation is received that (i) such purchaser is entitled under
applicable provincial securities laws to purchase such common stock without the
benefit of a prospectus qualified under such securities laws, (ii) where
required by law, that such purchaser is purchasing as principal and not as
agent, and (iii) such purchaser has reviewed the text above under "Resale
Restrictions."

Rights of Action (Ontario Purchasers)

   The securities being offered are those of a foreign issuer and Ontario
purchasers will not receive the contractual right of action prescribed by
Ontario securities law. As a result, Ontario purchasers must rely on other
remedies that may be available, including common law rights of action for
damages or rescission or rights of action under the civil liability provisions
of the U.S. federal securities laws.

Enforcement of Legal Rights

   All of the issuer's directors and officers as well as the experts named
herein may be located outside of Canada and, as a result, it may not be
possible for Canadian purchasers to effect service of process within Canada
upon the issuer or such persons. All or a substantial portion of the assets of
the issuer and such persons may be located outside of Canada and, as a result,
it may not be possible to satisfy a judgment against the issuer or such persons
in Canada or to enforce a judgment obtained in Canadian courts against such
issuer or persons outside of Canada.

Notice to British Columbia Residents

   A purchaser of common stock to whom the Securities Act (British Columbia)
applies is advised that such purchaser is required to file with the British
Columbia Securities Commission a report within ten days of the sale of any
common stock acquired by such purchaser pursuant to this offering. Such report
must be in the form attached to British Columbia Securities Commission Blanket
Order BOR #95/17, a copy of which may be obtained from us. Only one such report
must be filed in respect of common stock acquired on the same date and under
the same prospectus exemption.

Taxation and Eligibility for Investment

   Canadian purchasers of common stock should consult their own legal and tax
advisers with respect to the tax consequences of an investment in the common
stock in their particular circumstances and with respect to the eligibility of
the common stock for investment by the purchaser under relevant Canadian
legislation.

                                       72
<PAGE>

                                 LEGAL MATTERS

   The validity of the shares of common stock to be issued in this offering
will be passed upon for us by Ropes & Gray, Boston, Massachusetts. Some
partners of Ropes & Gray are members in RGIP LLC, which owned 65,752 shares of
common stock as of December 31, 1999. RGIP LLC is also an investor in the Bain
Capital funds. Legal matters in connection with this offering will be passed
upon for the underwriters by Skadden, Arps, Slate, Meagher & Flom LLP, New
York, New York. Some partners of Skadden, Arps, Slate, Meagher & Flom LLP,
through their investment in Project Capital 1995 LLC, have a limited
partnership interest in Bain Capital Fund V, L.P. Such partners do not have the
power to vote or dispose of the shares owned by such fund. Ropes & Gray has,
from time to time, represented, and may continue to represent, some of the
underwriters in connection with various legal matters and the Bain Capital
funds and some of their affiliates, including us, in connection with various
legal matters.

                                    EXPERTS

   The consolidated financial statements as of December 31, 1999 and 1998 and
for each of the three years in the period ended December 31, 1999 included in
this prospectus have been so included in reliance on the report of
PricewaterhouseCoopers LLP, independent accountants, given on the authority of
said firm as experts in auditing and accounting.

   The consolidated financial statements of Dynamic Circuits, Inc., for the
year ended December 31, 1997 included in this prospectus have been so included
in reliance on the report of PricewaterhouseCoopers LLP, independent
accountants, given on the authority of said firm as experts in auditing and
accounting.

   The consolidated financial statements of Symonds Limited as of March 31,
1999 and for the year then ended included in this prospectus have been so
included in reliance on the report of KPMG Audit Plc, independent accountants,
appearing elsewhere in this prospectus, and upon the authority of said firm as
experts in auditing and accounting.

                             ADDITIONAL INFORMATION

   We have filed with the Securities and Exchange Commission a registration
statement on Form S-1, including exhibits and schedules, under the Securities
Act with respect to the common stock to be sold in this offering. With respect
to each contract, agreement or other document filed as an exhibit to the
registration statement, we refer you to the exhibit for a more complete
description of the matter involved, and each statement in this prospectus shall
be deemed qualified in its entirety by this reference.

   You may read and copy all or any portion of the registration statement or
any reports, statements or other information in the files at the public
reference facilities of the SEC at Room 1024, Judiciary Plaza, 450 Fifth
Street, N.W., Washington, D.C., 20549 and at the regional offices of the SEC
located at Seven World Trade Center, 13th Floor, New York, New York 10048 and
500 West Madison Street, Suite 1400, Chicago, Illinois 60661. You can request
copies of these documents upon payment of a duplicating fee by writing to the
SEC. You may call the SEC at 1-800-SEC-0330 for further information on the
operation of its public reference rooms. Our filings, including the
registration statement, will also be available to you on the Internet site
maintained by the SEC at http://www.sec.gov.

   Our subsidiaries DDi Capital Corp. and Dynamic Details, Incorporated have,
and we will, file annual, quarterly and current reports and other information
with the SEC. You can request copies of these documents, for a copying fee, by
writing to the SEC. We intend to furnish our stockholders with annual reports
containing financial statements audited by our independent accountants.

                                       73
<PAGE>

                                   DDi CORP.

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                          Page
                                                                          ----
<S>                                                                       <C>
DDi Corp:
Report of Independent Accountants........................................ F-2
Consolidated Balance Sheets as of December 31, 1999 and 1998 ............ F-3
Consolidated Statements of Operations for the Years Ended December 31,
 1999, 1998 and 1997..................................................... F-4
Consolidated Statements of Stockholders' Deficit for the Years Ended
 December 31, 1999, 1998 and 1997........................................ F-5
Consolidated Statements of Cash Flows for the Years Ended December 31,
 1999, 1998 and 1997..................................................... F-6
Notes to Consolidated Financial Statements............................... F-7

Dynamic Circuits Inc.:
Report of Independent Accountants........................................ F-32
Consolidated Statements of Income for the Year Ended December 31, 1997
 and for the Six Months Ended June 30, 1998 and 1997 (unaudited)......... F-33
Consolidated Statements of Shareholders' Deficit for the Year Ended
 December 31, 1997 and the Six Months Ended June 30, 1998 (unaudited).... F-34
Consolidated Statements of Cash Flows for the Year Ended December 31,
 1997 and the Six Months Ended June 30, 1998 and 1997 (unaudited)........ F-35
Notes to Consolidated Financial Statements............................... F-36
Symonds Limited/MCM Electronics Limited:
Report of Independent Public Accountants................................. F-46
Consolidated profit and loss accounts.................................... F-47
Reconciliation of movements in consolidated shareholders' funds.......... F-48
Consolidated balance sheets.............................................. F-49
Consolidated cash flow statements........................................ F-50
Accounting policies...................................................... F-51
Notes to the financial statements........................................ F-54
</TABLE>

                                      F-1
<PAGE>

                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors
DDi Corp.

   In our opinion, the accompanying consolidated balance sheets and the related
consolidated statements of operations, stockholders' deficit and cash flows
present fairly, in all material respects, the financial position of DDi Corp.
("Holdings") and its subsidiaries (collectively, the "Company") at December 31,
1999 and 1998, and the results of their operations, changes in stockholders'
deficit and their cash flows for each of the three years in the period ended
December 31, 1999, in conformity with accounting principles generally accepted
in the United States. These financial statements are the responsibility of the
Company's management; our responsibility is to express an opinion on these
financial statements based on our audits. We conducted our audits of these
statements in accordance with auditing standards generally accepted in the
United States which require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements, assessing
the accounting principles used and significant estimates made by management,
and evaluating the overall financial statement presentation. We believe that
our audits provide a reasonable basis for the opinion expressed above.

                                          /s/ PricewaterhouseCoopers LLP
                                          PricewaterhouseCoopers LLP

Costa Mesa, California
February 14, 2000

                                      F-2
<PAGE>

                                   DDi CORP.

                          CONSOLIDATED BALANCE SHEETS
               (In thousands, except share and per share amounts)

<TABLE>
<CAPTION>
                                                                  Pro Forma
                                           December 31,          As Adjusted
                                        --------------------  Equity (unaudited)
                                          1998       1999          (Note 2)
                                        ---------  ---------  ------------------
                ASSETS

<S>                                     <C>        <C>        <C>
Current assets:
  Cash and cash equivalents...........  $   2,109  $     648
  Accounts receivable, net............     34,764     42,774
  Income tax receivable...............      3,793        --
  Inventories.........................     12,615     20,209
  Prepaid expenses and other..........      3,110      2,499
  Deferred tax asset..................      4,816      5,215
                                        ---------  ---------
    Total current assets..............     61,207     71,345
                                        ---------  ---------
Property, plant and equipment, net....     61,018     63,209
Debt issue costs, net.................     15,929     13,833
Goodwill and other intangibles, net...    226,286    205,462
Other.................................        566        486
                                        ---------  ---------
                                        $ 365,006  $354,335
                                        =========  =========
     LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
Current liabilities:
  Current maturities of long-term debt
   and capital lease obligations......  $   4,390  $   7,035
  Current portion of deferred interest
   rate swap income...................        --       1,458
  Current maturities of deferred notes
   payable............................      2,788      2,514
  Revolving credit facility...........      7,000        --
  Accounts payable....................     14,612     18,055
  Accrued expenses ...................     17,151     22,311
  Income tax payable..................        --         894
                                        ---------  ---------
    Total current liabilities.........     45,941     52,267
                                        ---------  ---------
Long-term debt and capital lease obli-
 gations..............................    462,498    469,703
Deferred interest rate swap income....        --       3,881
Deferred notes payable................      3,743      1,448
Deferred tax liability................     21,913     13,420
Other.................................        686        731
                                        ---------  ---------
    Total liabilities.................    534,781    541,450
                                        ---------  ---------
Commitments and contingencies (Note
 13)

Stockholders' equity (deficit):
  Class L common stock, no par value,
   cumulative yield of 12% per annum
   compounded quarterly, liquidation
   preference of $159,024 and $179,996
   at December 31, 1998 and 1999,
   respectively. 475,000 shares
   authorized, 396,153 and 396,330
   shares issued and outstanding at
   December 31, 1998 and 1999,
   respectively, no shares authorized,
   issued or outstanding on a pro
   forma basis........................    147,157    147,216      $     --
  Class A common stock, no par value,
   5,175,000 shares authorized,
   3,481,329 and 3,522,183 shares
   issued and outstanding at December
   31, 1998 and 1999, respectively, no
   shares authorized, issued or
   outstanding on a pro forma basis...     15,637     15,689            --
  Common stock, $0.01 par value,
   75,000,000 shares authorized,
   41,368,750 shares issued and
   outstanding after giving effect to
   the reclassification on an as
   adjusted basis.....................        --         --             414
  Additional paid in capital..........        --         --         405,691
  Less: Stockholder receivables.......       (648)      (666)          (666)
  Accumulated deficit.................   (331,921)  (349,354)      (349,354)
                                        ---------  ---------      ---------
    Total stockholders' equity
     (deficit)........................   (169,775)  (187,115)     $  56,085
                                        ---------  ---------      =========
                                        $ 365,006  $354,335
                                        =========  =========
</TABLE>

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

                                      F-3
<PAGE>

                                   DDi CORP.

                     CONSOLIDATED STATEMENTS OF OPERATIONS
               (In thousands, except share and per share amounts)

<TABLE>
<CAPTION>
                                                 Year Ended December 31,
                                             ---------------------------------
                                               1997       1998        1999
                                             ---------------------------------
<S>                                          <C>        <C>        <C>
Net sales..................................  $  78,756  $ 174,853  $   292,493
Cost of goods sold.........................     38,675    119,559      202,387
                                             ---------  ---------  -----------
  Gross profit.............................     40,081     55,294       90,106
Operating expenses:
  Sales and marketing......................      7,278     12,801       23,613
  General and administration...............      2,057      8,442       15,362
  Amortization of intangibles..............        --      10,899       22,262
  Restructuring and other related charges..        --         --         7,000
  Stock compensation and related bonuses...     31,271        --           --
  Compensation to former CEO...............      2,149        --           --
  Write-off of acquired in-process research
   and development.........................        --      39,000          --
                                             ---------  ---------  -----------
  Operating income (loss)..................     (2,674)   (15,848)      21,869
Interest expense (net), including interest
 paid to former stockholder of $756, $781
 and $723 in 1997, 1998 and 1999,
 respectively..............................     25,196     37,416       46,717
                                             ---------  ---------  -----------
  Loss before income taxes and
   extraordinary loss......................    (27,870)   (53,264)     (24,848)
Income tax benefit.........................     10,858      3,566        7,415
                                             ---------  ---------  -----------
Loss before extraordinary loss.............    (17,012)   (49,698)     (17,433)
Extraordinary loss--early extinguishment of
 debt, net of income tax benefit of $1,104
 and $1,480 in 1997 and 1998,
 respectively..............................     (1,588)    (2,414)         --
                                             ---------  ---------  -----------
Net loss...................................    (18,600)   (52,112)     (17,433)
Priority distribution due shares of Class L
 common stock..............................     (1,075)    (6,272)     (14,112)
                                             ---------  ---------  -----------
Net loss allocable to shares of Class A
 common stock..............................  $ (19,675) $ (58,384) $   (31,545)
                                             =========  =========  ===========
Net loss per share of Class A common stock
 (basic and diluted).......................  $  (10.42) $  (21.55) $     (9.01)
                                             =========  =========  ===========
Pro forma basic and diluted net loss per share (unaudited).....    $     (0.29)
                                                                   ===========
Pro forma weighted average shares outstanding (unaudited)......     24,677,563
                                                                   ===========
Supplemental pro forma basic and diluted net loss per share
 (unaudited)...................................................    $     (0.20)
                                                                   ===========
Supplemental pro forma weighted average shares outstanding
 (unaudited)...................................................     35,708,813
                                                                   ===========
</TABLE>
- --------


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

                                      F-4
<PAGE>

                                   DDi CORP.

               CONSOLIDATED STATEMENTS OF STOCKHOLDERS' DEFICIT
              (In thousands, except share and per share amounts)

<TABLE>
<CAPTION>
                                Convertible       Old Common         Class L           Class A
                              Preferred Stock       Stock         Common  Stock     Common Stock    Additional
                              ----------------  ---------------  ---------------- -----------------  Paid-In   Stockholder
                              Shares   Amount   Shares  Amount   Shares   Amount   Shares   Amount   Capital   Receivables
                              ------  --------  ------  -------  ------- -------- --------- ------- ---------- -----------
<S>                           <C>     <C>       <C>     <C>      <C>     <C>      <C>       <C>     <C>        <C>
Balance, December
31, 1996.........              6,601  $ 13,532   2,758  $ 5,301      --  $    --        --  $   --   $   --       $ --
 Accretion of
 temporary equity
 to fair value...                --        --      --       --       --       --        --      --       --         --
 Compensation
 expense on
 vesting of
 options.........                --        --      --       --       --       --        --      --    21,220        --
 Equity
 exchanges,
 cancellations
 and
 distributions to
 stockholders
 (net of fees of
 $3,499).........             (6,601)  (13,532) (2,758)  (5,301)     --       --        --      --   (21,220)       --
 Recapitalization
 (net of fees of
 $1,130).........                --        --      --       --   208,381   66,966 1,883,120  12,052      --        (634)
 Issuance of
 common stock in
 NTI
 acquisition.....                --        --      --       --    25,213    9,180   204,000   1,020      --         --
 Net loss........                --        --      --       --       --       --        --      --       --         --
                              ------  --------  ------  -------  ------- -------- --------- -------  -------      -----
Balance, December
31, 1997.........                --        --      --       --   233,594   76,146 2,087,120  13,072      --        (634)
 Issuance of common stock in
 DCI merger......                --        --      --       --   162,065   70,831 1,269,600   2,415      --         --
 Issuance of
 common stock
 upon exercise of
 stock options...                --        --      --       --       --       --    116,953     114      --         --
 Issuance of
 common stock....                --        --      --       --       494      180     7,656      36      --         --
 Accrued interest
 on stockholder
 receivables.....                --        --      --       --       --       --        --      --       --         (41)
 Repayment of
 stockholder
 receivables ....                --        --      --       --       --       --        --      --       --          27
 Net loss .......                --        --      --       --       --       --        --      --       --         --
                              ------  --------  ------  -------  ------- -------- --------- -------  -------      -----
Balance, December
31, 1998.........                --        --      --       --   396,153  147,157 3,481,329  15,637      --        (648)
 Issuance of
 common stock
 upon exercise of
 stock options...                --        --      --       --       --       --     39,455      45      --         --
 Issuance of
 common stock....                --        --      --       --       177       59     1,399       7      --         --
 Accrued interest
 on stockholder
 receivables.....                --        --      --       --       --       --        --      --       --         (34)
 Repayment of
 stockholder
 receivables.....                --        --      --       --       --       --        --      --       --          16
 Net loss........                --        --      --       --       --       --        --      --       --         --
                              ------  --------  ------  -------  ------- -------- --------- -------  -------      -----
Balance, December
31, 1999.........                --   $    --      --   $   --   396,330 $147,216 3,522,183 $15,689  $   --       $(666)
                              ======  ========  ======  =======  ======= ======== ========= =======  =======      =====
<CAPTION>
                                                       Temporary Stockholders'
                                                                Equity
                                                     ------------------------------
                                                     Redeemable  Common
                              Accumulated              Common    Stock
                                Deficit     Total      Stock    Warrants   Total
                              ----------- ---------- ---------- --------- ---------
<S>                           <C>         <C>        <C>        <C>       <C>
Balance, December
31, 1996.........              $(133,612) $(114,779)  $ 38,906  $ 3,200   $ 42,106
 Accretion of
 temporary equity
 to fair value...                (41,244)   (41,244)    38,094    3,150     41,244
 Compensation
 expense on
 vesting of
 options.........                    --      21,220        --       --         --
 Equity
 exchanges,
 cancellations
 and
 distributions to
 stockholders
 (net of fees of
 $3,499).........                (86,353)  (126,406)   (77,000)  (6,350)   (83,350)
 Recapitalization
 (net of fees of
 $1,130).........                    --      78,384        --       --         --
 Issuance of
 common stock in
 NTI
 acquisition.....                    --      10,200        --       --         --
 Net loss........                (18,600)   (18,600)       --       --         --
                              ----------- ---------- ---------- --------- ---------
Balance, December
31, 1997.........               (279,809)  (191,225)       --       --         --
 Issuance of common stock in
 DCI merger......                    --      73,246        --       --         --
 Issuance of
 common stock
 upon exercise of
 stock options...                    --         114        --       --         --
 Issuance of
 common stock....                    --         216        --       --         --
 Accrued interest
 on stockholder
 receivables.....                    --         (41)       --       --         --
 Repayment of
 stockholder
 receivables ....                    --          27        --       --         --
 Net loss .......                (52,112)   (52,112)       --       --         --
                              ----------- ---------- ---------- --------- ---------
Balance, December
31, 1998.........               (331,921)  (169,775)       --       --         --
 Issuance of
 common stock
 upon exercise of
 stock options...                    --          45        --       --         --
 Issuance of
 common stock....                    --          66        --       --         --
 Accrued interest
 on stockholder
 receivables.....                    --         (34)       --       --         --
 Repayment of
 stockholder
 receivables.....                    --          16        --       --         --
 Net loss........                (17,433)   (17,433)       --       --         --
                              ----------- ---------- ---------- --------- ---------
Balance, December
31, 1999.........              $(349,354) $(187,115)  $    --   $   --    $    --
                              =========== ========== ========== ========= =========
</TABLE>

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

                                      F-5
<PAGE>

                                   DDi CORP.

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)

<TABLE>
<CAPTION>
                                                  Year Ended December 31,
                                                ------------------------------
                                                  1997       1998       1999
                                                ---------  ---------  --------
<S>                                             <C>        <C>        <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net loss...................................... $ (18,600) $ (52,112) $(17,433)
 Adjustments to reconcile net loss to net cash
  provided by operating activities:
   Write-off of acquired in-process research
    and development............................       --      39,000       --
   Restructuring and other related charges.....       --         --      7,000
   Depreciation................................     2,568      9,212    14,413
   Amortization of debt issuance costs and
    discount...................................    13,972     15,678    16,226
   Amortization of goodwill and intangible
    assets.....................................       --      10,899    22,262
   Amortization of deferred interest rate swap
    income.....................................       --         --       (724)
   Deferred income taxes.......................    (3,834)    (4,478)   (8,892)
   Interest income on stockholder receivables..       --         (41)      (34)
   Stock compensation expense..................    21,271        --        --
 Change in operating assets and liabilities,
  net of acquisitions:
   (Increase) decrease in accounts receivable..    (2,249)       196    (7,703)
   (Increase) decrease in inventories..........      (397)         5    (9,813)
   (Increase) decrease in prepaid expenses and
    other......................................      (905)     2,422    (1,066)
   Increase (decrease) in current income
    taxes......................................    (8,757)     4,744     4,687
   Increase (decrease) in accounts payable.....     1,106     (3,943)    3,227
   Increase (decrease) in accrued expenses.....     4,924     (4,887)    2,662
                                                ---------  ---------  --------
     Net cash provided by operating
      activities...............................     9,099     16,695    24,812
                                                ---------  ---------  --------
CASH FLOWS FROM INVESTING ACTIVITIES:
 Purchases of equipment........................    (6,000)   (15,925)  (18,225)
 Acquisition of NTI, less cash acquired........   (38,948)       --        --
 NTI acquisition-related expenditures..........       --        (218)      --
 Merger with DCI, less cash acquired...........       --    (178,670)      --
 DCI merger-related expenditures...............       --         --       (323)
                                                ---------  ---------  --------
     Net cash used in investing activities.....   (44,948)  (194,813)  (18,548)
                                                ---------  ---------  --------
CASH FLOWS FROM FINANCING ACTIVITIES:
 Proceeds from the issuance of Bridge Loans....   140,000        --        --
 Repayment of Bridge Loans.....................  (140,000)       --        --
 Proceeds from issuance of long-term debt......   276,455    288,425       --
 Payments on long-term debt....................   (99,300)  (106,089)   (3,263)
 Net borrowings (repayments) on the revolving
  credit facility..............................       --       7,000    (7,000)
 Payments of debt issuance and capital costs...   (19,469)    (8,324)      --
 Payments of deferred note payable.............       --      (1,611)   (2,569)
 Principal payments on capital lease
  obligations..................................      (459)      (809)   (1,016)
 Cash dividends paid...........................      (128)       --        --
 Redemption of Old Common Stock................  (188,143)       --        --
 Issuance of common stock......................    72,101        217       --
 Payments of escrow payable to redeemed
  stockholders.................................       --      (4,100)      --
 Repayment of stockholder receivables..........       --          27        16
 Proceeds from interest rate swaps.............       --         --      6,062
 Proceeds from exercise of stock options.......       --         114        45
                                                ---------  ---------  --------
     Net cash provided by (used in) financing
      activities...............................    41,057    174,850    (7,725)
                                                ---------  ---------  --------
Net increase (decrease) in cash and cash
 equivalents...................................     5,208     (3,268)   (1,461)
Cash and cash equivalents, beginning of year...       169      5,377     2,109
                                                ---------  ---------  --------
Cash and cash equivalents, end of year......... $   5,377  $   2,109  $    648
                                                =========  =========  ========
</TABLE>

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

                                      F-6
<PAGE>

                                   DDi CORP.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
               (In thousands, except share and per share amounts)

1. BASIS OF PRESENTATION AND DESCRIPTION OF BUSINESS

Basis of Presentation

   The consolidated financial statements include the accounts of DDi Corp.
(formerly known as Details Holdings Corp.) ("Holdings" or "Parent") and
subsidiaries. As used herein, the "Company" means Holdings and its
subsidiaries.

   In connection with the Recapitalization (as defined below), Holdings changed
its name to Details Holdings Corp., incorporated Details, Inc. (now Dynamic
Details, Incorporated ("Details" or "DDi")) as a wholly-owned subsidiary and
contributed substantially all of its assets, subject to certain liabilities, to
Details. In November 1997, Holdings organized Details Capital Corp. (now DDi
Capital Corp.) ("DDi Capital") as a wholly-owned subsidiary and, in February
1998, contributed substantially all its assets (including the shares of common
stock of Details), subject to certain liabilities, including discount notes (as
described in Note 6, the "Capital Senior Discount Notes"), to Details Capital.
In July 1998, Holdings organized Details Intermediate Holdings Corp. (now DDi
Intermediate Holdings Corp.) ("Intermediate") as a wholly-owned subsidiary and
contributed all of the shares of common stock of Details Capital to
Intermediate. Other than the Intermediate Senior Discount Notes (as described
in Note 6) and the Capital Senior Discount Notes, related debt issue costs and
deferred tax balances, all significant assets and liabilities of Holdings are
those of DDi. DDi, in conjunction with Dynamic Details Design, LLC, a wholly-
owned subsidiary of Intermediate formed in 1998, represent the operating
divisions of Holdings.

   The consolidated financial statements include the accounts of Holdings'
wholly-owned subsidiaries Colorado Springs Circuits Inc. ("NTI") (d/b/a Dynamic
Details, Inc.-Colorado Springs) commencing on December 22, 1997 (date of
acquisition) and Dynamic Circuits, Inc. ("DCI") (d/b/a Dynamic Details, Inc.-
Silicon Valley) commencing on July 23, 1998 (date of merger). All intercompany
transactions have been eliminated in consolidation.

   Recapitalization--On October 28, 1997, the Recapitalization of Holdings took
place as follows: (i) DI Acquisition Corp. ("DIA"), a transitory merger
corporation, was capitalized with a $62.4 million investment from (a)
investment funds associated with Bain Capital, Inc. ($46.3 million), (b) Chase
Manhattan Capital, L.P. and its affiliates ("CMC") ($11.2 million) and
(c) other investors ($4.9 million); (ii) DIA, which had no operations and was
formed solely for the purpose of effecting the Recapitalization, merged with
and into Holdings with Holdings surviving the merger; (iii) certain
stockholders and option holders of Holdings received an aggregate amount of
cash equal to approximately $184.3 million (plus future escrow payments of
approximately $8.6 million); (iv) CMC retained approximately 7.7% of the fully-
diluted equity of Holdings, and certain other stockholders of Holdings retained
approximately 2.8% of the fully-diluted equity of Holdings (in each case after
giving effect to the Recapitalization and related transactions); (v) management
retained approximately 17.1% (including certain options to acquire shares of
common stock of Holdings) of the fully-diluted equity of Holdings and acquired
additional shares and options to acquire additional shares representing 10.4%
of the fully-diluted equity of Holdings (in each case after giving effect to
the Recapitalization and related transactions); (vi) the Company obtained $140
million of bridge loans; and (vii) the Company obtained borrowings under DDi's
senior term facility (as described in Note 6, the "Senior Term Facility") of
$91.4 million. The existing shareholders prior to the Recapitalization retained
in excess of 20% of the fully diluted common stock of Holdings after the
Recapitalization and, accordingly, push-down accounting was not reflected in
the accompanying consolidated financial statements as permitted by Staff
Accounting Bulletin No. 54 of the Securities and Exchange Commission. The
merger of DIA referred to above was reflected in the accompanying consolidated
financial statements as a Recapitalization and, accordingly, the historical
bases of the Company's assets and liabilities were not affected.


                                      F-7
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)

Nature of Business

   The Company is a leading provider of time-critical, technologically advanced
design, development and manufacturing services to original equipment
manufacturers and electronics manufacturing service providers, primarily
involving complex printed circuit boards. The Company serves over 1,400
customers, primarily in the United States, in the telecommunications, computer
and networking industries.

2. SIGNIFICANT ACCOUNTING POLICIES

   Cash and cash equivalents--Management defines cash and cash equivalents as
highly liquid deposits with a remaining maturity of 90 days or less. The
Company maintains cash and cash equivalents balances at certain financial
institutions in excess of amounts insured by federal agencies. Management does
not believe that as a result of this concentration it is subject to any unusual
financial risk beyond the normal risk associated with commercial banking
relationships.

   Inventories--Inventories include freight-in, materials, labor and
manufacturing overhead costs and are stated at the lower of cost or market.
Cost is determined using the first-in, first-out (FIFO) method.

   Property, plant and equipment--Property, plant and equipment are stated at
cost or in the case of property, plant and equipment acquired through business
combinations, at fair value based upon allocated purchase price at the
acquisition date. Depreciation is provided over the estimated useful lives of
the assets using both the straight-line and accelerated methods. For leasehold
improvements, amortization is provided over the shorter of the estimated useful
lives of the assets or the lease term and included in the caption depreciation
expense. See Note 5 for additional information.

   Debt issue costs and debt discounts--The Company deferred certain debt issue
costs relating to the establishment of its various debt facilities and the
issuance of its debt instruments (see Note 6). These costs are capitalized and
amortized over the expected term of the related indebtedness using the
effective interest method.

   The Company issued both the Capital Senior Discount Notes and the
Intermediate Senior Discount Notes (both as defined in Note 6) at a discount.
Discounts are reflected in the accompanying balance sheets as a reduction of
face value and are amortized over the expected term of the related indebtedness
using the effective interest method. Amortization included as interest expense
amounted to approximately $0.9 million, $9.9 million and $14.1 million for the
years ended December 31, 1997, 1998 and 1999, respectively.

   Goodwill and identifiable intangibles--The Company amortizes the goodwill
recorded as a result of the acquisition of NTI and the merger with DCI (see
Note 14) on a straight-line basis over 25 years and 20 years, respectively,
from the date of each transaction. Management believes that the estimated
useful lives established at the dates of each transaction were reasonable based
on the economic factors applicable to each of the businesses. Identifiable
intangibles represent assets acquired through business combinations, and are
stated at their fair values based upon purchase price allocations as of the
transaction date. At December 31, 1998 and 1999, these assets are primarily
comprised of developed technologies, customer relationships/tradenames, and
assembled workforce. The developed technology assets are being charged to
income over their estimated useful lives of 10 years, using an accelerated
method of amortization, reflective of the relative contribution of each
developed technology in periods following the transaction date. The customer
relationships/tradenames and assembled workforce assets are being amortized on
a straight-line basis over their estimated useful lives of 18 years and 4
years, respectively. As of December 31, 1998 and 1999, the accumulated
amortization related to goodwill and identifiable intangibles was approximately
$10.9 million and $33.1 million, respectively.

                                      F-8
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)


   Revenue recognition--The Company recognizes revenue from the sale of its
products upon shipment to its customers. The Company provides a normal warranty
on its products and accrues an estimated amount for this expense at the time of
the sale.

   Concentration of credit risk--Financial instruments which potentially expose
the Company to concentration of credit risk consist principally of trade
accounts receivable. To minimize this risk, the Company performs ongoing credit
evaluations of customers' financial condition and maintains reserves; the
Company, however, generally does not require collateral. In 1999, no individual
customer accounted for 10% or more of the Company's net sales. As of December
31, 1999, one individual customer accounted for 10% of the Company's total
receivables. On a pro forma basis (assuming the merger with DCI occurred at the
beginning of 1998) for the year ended December 31, 1998, no individual customer
accounted for 10% or more of the Company's net sales; and as of December 31,
1998, no individual customer accounted for 10% or more of the Company's total
accounts receivable. In 1997, a significant portion of the Company's sales were
made to two customers. One of these customers accounted for 13% of the
Company's total sales in 1997, with the second customer accounting for 10%.

   Environmental matters--The Company expenses environmental expenditures
related to existing conditions resulting from past or current operations and
from which no current or future benefit is discernible. Expenditures which
extend the life of the related property or mitigate or prevent future
environmental contamination are capitalized. The Company determines its
liability on a site by site basis and records a liability at the time when it
is probable and can be reasonably estimated. To date, such costs have not been
material (see Note 13).

   Income taxes--The Company records on its balance sheet deferred tax assets
and liabilities for expected future tax consequences of events that have been
recognized in different periods for financial statement purposes versus tax
return purposes. Management provides a valuation allowance for net deferred tax
assets when it is more likely than not that a portion of such net deferred tax
assets will not be recovered through future operations (see Note 12).

   Long-lived assets--The Company follows Statement of Financial Accounting
Standards ("SFAS") No. 121, "Accounting for the Impairment of Long-Lived Assets
and for Long-Lived Assets to be Disposed of." SFAS No. 121 requires that long-
lived assets, including goodwill, be reviewed for impairment whenever events or
circumstances indicate that the carrying amount of an asset may not be
recoverable. The Company evaluates potential impairment by comparing the
carrying amount of the assets with the estimated undiscounted cash flows
associated with them. If an impairment exists, the Company measures the
impairment utilizing discounted cash flows.

   Derivative financial instruments--The Company has only limited involvement
with derivative financial instruments. As of December 31, 1998, the Company had
entered into interest rate exchange agreements ("Swap Agreements") to reduce
the risk of fluctuations in interest rates applicable to its Senior Term
Facility (see Note 6). In January 1999, the Company elected to modify the terms
of its Swap Agreements, resulting in no gain or loss. In June 1999, the Company
elected to terminate and concurrently replace its Swap Agreements (as
modified). The gain recognized from the termination of the Swap Agreements,
along with the proceeds received from the execution of the new interest rate
exchange agreements ("New Swap Agreements") will be amortized over the term of
the respective Swap Agreements using the effective interest method. Amounts to
be paid to/(received from) counterparties under its interest rate exchange
agreements are reflected as increases/(decreases) to periodic interest expense
(see Note 8).


                                      F-9
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)

  Stock options--The Company has adopted SFAS No. 123, "Accounting for Stock-
Based Compensation," which establishes a fair value based method of accounting
for compensation cost related to stock option plans and other forms of stock-
based compensation plans. The Company has elected to provide the pro forma
disclosures as if the fair value based method had been applied. In accordance
with SFAS No. 123, the Company applies the intrinsic value based method of
accounting defined under Accounting Principles Board Opinion No. 25 ("APB
Opinion No. 25"), and accordingly, does not recognize compensation expense for
its plans to the extent employee options are issued at exercise prices equal to
or greater than the fair market value at the date of grant.

  Use of estimates--The preparation of financial statements in conformity with
generally accepted accounting principles requires management to make estimates
and assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and their reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

   Basic and diluted earnings per share--The Company has adopted the provisions
of SFAS No. 128 "Earnings Per Share." SFAS 128 requires the Company 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 shares that contingently convert into common stock
upon certain events, and diluted net income (loss) per share, which is based on
the weighted average number of common shares outstanding and dilutive potential
common shares outstanding. 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. As a result of the losses incurred by the Company during
1997, 1998 and 1999, all potential common shares were anti-dilutive and
excluded from the diluted net income (loss) per share calculation. For the
years ended December 31, 1997, 1998 and 1999, contingently issuable shares of
353,000, 3,015,000, and 3,914,000 and options of 116,000, 216,000, and 273,000,
respectively, were excluded from the calculation as their effect is anti-
dilutive.

<TABLE>
<CAPTION>
                                                 Year Ended December 31,
                                              -------------------------------
                                                1997       1998       1999
                                              ---------  ---------  ---------
     <S>                                      <C>        <C>        <C>
     Numerator:
     Net loss per share of Class A common
      stock..................................  $(18,600)  $(52,112)  $(17,433)
     Priority distribution due shares of
      Class L common stock...................    (1,075)    (6,272)   (14,112)
                                              ---------  ---------  ---------
     Net loss allocable to shares of Class A
      common stock...........................  $(19,675)  $(58,384)  $(31,545)
                                              =========  =========  =========
     Denominator:
     Weighted average shares of Class A
      common stock outstanding............... 1,887,591  2,709,440  3,501,582
                                              =========  =========  =========
</TABLE>

   Unaudited as adjusted equity--The as adjusted equity at December 31, 1999
adjusts the historical equity at December 31, 1999 to give effect to the
anticipated Reclassification (defined below) based on an initial public
offering price of $16.00 per share to be effective prior to the closing of the
anticipated initial public offering and an assumed closing date of March 31,
2000 and the anticipated issuance of 1,931,250 shares of common stock (at an
assumed value of $16.00 per share) as partial consideration for the MCM
acquisition (Note 18).

   Unaudited pro forma loss per share--Unaudited pro forma basic and diluted
net loss per share for the year ended December 31, 1999 have been calculated
based on net loss allocable to all classes of common stock and assuming the
reclassification of the Company's Class A and L common stock prior to the
completion of this

                                      F-10
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)

offering, as if such reclassification had occurred at the beginning of the
period or the date of issuance of the stock, if later. Each share of Class L
common stock will be converted 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 share by the assumed initial public offering price of
$16.00 per share). Each share of Class A common stock will then convert into
shares of new common stock. These events are herein defined as the
"Reclassification".

   Unaudited supplemental pro forma loss per share--Some of the proceeds of the
Company's anticipated public offering will be used to retire indebtedness under
its Intermediate Senior Discount Notes, Capital Senior Discount Notes, and
Senior Term Facility (see Note 6). Accordingly, the supplemental pro forma net
loss assumes these retirements had taken place at the beginning of the period,
and the amount of interest expense eliminated, net of income tax, is $10,380
for the year ended December 31, 1999. The pro forma weighted average shares
outstanding assumes that the proceeds of the sale of 11,031,250 shares of
common stock were used to retire debt.

   Reclassifications--Certain prior year amounts have been reclassified to
conform with the 1999 presentation.

   Recently issued accounting standards-- In June 1997, the Financial
Accounting Standards Board ("FASB") issued SFAS No. 130, "Reporting
Comprehensive Income." SFAS No. 130 establishes requirements for reporting and
disclosure of comprehensive income and its components. This statement became
effective for the Company's fiscal year ending December 31, 1998. For 1998 and
1999, the Company has no elements which give rise to reporting comprehensive
income.

   In June 1997, the FASB also issued SFAS No. 131 "Disclosures about Segments
of an Enterprise and Related Information." SFAS No. 131 modifies the disclosure
requirements for reportable operating segments. This statement became effective
for the Company's fiscal year ending December 31, 1998. This pronouncement
currently has had no significant impact on the reporting practices of the
Company since its adoption. Until such time as the Company diversifies its
operations, management believes such pronouncement will not be applicable.

   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, is effective for all fiscal quarters of 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 (see Note 8) on the consolidated balance sheet.
Changes in fair value of these instruments will be reflected as a component of
comprehensive income. The Company will adopt SFAS No. 133 effective January 1,
2001.

3. ACCOUNTS RECEIVABLE

   Accounts receivable, net consist of the following:

<TABLE>
<CAPTION>
                                                                December 31,
                                                               ----------------
                                                                1998     1999
                                                               -------  -------
     <S>                                                       <C>      <C>
     Accounts receivable...................................... $36,192  $44,358
     Less: Allowance for doubtful accounts....................  (1,428)  (1,584)
                                                               -------  -------
                                                               $34,764  $42,774
                                                               =======  =======
</TABLE>


                                      F-11
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)

4. INVENTORIES

   Inventories consist of the following:

<TABLE>
<CAPTION>
                                                                  December 31,
                                                                 ---------------
                                                                  1998    1999
                                                                 ------- -------
     <S>                                                         <C>     <C>
     Raw materials.............................................. $ 6,628 $11,828
     Work-in-process............................................   4,406   5,601
     Finished goods.............................................   1,581   2,780
                                                                 ------- -------
                                                                 $12,615 $20,209
                                                                 ======= =======
</TABLE>

5. PROPERTY, PLANT AND EQUIPMENT

   Property, plant and equipment, net consists of the following:

<TABLE>
<CAPTION>
                                                               December 31,
                                                             ------------------
                                                               1998      1999
                                                             --------  --------
     <S>                                                     <C>       <C>
     Buildings and leasehold improvements................... $ 17,255  $ 18,245
     Machinery and equipment................................   61,441    73,092
     Office furniture and equipment.........................    8,352    11,538
     Vehicles...............................................      240       250
     Land...................................................    2,235     2,235
     Deposits on equipment..................................    2,712     3,902
                                                             --------  --------
                                                               92,235   109,262
     Less: Accumulated depreciation.........................  (31,217)  (46,053)
                                                             --------  --------
                                                             $ 61,018  $ 63,209
                                                             ========  ========
</TABLE>

   The depreciable lives assigned to buildings are 30-40 years. Existing
leaseholds are depreciated over 7-15 years. Machinery, office furniture,
equipment and vehicles are each depreciated over 3-7 years. Deposits are not
depreciated as the related asset has not been placed into service.

   Buildings and leasehold improvements include capital leases of approximately
$5.1 million with related accumulated depreciation of approximately $1.5
million and $2.0 million at December 31, 1998 and 1999, respectively. Machinery
and equipment includes capital leases of approximately $4.2 million with
related accumulated depreciation of approximately $1.1 million and $1.6 million
at December 31, 1998 and 1999, respectively.


                                      F-12
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)

6. LONG-TERM DEBT AND CAPITAL LEASE OBLIGATIONS

   Long-term debt and capital lease obligations consist of the following:

<TABLE>
<CAPTION>
                                                              December 31,
                                                            ------------------
                                                              1998      1999
                                                            --------  --------
   <S>                                                      <C>       <C>
   Senior Term Facility.................................... $255,000  $251,738
   10.0% Senior Subordinated Notes.........................  100,000   100,000
   12.5% Capital Senior Discount Notes, face amount
    $110,000 net of unamortized discount of $41,195 and
    $32,283 at December 31, 1998 and 1999, respectively....   68,805    77,717
   13.5% Intermediate Senior Discount Notes, face amount
    $66,810 net of unamortized discount of $31,267 and
    $26,051 at December 31, 1998 and 1999, respectively....   35,543    40,759
   Capital lease obligations...............................    7,540     6,524
                                                            --------  --------
                                                             466,888   476,738
   Less: current maturities................................   (4,390)   (7,035)
                                                            --------  --------
                                                            $462,498  $469,703
                                                            ========  ========
</TABLE>

Senior Credit Facility

   In connection with the merger with DCI (see Note 14), DDi entered into an
agreement with a co-syndication of banks, including Chase Manhattan Bank, N.A.
and Bankers Trust Company. Borrowings under this agreement consist of the
Senior Term Facility and the Revolving Credit Facility (collectively, the
"Senior Credit Facility"). Under the terms of this agreement, DDi must comply
with certain restrictive covenants, which include the requirement that DDi meet
certain financial tests. In addition, DDi is restricted from making certain
payments, including dividend payments to its stockholders. The Senior Credit
Facility is jointly and severally guaranteed by Intermediate and DDi Capital,
and is collateralized by a pledge of substantially all of the capital stock of
DDi and certain of its subsidiaries. The Senior Credit Facility expires in
April 2005.

Senior Term Facility

   Under the Senior Term Facility, $255 million ($105 million under Tranche A
and $150 million under Tranche B) was advanced to DDi in connection with the
merger with DCI (see Note 14) on July 23, 1998. Scheduled principal and
interest payments are due quarterly beginning June 30, 1999 (other than with
respect to the last installment, which is due on July 22, 2004 and April 22,
2005 for Tranche A and Tranche B, respectively). Borrowings under the Senior
Term Facility bear interest at a floating rate at DDi's option at a rate equal
to either (1) 2.25%, for Tranche A, and 2.50%, for Tranche B, per annum plus
the applicable LIBOR rate or (2) 1.25%, for Tranche A, and 1.50%, for Tranche
B, per annum plus the higher of (a) the applicable prime lending rate of The
Chase Manhattan Bank (8.5% at December 31, 1999) or (b) the federal reserve
reported overnight funds rate plus 1/2 of 1% per annum (the "Index Rate"). The
applicable margin of 2.25% for Tranche A is subject to reduction in accordance
with an agreed upon pricing grid based on decreases in the Company's
consolidated leverage ratio, defined as consolidated total debt to consolidated
EBITDA (earnings before net interest expense, income taxes, depreciation,
amortization and extraordinary or non-recurring expenses). As of December 31,
1999, the Company elected the LIBOR rate (6.5% at December 31, 1999), reset
monthly.


                                      F-13
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)

Revolving Credit Facility

   DDi also has a $45.0 million Revolving Credit Facility for revolving credit
loans, letters of credit and swing line loans which expires on July 22, 2004.
Advances under the Revolving Credit Facility bear interest at DDi's option at a
rate equal to either (1) 2.25% per annum plus the applicable LIBOR rate or (2)
1.25% per annum plus the Index Rate. In addition, DDi is required to pay a fee
of 1/2 of 1% per annum on the average unused commitment under the Revolving
Credit Facility. At December 31, 1998, DDi had borrowings outstanding of $7.0
million on this Revolving Credit Facility. At December 31, 1999, DDi had no
borrowings outstanding on this Revolving Credit Facility and had $0.7 million
reserved against the Revolving Credit Facility for a letter of credit. The
Company intends to paydown the balance from time-to-time, therefore it is
classified as current in the accompanying consolidated balance sheets. As of
December 31, 1999, the Company elected the LIBOR rate (6.5% at December 31,
1999), reset monthly.

Senior Subordinated Notes

   Subsequent to the Recapitalization, on November 18, 1997, DDi issued $100
million of Senior Subordinated Notes. The Senior Subordinated Notes bear
interest at 10% per annum, payable semi-annually in arrears on each May 15 and
November 15 of each year, through the maturity date on November 15, 2005.

   Except as described below, DDi may not redeem the Senior Subordinated Notes
prior to November 15, 2001. Prior to November 15, 2000, however, up to 40% of
the Senior Subordinated Notes, at a redemption price of 110% of the principal
amount thereof, plus accrued and unpaid interest, may be redeemed at DDi's
option with the net proceeds of the sale in public offerings of common stock of
Holdings (provided that at least 60% of the original principal amount of the
Subordinated Notes remains outstanding immediately after such redemption). On
or after November 15, 2001, the Senior Subordinated Notes may be redeemed at
the option of DDi, in whole or in part from time to time, at redemption prices
ranging from 105% of principal amount in the year ended November 15, 2001 to
100% of principal amount subsequent to November 15, 2004, plus accrued and
unpaid interest.

   The Senior Subordinated Notes are guaranteed, on a senior subordinated
basis, jointly and severally, by DDi Capital and its wholly-owned subsidiaries
(the "Guarantors"). The Senior Subordinated Note indenture also contains
covenants that restrict the Guarantors from incurring additional indebtedness
and from making certain payments, including dividend payments to its
stockholders.

Capital Senior Discount Notes

   In 1997, subsequent to the Recapitalization, Holdings issued $110 million
face amount at maturity (net proceeds of $60.1 million) of senior discount
notes ("Capital Senior Discount Notes"), and DDi Capital later succeeded to
Holdings obligations under the Capital Senior Discount Notes. The Capital
Senior Discount Notes are unsecured, senior obligations and will be effectively
subordinated to all future indebtedness and liabilities of DDi Capital's
subsidiaries. The Capital Senior Discount Notes begin bearing cash interest of
12.5% at November 15, 2002, payable each May 15 and November 15 in arrears,
through the maturity date of November 15, 2007.

   Except as described below, DDi Capital may not redeem the Capital Senior
Discount Notes prior to November 15, 2002. Prior to November 15, 2000, however,
up to 40% of the Capital Senior Discount Notes, at a redemption price of 112.5%
of the accreted principal amount thereof, plus accrued and unpaid interest, may
be redeemed at DDi Capital's option with the net proceeds of the sale in public
offerings of common stock of Holdings (provided that at least 60% of the
original principal amount of the Capital Senior Discount Notes

                                      F-14
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)

remains outstanding immediately after such redemption). On or after November
15, 2002, the Capital Senior Discount Notes may be redeemed at the option of
DDi Capital, in whole or in part from time to time, at redemption prices
ranging from 106.25% of accreted principal amount in the year ended November
15, 2002 to 100% of accreted principal amount subsequent to November 15, 2005,
plus accrued and unpaid interest.

   The Capital Senior Discount Note indenture also contains covenants that
restrict the Company from incurring additional indebtedness and from making
certain payments, including dividend payments to its stockholders.

Intermediate Senior Discount Notes

   In July 1998, Intermediate issued senior discount notes ("Intermediate
Senior Discount Notes") in conjunction with the merger with DCI (see Note 14),
the proceeds of which amounted to approximately $33 million. The Intermediate
Senior Discount Notes are unsecured, senior obligations and will be effectively
subordinated to all future indebtedness and liabilities of Intermediate's
subsidiaries. These notes accrete in value at a rate of 13.5%, compounded
semi-annually and have a stated maturity of June 30, 2008. These notes have a
stated principal at maturity of approximately $67 million, although
approximately 43% of the stated principal amount of the debt is due December
2003. Cash interest begins accruing as of June 30, 2003 and will be payable
each June 30 and December 31, in arrears, commencing December 31, 2003 through
the maturity date. This debt is redeemable at Intermediate's option, in whole
or in part, at any time, at redemption prices which decrease throughout the
life of the debt. Prior to June 30, 2003, the redemption price is an amount
sufficient to generate, to the holders of this debt, an internal rate of return
per annum on the initial offering price ranging from 18% to 20%. Subsequent to
June 30, 2003, the redemption prices range from 106.75% of accreted principal,
decreasing 2.25% per annum to 100% of accreted principal subsequent to June 30,
2006, plus accrued but unpaid interest.

   The Intermediate Senior Discount Note indenture also contains covenants
limiting, among other things, dividends, asset sales, and transactions with
affiliates. These restrictions apply both to Intermediate and its subsidiaries.

Debt Issue Costs

   In connection with establishing its various debt facilities and the issuance
of its debt instruments, the Company incurred approximately $17.3 million in
fees which have been capitalized as debt issue costs. Accumulated amortization
as of December 31, 1998 and 1999 was approximately $1.4 million and $3.5
million, respectively. During 1997, certain debt was retired and the net
carrying amount of the related debt issue costs was written off, resulting in
an extraordinary loss of $1.6 million, net of related income tax of $1.1
million. During 1998, certain debt was retired and the net carrying amount of
the related debt issue costs was written off, resulting in an extraordinary
loss of $2.4 million, net of related income taxes of $1.5 million.

Change of Control

   Upon a change in control, as defined in the Senior Subordinated Note and the
Capital Senior Discount Note indentures, DDi or DDi Capital may redeem the
Senior Subordinated Notes or the Capital Senior Discount Notes, respectively,
in whole, but not in part, before November 15, 2002 at 100% of principal in the
case of the Senior Subordinated Notes, or 100% of the accreted value in the
case of the Capital Senior Discount Notes, plus the applicable premium, as
defined in the Senior Subordinated Note and the Capital Senior Discount Note
indentures, and accrued and unpaid interest as of the date of redemption. In
the event the Company does not elect to redeem the notes prior to such date,
each holder of the Subordinated Notes and

                                      F-15
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)

Capital Senior Discount Notes may require DDi or DDi Capital, respectively, to
repurchase all or a portion of such holder's notes at a cash purchase price
equal to 101% of the principal amount or the accreted value, plus accrued and
unpaid interest if any, to the date of repurchase. The Intermediate Senior
Discount Note indenture provides that in the event of such a change in control,
each holder of the Intermediate Senior Discount Notes will have the right to
have Intermediate redeem all or any part of the portion of the Intermediate
Senior Discount Notes then outstanding, at a purchase price equal to 101% of
the principal amount thereof plus accrued and unpaid interest (or accreted
value), if any to the date of purchase. The Senior Credit Facility provides
that the occurrence of such a change in control constitutes an event of
default, which could require the immediate repayment of the Senior Credit
Facility.

Exchange Offer

   On March 24, 1998, the Company consummated exchange offers of previously
unregistered Capital Senior Discount Notes and Senior Subordinated Notes for
registered notes (with terms identical in all material respects) on Form S-4
under the Securities Act of 1933, as amended.

Related Party Transactions

   In connection with the Recapitalization and related transactions subsequent
thereto, CMC, a shareholder, and its affiliates The Chase Manhattan Bank, N.A.
("Chase") and Chase Securities Inc. were paid fees and expenses aggregating
approximately $16 million and CMC and Chase received common stock warrants
valued at approximately $3.4 million (see Note 11).

   In conjunction with the merger with DCI in 1998 (see Note 14), Chase acted
as collateral, co-syndication, and administrative agent with regard to the
establishment of the Senior Credit Facility. In this capacity, Chase received
$2.4 million in fees. Chase also participates as a lender in the syndication,
and is a counterparty to one of the Company's interest rate exchange
agreements, under terms similar to those of the other participants and
counterparties.

   The Company has a management agreement with Bain Capital Partners V, L.P.
("Bain"), an affiliate of Bain Capital Funds, the controlling shareholders,
under which Bain is entitled to management fees (see Note 13).

Future Payments

  As of December 31, 1999, the scheduled future annual principal payments of
long-term debt are as follows:

<TABLE>
     <S>                                                                <C>
     Year Ending December 31,
       2000............................................................ $  5,925
       2001............................................................   19,838
       2002............................................................   25,875
       2003............................................................   60,713
       2004............................................................   72,225
       Thereafter......................................................  343,972
                                                                        --------
                                                                        $528,548
                                                                        ========
</TABLE>


                                      F-16
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)

7. ACCRUED EXPENSES

   Accrued expenses consist of the following:

<TABLE>
<CAPTION>
                                                                 December 31,
                                                                ---------------
                                                                 1998    1999
                                                                ------- -------
     <S>                                                        <C>     <C>
     Accrued salaries and related benefits..................... $ 4,253 $ 7,347
     Accrued interest payable..................................   1,438   1,307
     Accrued restructuring charges.............................     --    2,600
     Other accrued expenses....................................   7,560   7,157
     Escrow payable to redeemed stockholders...................   3,900   3,900
                                                                ------- -------
                                                                $17,151 $22,311
                                                                ======= =======
</TABLE>

8. DERIVATIVES

   Pursuant to its interest rate risk management strategy and to certain
requirements imposed by the Company's Senior Credit Facility (see Note 6), the
Company entered into two interest rate exchange agreements ("Swap Agreements"),
effective October 1, 1998. Together these agreements represented an effective
cash flow hedge of the variable rate of interest (1-month LIBOR) paid under the
Senior Term Facility, minimizing exposure to increases in interest rates
related to this debt over its scheduled term. Under the Swap Agreements, the
Company received a variable rate of interest (1-month LIBOR) and paid a fixed
rate of interest (blended annual rate of 5.27%). These rates were applied to a
notional amount ($255 million from October 1 through December 31, 1998) which
decreases at such times, and in such amounts, as to conform with the principle
outstanding under the Senior Term Facility through its scheduled maturity in
2005. In January 1999, the Company and each counterparty agreed to modify
certain features of the Swap Agreements. In return for a reduction in the
blended fixed rate of interest paid by the Company (to 4.96% per annum), the
counterparties were granted the option to terminate their respective agreements
on January 31, 2002.

   In June 1999, the Company elected to terminate and concurrently replace the
Swap Agreements. The Company received cash proceeds of approximately $6.1
million from these transactions which will be recognized as a reduction to
interest expense. Of this amount, approximately $5.6 million represents the
gain from the termination of the Swap Agreements and will therefore be
amortized using the effective interest method through January 2002, the
original scheduled maturity of the Swap Agreements. The remaining $0.5 million
represents proceeds from the execution of the new interest rate exchange
agreements ("New Swap Agreements") and will be amortized into interest expense
using the effective interest method through April 2005, over the term of the
New Swap Agreements. It is anticipated that the impact of this amortization
will not materially affect interest expense in any period.

   The New Swap Agreements represent an effective cash flow hedge, consistent
with the nature of the Swap Agreements. Under the terms of the New Swap
Agreements, the Company pays a maximum annual rate of interest applied to a
notional amount equal to the principal balance of the Senior Term Facility for
the period June 30, 1999 through August 31, 2001. During this period, the
Company's maximum annual rate is 5.65% for a given month, unless 1-month LIBOR
for that month equals or exceeds 7.00%, in which case the Company pays 7.00%
for that month. From September 1, 2001 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 50% of the principal balance of the
Senior Term Facility during that period.

   As a result of the termination and replacement of the Swap Agreements, the
maximum rate of interest to be paid has increased through January 31, 2002. The
New Swap Agreements, however, provide the Company

                                      F-17
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)

with greater protection against increases in interest rates from January 31,
2002 through the maturity of the Senior Term Facility in 2005, since the New
Swap Agreements do not contain an option, which was available to the
counterparties of the Swap Agreements, to terminate the agreements on January
31, 2002. Counterparty risk is limited to amounts to be reflected in the
Company's consolidated balance sheet. This risk is minimized and is expected to
be immaterial to the Company's consolidated results of operations as the New
Swap Agreements provide for monthly settlement of the net interest owing.
Further, each counterparty to the New Swap Agreements carries at least a
"single-A" credit rating. The impact of the interest rate exchange agreements
on the Company's interest expense was not material.

9. FAIR VALUE OF FINANCIAL INSTRUMENTS

     The fair value of financial instruments including cash, accounts
receivable, accounts payable, accrued liabilities and variable rate debt
approximate book value as of December 31, 1998 and 1999. The carrying value for
the fixed rate Intermediate Senior Discount Notes was established based upon
market conditions at the time the debt was issued and through December 31,
1998, such market conditions had not changed significantly. As of December 31,
1999, the fair value of the Intermediate Senior Discount Notes is based on the
calculated premium to redeem the debt in accordance with the Intermediate
Senior Discount Notes indenture. Use of this basis reflects the Company's
anticipated redemption of the Intermediate Senior Discount Notes in connection
with the initial public offering of the Company's common stock during 2000. As
of December 31, 1998 and 1999, the fair value of the Company's Senior
Subordinated Notes, Capital Senior Discount Notes and Swap Agreements were
different from their carrying values. The fair values of the Company's Senior
Subordinated Notes and Capital Senior Discount Notes are estimated based on
their quoted market prices. The fair value of the Company's Swap Agreements as
of December 31, 1998 and 1999 is based on the difference between the Company's
interest rate as determined by the Swap Agreements and the market interest rate
for swaps with the same contractual terms as of December 31, 1998 and 1999,
respectively.

   The estimated fair values of the Company's financial instruments are as
follows:

<TABLE>
<CAPTION>
                                            December 31, 1998  December 31, 1999
                                            -----------------  -----------------
                                            Carrying   Fair    Carrying   Fair
                                             Amount   Value     Amount   Value
                                            -------- --------  -------- --------
<S>                                         <C>      <C>       <C>      <C>
Variable rate debt:
  Revolving Credit Facility................ $  7,000 $  7,000  $    --  $    --
  Senior Term Facility..................... $255,000 $255,000  $251,738 $251,738
Fixed rate debt:
  10% Senior Subordinated Notes............ $100,000 $ 96,000  $100,000 $ 92,500
  Capital Senior Discount Notes............ $ 68,805 $ 61,600  $ 77,717 $ 57,200
  Intermediate Senior Discount Notes....... $ 35,544 $ 35,544  $ 40,759 $ 43,408
  Swap Agreements.......................... $    --  $ (1,081) $    --  $  1,346
</TABLE>

10. CAPITAL LEASE OBLIGATIONS

   The Company leases certain facilities and equipment under capital lease
obligations bearing implicit interest rates ranging from 8% to 12%. The terms
of the lease require monthly payments of approximately $152 including interest
at December 31, 1999. Certain leases contain an option for the Company to renew
for an additional term at the end of the initial term and an option to purchase
the facilities and equipment at their fair values at the end of the initial
term and at the end of the second term.


                                      F-18
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)

Future Payments

   Aggregate annual maturities of capital lease obligations (for periods
subsequent to December 31, 1999) are as follows:

<TABLE>
<CAPTION>
                                                                      Present
                                            Total     Less Amount  Value of Net
                                        Minimum Lease Representing Minimum Lease
                                          Payments      Interest     Payments
                                        ------------- ------------ -------------
   <S>                                  <C>           <C>          <C>
   Year Ending December 31,
     2000..............................    $1,835        $  726       $1,109
     2001..............................     1,831           606        1,225
     2002..............................     1,522           481        1,041
     2003..............................     1,298           371          927
     2004..............................     1,298           253        1,045
     Thereafter........................     1,298           121        1,177
                                           ------        ------       ------
                                           $9,082        $2,558       $6,524
                                           ======        ======       ======
</TABLE>

11. STOCKHOLDERS' EQUITY

Old Common Stock, Preferred Stock and Additional Paid-in Capital

   At December 31, 1996 and immediately prior to the Recapitalization, the
Company's stockholders' equity consisted of the following: (i) 100,000
authorized shares of no par value common stock ("Old Common") with
approximately 9,717 shares outstanding; (ii) 100,000 authorized shares of no
par value convertible preferred stock with approximately 6,601 shares
outstanding. Due to the existence of a put option for 6,959 common shares, the
estimated fair value of these shares was accreted to estimated fair value and
was classified as temporary stockholders' equity. The estimated fair value of
the Old Common at December 31, 1996 was approximately $5,590 per share and at
the date of the Recapitalization was approximately $11,308. The Old Common,
preferred stock and common stock purchase warrants were canceled as part of the
Recapitalization.

Recapitalization

   In connection with the Recapitalization, the Company accelerated the vesting
of all outstanding options to purchase shares of its Old Common and made such
options immediately exercisable. Certain members of management then exercised
approximately 1,374 options granted under the Company's 1996 Performance Stock
Option Plan (the "1996 Stock Option Plan"), to purchase an equal number of
shares of Old Common. In addition, the convertible preferred stock and the Old
Common purchase warrants were converted into 565 shares of Old Common. Holdings
then: (i) redeemed and canceled approximately 16,232 shares of Old Common and
options to purchase 64 shares of Old Common options granted under the Company's
1996 Employee Stock Option Plan (the "1996 Employee Plan") at a redemption
price of approximately $11,308 per share, plus future escrow payments estimated
at $508 per share or $8.6 million in the aggregate at December 31, 1997,
payable by March 31, 1999; (ii) canceled all remaining options authorized but
ungranted under the 1996 option plans; (iii) converted the remaining
approximately 1,938 shares of Old Common into approximately 438,326 shares and
approximately 54,175 shares of Class A common and Class L common, respectively,
and (iv) converted the remaining approximately 513 unexercised options to
purchase shares of Old Common into options to purchase approximately 116,158
shares and approximately 14,357 shares of Class A common and Class L common,
respectively. The escrow payment described above represents the distribution by
the Company to all shareholders of record as of the Recapitalization date, of
the income tax benefit received by the Company as a result of the compensation
expense recorded for the accelerated vesting of options to purchase shares of
Old Common. At December 31, 1999, approximately 41,817 options to purchase
shares of Class A common stock at $2.70 per share and approximately 14,357
options to purchase shares of Class L common stock at $70.19 per share remain
outstanding and fully vested.

                                      F-19
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)


Common Stock Warrants

   As part of the financing associated with the Recapitalization, warrants were
granted to affiliates of The Chase Manhattan Bank (Note 6) to purchase 70,211
shares of Class A common stock and 8,678 shares of Class L common stock. Each
warrant entitled the holder thereof to purchase a unit, at $.09 per unit,
consisting of 8.09 shares of Class A common stock and one share of Class L
common stock. Such warrants are exercisable through October 2007. A fair value
of $3,420 was ascribed to the warrants and recorded as a debt discount.

   In connection with the DCI merger (Note 14), warrants were granted to
purchase 69,599 shares of Class A common stock at $61.17 per share. Such
warrants are exercisable through July 22, 2008.

Common Stock

   The Company has seven authorized classes of no par Class A common stock,
Class A-1 to Class A-7, which aggregate 5,175,000 authorized shares. The
separate classes of Class A common have different rights with respect to
election of directors. All Class A shares are voting, except for Class A-7,
which is nonvoting. The Company also has 475,000 authorized shares of no par
Class L common stock.

   The Class L common stock is identical to the Class A common stock, except
that each share of Class L common stock is entitled to a preferential payment
upon any distribution by the Company equal to the original cost of such share
($364.09) plus an amount which accrues from the original issuance date on a
daily basis at 12% per annum, compounded quarterly. After payment of this
preference amount, each share of Class A common stock and Class L common stock
shares equally in all distributions. The Class L common stock is convertible
into Class A common stock upon a majority vote of the holders of the
outstanding Class L common stock at the time of our initial public offering or
other specified realization events.

   Each outstanding share of Class L common stock is convertible 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 share of Class L
common stock by the value of a share of Class A common stock.

Stock Options

   Prior to the Recapitalization, the Company had two stock option plans, the
1996 Stock Option Plan and the 1996 Employee Plan together the "1996 Option
Plans." The term of the options under these plans is ten years from the date of
grant. Under the 1996 Option Plans, the Board granted options to acquire
approximately 1,950 shares of Old Common, at an exercise price of approximately
$2,179 per share. Immediately prior to the Recapitalization, the Company
accelerated the vesting of all outstanding options (totaling approximately
1,950 shares) to purchase shares of its Old Common making all such options
immediately exercisable. In connection therewith, the Company recorded $21.3
million of compensation expense in 1997 based on the difference between the
estimated fair value of underlying Old Common and the option exercise price and
$10 million of compensation expense for bonuses payable to employees to cover
the employees' taxes upon the exercise of these options in conjunction with the
Recapitalization.

   During 1997, 1998 and 1999 there were no grants, exercises, forfeitures, or
expirations of options under either the 1996 Stock Option Plan or the 1996
Employee Plan. As of December 31, 1999, the options outstanding under both of
these plans had remaining weighted-average contractual terms of approximately
seven years.

   In 1997, Holdings adopted its 1997 Details, Inc. Equity Incentive Plan (the
"1997 Employee Stock Option Plan"), authorizing the grant of options to certain
management of the Company to purchase 235,000 shares of Class A common stock.
The term of the options under this plan is ten years from the date of grant.
Options granted under this plan vest in equal monthly amounts over four years,
with immediate vesting upon a change

                                      F-20
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)

in control or sale of all of the assets of the Company. Of the total shares
authorized under the plan, options to purchase half of the shares (117,500)
have an exercise price of $5.00 ("$5 Options"), with the other half having an
exercise price of $61.17 ("$61 Options"). For all options granted under this
plan, the exercise prices approximated the estimated fair value at the date of
grant, resulting in no compensation expense. As of December 31, 1999, the
options outstanding under this plan had a remaining weighted-average
contractual term of approximately eight years.

   Stock option activity under the 1997 Employee Stock Option Plan is:

<TABLE>
<CAPTION>
                                              $5 Options        $61 Options
                                           -----------------  ----------------
                                                     Number            Number
                                           Exercise    of     Exercise   of
                                            Price    Shares    Price   Shares
                                           -------- --------  -------- -------
   <S>                                     <C>      <C>       <C>      <C>
   Granted...............................   $5.00    116,145   $61.17  116,145
   Exercised.............................   $5.00   (116,145)     --       --
   Forfeited.............................     --         --       --       --
                                                    --------           -------
   Balance at December 31, 1997..........     --         --    $61.17  116,145
   Granted...............................     --         --       --       --
   Exercised.............................     --         --       --       --
   Forfeited.............................     --         --       --       --
                                                    --------           -------
   Balance at December 31, 1998..........     --         --    $61.17  116,145
   Granted...............................   $5.00      9,775   $61.17   12,031
   Exercised.............................     --         --       --       --
   Forfeited.............................   $5.00     (6,767)  $61.17   (9,023)
                                                    --------           -------
   Balance at December 31, 1999..........   $5.00      3,008   $61.17  119,153
                                                    ========           =======
   Options exercisable as of December 31,
    1999.................................              1,625            58,547
                                                    ========           =======
</TABLE>

   Had compensation costs for the stock options issued under the 1996 Stock
Option Plan, 1996 Employee Plan and the 1997 Employee Stock Option Plan been
determined based on the grant date fair values as required by SFAS No. 123,
there would have been no significant effect on the Company's reported net loss
for the periods presented. Fair value was estimated using the minimum-value
method, a risk-free interest rate of 6.5% and 6.0% for 1997 and 1999,
respectively, and an expected life of five years for the grants in 1997 and
3 months for the grants in 1999. No dividends were assumed to be declared. The
weighted average fair value per option (computed using the minimum-value method
as the Company was a non-public entity when the options were granted) of the
stock options granted in 1997 and 1999 was nil.

   In connection with the DCI merger (see Note 14), the Board of Directors
adopted, and the stockholders of Holdings approved, the Details Holdings Corp.-
Dynamic Circuits 1996 Stock Option Plan ("DCI 1996 Plan") and the Details
Holdings Corp.-Dynamic Circuits 1997 Stock Option Plan ("DCI 1997 Plan"),
together the "DCI Stock Option Plans", which authorized the granting of stock
options and the sale of Class A common stock and Class L common stock in
connection with the merger with DCI. The terms applicable to options issued
under the DCI Stock Option Plans are substantially similar to the terms
applicable to the options to purchase shares of DCI outstanding immediately
prior to the merger with DCI. These terms include vesting from the date of
merger through 2002 for those options outstanding as of the date of the merger
with DCI. Options granted under these plans subsequent to the merger will
typically vest in equal monthly amounts over four years. An optionholder's
scheduled vesting is dependent upon continued employment with the Company. Upon
termination of employment, any unvested options as of the termination date are
forfeited.

                                      F-21
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)


   In connection with the DCI merger, the Company converted each DCI stock
option award into the right to receive a cash payment and an option to purchase
shares of Class A common stock and shares of Class L common stock. The options
granted in 1998 bear exercise prices of either $1.58 ("$1.58 Options") or
$61.17 ("$61 Options") for the purchase of Class A shares, and $364.09 for
Class L Shares ("Class L Options"). During 1999, options to purchase shares of
Class A common stock were also granted with an exercise price of $5.00 ("$5
Options"). The Board is authorized to sell or otherwise issue Class A common
stock and Class L common stock at any time prior to the termination of the
applicable DCI Stock Option Plan in such quantity, at such price, on such terms
and subject to such conditions as established by the Board up to an aggregate
of 222,600 shares of Class A common stock and 28,300 shares of Class L common
stock, in the case of the DCI 1996 Plan, and 46,000 shares of Class A common
stock and 5,850 shares of Class L common stock in the case of the DCI 1997 Plan
(in each case, subject to adjustment upon the occurrence of certain events to
prevent any dilution or expansion of the rights of participants that might
otherwise result from the occurrence of such events). As of December 31, 1999,
there are options to purchase 3,458 shares of Class A common stock and 3,340
shares of Class L common stock available for grant under the DCI Stock Option
Plans. The maximum term of the options under the DCI 1996 Plan is August 2006
and under the DCI 1997 Plan is March 2008. As of December 31, 1999, all options
outstanding under the DCI Stock Option Plans had weighted average remaining
contractual lives of approximately seven years.

   Stock option activity since July 23, 1998 (date of DCI merger) is as
follows:

<TABLE>
<CAPTION>
                           $1.58 Options        $61 Options         $5 Options      Class L Options
                         ------------------  ------------------ ------------------ ------------------
                         Exercise Number of  Exercise Number of Exercise Number of Exercise Number of
                          Price    Shares     Price    Shares    Price    Shares    Price    Shares
                         -------- ---------  -------- --------- -------- --------- -------- ---------
<S>                      <C>      <C>        <C>      <C>       <C>      <C>       <C>      <C>
Balance at July 23,
 1998...................  $1.58    255,778    $61.17   13,948      --        --    $364.09   32,479
Granted.................    --         --        --       --       --        --        --       --
Exercised...............  $1.58   (116,953)      --       --       --        --        --       --
Forfeited...............  $1.58     (3,318)   $61.17     (190)     --        --    $364.09     (442)
                                  --------             ------              -----             ------
Balance at December 31,
 1998...................  $1.58    135,507    $61.17   13,758      --        --    $364.09   32,037
Granted.................  $1.58      1,621    $61.17       88    $5.00     9,000   $364.09      206
Exercised...............  $1.58    (39,455)      --       --       --        --        --       --
Forfeited...............  $1.58    (11,168)   $61.17     (615)     --        --    $364.09   (1,433)
                                  --------             ------              -----             ------
Balance at December 31,
 1999...................  $1.58     86,505    $61.17   13,231    $5.00     9,000   $364.09   30,810
                                  ========             ======              =====             ======
Options exercisable as
 of December 31, 1999...            24,379              9,851                563             22,938
                                  ========             ======              =====             ======
</TABLE>


                                      F-22
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)

   For all options granted under the DCI Stock Option Plans in 1998 and 1999,
the exercise prices approximated the estimated fair value at the date of grant,
resulting in no compensation expense. Pro forma information regarding net loss
has been determined for the Company as if compensation costs for the stock
options issued under the DCI Stock Option Plans had been determined based upon
the grant date fair values. Fair value was estimated using the minimum-value
method as the Company was a non-public entity when the options were granted, a
risk-free interest rate of 5.6% for 1998 and 6.0% for 1999 and an expected life
of 3 months for both $1.58 Options and $5 Options or two years for both $61
Options and Class L Options. No dividends were assumed to be declared. The
weighted-average fair value per option of the stock options granted under the
DCI Stock Option Plans in 1998 and 1999 were as follows:

<TABLE>
<CAPTION>
                                                                      Value per
                                                                        Option
                                                                      ----------
       Option category                                                1998 1999
       ---------------                                                ---- -----
       <S>                                                            <C>  <C>
       $1.58 Options................................................. Nil    Nil
       $5 Options.................................................... --   $0.10
       $61 Options................................................... Nil    Nil
       Class L Options............................................... $39  $  41
</TABLE>

   The Company's 1998 and 1999 pro forma loss before extraordinary items is as
follows (amounts in millions):

<TABLE>
<CAPTION>
                                                                  1998    1999
                                                                 ------  ------
       <S>                                                       <C>     <C>
       As reported.............................................. $(49.7) $(17.4)
       Pro forma................................................ $(50.1) $(17.5)
</TABLE>

12. INCOME TAX

   The provision (benefit) for income taxes in 1997, 1998 and 1999 consists of
the following:

<TABLE>
<CAPTION>
                                          December 31, December 31, December 31,
                                              1997         1998         1999
                                          ------------ ------------ ------------
   <S>                                    <C>          <C>          <C>
   Current:
     Federal.............................   $ (5,224)    $   --       $ 1,302
     State...............................        --          666          158
     Foreign.............................        150         --            17
                                            --------     -------      -------
                                              (5,074)        666        1,477
                                            --------     -------      -------
   Deferred:
     Federal.............................     (3,657)     (3,288)      (7,391)
     State...............................     (2,127)       (944)      (1,501)
     Foreign.............................        --          --           --
                                            --------     -------      -------
                                              (5,784)     (4,232)      (8,892)
                                            --------     -------      -------
                                            $(10,858)    $(3,566)     $(7,415)
                                            ========     =======      =======
</TABLE>

   In connection with the acquisition of NTI and the merger with DCI, the
Company acquired certain net deferred tax assets of approximately $1.2 and $1.3
million, respectively.


                                      F-23
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)

   Deferred income tax assets and liabilities consist of the following:

<TABLE>
<CAPTION>
                                                       December 31, December 31,
                                                           1998         1999
                                                       ------------ ------------
   <S>                                                 <C>          <C>
   Deferred tax assets:
     Net operating loss carryforwards.................   $  5,243     $  1,098
     Trade receivables................................      1,930        1,859
     Deferred compensation............................      5,485        4,867
     Tax credits......................................        327          956
     Accrued liabilities..............................      6,347        9,628
     Amortization.....................................         27        1,726
     Other............................................        174          101
                                                         --------     --------
                                                           19,533       20,235
   Deferred tax liabilities:
     Property, plant and equipment....................     (2,289)      (1,027)
     Intangible assets................................    (34,341)     (26,639)
                                                         --------     --------
                                                          (36,630)     (27,666)
   Valuation allowance................................        --          (774)
                                                         --------     --------
       Net deferred tax liabilities...................   $(17,097)    $ (8,205)
                                                         ========     ========
</TABLE>

   The tax effect related to the extraordinary item (see Notes 6 and 14) is
deferred U.S. and state taxes.

   The income tax benefit differs from the amount of income tax determined by
applying the U.S. Federal statutory income tax rate to loss before income taxes
due to the following:

<TABLE>
<CAPTION>
                                         December 31, December 31, December 31,
                                             1997         1998         1999
                                         ------------ ------------ ------------
<S>                                      <C>          <C>          <C>
Computed "expected" tax benefit.........   $ (9,476)    $(18,639)    $(8,697)
Increase (decrease) in income taxes
 resulting from:
  State taxes, net of credits and
   federal tax benefit..................     (1,591)        (181)     (1,343)
  Goodwill amortization.................        --         1,320       2,456
  In-process research and development
   write-off............................        --        13,650         --
  Other.................................        209          284         169
                                           --------     --------     -------
                                           $(10,858)    $ (3,566)    $(7,415)
                                           ========     ========     =======
</TABLE>

   The Company has Federal, California and Colorado net operating loss ("NOL")
carryforwards of approximately $0.2 million, $6 million and $12 million,
respectively, at December 31, 1999. The Federal NOL carryforwards begin to
expire in 2012, the California NOL carryforwards begin to expire in 2002, and
the Colorado NOL carryforwards begin to expire in 2012. A valuation allowance
has been established for deferred income tax benefits related to the Colorado
NOL carryforwards. Management belives it is more likely than not that these NOL
carryforwards may not be realized as a result of the closure of the Colorado
facility in December 1999 (see Note 15).

   If certain substantial changes in the Company's ownership should occur,
there would be an annual limitation on the amount of the carryforwards which
can be utilized.

                                      F-24
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)


13. COMMITMENTS AND CONTINGENCIES

   Environmental matters--The Company's operations are regulated under a number
of federal, state, and local environmental laws and regulations, which 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. Compliance
with these environmental laws are major considerations for all printed circuit
board manufacturers because metals and other hazardous materials are used in
the manufacturing process. In addition, because the Company is a generator of
hazardous wastes, the Company, along with any other person who arranges for the
disposal of such wastes, may be subject to potential financial exposure for
costs associated with an investigation and remediation of sites at which it has
arranged for the disposal of hazardous wastes, if such sites become
contaminated. This is true even if the Company fully complies with applicable
environmental laws. In addition, it is possible that in the future new or more
stringent requirements could be imposed. Management believes it has complied
with all applicable environmental laws and regulations. There have been no
claims asserted nor is management aware of any unasserted claims for
environmental matters.

   Employment agreements--Pursuant to certain employment agreements dated
September 1, 1995, as amended, effective until October 28, 2000, certain
members of senior management received base salaries in the aggregate amount of
$1.3 million in 1999. The base salaries on or after January 1, 2000 will be
established by the Company at a level that equals or exceeds base salaries for
1999. These employees are eligible for annual bonuses based upon the
achievement of EBITDA targets. These employees also received an aggregate of
10,367 shares of Class A common stock on the Recapitalization closing date. In
connection with this stock bonus, the Company recorded compensation expense of
approximately $52 based upon a fair market value per share of Class A common
stock of $5 per share. In addition, these employees will be entitled to receive
an additional bonus in the aggregate amounts of $2.4 million in consideration
of prior services which will be payable in October 2000, whether or not such
employees are still employed by the Company. The Company accrued these bonuses
at their present value and the charge was included in the results of operations
during the year ended December 31, 1997.

   In addition, pursuant to an employment agreement dated July 23, 1998, a
certain key employee received a base salary of approximately $445 in 1999. In
addition, this key employee is eligible to receive an annual bonus based upon
achievement of EBITDA targets. During 1998, this key employee received an
award, pursuant to the agreement, of 39,008 Class A Cash Bonus units valued at
$1.5725 per unit and 4,953.3 Class L Cash Bonus units valued at $363.2381 per
unit. As this award was made to an employee of DCI for services rendered prior
to the merger with DCI (see Note 14), the obligation existed as of the merger
date and was treated as an acquired liability in accordance with purchase
accounting. Post-merger salary and other compensation are recorded as period
costs.

   Management agreement--Pursuant to a management agreement between Bain
Capital Partners V, L.P. ("Bain") and the Company (the "Management Agreement"),
Bain is entitled to a management fee when, and if, it provides advisory
services to the Company in connection with potential business acquisitions.
Beginning on the first anniversary of the Recapitalization, Bain may, upon the
request of the Company, perform certain management consulting services at
Bain's customary rates plus reimbursement for reasonable out-of-pocket
expenditures. In addition, Bain is entitled to receive a fee equal to
approximately 1% of the gross purchase price of any senior financing
transaction in connection with an acquisition, recapitalization or refinancing
transaction (including assumed debt). In connection with the Recapitalization,
NTI acquisition and DCI merger, Bain was paid fees of approximately $3.1
million, approximately $0.4 million, and approximately $2.7 million,
respectively. In 1999, Bain was paid fees of approximately $1.1 million for
advisory services. The Management Agreement continues until terminated by
mutual consent of the parties, or until terminated as a result of a breach of
the Management Agreement. The Management Agreement includes customary
indemnification provisions in favor of Bain.


                                      F-25
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)

   Operating leases--The Company has entered into various operating leases
principally for office space and equipment that expire at various dates through
2006. Future annual minimum lease payments under all non-cancelable operating
leases with initial or remaining terms of one year or more consist of the
following at December 31, 1999:

<TABLE>
   <S>                                                                   <C>
     Year Ending December 31,
       2000............................................................. $2,109
       2001.............................................................  1,808
       2002.............................................................  1,084
       2003.............................................................    452
       2004.............................................................    321
       Thereafter.......................................................    389
                                                                         ------
     Future minimum lease payments...................................... $6,163
                                                                         ======
</TABLE>

   Rent expense for 1998 and 1999 was approximately $1.5 million and $3.0
million, respectively, and was not significant in 1997.

   Litigation--The Company is a party to various legal actions arising in the
ordinary course of its business. The Company believes that the resolution of
these legal actions will not have a material adverse effect on the Company's
financial position, results of operations or cash flows.

   Retirement plans--The Company has adopted a 401(k) plan which became
effective January 1997. All employees of the Company over the age of 21 and
having at least one year of service, are eligible to participate in the plan.
The eligible employees may contribute 1% to 15% of their annual compensation.
In 1997, no employer matching contributions were required to be made by the
Company. In 1998, the Company amended the plan to match employee contributions
at $0.25 per $1.00 contributed, subject to a maximum per employee participant.
For plan year ended December 31, 1998 and 1999, employer contributions totaled
$145 and $394, respectively.

14. MERGERS AND ACQUISITIONS

   On December 22, 1997, the Company acquired all of the outstanding shares of
common stock of NTI and on July 23, 1998, pursuant to a Stock Contribution and
Merger Agreement, the Company consummated the merger with DCI ("DCI Merger").
Both transactions were accounted for as purchases in accordance with Accounting
Principles Board Opinion No. 16 and accordingly, the results of operations
since the dates of acquisition are included in the accompanying consolidated
financial statements.

NTI

   NTI was purchased for approximately $38.9 million including the assumption
of approximately $7.4 million of NTI's debt. The acquisition was funded, in
part, through the issuance of additional equity in the aggregate amount of
$10.2 million to certain existing investors in Holdings as well as three new
investors, including an existing investor in NTI. The remainder of the purchase
price was funded with cash and the $25 million Senior Acquisition Facility
borrowing under the Senior Term Facility in place at that time. The outstanding
borrowing under this facility was retired in connection with the DCI Merger.
The NTI purchase price was allocated to assets acquired and liabilities assumed
and the excess purchase price of approximately $27 million was allocated to
goodwill. Accumulated amortization as of December 31, 1998 and 1999 was
$1.1 million and $2.2 million, respectively.


                                      F-26
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)

DCI

   The DCI Merger was completed for aggregate consideration of approximately
$250 million, including the assumption of approximately $72.3 million of DCI's
debt, and consisted of a partial redemption, by way of a merger, of DCI's
outstanding capital stock for cash with the remaining capital stock being
contributed to Holdings in exchange for shares, options and warrants to
purchase shares of the voting common stock (estimated value of approximately
$73 million). The DCI Merger was financed with a new $300 million senior bank
facility (Senior Credit Facility) and by $33 million of newly issued
Intermediate Senior Discount Notes. In connection with the new financing, the
Company used $106 million of the proceeds to retire all of its existing senior
term debt, which resulted in an extraordinary loss of $2.4 million, net of
related income taxes of $1.5 million.

   The DCI merger consideration was allocated to tangible assets (aggregating
approximately $65 million) acquired and liabilities assumed (aggregating
approximately $30 million), with the remaining merger consideration consisting
primarily of goodwill, identifiable intangible assets, and acquired in-process
research and development ("in-process R&D").

   Significant portions of the DCI merger consideration were identified as
intangible assets. Valuation techniques were employed which reflect recent
guidance from the Securities and Exchange Commission on approaches and
procedures to be followed in developing allocations to in-process R&D. At the
date of the merger, technological feasibility of the in-process R&D projects
had not been reached and the technology had no alternative future uses.
Accordingly, the Company expensed the portion of the purchase price allocated
to in-process R&D of $39 million, in accordance with generally accepted
accounting principles, in the year ended December 31, 1998.

   The in-process R&D is comprised of a number individual technological
development efforts, focusing on the discovery of new, technologically advanced
knowledge and more complete solutions to customer needs, the conceptual
formulation and design of possible alternatives, as well as the testing of
process and product cost improvements. Specifically, these technologies include
efforts to: increase maximum printed circuit board layer count, reduce line and
space tolerances, develop specialty surface finishes and materials, use new and
innovative applications of micro blind vias, embedded circuitry, and flexible
circuit applications, develop "intelligent" (active) backpanels, and develop
automation to integrate and automate the entire workflow process.

   The amount of the merger consideration allocated to in-process R&D was
determined by estimating the stage of completion of each in-process R&D project
at the date of the merger, estimating cash flows resulting from the future
release of products employing these technologies, and discounting the net cash
flows back to their present values.

   The weighted average stage of completion for all projects, in aggregate, was
approximately 75% as of the merger date. As of that date, the estimated
remaining costs to bring the projects under development to technological
feasibility were over $2 million. The cash flow estimates from sales of
products incorporating those technologies commence in the year 1999, with
revenues increasing for several years following the merger, followed by
declines in subsequent periods as other new products are expected to be
introduced and represent a larger proportion of the total product offering.
Revenues forecasted in each period are reduced by related expenses, capital
expenditures, the cost of working capital, and an assigned contribution to the
core technologies serving as a foundation for the research and development. The
discount rates applied to the individual technology's net cash flows ranged
from 18% to 24%, depending on the level of risk associated with a particular
technology and the current return on investment requirements of the market.
These discount rates reflect "risk premiums" of 20% to 60% over the estimated
weighted average cost of capital of 15% computed for DCI.


                                      F-27
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)

   As discussed above, a portion of the DCI merger consideration premium was
allocated to identifiable intangibles and goodwill. The identifiable
intangibles consist primarily of developed technologies, customer
relationships/tradenames, and assembled workforce. The fair value of the
developed technology assets at the date of acquisition was $60 million and
represents the aggregate fair value of individually identified technologies
that were fully developed at the time of the merger. As with the in-process
R&D, the developed technologies were valued using a future income approach, in
context of the business enterprise value of DCI. The customer
relationships/tradenames and assembled workforce assets were assigned values as
of the acquisition date of approximately $21 million and $4 million,
respectively.

   Goodwill generated in the merger with DCI has an assigned value of
approximately $120 million. As of December 31, 1998 and 1999, the accumulated
amortization related to this goodwill and identifiable intangibles acquired in
the merger with DCI was approximately $9.8 million and $32.9 million,
respectively.

   Certain investment funds associated with Bain Capital Funds, the controlling
shareholders, were shareholders of DCI prior to the Company's July 1998 merger
with of DCI. In conjunction with the merger, the Bain Capital Funds received
$22.9 million for the redemption of the DCI common stock they held prior to
consummation of the merger.

   In connection with the DCI Merger and related transactions, Celerity
Partners, L.L.C. and its affiliates were paid fees and expenses aggregating
approximately $1.7 million. Celerity Partners, L.L.C. is the general partner of
Celerity Partners I, L.P., which is the managing member of Celerity Details,
L.L.C., Celerity Liquids, L.L.C. and Celerity Circuits, L.L.C., which are each
stockholders of the Company.

   The accompanying unaudited condensed consolidated statements of operations
include: (a) the accounts of NTI which was acquired in December 1997, and the
effects of the Recapitalization for the year ended December 31, 1997 and (b)
the accounts of DCI for the period July 24, 1998 thorugh December 31, 1998. The
following unaudited pro forma information for the years ended December 31, 1998
and 1997 presents net sales and net loss before extraordinary item for each of
these periods as if these transactions were consummated at the beginning of
each period. In addition, the actual results of operations for the year ended
December 31, 1998 include a $39 million write-off of acquired in-process
research and development related to the merger with DCI. This one-time charge
has been excluded from the unaudited pro forma results.

<TABLE>
<CAPTION>
                                                        Pro Forma    Pro Forma
                                                       December 31, December 31,
                                                           1998         1997
                                                       ------------ ------------
                                                              (unaudited)
   <S>                                                 <C>          <C>
   Net Sales..........................................   $261,000     $254,000
   Loss Before Extraordinary Item.....................   $(16,000)    $(14,000)
</TABLE>

   The unaudited pro forma results are not necessarily indicative of the actual
results which have been realized had the transactions actually occurred at the
beginning of each respective periods.

15. RESTRUCTURING AND OTHER RELATED CHARGES

   In December 1999, management and the Company's Board of Directors approved a
plan to consolidate its Colorado operations into its Texas facility, resulting
in the closure of the Colorado facility. By combining its Colorado and Texas
operations, the Company anticipates eliminating its lower-margin product lines
and decreasing its overhead costs, gaining efficiency through better capital
utilization and streamlining management. Accordingly, such decision is not
anticipated to adversely impact the Company's results of operations in future
periods. The Company anticipates substantial completion of this consolidation
plan by March 2000. Revenues and EBITDA (earnings before income taxes,
depreciation, amortization and net interest expense) for the Colorado facility
were approximately $30 million and $(1.7) million, respectively, for the year
ended December 31, 1999. Net income/(loss) for this facility is not readily
determinable.

                                      F-28
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)


   In conjunction with the planned 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. Both the exit
costs and asset impairment costs are classified as "Restructuring and other
related charges" in the 1999 Consolidated Statement of Operations.

   Of the $4.5 million recorded as restructuring costs, approximately $2.0
million relates to severance and related expenses associated with the
involuntary termination of the 275 staff and management employees of this
plant. The remaining charges are comprised of $1.9 million of inventory-related
losses and $0.6 million in expenses principally related to minimum lease
payments through the scheduled maturities of the real property operating
leases. No amounts related to the accrual for either the $2.0 million in
severance and related expenses or the $0.6 million related to the operating
leases were expended as of December 31, 1999.

   The inventory losses are due entirely to the plan to consolidate the
Colorado facility into the Texas facility. Such losses arose from management's
decision to cease all production operations in Colorado immediately following
the notification to employees of the plant closure in late December 1999. This
decision was primarily made to ensure that the Company's quality standards were
met with respect to work in-process at the Colorado facility. To expedite the
transfer of production from the Colorado facility to the Company's other
facilities, nearly all work in-process was scrapped, as were certain production
materials that could not be utilized in the Company's other operations. All
inventory to be retained and utilized by the Company is reflected at its lower
of cost or market, in accordance with the Company's accounting policies (See
Note 2).

   The calculated impairment of net property, plant and equipment was
determined in accordance with SFAS No. 121, based upon a detailed review of the
individual long-lived assets in the Colorado facility. Management determined
that most of these assets would be utilized by the Company's other operations
and are not impaired. Other assets, however, are anticipated to be transferred
to the Company's other operations, from where they will be sold or otherwise
disposed, as in the case of obsolete or redundant equipment. The carrying
amount of such assets was reduced to estimated fair value, less estimated
selling costs. Some assets are neither to be utilized in the Company's other
operations, nor are they saleable. Accordingly, these assets were written-down
to zero value. The impairment to assets to be sold or otherwise disposed
comprises approximately $1.7 million of the total write-down of net property,
plant and equipment. The remaining $0.8 million charge represents the loss on
assets possessing no remaining value. Management anticipates that the sale or
other disposition of impaired assets will have occurred by June 2000. The
impact of suspending depreciation on the assets to be sold or otherwise
disposed through their expected disposition dates is not anticipated to be
significant to the Company's results of operations.

16. SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

<TABLE>
<CAPTION>
                                                            December 31,
                                                       -----------------------
                                                        1997    1998    1999
                                                       ------- ------- -------
   <S>                                                 <C>     <C>     <C>
   CASH PAYMENTS FOR:
     Income taxes..................................... $   --  $ 1,743 $ 1,141
                                                       ======= ======= =======
     Interest......................................... $11,552 $25,773 $30,603
                                                       ======= ======= =======
   SUPPLEMENTAL SCHEDULE OF INVESTING AND FINANCING
    ACTIVITIES:
     Capital lease obligations incurred for acquisi-
      tion of property and equipment.................. $   646 $ 1,864 $   --
                                                       ------- ------- -------
     Value of warrants issued in connection with debt
      financing....................................... $ 3,420 $   --  $   --
                                                       ------- ------- -------
     Equity issued in mergers and acquisitions (see
      Note 14)........................................ $10,200 $73,246 $   --
                                                       ------- ------- -------
</TABLE>

                                      F-29
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)


Recapitalization--As part of the Recapitalization (see Notes 1, 6 and 11): (i)
the existing shareholders of the Pre-Recapitalization Company exchanged their
shares of Old Common (recorded value of $8.0 million) for Class A and L common
stock (aggregate fair value of $21.9 million), and (ii) certain executives of
the Pre-Recapitalization Company exchanged their options to purchase shares of
Old Common (recorded value of $5.0 million) for replacement options to purchase
Class A and L common stock (aggregate fair value of $5.0 million).

17. SUPPLEMENTAL GUARANTOR CONDENSED CONSOLIDATED FINANCIAL DATA

   Subsequent to the Recapitalization, on November 15, 1997, Dynamic Details,
Incorporated, issued $100 million aggregate principal amount of 10% Senior
Subordinated Notes due in 2005 (see Note 6). The Senior Subordinated Notes are
fully and unconditionally guaranteed on a senior subordinated basis, jointly
and severally, by Dynamic Details, Incorporated (the "Issuer") and all of its
wholly-owned subsidiaries (the "Subsidiary Guarantors"). As the Issuer is a
wholly-owned subsidiary of Holdings, the accounts of the Issuer are included in
the consolidated financial statements of Holdings.

   The condensed financial data of the Issuer is presented below. Separate
financial data of the Subsidiary Guarantors are not presented because (i) the
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.

                                      F-30
<PAGE>

                                   DDi CORP.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)
               (In thousands, except share and per share amounts)


      SUPPLEMENTAL DYNAMIC DETAILS, INCORPORATED CONDENSED FINANCIAL DATA

                            CONDENSED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                              December 31,
                                                            ------------------
                                                              1998      1999
                                                            --------  --------
<S>                                                         <C>       <C>
Current assets............................................. $ 20,755  $ 22,472
Non-current assets.........................................  287,619   329,490
                                                            --------  --------
  Total assets............................................. $308,374  $351,962
                                                            ========  ========
Current liabilities........................................ $ 37,372  $ 29,089
Non-current liabilities....................................  348,950   354,397
                                                            --------  --------
  Total liabilities........................................ $386,322  $383,486
                                                            --------  --------
  Total stockholders' deficit.............................. $(77,948) $(31,524)
                                                            --------  --------
  Total liabilities and stockholders' deficit.............. $308,374  $351,962
                                                            ========  ========
</TABLE>

                       CONDENSED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                  Year Ended December 31,
                                                 ----------------------------
                                                   1997      1998      1999
                                                 --------  --------  --------
<S>                                              <C>       <C>       <C>
Net sales....................................... $ 77,988  $ 83,560  $ 96,441
Cost of sales...................................   37,929    43,759    50,879
                                                 --------  --------  --------
Gross profit....................................   40,059    39,801    45,562
Operating expenses..............................   42,770     9,682    16,250
                                                 --------  --------  --------
Income (loss) from operations...................   (2,711)   30,119    29,312
Interest expense, net...........................  (17,738)  (27,216)  (32,414)
                                                 --------  --------  --------
Income (loss) before taxes and extraordinary
 loss...........................................  (20,449)    2,903    (3,102)
Income tax benefit..............................    8,030       280     1,260
                                                 --------  --------  --------
Income (loss) before extraordinary loss.........  (12,419)    3,183    (1,842)
Extraordinary loss, net of income tax benefit...   (1,588)   (2,414)      --
Equity in loss of subsidiaries..................      (77)  (46,714)   (6,637)
                                                 --------  --------  --------
  Net loss...................................... $(14,084) $(45,945) $ (8,479)
                                                 ========  ========  ========
</TABLE>

18. SUBSEQUENT EVENT (UNAUDITED)

   On March 22, 2000, the Company signed a Share Purchase Agreement to purchase
100% of the outstanding stock of MCM Electronics Limited ("MCM") for total
consideration of approximately $86 million payable in a combination of cash,
common stock, and assumption of outstanding indebtedness of MCM. This
transaction will be accounted for as a purchase and no adjustments have been
made in the accompanying historical consolidated financial statements for this
transaction.

                                      F-31
<PAGE>

                       REPORT OF INDEPENDENT ACCOUNTANTS

   To the Board of Directors and Shareholders
   Dynamic Circuits Inc.:

   We have audited the accompanying consolidated statements of income,
shareholders' deficit and cash flows of Dynamic Circuits Inc. and subsidiary
for the year ended December 31, 1997. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audit.

   We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audit provides a reasonable basis
for our opinion.

   In our opinion, the financial statements referred to above present fairly,
in all material respects, the consolidated results of operations and cash flows
of Dynamic Circuits Inc. for the year ended December 31, 1997, in conformity
with generally accepted accounting principles.

                                          /s/ PricewaterhouseCoopers LLP
                                          PricewaterhouseCoopers LLP

   San Jose, California
   February 20, 1998

                                      F-32
<PAGE>

                             DYNAMIC CIRCUITS INC.

                       CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>
                                                      Six Months Ended June
                                        Year Ended             30,
                                       December 31,  ------------------------
                                           1997         1997         1998
                                       ------------  -----------  -----------
                                                           (unaudited)
<S>                                    <C>           <C>          <C>
Sales................................. $86,098,472   $33,027,588  $77,220,707
Cost of sales.........................  54,201,347    18,800,664   54,232,387
                                       -----------   -----------  -----------
  Gross profit........................  31,897,125    14,226,924   22,988,320
                                       -----------   -----------  -----------
Operating expenses:
  Sales and marketing.................   4,431,214     2,346,215    4,704,663
  General and administrative..........  13,839,364     5,108,248    6,270,853
                                       -----------   -----------  -----------
                                        18,270,578     7,454,463   10,975,516
                                       -----------   -----------  -----------
  Operating income....................  13,626,547     6,772,461   12,012,804
Other income..........................      63,151        55,608      176,045
Interest expense, net.................  (3,872,450)   (1,585,356)  (3,138,375)
                                       -----------   -----------  -----------
  Income before taxes and
   extraordinary item.................   9,817,248     5,242,713    9,050,474
Income tax expense....................   4,112,315     2,206,903    4,280,782
                                       -----------   -----------  -----------
Income before extraordinary item......   5,704,933     3,035,810    4,769,692
Extraordinary loss on retirement of
 debt, net of tax.....................    (633,013)          --           --
                                       -----------   -----------  -----------
Net income before accretion...........   5,071,920     3,035,810    4,769,692
Accretion of mandatorily redeemable
 preferred stock and put warrants.....   2,800,318     1,042,723    2,584,269
                                       -----------   -----------  -----------
Net income available to common
 shareholders......................... $ 2,271,602   $ 1,993,087  $ 2,185,423
                                       ===========   ===========  ===========
</TABLE>


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

                                      F-33
<PAGE>

                             DYNAMIC CIRCUITS INC.

                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' DEFICIT
  For the year ended December 31, 1997, and the six months ended June 30, 1998

<TABLE>
<CAPTION>
                                                     Notes                 Distribution    Retained
                         Common Stock  Additional Receivable                in Excess      Earnings
                         -------------  Paid-In      from       Deferred      of Net     (Accumulated) Shareholders'
                         Shares Amount  Capital   Shareholder Compensation  Book Value     (Deficit)      Deficit
                         ------ ------ ---------- ----------- ------------ ------------  ------------- -------------
<S>                      <C>    <C>    <C>        <C>         <C>          <C>           <C>           <C>
Balances, December 31,
 1996................... 50,283  $50   $5,371,606  $     --    $(697,937)  $(36,877,611)  $(2,131,854) $(34,335,746)
 Options exercised......  1,480    1        7,399        --          --             --            --          7,400
 Deferred compensation..    --   --       198,237        --     (198,237)           --            --            --
 Amortization of de-
  ferred compensation...    --   --           --         --      239,286            --            --        239,286
 Issuance of common
  stock in connection
  with acquisition of
  Cuplex................  1,314    2      763,147        --          --             --            --        763,149
 Issuance of restricted
  stock.................    777    1      202,123   (202,124)        --             --            --            --
 Accretion and dividends
  on mandatorily redeem-
  able preferred stock..    --   --           --         --          --             --     (1,812,912)   (1,812,912)
 Accretion of put
  warrants..............    --   --           --         --          --             --       (987,406)     (987,406)
 Net income.............    --   --           --         --          --             --      5,071,920     5,071,920
                         ------  ---   ----------  ---------   ---------   ------------   -----------  ------------
Balances, December 31,
 1997................... 53,854   54    6,542,512   (202,124)   (656,888)   (36,877,611)      139,748   (31,054,309)
 Amortization of de-
  ferred compensation
  (unaudited)...........    --   --           --         --      114,492            --            --        114,492
 Options exercised
  (unaudited)...........  1,496    1    1,289,991        --          --             --            --      1,289,992
 Accretion of
  mandatorily redeemable
  preferred stock (unau-
  dited)................    --   --           --         --          --             --       (872,904)     (872,904)
 Accretion of put war-
  rants (unaudited).....    --   --           --         --          --             --     (1,711,364)   (1,711,364)
 Net income (unau-
  dited)................    --   --           --         --          --             --      4,769,692     4,769,692
                         ------  ---   ----------  ---------   ---------   ------------   -----------  ------------
Balance, June 30, 1998
 (unaudited)............ 55,350  $55   $7,832,503  $(202,124)  $(542,396)  $(36,877,611)  $ 2,325,172  $(27,464,401)
                         ======  ===   ==========  =========   =========   ============   ===========  ============
</TABLE>


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

                                      F-34
<PAGE>

                             DYNAMIC CIRCUITS INC.

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                          Six Months Ended
                                          Year Ended          June 30,
                                         December 31,  ------------------------
                                             1997         1997         1998
                                         ------------  -----------  -----------
                                                             (unaudited)
<S>                                      <C>           <C>          <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
 Net income............................  $  5,071,920  $ 3,035,810  $ 4,769,692
 Adjustments to reconcile net income
  to net cash provided by operating
  activities:
   Depreciation........................     3,510,940    1,222,474    2,527,972
   Amortization........................       388,816      117,639      614,479
   Allowance for doubtful accounts.....       235,051      363,096      142,072
   Recovery of excess and obsolete
    inventory..........................       (76,090)         --           --
   Deferred compensation expense.......       239,286      124,794      114,492
   Gain on disposal of fixed asset.....       (47,123)     (47,123)         --
   Extraordinary loss, gross...........     1,055,023          --           --
 Changes in current assets and
  liabilities:
   Accounts receivable.................    (2,696,804)  (2,682,898)     234,191
   Inventories.........................        58,031     (100,000)  (1,307,172)
   Prepaid expenses and other assets...    (1,706,091)    (611,679)     865,903
   Deferred taxes......................      (364,568)         --           --
   Book overdrafts.....................     2,524,984       84,051   (3,224,677)
   Accounts payable....................    (3,809,862)       3,647      293,415
   Accrued liabilities.................     1,188,639      175,293      506,447
                                         ------------  -----------  -----------
     Net cash provided by operating
      activities.......................     5,572,152    1,685,104    5,536,814
                                         ------------  -----------  -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
 Acquisition of property and
  equipment............................    (6,523,064)  (3,782,823)  (3,465,141)
 Disposal of property and equipment....       193,544      193,544          --
 Acquisition of other assets...........           --      (116,465)     675,364
 Acquisition of subsidiary, net of
  cash acquired........................   (28,902,494)         --      (660,000)
                                         ------------  -----------  -----------
     Net cash used in investing
      activities.......................   (35,232,014)  (3,705,744)  (3,449,777)
                                         ------------  -----------  -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
 Increase in restricted cash...........       (50,000)     (50,000)         --
 Proceeds from issuance of common
  stock................................         7,400    3,700,000      857,508
 Proceeds from long-term debt..........    67,400,000   (1,750,000)     200,000
 Repayment of notes payable, long-term
  debt and capital leases..............   (33,712,492)         --    (1,175,000)
 Payment of financing costs............    (1,639,127)         --    (1,187,500)
 Dividends on mandatorily redeemable
  preferred stock......................    (1,904,480)         --      (688,000)
                                         ------------  -----------  -----------
     Net cash provided by (used in)
      financing activities.............    30,101,301    1,900,000   (1,992,992)
                                         ------------  -----------  -----------
Net increase (decrease) in cash........       441,439     (120,640)      94,045
Cash and cash equivalents, beginning of
 period................................       125,311      125,311      566,750
                                         ------------  -----------  -----------
Cash and cash equivalents, end of
 period................................  $    566,750  $     4,671  $   660,795
                                         ============  ===========  ===========
Supplemental cash flows information
 Cash payments for:
   Interest............................  $  3,619,625
   Taxes...............................  $  6,096,000
Supplemental disclosure of noncash
 transactions:
 Shares of common stock issued in
  exchange for note....................  $    202,124
 Accretion of mandatorily redeemable
  preferred stock......................  $  1,812,912
 Accretion of put warrants.............  $    987,406
 Issuance of shares for the
  acquisition of Cuplex................  $    763,149
 Issuance of mandatorily redeemable
  Series B preferred stock for the
  acquisition of Cuplex................  $  1,057,953
</TABLE>

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

                                      F-35
<PAGE>

                             DYNAMIC CIRCUITS INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:

   Dynamic Circuits Inc. (DCI) manufactures double-sided and multi-layer
printed circuit boards to customer specifications and drawings. The Company's
fiscal year-end is December 31.

 Recapitalization:

   In August 1996 DCI formed a subsidiary, Dynamic Circuits Inc., a Delaware
Corporation (the "Company"). On August 19, 1996, DCI effected a reincorporation
merger (the "merger") with the Company, with the Company surviving the merger.
Contemporaneous with the merger, the Company redeemed 170,911 shares of common
stock and 4,557 options to purchase common stock at a total cost of
$45,997,248. Additionally, 8,553 shares of common stock were issued to an un-
related party for a purchase price of $2,222,743. In connection with the
transaction the Company issued 120,000 shares of mandatorily redeemable
preferred stock, and warrants to purchase 15,392 shares of common stock for
$12,000,000, of which $10,076,000 was allocated to mandatorily redeemable
preferred stock and $1,924,000 was allocated to warrants. In addition, the
Company borrowed $35,100,000 under a term loan.

   The transaction was accounted for as a recapitalization, and accordingly, no
change in the accounting basis of DCI's assets was made in the accompanying
financial statements. The amount paid to the stockholders of DCI of $45,997,248
exceeded DCI's net assets of approximately $9,119,637 on the date of the
transaction by $36,877,611. This amount was recorded as a distribution in
excess of net book value.

 Principles of Consolidation:

   The accompanying consolidated financial statements include the accounts of
the Company and its wholly owned operating subsidiary Cuplex, Inc. ("Cuplex")
since its acquisition on October 7, 1997 and its 80% owned subsidiary
DCI/Design Plus L.L.C. ("DCI/Design Plus") since its acquisition on June 24,
1998. All significant intercompany balances and transactions have been
eliminated in consolidation.

 Unaudited Interim Information:

   The financial information presented as of and for the periods ending June
30, 1998 and 1997 has been prepared from the books and records without audit.
Such financial information does not include all disclosures required by
generally accepted accounting principles. In the opinion of management, all
adjustments, consisting of normal recurring adjustments necessary for a fair
presentation of financial information for any interim periods have been
included. The results of the Company's operations for any interim period are
not necessarily indicative of the results attained for a full fiscal year. The
data disclosed in these notes to financial statements related to the interim
period is also unaudited.

 Revenue Recognition:

   The Company recognizes revenue upon product shipment.

 Use of Estimates:

   The accompanying financial statements have been prepared in conformity with
generally accepted accounting principles which contemplate the continued
existence of the Company. The preparation of financial statements in conformity
with generally accepted accounting principles requires management to make
estimates and assumptions that affect the reported amount of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the reported period. Actual results could differ from those estimates.

                                      F-36
<PAGE>

                             DYNAMIC CIRCUITS INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


 Inventories:

   Inventories are stated at the lower of cost (determined on a first-in,
first-out basis) or market value.

 Property and Equipment:

   Property and equipment are stated at cost, less accumulated depreciation.
Depreciation and amortization is calculated using the declining balance method
over the assets' useful life.

   When property and equipment are retired or otherwise disposed of, the
related cost and accumulated depreciation or amortization are removed and a
gain or loss is recognized in operations. Maintenance, repairs and minor
expenditures are expensed as incurred.

 Intangible Assets:

   Goodwill recorded in connection with the acquisition of Cuplex (see Note 2)
is amortized on a straight-line basis over 25 years. Debt financing costs are
amortized using the sum of the digits method over the term of the related
loans. Goodwill amortization amounted to $78,897 for the year ended December
31, 1997 and $614,479 for the six months ended June 30, 1998 (unaudited). The
Company periodically evaluates the recoverability of goodwill based upon
estimated discounted cash flows from the acquired business.

 Income Taxes:

   The Company is organized as a Delaware corporation. Subsequent to the
merger, the Company accounts for taxes using the liability method. Under this
method, deferred tax assets and liabilities are determined based on the
difference between the financial statement and tax bases of assets and
liabilities using current tax laws and rates. Valuation allowances are
established when necessary to reduce deferred tax assets to the amounts
expected to be realized. Prior to the merger, the Company was organized as a
California Subchapter S corporation and as such was not a tax paying entity for
federal income tax purposes, but was required to pay the state of California a
reduced rate based on taxable income.

 Concentration of Credit Risk:

   The Company sells printed circuit boards to customers in a wide variety of
industries. The Company's customers are geographically dispersed throughout the
United States.

 Financial Instruments:

   The Company considers all highly liquid investments with an original or
remaining maturity of three months or less at the date of purchase to be cash
equivalents.

   Amounts reported for cash and cash equivalents, accounts receivable,
accounts payable and other accrued liabilities are considered to approximate
fair value primarily due to their short maturities. Based on borrowing rates
currently available to the Company for loans with similar terms, the carrying
value of its long term debt, and mandatorily redeemable preferred stock
approximate fair value.

 Stock Split:

   In January 1998, the stockholders approved an increase in the Company's
authorized shares of common stock to nine million concurrently with a one-
hundred-for-one stock split. All shares, common stock and capital in excess of
par value have been restated to reflect the effect of this split.

                                      F-37
<PAGE>

                             DYNAMIC CIRCUITS INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


 Recent Accounting Pronouncements:

   In June 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 130 (SFAS 130), "Reporting Comprehensive
Income." This statement establishes requirements for disclosure of
comprehensive income and becomes effective for the Company for fiscal years
beginning after December 15, 1997, with reclassification of earlier financial
statements for comparative purposes. Comprehensive income generally represents
all changes in shareholders' equity except those resulting from investments or
contributions by shareholders. The Company is evaluating alternative formats
for presenting this information, but does not expect this pronouncement to
materially impact the Company's results of operations.

   In June 1997, The Financial Standards Board issued Statement of Financial
Accounting Standards No. 131 (SFAS 131), "Disclosures about Segments of an
Enterprise and Related Information." This statement establishes standards for
disclosure about operating segments in annual financial statements and selected
information in interim financial reports. It also establishes standards for
related disclosures about products and services, geographic areas and major
customers. This statement supersedes Statement of Financial Accounting
Standards No. 14, "Financial Reporting for Segments of a Business Enterprise."
The new standard becomes effective for fiscal years beginning after December
15, 1997, and requires that comparative information from earlier years be
restated to conform to the requirements of this standard. The Company is
evaluating the requirements of SFAS 131 and the effects, if any, on the
Company's current reporting and disclosures.

2. ACQUISITIONS:

 Cuplex:

   On October 9, 1997, the Company completed the acquisition of Cuplex Inc., a
Delaware corporation, for a purchase price of $12,470,000. Cuplex, located in
Garland, Texas, with facilities in Dallas and Garland, TX, and in Marlboro, MA,
fabricates advanced high-density multilayer boards and assembles high-density
backpanel and electromechanical systems. The transaction has been accounted for
as a purchase and therefore the results of Cuplex's operations for the period
subsequent to the acquisition date to December 31, 1997 have been included in
the Company's results of operations for the year ended December 31, 1997.

   Consideration for the acquisition was allocated as follows:

<TABLE>
   <S>                                                            <C>
   Cash consideration paid....................................... $ 12,470,000
   Repayment of debt on acquisition..............................   15,498,118
   Acquisition costs.............................................      934,376
   Issuance of common stock......................................      763,149
   Issuance of Series B mandatorily redeemable Preferred Stock...    1,057,953
   Fair value of assets acquired.................................   (6,551,531)
   Debt assumed on acquisition...................................  (15,498,118)
                                                                  ------------
   Goodwill...................................................... $  8,673,947
                                                                  ============
</TABLE>

 Pro forma information (unaudited)

   If the acquisition had occurred on January 1, 1997, the results of operation
of the Company would have been as follows:

<TABLE>
   <S>                                                             <C>
   Revenue........................................................ $145,498,000
                                                                   ============
   Income before taxes and extraordinary item..................... $ 12,229,000
                                                                   ============
   Net income..................................................... $  6,613,000
                                                                   ============
</TABLE>


                                      F-38
<PAGE>

                             DYNAMIC CIRCUITS INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

 DCI/Design Plus:

   On June 24, 1998, the Company acquired 80% of a newly formed Company,
DCI/Design Plus. Coincident with the acquisition, Design Plus, a sole
proprietorship which was engaged in printed circuit board design, contributed
all of its assets to DCI/Design Plus for consideration of $660,000 and a 20%
interest in DCI/Design Plus. Goodwill of $533,182 arose on this transaction.

3. EXTRAORDINARY ITEMS:

 Early Extinguishment of Debt:

   In October 1997, in connection with the acquisition of Cuplex, the Company
entered into a new credit agreement to retire its outstanding term and
revolving credit loans (total of $33,125,000 at December 31, 1996). The
transaction constituted an early retirement of debt, and accordingly the write-
off of unamortized debt financing costs was accounted for as an extraordinary
charge.

4. CREDIT AGREEMENT:

 Long Term Debt:

   The Company, in connection with the acquisition of Cuplex, entered into a
Credit Agreement which provided for an A term loan facility of $30,000,000, a B
term loan facility of $35,000,000, a revolving loan facility of up to
$30,000,000. The Credit Agreement is collateralized by all assets of the
Company and all outstanding stock of its Subsidiary. The Credit Agreement also
has various restrictive covenants which limit the Company's ability to incur
debt or grant a security interest in its assets, dispose of assets, merge, or
consolidate with another entity, make capital expenditures, enter into
operating leases, or issue or dispose of the Company's capital stock. The
Company is required to meet certain minimum consolidated EBITDA (earnings
before interest, income taxes, depreciation and amortization expense as defined
in the agreement) and financial ratio requirements.

   Borrowings under the Credit Agreement as of December 31, 1997 are summarized
as follows:

<TABLE>
   <S>                                                               <C>
   A Term Loan...................................................... $29,500,000
   B Term Loan......................................................  35,000,000
   Revolving Loan...................................................   2,400,000
                                                                     -----------
                                                                     $66,900,000
                                                                     ===========
</TABLE>

 A Term Loan:

   The A term loan bears interest at the Base Rate or Eurodollar Rate, as
defined in the agreement, plus 1.25% or 2.25%, respectively, per annum (8.1875%
at December 31, 1997). The loan is due on September 30, 2002 and is payable in
quarterly installments for principal beginning December 31, 1997. Interest is
due monthly. Quarterly installments are $500,000 for quarters one through four,
$1,000,000 for quarters five through eight, $1,500,000 for quarters nine
through twelve, $2,000,000 for quarters thirteen through sixteen and $2,500,000
for quarters seventeen through twenty. In addition, subject to certain
conditions, the Credit Agreement permits optional prepayments without premium
or penalty.

 B Term Loan:

   The B term loan bears interest at the Base Rate or Eurodollar Rate, as
defined in the agreement, plus 1.50% or 2.25%, respectively, per annum (8.4375%
at December 31, 1997). The loan is due on September 30,

                                      F-39
<PAGE>

                             DYNAMIC CIRCUITS INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

2002 and is payable in quarterly installments for principal beginning March 31,
1998. Interest is due monthly. Quarterly installments are $87,500 for quarters
one through twenty, $11,083,333 for quarters twenty-one and twenty-two and
$11,083,334 for quarter twenty-three. In addition, subject to certain
conditions, the Credit Agreement permits optional prepayments without premium
or penalty.

 Revolving Loan:

   The revolving loan facility permits borrowings up to $30,000,000 at the Base
Rate or Eurodollar Rate, as defined in the agreement, plus 1.25% or 2.25%,
respectively, per annum (9.75% at December 31, 1997). Its collateral
arrangements are the same as the A and B term loans and it matures on September
30, 2002. Interest on borrowings under the revolving loan facility is payable
quarterly with mandatory principal payments to the extent that Borrowings, as
defined in the agreement, exceed the Total Revolving Loan Commitment, as
defined in the agreement. As of December 31, 1997, $2,400,000 was outstanding
under the revolving loan facility.

   Under the Credit Agreement, the Company has committed to pay annual fees of
$75,000 and facility fees of $593,500 on January 1, 1998 and April 1, 1998,
provided that the debt has not been refinanced.

5. SHAREHOLDERS EQUITY:

 Preferred Stock Series A:

   In connection with the merger the Company issued shares of Series A
preferred stock on August 19, 1996. Each share is entitled to a $12 per annum
dividend, which is payable quarterly, in arrears and is cumulative in nature.
Unpaid dividends accrue at 12% per annum until September 1, 1999 after which a
penalty accrual rate applies. Unpaid dividends rank in preference over those of
common shares. The shares of preferred stock have a liquidation preference of
$100 per share plus accrued but unpaid dividends.

   The Company may redeem shares of preferred stock at any time after
appropriate notice and must redeem all shares of preferred stock by December
31, 2003. In both cases the redemption value is the liquidation preference plus
any accrued and unpaid dividends.

   The holders of Series A preferred stock do not have voting rights except in
the event of Series A preferred stock not being redeemed by December 31, 2003.
In addition, the consent of the holders of at least 51% of Series A preferred
stock is required for certain changes to the Company's capital structure or
raising of additional debt finance.

 Preferred Stock Series B:

   In connection with acquisition of Cuplex, the Company issued shares of
Series B preferred stock. Each share is entitled to a $0.90 per annum dividend,
which is payable quarterly, in arrears if and when declared by the Board of
Directors. Unpaid dividends rank in preference over those of common shares. The
shares of preferred stock have a liquidation preference of $10 per share plus
accrued and unpaid dividends.

   The Company may redeem shares of preferred stock at any time after
appropriate notice and must redeem all shares of preferred stock by October 9,
2000. In both cases the redemption value is the liquidation preference plus
accrued and unpaid dividends.

   The holders of Series B preferred stock do not have any voting rights.

                                      F-40
<PAGE>

                             DYNAMIC CIRCUITS INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


 Warrants:

   The Company granted warrants to holders of Series A preferred stock to
purchase common stock as part of the merger on August 19, 1996. Each warrant
entitles the holder to receive from the Company a fully paid common share after
payment of the warrant exercise price of $0.01. The warrant holder may at any
time after the fifth anniversary of the warrant put them to the Company at fair
market value. The put terminates if an Initial Public Offering (IPO) occurs
prior to the put date. The Company accretes the carrying value of the put
warrants over five years such that the carrying value on the fifth anniversary
will be equal to the fair market value of the put on that date. Changes in
estimates of the fair market value are accounted for prospectively on the
remaining term of the put. Stock warrant activity is as follows:

<TABLE>
<CAPTION>
                                                       Number
                                                         of   Exercise Aggregate
                                                       Shares  Price     Price
                                                       ------ -------- ---------
   <S>                                                 <C>    <C>      <C>
   Balance, December 31, 1996......................... 15,392  $0.01     $154
                                                       ------  -----     ----
   Balance, December 31, 1997......................... 15,392  $0.01     $154
                                                       ======  =====     ====
</TABLE>

   The Company has reserved 15,392 shares of common stock for the exercise of
warrants.

   Stock Option Plans:

 1996 Stock Option Plan:

   In June 1996, the Company adopted the 1996 Stock Option Plan. Under the
plan, options to purchase common stock may be granted to directors, executive
officers and other key employees of the Company. The Company has reserved 9,805
shares of common stock for issuance under the Plan, at December 31, 1997.
Options generally expire ten years from the date of grant. Options vest over
either a four or eight year period. Certain option grants are subject to
accelerated vesting based upon the achievement of certain specified performance
goals.

   Activity under the 1996 plan is as follows:

<TABLE>
<CAPTION>
                                                     Number   Exercise Aggregate
                                                    of Shares  Price     Price
                                                    --------- -------- ---------
   <S>                                              <C>       <C>      <C>
   Balance, December 31, 1996......................  10,325    $5.00    $51,625
     Options exercised.............................  (1,480)   $5.00     (7,400)
                                                     ------    -----    -------
   Balance, December 31, 1997......................   8,845    $5.00    $44,225
                                                     ======    =====    =======
</TABLE>

   At December 31, 1997, 3,872 options were exercisable.

 1997 Stock Option Plan:

   In August 1997, the Company adopted the 1997 Stock Option Plan. Under the
plan, options to purchase common stock may be granted to any executive or other
key employee of the Company or of any Subsidiary. The Company has reserved
2,202 shares of common stock for issuance under the Plan. The exercise price
shall not be less than 85% of the fair market value, except that the exercise
price shall be 110% of the fair market value of such share in the case of any
participant who owns stock possessing more than 10% of the total combined
voting power of all classes of stock of the Company or its subsidiaries.
Options vest over five years and expire ten years from the date of grant.

                                      F-41
<PAGE>

                             DYNAMIC CIRCUITS INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


   Activity under the 1997 stock option plan was as follows:

<TABLE>
<CAPTION>
                                                       Outstanding Options
                                                ----------------------------------
                                                                         Weighted
                                                                          Average
                            Available  Number                  Aggregate   Price
                            for Grant of Shares Exercise Price   Price   per Share
                            --------- --------- -------------- --------- ---------
   <S>                      <C>       <C>       <C>            <C>       <C>
   Authorized..............   2,202
   Options granted.........  (1,152)    1,152     $425-$500    $561,600    $487
                             ------     -----     ---------    --------    ----
   Balances, December 31,
    1997...................   1,050     1,152     $425-$500    $561,600    $487
                             ======     =====     =========    ========    ====
</TABLE>

   At December 31, 1997, 230 options were exercisable.

   Holders of 960 options under the 1997 option plan are entitled to
participate in the Company's Cash Bonus Plan. Under the Bonus Plan employees
are allocated bonus units which vest on an annual basis over five years. The
bonus is only payable in the event of exercise of options to purchase shares of
the Company's Common Stock. The Company is accruing for the cost of the Bonus
Plan over the vesting period.

   In October 1997, the Company granted 4,102 options at an exercise price of
$575 under a new stock option plan. At December 31, 1997, 1,230 such options
were exercisable.

   The Company recognized compensation expense of $239,286 and $1,358,541, in
1997 and 1996, respectively, representing the difference between exercise price
and the fair market value of options and restricted stock at the date of grant.

   The Company has continued to account for its stock based compensation in
accordance with APB 25 and has adopted the disclosure-only provisions of
Statement of Financial Accounting Standards No. 123 (SFAS No. 123), "Accounting
for Stock-Based Compensation." Accordingly, no compensation expense has been
recognized under the plans, except for the amounts disclosed in the above
paragraph.

   Had compensation cost been determined based on the fair value at the date of
grant date for awards in 1997 consistent with the provisions of SFAS No. 123,
the Company's net income for the year ended December 31, 1997 would have been
reduced to the pro forma amounts indicated below (in thousands):

<TABLE>
<CAPTION>
                                                                         1997
                                                                        ------
     <S>                                                                <C>
     Net income-as reported............................................ $5,072
     Net income-pro forma.............................................. $5,038
</TABLE>

   Such pro forma disclosures may not be representative of future compensation
cost because options vest over several years and additional grants are made
each year.

   In accordance with the provisions of SFAS 123, the fair value of each option
is estimated using the following assumptions used for option grants during the
years ended December 31, 1996 and 1997; dividend yield of 0%, volatility of 0%,
risk-free interest rates of between 5.42% and 6.00% at the date of grant and an
expected term of three to five years.

   The weighted-average grant date fair value of options were $71.12, $0.75 and
$0.30 per option for the years ended December 31, 1997 and 1996, respectively.

                                      F-42
<PAGE>

                             DYNAMIC CIRCUITS INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


   The following table summarizes information about stock options outstanding
at December 31, 1997.

<TABLE>
<CAPTION>
                                  Options Outstanding       Options Exercisable
                            ------------------------------- -------------------
                                       Weighted-  Weighted-           Weighted-
                                        Average    Average             Average
             Exercise        Number   Contractual Exercise   Number   Exercise
              Price         of Shares    Life       Price   of Shares   Price
             --------       --------- ----------- --------- --------- ---------
       <S>                  <C>       <C>         <C>       <C>       <C>
       $5..................   8,845   8.50 years    $  5      3,872     $  5
       $425-$575...........   5,254   9.68 years    $556      1,460     $561
                             ------                           -----
                             14,099   8.94 years    $210      5,332     $157
                             ======                           =====
</TABLE>

6. COMMITMENTS AND CONTINGENCIES:

   The Company leases various facilities under non-cancelable operating leases
expiring through 2006.

   Total future minimum lease payments under operating leases are as follows:

<TABLE>
<CAPTION>
       Year Ending December 31,
       <S>                                                            <C>
         1998........................................................ $1,275,404
         1999........................................................  1,103,030
         2000........................................................  1,090,084
         2001........................................................  1,084,667
         2002 and thereafter.........................................  1,604,810
                                                                      ----------
                                                                      $6,157,995
                                                                      ==========
</TABLE>

   Rent expense amounted to $648,136 for the year ended December 31, 1997.

   The Company is engaged in certain legal and administrative proceedings
incidental to its normal business activities. While it is not possible to
determine the ultimate outcome of these matters, if any, management believes
that the ultimate outcome of these matters will not have a material adverse
effect on the Company's financial condition, results of operations, or cash
flows.

   The Company's operations are regulated under a number of federal, state and
local environmental laws and regulations, which 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. Compliance with these
environmental laws is a major consideration for the Company, and there can be
no assurances that environmental laws and regulations will not become more
stringent in the future or that the Company will not incur significant costs in
the future to comply with such laws and regulations.

                                      F-43
<PAGE>

                             DYNAMIC CIRCUITS INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


7. INCOME TAXES:

   The provision for income taxes for the year ended December 31, 1997 included
the following:

<TABLE>
     <S>                                                             <C>
     Federal:
       Current...................................................... $3,680,401
       Deferred.....................................................   (101,103)
                                                                     ----------
                                                                      3,579,298
                                                                     ----------
     State:
       Current......................................................    631,092
       Deferred.....................................................    (98,075)
                                                                     ----------
                                                                        533,017
                                                                     ----------
                                                                     $4,112,315
                                                                     ==========
</TABLE>

   The provision for taxes differed from that expected by applying the basic
rate of federal tax due primarily to the change of tax status of the Company as
a result of the recapitalization (see Note 1) and that certain transaction
related charges are not deductible for tax purposes.

8. RELATED PARTIES:

 Management Fees:

   The Company has an agreement dated August 19, 1996 for financial advisory
services with Celerity Partners, L.L.C. (Celerity) and Bain Capital, Inc.
(Bain) who hold a partnership interest in Celerity Circuits L.L.C., the
majority shareholder of the Company. The agreement provides for annual
management fees of $150,000 to be paid to Celerity and/or Bain for so long as
Celerity and/or Bain own, either directly or through an affiliated entity, an
equity interest in the Company. The management fees are payable in quarterly
installments. The agreement also provides for the reimbursement of certain
allowed expenses. In connection with entering into the Credit Agreement in
1997, the Company paid specific advisory fees to Celerity and Bain. Management
fees and expense reimbursements under the agreement amounted to approximately
$359,272 in December 31, 1997. Specific advisory fees amounted to approximately
$706,092, for the year ended December 31, 1997. The Company is required to pay
a management fee of $56,250 per quarter to Celerity and Bain, respectively,
effective January 1, 1998.

 Receivable from Related Party:

   In connection with the Acquisition, Cuplex's 50% interest in Cumex SA de CV,
a Mexican corporation (Cumex) was sold to certain former shareholders of
Cuplex. On October 9, 1997, Cuplex and Cumex signed an Operating Agreement by
which Cuplex agrees to provide management and technical services to Cumex.
Cumex agrees to provide manufacturing services to Cuplex for a period of two
years and a repayment schedule was agreed for the amount due by Cumex to
Cuplex. The balance outstanding at October 9, 1997 was $3.2 million. On October
9, 1997, DCI and the shareholders of Cumex entered into an Option Agreement by
which it was agreed that DCI could purchase 100% of Cumex until termination of
the Operating Agreement.

   On the acquisition of Cuplex the receivable from Cumex was valued at its net
present value determined by applying appropriate discount rates. This resulted
in an adjustment in the fair value of the receivable of $1.1

                                      F-44
<PAGE>

                             DYNAMIC CIRCUITS INC.

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

million. At December 31, 1997, the gross and net amounts receivable from Cumex
are $3.6 million and $2.5 million, respectively.

9. EMPLOYEE BENEFIT PLANS:

   The Company and its subsidiary have established defined contribution
retirement plans that are intended to qualify under Section 401 of the Internal
Revenue Code ("the Plan"). The Plans cover substantially all officers and
employees of the Company and its subsidiary. Contributions to the Plans are
determined at the discretion of the Board of Directors. No contributions were
made to the Plans for the year ended December 31, 1997.

10. SUBSEQUENT EVENT:

   On July 23, 1998, DDi Holdings Corporation and the Company executed a stock
contribution and merger agreement. In connection with this agreement, DDi
Holdings Corporation acquired all of the outstanding capital stock of the
Company for aggregate merger consideration of approximately $247 million.

                                      F-45
<PAGE>




                    Report of Independent Public Accountants

To the shareholders of
Symonds Limited

   We have audited the accompanying consolidated balance sheet of Symonds
Limited as of 31 March 1999, and the related consolidated profit and loss
account, reconciliation of movements in consolidated shareholders' funds and
consolidated cash flow statement for the year then ended. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audit.

   We conducted our audit in accordance with generally accepted auditing
standards in the United Kingdom, which are substantially consistent with
auditing standards generally accepted in the United States. Those standards
require that we plan and perform the audit to obtain reasonable assurance about
whether the financial statements are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements. An audit also includes assessing the
accounting principles used and significant estimates made by management, as
well as evaluating the overall financial statement presentation. We believe
that our audit provides a reasonable basis for our opinion.

   In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the consolidated financial position
of Symonds Limited as of 31 March 1999, and the consolidated results of its
operations and its consolidated cash flows for the year then ended in
conformity with generally accepted accounting principles in the United Kingdom.

   Accounting practices used by the Company in preparing the accompanying
financial statements conform with generally accepted accounting principles in
the United Kingdom, but do not conform with accounting principles generally
accepted in the United States. A description of these differences and a
reconciliation of consolidated net income and shareholders' equity to generally
accepted accounting principles in the United States is set forth in Note 30.

KPMG Audit Plc
Chartered Accountants

Birmingham, England
28 October 1999
(except with respect to the matters
discussed in Note 29 and 30, as to

which the date is 22 March 2000)

                                      F-46
<PAGE>

                                SYMONDS LIMITED

                   CONSOLIDATED PROFIT AND LOSS ACCOUNTS

<TABLE>
<CAPTION>
                             Notes                  Unaudited                Unaudited
                          (relating to             Nine months  Unaudited   Six months
                           year ended  Year ended     ended    Three months    ended
                           31 March,    31 March   31 December    ended     31 December
                             1999)        1999        1998     30 June 1999    1999
                          ------------ ----------- ----------- ------------ -----------
                                       (Pounds)000 (Pounds)000 (Pounds)000  (Pounds)000
<S>                       <C>          <C>         <C>         <C>          <C>
Turnover                        1
Continuing operations...                  41,056      30,949       8,636       17,299
Discontinued
 operations.............                   4,486       3,650         160          --
                                         -------     -------      ------      -------
                                          45,542      34,599       8,796       17,299
Operating costs.........        2        (42,627)    (31,534)     (8,361)     (15,590)
                                         -------     -------      ------      -------
Operating profit before
 goodwill and
 exceptional items:
Continuing operations...                   4,290       3,019         957        2,601
Discontinued
 operations.............                     (57)         46          (4)         --
                                         -------     -------      ------      -------
                                           4,233       3,065         953        2,601
                                         -------     -------      ------      -------
Operating exceptional
 items:
Continuing operations...        1           (570)        --         (518)        (378)
Discontinued
 operations.............                    (748)        --          --           --
                                         -------     -------      ------      -------
                                          (1,318)        --         (518)        (378)
                                         -------     -------      ------      -------
Goodwill amortization...                     --          --          --          (514)
                                         -------     -------      ------      -------
Operating profit                1
Continuing operations...                   3,720       3,019         439        1,709
Discontinued
 operations.............                    (805)         46          (4)         --
                                         -------     -------      ------      -------
    Total operating
     profit.............                   2,915       3,065         435        1,709
Exceptional items               3
Continuing operations:
  Provision for loss on
   termination of a
   business.............                  (4,000)        --          --           --
Discontinued operations:
  (Loss)/profit on
   disposal of a
   business.............                  (2,435)        --           48          --
                                         -------     -------      ------      -------
(Loss)/profit on
 ordinary activities
 before interest........                  (3,520)      3,065         483        1,709
Interest receivable.....                     119         112          25           54
Interest payable and
 similar charges........        6           (442)       (373)        (65)      (1,553)
                                         -------     -------      ------      -------
(Loss)/profit on
 ordinary activities
 before taxation........                  (3,843)      2,804         443          210
Tax on (loss)/profit on
 ordinary activities....        7           (495)       (965)       (278)        (166)
                                         -------     -------      ------      -------
(Loss)/profit on
 ordinary activities
 after taxation.........                  (4,338)      1,839         165           44
Dividends...............        8           (416)       (416)        --           --
                                         -------     -------      ------      -------
Retained (loss)/profit
 for the period.........       20         (4,754)      1,423         165           44
                                         =======     =======      ======      =======
(Loss)/earnings per
 share..................        9          (6.2p)       2.6p        0.2p         3.7p
                                         =======     =======      ======      =======
</TABLE>

   The Group has no recognised gains and losses other than those reflected in
the group profit and loss account.

   There is no difference between the result as disclosed in the group profit
and loss account and the result on an unmodified historical cost basis.

   All periods presented are of Symonds Limited except at and for the six
months ended 31 December 1999 which are of MCM Electronics Limited--see
Accounting Policies--Interim financial statements.

                                      F-47
<PAGE>

                                SYMONDS LIMITED

      RECONCILIATION OF MOVEMENTS IN CONSOLIDATED SHAREHOLDERS' FUNDS

<TABLE>
<CAPTION>
                                      Unaudited   Unaudited
                                     Nine months Three months    Unaudited
                         Year ended     ended       ended     Six months ended
                          31 March   31 December   30 June      31 December
                            1999        1998         1999           1999
                         ----------- ----------- ------------ ----------------
                         (Pounds)000 (Pounds)000 (Pounds)000    (Pounds)000
<S>                      <C>         <C>         <C>          <C>
(Loss)/profit for the
 period.................   (4,338)      1,839         165             44
Dividends...............     (416)       (416)        --             --
Issue of shares.........       12          12         --           1,267
Goodwill written back...    4,537         --          281            --
                           ------      ------       -----          -----
Net movement in
 shareholders' funds....     (205)      1,435         446          1,311
Equity shareholders'
 funds at beginning of
 period.................    9,311       9,311       9,106            --
                           ------      ------       -----          -----
Equity shareholders'
 funds at end of
 period.................    9,106      10,746       9,552          1,311
                           ======      ======       =====          =====
</TABLE>

   All periods presented are of Symonds Limited except at and for the six
months ended 31 December 1999 which are of MCM Electronics Limited--see
Accounting Policies--Interim financial statements.

                                      F-48
<PAGE>

                                SYMONDS LIMITED

                        CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                            Unaudited   Unaudited   Unaudited
                                31 March   31 December   30 June   31 December
                         Notes    1999        1998        1999        1999
                         ----- ----------- ----------- ----------- -----------
                               (Pounds)000 (Pounds)000 (Pounds)000 (Pounds)000
<S>                      <C>   <C>         <C>         <C>         <C>
Fixed assets
Tangible assets.........   10      8,671       8,853       8,944       7,863
Goodwill................             --          --          --       20,062
                                 -------     -------     -------     -------
                                   8,671       8,853       8,944      27,925
Current assets
Stocks..................   12      3,780       4,303       3,778       3,791
Debtors.................   13      9,385      11,524       9,437       9,159
Cash at bank and short
 term deposits..........           3,568       1,372       2,059       4,066
                                 -------     -------     -------     -------
                                  16,733      17,199      15,274      17,016
                                 -------     -------     -------     -------
Creditors: amounts
 falling due within one
 year...................   14    (14,292)    (12,792)    (14,279)    (11,438)
                                 -------     -------     -------     -------
Net current assets......           2,441       4,407         995       5,578
                                 -------     -------     -------     -------
Total assets less
 current liabilities....          11,112      13,260       9,939      33,503
                                 -------     -------     -------     -------
Creditors: amounts
 falling due after more
 than one year             15     (1,865)     (2,083)       (246)    (31,852)
Provisions for
 liabilities and
 charges................   17       (141)       (431)       (141)       (340)
                                 -------     -------     -------     -------
Net assets..............           9,106      10,746       9,552       1,311
                                 =======     =======     =======     =======
Capital and reserves
Called up share
 capital................   19      3,473       3,473       3,473          12
Share premium account...   20     19,887      19,887      19,887       1,255
Capital redemption
 reserve................   20         50          50          50         --
Merger reserve..........   20      5,474       5,474       5,474         --
Profit and loss
 account................   20    (19,778)    (18,138)    (19,332)         44
                                 -------     -------     -------     -------
Equity shareholders'
 funds..................           9,106      10,746       9,552       1,311
                                 =======     =======     =======     =======
</TABLE>

   All periods presented are of Symonds Limited except at and for the six
months ended 31 December 1999 which are of MCM Electronics Limited--see
Accounting Policies--Interim financial statements.

                                      F-49
<PAGE>

                                SYMONDS LIMITED

                     CONSOLIDATED CASH FLOW STATEMENTS

<TABLE>
<CAPTION>
                                             Unaudited   Unaudited    Unaudited
                                            Nine months Three months Six months
                                Year ended     ended       ended        ended
                                 31 March   31 December   30 June    31 December
                          Notes    1999        1998         1999        1999
                          ----- ----------- ----------- ------------ -----------
                                (Pounds)000 (Pounds)000 (Pounds)000  (Pounds)000
<S>                       <C>   <C>         <C>         <C>          <C>
Net cash flow from
 operating activities...    21     7,882       4,305         (446)       1,884
                                  ------      ------       ------      -------
Returns on investments
 and servicing of fi-
 nance
Interest received.......             119         112           25           54
Interest paid...........            (354)       (307)         (45)         (10)
Interest element of
 finance lease
 payments...............             (88)        (66)         (20)         (45)
                                  ------      ------       ------      -------
                                    (323)       (261)         (40)          (1)
                                  ------      ------       ------      -------
Tax paid................            (643)       (232)        (108)         (66)
                                  ------      ------       ------      -------
Capital expenditure
Purchase of tangible
 fixed assets...........          (3,603)     (3,356)        (878)        (193)
Sale of tangible fixed
 assets.................             770         770           33          --
                                  ------      ------       ------      -------
                                  (2,833)     (2,586)        (845)        (193)
                                  ------      ------       ------      -------
Acquisitions and
 disposals
Net cash payable in
 respect of
 acquisitions...........             --          --           --       (30,581)
Net cash consideration
 in respect of business
 disposals..............             200         --           249        1,044
                                  ------      ------       ------      -------
                                     200         --           249      (29,537)
                                  ------      ------       ------      -------
Equity dividends paid...          (1,249)       (833)         --           --
                                  ------      ------       ------      -------
Cash flow before
 financing and
 management of liquid
 resources..............           3,034         393       (1,190)     (27,913)
                                  ------      ------       ------      -------
Financing and management
 of liquid resources
Issue of shares.........    22        12          12          --         1,267
Movement in debt........          (2,288)     (1,843)        (319)      28,626
Movement in liquid
 resources..............          (1,002)        998          624          500
                                  ------      ------       ------      -------
                                  (3,278)       (833)         305       30,393
                                  ------      ------       ------      -------
(Decrease)/increase in
 cash in the period         23      (244)       (440)        (885)       2,480
                                  ======      ======       ======      =======
</TABLE>

   All periods presented are of Symonds Limited except at and for the six
months ended 31 December 1999 which are of MCM Electronics Limited--see
Accounting Policies--Interim financial statements.

                                      F-50
<PAGE>

                                SYMONDS LIMITED

                              ACCOUNTING POLICIES

   The accompanying consolidated financial statements for the year ended 31
March 1999 do not comprise statutory accounts within the meaning of Section 240
of the Companies Act 1985 of England and Wales, but have been extracted from
the company's statutory accounts for the fiscal year to 31 March 1999 which
have been delivered to the Registrar of Companies in England and Wales, upon
which an unqualified audit report has been given.

Basis of preparation

   The consolidated financial statements have been prepared in accordance with
accounting principles generally accepted in the United Kingdom (UK GAAP). UK
GAAP and accounting principles adopted by the Company differ in certain
respects from accounting principles generally accepted in the United States (US
GAAP). See Note 30 for a discussion of the principal differences that would
affect the Company's consolidated net income and shareholders' equity if US
GAAP had been applied instead of UK GAAP in the preparation of the consolidated
financial statements. The financial statements have been prepared under the
historical cost convention and comply with applicable accounting standards.
Under UK GAAP companies are permitted, in certain circumstances, to value their
assets and liabilities using a basis different from original cost. This has not
been the case in these financial statements.

Basis of consolidation

   The Group accounts consolidate the accounts of Symonds Limited and all its
subsidiary undertakings made up to 31 March 1999.

   The results of businesses acquired or sold during the year are included in
the Group financial statements from the date of acquisition or to the date of
disposal.

Interim financial statements--unaudited

   The interim financial statements as of 31 December 1998, 30 June 1999 and 31
December 1999 have been prepared without audit and reflect, in the opinion of
the Group, all adjustments necessary to present fairly the financial
information for the Group. All such adjustments are of a normal recurring
nature.

   The interim financial statements have been prepared on a basis which is
consistent with the accounting policies adopted for the year ended 31 March
1999.

   Taxation for the interim financial statements has been calculated in line
with the estimated effective tax rate for the relevant financial years.

   The exceptional operating items incurred by the Symonds Group in the period
to 30 June 1999 were acquisition advisory costs incurred by the company in
respect of its acquisition by MCM Electronics Limited.

   The results for the six months ended 31 December 1999 are those of MCM
Electronics Limited and its subsidiary undertakings. MCM Electronics Limited
acquired Symonds Limited, and its subsidiary undertakings on 5 July 1999. The
accounting period commencing 1 July 1999 has been used to reflect the results
of MCM Electronics Limited and its subsidiary undertakings as there is no
material difference between the results for this period and those for the
period commencing 5 July 1999, the date of acquisition. MCM Electronics Limited
is a company owned by the executive directors of Symonds Limited together with
external investors. No adjustments to the book value of the assets and
liabilities of Symonds Limited at acquisition were necessary to reflect their
fair value for acquisition purposes. At that date MCM Electronics issued
1,200,000 ordinary shares of 1p each and obtained medium term debt to finance
the acquisition of the entire ordinary share capital of Symonds Limited.
Goodwill of (Pounds)21,002,000 arose on the acquisition which has been
capitalised and is being amortised over 20 years. There have been no
significant changes to the Group since that date.

   The exceptional operating item in the period to 31 December 1999 is a
material bad debt incurred by a subsidiary of MCM Electronics Limited in this
period.

                                      F-51
<PAGE>

                                SYMONDS LIMITED

                        ACCOUNTING POLICIES--(Continued)


Goodwill

   UK Financial Reporting Standard 10 was adopted in the Company's consolidated
financial statements effective 1 April 1998. Goodwill arising on acquisition
subsequent to 1 April 1998 has been capitalised and amortised through the
profit and loss account over its useful economic life which is generally not
expected to exceed 20 years. Goodwill related to acquisitions made prior to 31
March 1998 was charged directly to reserves in accordance with UK accounting
standards in effect at that date.

Turnover

   Turnover represents the total amount receivable in the ordinary course of
business for goods sold excluding value added tax. Turnover is recognised upon
despatch.

Tangible fixed assets and depreciation

   Tangible fixed assets are stated at cost or valuation, less depreciation.
Deprecation is provided on all tangible fixed assets, other than freehold land,
at rates calculated to write off the cost or valuation, less residual value,
over the estimated useful life in each company of each asset as follows:

<TABLE>
      <S>                          <C>    <C>
      Freehold buildings.......... 2%     On straight line
      Leasehold property..........        Over the term of the lease
      Plant and equipment......... 10-25% On straight line or reducing balance
      Computer equipment.......... 17-25% On straight line or reducing balance
      Office furniture and
       equipment.................. 15-25% On straight line or reducing balance
      Motor vehicles.............. 25%    On straight line or reducing balance
</TABLE>

Stocks and work in progress

   Stocks and work in progress are stated at the lower of cost and net
realisable value on a first-in, first-out basis, including attributable
production overheads.

   Net realisable value is based on estimated selling price less further costs
expected to be incurred to completion and disposal.

Trade debtors

   Trade debtors are recorded at the invoiced amount, including value added
tax, less a provision for doubtful debts. Management considers current
information and events regarding the debtors' ability to repay their
obligations, and makes a provision against amounts due when it is probable that
the full amount will not be collected. Changes in the level of provision are
charged to the bad debt expense.

Liquid resources

   Included within cash balances are liquid resources of (Pounds)2,710,000 at
31 March 1999, consisting of cash deposits to secure loan notes, and treasury
deposits. For the purposes of the group cashflow statement all highly liquid
debt instruments with original maturities of three days or less are considered
to be cash.

Pension costs

   The Group operates a number of defined contribution pension schemes. The
assets of the schemes are held separately from those of the Group in
independently administered funds. Contributions are paid to the schemes at the
defined contribution levels and are charged to the profit and loss account in
the year to which they relate.

                                      F-52
<PAGE>

                                SYMONDS LIMITED

                       ACCOUNTING POLICIES--(Continued)


Leases

   Assets held under finance leases are capitalised at their fair value on the
inception of the leases and depreciated over their estimated useful lives. The
finance charges are allocated over the period of the lease in proportion to
the capital amount outstanding.

   Rentals paid under operating leases are charged against income on a
straight line basis over the lease term.

   Under UK GAAP, the gain arising on a sale-leaseback transaction may be
recognised in full at the date of the transaction provided that it can be
demonstrated that a market rent is being paid under the lease agreement.

Deferred taxation

   Provision is made for deferred taxation using the liability method to take
account of timing differences between the incidence of income and expenditure
for taxation and accounting purposes to the extent that it is probable that a
liability or asset will crystallise in the future.

Foreign currency translation

   Transactions in foreign currencies are recorded at the rate ruling at the
date of transaction. Monetary assets and liabilities denominated in foreign
currencies are retranslated at the rate of exchange ruling at the balance
sheet date. All differences are taken to the profit and loss account.

                                     F-53
<PAGE>

                                SYMONDS LIMITED

                       NOTES TO THE FINANCIAL STATEMENTS

1. TURNOVER, OPERATING PROFIT AND NET ASSETS

   The destination of the Group's turnover by geographical market is:

<TABLE>
<CAPTION>
                                                                     Year ended
                                                                      31 March
                                                                        1999
                                                                     -----------
                                                                     (Pounds)000
   <S>                                                               <C>
   United Kingdom...................................................   41,137
   Europe...........................................................    2,481
   USA..............................................................      540
   Rest of World....................................................    1,384
                                                                       ------
                                                                       45,542
                                                                       ======
</TABLE>

   The Group's turnover, operating profit, and net operating assets for the
year ended 31 March 1999 can be analysed by business segment as follows:

<TABLE>
<CAPTION>
                                                                       Net
                                                        Operating   operating
                                            Turnover     profit      assets
                                           ----------- ----------- -----------
                                           (Pounds)000 (Pounds)000 (Pounds)000
   <S>                                     <C>         <C>         <C>
   Continuing operations:
   PCB manufacture........................   19,963       3,580       5,064
   Electronic manufacturing services......   21,999         406       1,730
   Group..................................      --         (266)      2,344
                                             ------      ------       -----
                                             41,692       3,720       9,138
   Discontinued operations................    4,486        (805)        134
                                             ------      ------       -----
                                             46,448       2,915       9,272
   Less: inter-segmental turnover.........     (906)
                                             ------
                                             45,542
                                             ======
   Exceptional items (note 3).............               (6,435)
   Net interest...........................                 (323)
                                                         ------
   Profit on ordinary activities before
    taxation..............................               (3,843)
                                                         ======
   Net indebtedness.......................                             (166)
                                                                      -----
   Net assets.............................                            9,106
                                                                      =====
</TABLE>

   Discontinued operations comprise Finishing Services Limited disposed of in
March 1999, and Finishing Technology Limited disposed of in June 1999. The
operating loss of the discontinued operations includes a provision for
impairment of Finishing Technology Limited's goodwill of (Pounds)748,000. The
disposal of Finishing Services Limited is analysed in Note 25.

   The Electronic Manufacturing Services operating profit includes an
exceptional operating loss of (Pounds)570,000. This relates to vacant property
costs recognised in the year. A related tax credit of (Pounds)171,000 has been
recognised in respect of these costs.

                                      F-54
<PAGE>

                                SYMONDS LIMITED

                 NOTES TO THE FINANCIAL STATEMENTS--(Continued)


2. OPERATING PROFIT

<TABLE>
<CAPTION>
                                                                      31 March
                                                                        1999
                                                                     -----------
                                                                     (Pounds)000
   <S>                                                               <C>
   Operating profit is stated after charging/(crediting):
     Depreciation--owned fixed assets...............................    1,552
          --finance leased assets...................................      248
     Operating lease rentals--plant and machinery...................      611
               --land and buildings.................................      702
     Loss on sale of fixed assets...................................       28
     Gain on foreign exchange.......................................       (8)
                                                                        =====
</TABLE>

   Operating costs are analysed as follows:

<TABLE>
<CAPTION>
                                                       31 March
                                                         1999
                                         Continuing  Discontinued
                                         operations   operations     Total
                                         ----------- ------------ -----------
                                         (Pounds)000 (Pounds)000  (Pounds)000
   <S>                                   <C>         <C>          <C>
   Change in work in progress and
    finished goods......................      (363)        (54)        (417)
   Raw materials and consumables........   (17,397)     (2,170)     (19,567)
   Other external charges...............    (2,940)       (604)      (3,544)
   Staff costs..........................   (10,907)     (1,115)     (12,022)
   Depreciation.........................    (1,732)        (68)      (1,800)
   Other operating charges..............    (3,997)       (532)      (4,529)
   Provision for goodwill impairment....       --         (748)        (748)
                                           -------      ------      -------
                                           (37,336)     (5,291)     (42,627)
                                           =======      ======      =======
</TABLE>

3. EXCEPTIONAL ITEMS

<TABLE>
<CAPTION>
                                                  31 March 1999
                                       -----------------------------------
                                          Gross        Tax         Net
                                       ----------- ----------- -----------
                                       (Pounds)000 (Pounds)000 (Pounds)000
   <S>                                 <C>         <C>         <C>         <C>
   Continuing operations:
   Provision for loss on termination
    of a business (a).................   (4,000)       606       (3,394)
   Discontinued operations:
   Loss on disposal of a business
    (b)...............................   (2,435)       --        (2,435)
                                         ------        ---       ------
                                         (6,435)       606       (5,829)
                                         ======        ===       ======
</TABLE>
  (a) The provision for loss on termination of a business arises following
      the decision of the board to close the operations of Osborne
      Electronics Limited. The provision includes debtor, stock and fixed
      asset write-downs arising from the closure, redundancy costs, and
      goodwill of (Pounds)1,800,000 previously eliminated when Osborne
      Electronics Limited was acquired.

  (b) The loss on disposal of a business represents the loss on sale of
      Finishing Services Limited of (Pounds)2,435,000 (after charging
      (Pounds)1,989,000 of goodwill previously eliminated).

                                      F-55
<PAGE>

                                SYMONDS LIMITED

                 NOTES TO THE FINANCIAL STATEMENTS--(Continued)


4. AUDITORS' REMUNERATION

   Amounts payable to the auditors of all Group undertakings in respect of
audit services were (Pounds)60,000. Amounts payable to KPMG Audit Plc and their
associates by the Company and its subsidiary undertakings in respect of non
audit services were (Pounds)112,000.

5. EMPLOYEES

  (a) Number of employees

   The average number of persons employed during the year was as follows:

<TABLE>
<CAPTION>
                                                                      31 March
                                                                        1999
                                                                     -----------
                                                                       Number
   <S>                                                               <C>
   Production.......................................................      527
   Office and administration........................................      115
                                                                       ------
                                                                          642
                                                                       ======

  (b) Staff costs

<CAPTION>
                                                                      31 March
                                                                        1999
                                                                     -----------
                                                                     (Pounds)000
   <S>                                                               <C>
   Wages and salaries...............................................   10,755
   Social security..................................................    1,032
   Other pension costs..............................................      235
                                                                       ------
                                                                       12,022
                                                                       ======
</TABLE>

   The Group operates a number of defined contribution pension schemes. The
assets of the schemes are held in separate trustee administered funds and are
invested with insurance companies. The pension costs shown above represent
contributions payable to these schemes.

6. INTEREST PAYABLE AND SIMILAR CHARGES

<TABLE>
<CAPTION>
                                                                      31 March
                                                                        1999
                                                                     -----------
                                                                     (Pounds)000
   <S>                                                               <C>
   On bank loans and overdrafts.....................................    (277)
   On finance leases................................................     (88)
   On loan notes....................................................     (77)
                                                                        ----
                                                                        (442)
                                                                        ====
</TABLE>

                                      F-56
<PAGE>

                                SYMONDS LIMITED

                 NOTES TO THE FINANCIAL STATEMENTS--(Continued)


7. TAXATION

<TABLE>
<CAPTION>
                                                                      31 March
                                                                        1999
                                                                     -----------
                                                                     (Pounds)000
   <S>                                                               <C>
   UK corporation tax payable at 31%...............................     (604)
   Deferred tax....................................................      173
   Adjustment to prior years' provisions--deferred tax.............      (64)
                                                                        ----
                                                                        (495)
                                                                        ====

   The charge includes tax credits on FRS3 exceptional items of (Pounds)606,000
as detailed in Note 3.

8. DIVIDENDS

<CAPTION>
                                                                      31 March
                                                                        1999
                                                                     -----------
                                                                     (Pounds)000
   <S>                                                               <C>
   Ordinary--interim paid 0.6p per share...........................     (416)
      --final nil p per share......................................      --
                                                                        ----
   Total equity dividends..........................................     (416)
                                                                        ====
</TABLE>

9. LOSS PER SHARE

   The loss per ordinary share as at 31 March 1999 has been calculated by
reference to the weighted average of 69,467,222 ordinary shares in issue during
the year and the Group loss after taxation for the financial year of
(Pounds)4,338,000.

10. TANGIBLE FIXED ASSETS

<TABLE>
<CAPTION>
                                  Land and    Plant and
                                  buildings   machinery     Other       Total
                                 ----------- ----------- ----------- -----------
                                 (Pounds)000 (Pounds)000 (Pounds)000 (Pounds)000
   <S>                           <C>         <C>         <C>         <C>
   Cost
   1 April 1998.................    1,088      10,644       2,375      14,107
   Reclassification.............      361         --         (361)        --
   Additions....................      821       2,408         652       3,881
   Disposals....................     (506)       (379)       (131)     (1,016)
   Sale of subsidiary...........      --         (129)       (235)       (364)
                                    -----      ------       -----      ------
     31 March 1999..............    1,764      12,544       2,300      16,608
                                    =====      ======       =====      ======
   Depreciation
   1 April 1998.................      107       5,417       1,122       6,646
   Reclassification.............      153         --         (153)        --
   Charge for the year..........      161       1,284         355       1,800
   Disposals....................       (9)       (190)        (75)       (274)
   Sale of subsidiary...........      --          (89)       (146)       (235)
                                    -----      ------       -----      ------
     31 March 1999..............      412       6,422       1,103       7,937
                                    =====      ======       =====      ======
   Net book value
     31 March 1999..............    1,352       6,122       1,197       8,671
                                    =====      ======       =====      ======
</TABLE>


                                      F-57
<PAGE>

                                SYMONDS LIMITED

                 NOTES TO THE FINANCIAL STATEMENTS--(Continued)

 Analysis of land and buildings

<TABLE>
<CAPTION>
                                                                      31 March
                                                                        1999
                                                                     -----------
                                                                     (Pounds)000
   <S>                                                               <C>
   Freehold.........................................................      297
   Short leasehold..................................................    1,055
                                                                        -----
   Net book value...................................................    1,352
                                                                        =====
</TABLE>

 Hire purchase and finance leased assets

   Plant, equipment and motor vehicles include assets with a net book value of
(Pounds)1,064,000 which are subject to finance leases.

11. INVESTMENTS

   Principal subsidiaries at 31 March 1999

<TABLE>
<CAPTION>
   Company                            Principal activity                        % equity held
   -------                            ------------------                        -------------
<S>             <C>                                                             <C>
Zlin            Manufacture of printed circuit boards                               *100
 Electronics
 Limited
Classical       Manufacture of printed circuit boards                               *100
 Circuits
 Limited
Garner          Manufacture of printed circuit boards                                100
 Osborne
 Circuits
 Limited
Zlin            Supply of high volume printed circuit boards                        *100
 International
 Limited
Calne           Manufacture and assembly of electronic and electrical equipment     *100
 Electronics
 Limited
Pretan          Sheet metal fabrication                                              100
 Limited
Integrated      Design of electronic and electrical equipment                        100
 Designs &
 Systems
 Limited
Osborne         Assembly of printed circuit boards                                   100
 Electronics
 Limited
Symonds         Precision sheet metal fabrication                                   *100
 Precision
 Limited
Osborne         Precision sheet metal fabrication                                    100
 Precision
 Sheetmetals
 Limited
Finishing       Manufacture of vertical plating systems                             *100
 Technology
 Limited
</TABLE>

   All of the company's subsidiary undertakings are incorporated and operate in
Great Britain.

   Shareholdings marked * are directly owned by Symonds Limited and the
remainder are held through subsidiary undertakings.

12. STOCKS

<TABLE>
<CAPTION>
                                                                      31 March
                                                                        1999
                                                                     -----------
                                                                     (Pounds)000
   <S>                                                               <C>
   Raw materials and consumables....................................    1,615
   Work in progress.................................................    1,975
   Finished goods...................................................      190
                                                                        -----
                                                                        3,780
                                                                        =====
</TABLE>


                                      F-58
<PAGE>

                                SYMONDS LIMITED

                 NOTES TO THE FINANCIAL STATEMENTS--(Continued)

13. DEBTORS

<TABLE>
<CAPTION>
                                                                      31 March
                                                                        1999
                                                                     -----------
                                                                     (Pounds)000
   <S>                                                               <C>
   Trade debtors....................................................    8,005
   Other debtors....................................................      984
   Prepayments and accrued income...................................      396
                                                                        -----
                                                                        9,385
                                                                        =====
</TABLE>

   Included within other debtors above are amounts totalling (Pounds)315,000
which fall due after more than one year.

14. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

<TABLE>
<CAPTION>
                                                                      31 March
                                                                        1999
                                                                     -----------
                                                                     (Pounds)000
   <S>                                                               <C>
   Bank overdrafts and loans........................................      730
   Other loans......................................................       28
   Obligations under finance leases.................................      309
   Trade creditors..................................................    6,128
   Corporation tax..................................................      507
   Advance corporation tax payable..................................      104
   Other creditors..................................................      650
   Other taxation and social security...............................      960
   Accruals and deferred income.....................................    4,074
   Loan notes.......................................................      802
                                                                       ------
                                                                       14,292
                                                                       ======

   At 31 March 1999, loan notes consist of loan notes previously issued to the
vendors of Calne Electronics and one of the vendors of the Osborne Group. Both
are repayable at the holders' option. The Calne loan notes are secured by a
bank guarantee. All the loan notes carry interest at 0.5% below base rate.

   It has been assumed for the purposes of presentation in these financial
statements that the loan notes will be repaid at the earliest possible time.

15. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR

<CAPTION>
                                                                      31 March
                                                                        1999
                                                                     -----------
                                                                     (Pounds)000
   <S>                                                               <C>
   Bank loans.......................................................    1,465
   Other loans......................................................       65
   Obligations under finance leases.................................      335
                                                                       ------
                                                                        1,865
                                                                       ======
</TABLE>

                                      F-59
<PAGE>

                                SYMONDS LIMITED

                 NOTES TO THE FINANCIAL STATEMENTS--(Continued)


16. BORROWINGS
<TABLE>
<CAPTION>
                                                                      31 March
                                                                        1999
                                                                     -----------
                                                                     (Pounds)000
   <S>                                                               <C>
   Bank loans.......................................................    2,195
   Loan notes.......................................................      802
   Obligations under finance leases.................................      644
   Other loans......................................................       93
                                                                        -----
                                                                        3,734
                                                                        =====
   Due within one year..............................................    1,869
   Due after more than one year.....................................    1,865
                                                                        -----
                                                                        3,734
                                                                        =====

   Analysis of repayments:
<CAPTION>
                                                                      31 March
                                                                        1999
                                                                     -----------
                                                                     (Pounds)000
   <S>                                                               <C>
   Bank loans
     Within one year................................................      730
     Within one to two years........................................      730
     Within two to five years.......................................      735
   Other loans
     Within one year................................................       28
     Within one to two years........................................       31
     Within two to five years.......................................       34
   Loan notes
     Within one year................................................      802
   Finance leases
     Within one year................................................      309
     Within one to two years........................................      230
     Within two to five years.......................................      105
                                                                        -----
                                                                        3,734
                                                                        =====
</TABLE>

   Amounts due under finance leases are secured on the related items of plant
and equipment.

   Bank loans and overdrafts are secured by fixed and floating charges over the
Group's assets.

   Bank loans comprise two loans, one of which is repayable in full by 31
October 2002 by quarterly instalments commencing 31 October 1996 and the other
which is repayable in full by 31 October 2001 by quarterly instalments
commencing 31 January 1997. Both loans carry interest at 1/3///8/% over base
rate.

17. PROVISIONS FOR LIABILITIES AND CHARGES

<TABLE>
<CAPTION>
                                            Deferred      Other
                                               tax     provisions     Total
                                           ----------- ----------- -----------
                                           (Pounds)000 (Pounds)000 (Pounds)000
   <S>                                     <C>         <C>         <C>
   1 April 1998...........................     259         300         559
   Transfer to the profit and loss
    account...............................    (109)       (300)       (409)
   Sale of subsidiary.....................      (9)        --           (9)
                                              ----        ----        ----
     At 31 March 1999.....................     141         --          141
                                              ====        ====        ====
</TABLE>

   Other provisions relate to the costs of relocation of Calne Electronics.

                                      F-60
<PAGE>

                                SYMONDS LIMITED

                 NOTES TO THE FINANCIAL STATEMENTS--(Continued)


18. DEFERRED TAX

   Deferred tax provided and unprovided at a rate of 30% are:

<TABLE>
<CAPTION>
                                                          Provided   Unprovided
                                                          31 March    31 March
                                                            1999        1999
                                                         ----------- -----------
                                                         (Pounds)000 (Pounds)000
   <S>                                                   <C>         <C>
   Accelerated capital allowances.......................     516         (40)
   Other timing differences.............................    (453)        (34)
   Held over gain.......................................      78         --
                                                            ----         ---
                                                             141         (74)
                                                            ====         ===
</TABLE>

19. SHARE CAPITAL

<TABLE>
<CAPTION>
                                                           31 March   31 March
                                                             1999       1999
                                                          ---------- -----------
                                                            Number   (Pounds)000
   <S>                                                    <C>        <C>
   5p ordinary shares
   Authorised............................................ 80,000,000    4,000
   Allotted, called up and fully paid.................... 69,472,208    3,473
                                                          ==========    =====
</TABLE>

Changes in the year

   5p ordinary shares

   The authorised share capital remained unchanged during the year. During the
year 40,000 shares were issued under the Executive Share Option Scheme; the
proceeds were (Pounds)11,600.

Share options

   At 31 March 1999, options have been granted and remain outstanding under the
Symonds Executive Share Option Scheme to subscribe for 5p ordinary shares of
the Company, as follows:

<TABLE>
<CAPTION>
   Date of grant            Number  Exercise price           Exercise period
   -------------            ------- --------------           ---------------
   <S>                      <C>     <C>            <C>
   20 May 1994............. 274,000     30.5p      20 May 1997 to 20 May 2007
   21 May 1996............. 240,000     71.0p      21 May 1999 to 21 May 2009
   30 January 1997.........  40,000     59.5p      30 January 2000 to 30 January 2010
   27 February 1997........  75,000     58.5p      27 February 2000 to 27 February 2010
   28 July 1997............ 700,000     34.5p      28 July 2000 to 28 July 2010
   7 January 1998.......... 250,000     34.0p      7 January 2001 to 7 January 2011
   21 July 1998............ 110,000     38.0p      21 July 2001 to 21 July 2011
   1 September 1998........ 275,000     31.0p      1 September 2001 to 1 September 2011
</TABLE>

   Following the offer for the entire share capital of the Company by MCM
Electronics Limited, these options were either exercised by the holders for a
total payment of (Pounds)84,000, given up by the holders in lieu of cash
cancellation payments totalling (Pounds)120,000, or lapsed. These transactions
occurred subsequent to 30 June 1999, the last date consolidated accounts were
prepared for Symonds Limited and its subsidiary undertakings.

                                      F-61
<PAGE>

                                SYMONDS LIMITED

                 NOTES TO THE FINANCIAL STATEMENTS--(Continued)


20. RESERVES

<TABLE>
<CAPTION>
                                           Capital                Goodwill   Profit and
                                Share    redemption    Merger     write off     loss
                               premium     reserve     reserve     reserve     account
                             ----------- ----------- ----------- ----------- -----------
                             (Pounds)000 (Pounds)000 (Pounds)000 (Pounds)000 (Pounds)000
   <S>                       <C>         <C>         <C>         <C>         <C>
   1 April 1998............    19,877         50        5,474      (22,505)      2,944
   Goodwill adjustments on
    disposal/closure of
    subsidiary
    undertakings...........       --         --           --         3,789         --
   Issue of shares.........        10        --           --           --          --
   Provision for impairment
    of subsidiary
    undertaking goodwill...       --         --           --           748         --
   Retained loss for the
    year...................       --         --           --           --       (4,754)
   Transfer................       --         --           --        17,968     (17,968)
                               ------        ---        -----      -------     -------
   At 31 March 1999........    19,887         50        5,474          --      (19,778)
                               ======        ===        =====      =======     =======
</TABLE>

   Goodwill movements in the year comprise the write back of goodwill following
the disposal of Finishing Services Limited and the decision to close Osborne
Electronics Limited, and the provision for the anticipated impairment of
goodwill on the sale of Finishing Technology Limited.

   Following implementation of FRS10, the goodwill reserve has been offset
against the profit and loss account.

21. RECONCILIATION OF OPERATING PROFIT TO NET CASH INFLOW FROM OPERATING
   ACTIVITIES

<TABLE>
<CAPTION>
                                                                      31 March
                                                                        1999
                                                                     -----------
                                                                     (Pounds)000
   <S>                                                               <C>
   Operating profit.................................................    2,915
   Non cash exceptional operating items.............................    1,318
   Depreciation.....................................................    1,800
   Loss on disposal of tangible fixed assets........................      (28)
   Movement in stocks...............................................      899
   Movement in debtors..............................................    2,342
   Movement in creditors............................................   (1,064)
   Reorganisation costs paid........................................     (300)
                                                                       ------
   Net cash inflow from operating activities........................    7,882
                                                                       ======
</TABLE>

22. ANALYSIS OF CASH FLOWS FROM FINANCING AND MANAGEMENT OF LIQUID RESOURCES

<TABLE>
<CAPTION>
                                                     31 March 1999
                                                ----------------------- -------
                                                (Pounds)000 (Pounds)000
   <S>                                          <C>         <C>         <C> <C>
   Issue of ordinary share capital.............                   12
   Debt due within one year
    Bank loans repaid..........................                 (730)
    Other loans repaid.........................                  (25)
   Loan notes repaid...........................               (1,106)
   Capital element of finance lease rentals....                 (427)
                                                              ------
   Net cash outflow from financing.............               (2,276)
   Movement in cash deposits to secure loan
    notes......................................      998
   Movement in treasury deposits...............   (2,000)
                                                  ------
   Net cash outflow from management of liquid
    resources..................................               (1,002)
                                                              ------
   Net cash outflow from financing and
    management of liquid resources.............               (3,278)
                                                              ======
</TABLE>


                                      F-62
<PAGE>

                                SYMONDS LIMITED

                 NOTES TO THE FINANCIAL STATEMENTS--(Continued)

23. ANALYSIS OF NET DEBT

<TABLE>
<CAPTION>
                                   At                     Other        At
                                31 March                non-cash    31 March
                                  1998      Cash flow    changes      1999
                               ----------- ----------- ----------- -----------
                               (Pounds)000 (Pounds)000 (Pounds)000 (Pounds)000
   <S>                         <C>         <C>         <C>         <C>
   Cash at bank and in hand...    1,102        (244)       --           858
   Cash deposits to secure
    loan notes................    1,708        (998)       --           710
   Treasury deposits..........      --        2,000        --         2,000
   Debt due within one year...   (2,662)      1,861       (759)      (1,560)
   Debt due after more than
    one year..................   (2,289)        --         759       (1,530)
   Finance leases.............     (841)        427       (230)        (644)
                                 ------       -----       ----       ------
                                 (2,982)      3,046       (230)        (166)
                                 ======       =====       ====       ======
</TABLE>

24. RECONCILIATION OF NET CASH FLOW TO MOVEMENT IN NET DEBT

<TABLE>
<CAPTION>
                                                                      31 March
                                                                        1999
                                                                     -----------
                                                                     (Pounds)000
   <S>                                                               <C>
   Decrease in cash in the period...................................     (244)
   Cash outflow from movement in debt and lease financing...........    2,288
   Cash outflow from management of liquid resources.................    1,002
                                                                       ------
   Change in net debt resulting from cash flows.....................    3,046
   New finance leases...............................................     (230)
                                                                       ------
   Decrease in net debt in the period...............................    2,816
   Net debt 1 April 1998............................................   (2,982)
                                                                       ------
   Net debt 31 March 1999...........................................     (166)
                                                                       ======
</TABLE>

25. DISPOSALS DURING THE FINANCIAL YEAR

Finishing Services Limited

   The whole of the issued share capital of Finishing Services Limited was sold
on 31 March 1999 for (Pounds)200,000.

   The transaction can be summarised as follows:

<TABLE>
<CAPTION>
                                                                     (Pounds)000
   <S>                                                               <C>
   Net assets disposed of:
   Tangible assets..................................................      129
   Stocks...........................................................      266
   Debtors..........................................................      658
   Creditors........................................................     (528)
                                                                       ------
   Net assets disposed of...........................................      525
   Goodwill adjusted on disposal....................................    1,989
   Costs of disposal................................................      121
   Loss on disposal.................................................   (2,435)
                                                                       ------
                                                                          200
                                                                       ======
   Satisfied by: Cash                                                     200
                                                                       ======
</TABLE>


                                      F-63
<PAGE>

                                SYMONDS LIMITED

                NOTES TO THE FINANCIAL STATEMENTS--(Continued)

26. CONTINGENT LIABILITIES

   Bank loans and overdrafts of the Group are secured by fixed and floating
charges over the Group's assets and by a composite cross-guarantee between all
Group companies. The Company's contingent liability under this composite
cross-guarantee at 31 March 1999 was (Pounds)2,712,000.

27. FINANCIAL COMMITMENTS

Operating leases

   At 31 March 1999 the Group had annual commitments under non-cancellable
operating leases as follows:

<TABLE>
<CAPTION>
                                                          Land and
                                                          buildings     Other
                                                         ----------- -----------
                                                         (Pounds)000 (Pounds)000
   <S>                                                   <C>         <C>
   Expiry date:
   Within one year......................................       74        154
   Between one and two years............................      --         120
   Between two and five years...........................      209        349
   In over five years...................................      735          7
                                                            -----        ---
                                                            1,018        630
                                                            =====        ===
</TABLE>

Capital commitments

   At 31 March 1999 the directors had authorised capital expenditure as
follows:

<TABLE>
<CAPTION>
                                                                   (Pounds)000
   <S>                                                             <C>
   Contracted but not provided for................................      91
                                                                       ===

28. DIRECTORS' EMOLUMENTS

  (a) Emoluments of the directors of the company were:

<CAPTION>
                                                                    31 March
                                                                      1999
                                                                   -----------
                                                                   (Pounds)000
   <S>                                                             <C>
   Fees...........................................................      70
   Remuneration...................................................     250
   Pension contributions..........................................      34
   Bonuses........................................................      25
   Benefits in kind...............................................      23
                                                                       ---
                                                                       402
                                                                       ===

   The emoluments of the highest paid director were:

<CAPTION>
                                                                    31 March
                                                                      1999
                                                                   -----------
                                                                   (Pounds)000
   <S>                                                             <C>
   Remuneration...................................................     154
   Pension contributions..........................................       9
                                                                       ---
                                                                       163
                                                                       ===
   Number of directors who were members of a defined contribution
    pension scheme................................................       4
                                                                       ===
</TABLE>


                                     F-64
<PAGE>

                                SYMONDS LIMITED

                NOTES TO THE FINANCIAL STATEMENTS--(Continued)

   The fees in respect of SG Mills were paid to Directing Success Limited, a
company controlled by Mr. Mills.

  (b) Share options

   The company operates a share option scheme for executives. Options issued
under this scheme may be exercised between three and thirteen years after the
date granted. Details of options held by Directors and former Directors under
the company's Executive Share Option Scheme are as follows:

<TABLE>
<CAPTION>
                                    Expiry date              At 31  Granted Exercised Lapsed  At 31
                                    of exercise    Exercise  March  during   during   during  March
                  Date of grant        period       price    1998    year     year     year   1999
                 ---------------- ---------------- -------- ------- ------- --------- ------ -------
   <S>           <C>              <C>              <C>      <C>     <C>     <C>       <C>    <C>
   MHG Malone    28 July 1997     28 July 2010      34.5p   250,000     --     --      --    250,000
   MJ Glanfield  1 September 1998 1 September 2011  31.0p       --  250,000    --      --    250,000
   JA Calvert    28 July 1997     28 July 2010      34.5p   250,000     --     --      --    250,000
</TABLE>

   Following the offer for the entire share capital of the Company by MCM
Electronics Limited, these options were either exercised by the holders or
given up by the holders in lieu of cash cancellation payments as detailed in
note 19.

29. POST BALANCE SHEET EVENTS

   On 30 June 1999 the whole of the issued share capital of Finishing
Technology Limited was disposed of.

   On 5 July 1999 the offer made by MCM Electronics Limited for the entire
issued share capital of the Company was declared unconditional and
consequently MCM Electronics Limited, a company incorporated in Great Britain,
became the ultimate parent company.

   On 22 March 2000 an agreement was reached whereby MCM Electronics Limited
would be acquired by DDi Corp.

30. SUMMARY OF RELEVANT DIFFERENCES BETWEEN GENERALLY ACCEPTED ACCOUNTING
   PRINCIPLES IN THE UNITED KINGDOM AND UNITED STATES

   The accompanying consolidated financial statements have been prepared in
conformity with accounting principles generally accepted in the United Kingdom
(UK GAAP) which differ in certain significant respects from those generally
accepted in the United States (US GAAP). Set forth below is a summary of
certain significant differences between UK and US GAAP which management
believes are relevant to the Company.

Goodwill

   UK Financial Reporting Standard 10 was adopted in the Company's
consolidated financial statements effective 1 April 1998. Goodwill arising on
acquisitions subsequent to 1 April 1998 has been capitalised and amortised
through the profit and loss account over its useful economic life which is
generally not expected to exceed 20 years. Goodwill related to acquisitions
made prior to 31 March 1998 was charged directly to reserves in accordance
with UK accounting standards in effect at that date. On disposal of a
business, the historic goodwill previously eliminated is charged in
determining the profit or loss arising on disposal. Impairment is recognised
upon a commitment by the Company to dispose of the underlying assets relating
to the goodwill.

   Under US GAAP, goodwill, which represents the excess of purchase price over
fair value of net assets acquired, is recorded as an intangible asset and is
amortised on a straight-line basis over the expected periods to

                                     F-65
<PAGE>

                                SYMONDS LIMITED

                 NOTES TO THE FINANCIAL STATEMENTS--(Continued)

be benefited, not to exceed 40 years. The Company assesses the recoverability
of this intangible asset by determining whether the amortisation of the
goodwill balance over its remaining life can be recovered through undiscounted
future operating cash flows of the acquired operation. The amount of goodwill
impairment, if any, is measured based on projected discounted future operating
cash flows using a discount rate reflecting the Company's average cost of
funds. The assessment of the recoverability of goodwill will be impacted if
estimated future operating cash flows are not achieved. The Company under both
US and UK GAAP has adopted an estimated life of 20 years.

Valuation of Interests in Leveraged Buyout Transactions

   Under UK GAAP, when a leveraged buyout transaction has been completed, a new
basis of accounting for the assets and liabilities of the predecessor company
should be established following the acquisition. The fair value of the
underlying assets and liabilities is used with the excess of purchase price
over fair value of the net assets acquired allocated to goodwill.

   Under US GAAP, the acquisition of a company in a leveraged buyout
transaction must be evaluated to determine whether it is (a) a financial
restructuring-recapitalisation for which no change in accounting basis would be
appropriate; (b) a step acquisition for which a partial change in accounting
basis would be appropriate; or (c) a purchase by new controlling investors for
which a partial or complete change in basis based upon the fair value of the
transaction would be appropriate. Key factors to be analysed include a change
in control of voting interest, residual interest in the newly formed company
and the fair value of securities with respect to the monetary consideration
paid. In the case of the Company, a partial change in basis based upon the fair
value of the transaction is appropriate.

Sale-leaseback Transactions

   Under UK GAAP, the gain arising on a sale-leaseback transaction may be
recognised in full at the date of the transaction provided that it can be
demonstrated that a market rent is being paid under the lease agreement.

   Under US GAAP, such gains are deferred and amortised in proportion to the
related gross rental charged to expense over the term of the lease.

Finance set up costs

   Under UK GAAP the costs incurred on obtaining new debt are capitalised, and
amortised over the probable life of the debt.

   Under US GAAP these costs are amortised over the term of the debt. Under UK
GAAP the carrying value of this asset is offset against the relevant
borrowings, under US GAAP this asset is shown separately.

Provision for Loss on Termination of a Business

   Under UK GAAP, when a decision has been made to restructure part of the
Company's business, provisions are made for the impairment of long-lived and
certain intangible assets together with severance and other costs of closure.

   US GAAP requires that specific criteria have been met before such costs can
be recognised as an expense. Among these is the requirement that all the
significant actions arising from a restructuring plan and their expected
completion dates must be identified by the balance sheet date. Impairment
charges are always recorded as an operating expense and the write down of
stocks is recorded as a component of cost of goods sold.

                                      F-66
<PAGE>

                                SYMONDS LIMITED

                 NOTES TO THE FINANCIAL STATEMENTS--(Continued)


Income Taxes

   Under UK GAAP, deferred taxation is calculated under the liability method to
the extent that it is probable that the liabilities will crystallise in the
foreseeable future.

   Under US GAAP, income taxes are accounted for under the asset and liability
method. Deferred tax assets and liabilities are recognised for the future tax
consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax
bases and operating loss carryforwards. Deferred tax assets and liabilities are
measured using enacted rates expected to apply to taxable income in the years
in which these temporary differences are expected to be recovered or settled.
The effect on deferred tax assets and liabilities of a change in tax rates is
recognised in income in the period that includes the enactment date. Valuation
allowances are provided to the extent that the realisation of deferred tax
assets is not more likely than not.

Dividends

   Under UK GAAP, the proposed dividends on ordinary shares, as recommended by
the directors, are deducted from shareholders' equity and shown as a liability
in the balance sheet at the end of the period in which they relate.

   Under US GAAP, such dividends are only deducted from shareholders' equity at
the date of declaration of the declared dividend.

Earnings Per Share

   Under US and UK GAAP, basic earnings per share are computed using the
weighted average number of ordinary shares in issue during the year. US GAAP
also requires the computation of diluted earnings per share, which includes the
effect of potentially dilutive common stock under the treasury stock method.

Classification Differences Between UK and US GAAP

 (i) Exceptional Items

   Under UK GAAP, exceptional items generally derive from operations outside
the ordinary course of business and are reflected in a separate section of the
profit and loss account under operating profit and are shown gross of tax.

   Under US GAAP, extraordinary and exceptional items are considered both
unusual in nature and infrequent in occurrence. In practice, extraordinary and
exceptional items are rarely presented. Accordingly, exceptional items
presented by the Company would not be classified as such under US GAAP.

 (ii) Discontinued Operations

   Under both UK and US GAAP, discontinued operations are separately identified
in the profit and loss account and must be attributable to only a significant
business.

   Under UK GAAP, operating results from discontinued operations are disclosed
as a separate element within operating profit and any related gain or loss is
disclosed as an exceptional item.

   Under US GAAP, a segment of a business is defined as a component of an
enterprise whose activities present a major line of business or class of
customer. The results of discontinued operations and the gain or loss on
disposal shall be reported in the income statement separately from continuing
operations but not as an extraordinary item. Estimated losses are provided at
the measurement date, the date on which the company

                                      F-67
<PAGE>

                                SYMONDS LIMITED

                 NOTES TO THE FINANCIAL STATEMENTS--(Continued)

commits itself to a formal plan to dispose of a segment of the business. Gains
are recognised when realised, typically the disposal date. Gain or loss from
the disposal of a business segment should not include adjustments, costs and
expenses associated with normal business activities that should have been
recognised on a going concern basis up to the measurement date, such as
adjustment of accruals on long term contracts, or write down or write off of
receivables, inventories, property, plant and equipment used in the business,
or intangible assets. The long-lived assets and certain identifiable intangible
assets that are to be disposed of shall be reported at the lower of carrying
amount or fair value less cost to sell with any loss resulting included in
continuing operations.

 (iii) Statement of Cash Flows

   Under UK GAAP, cash flows are presented for operating activities, returns on
investment and servicing of finance, taxation paid, capital expenditure,
acquisitions, dividends paid and financing activities. Under UK GAAP, cash
includes cash in hand and cash on deposit, net of bank overdrafts.

   Under US GAAP, cash flows are reported as operating, investing and financing
activities. Cash flows from taxation and returns and servicing of finance
would, with the exception of ordinary dividends paid, be included as operating
activities. The payment of dividends would be included under financing
activities. Cash and cash equivalents would include cash and short-term
investments with original maturities of three months or less.

Reconciliation to US accounting principles

   The following is a summary of the adjustments to net income and
shareholders' equity which would have been required if US GAAP had been applied
instead of UK GAAP.

<TABLE>
<CAPTION>
                                              Unaudited   Unaudited    Unaudited
                                             Nine months Three months Six months
                                 Year ended     ended       ended        ended
                                  31 March   31 December   30 June    31 December
                                    1999        1998         1999        1999
                                 ----------- ----------- ------------ -----------
                                 (Pounds)000 (Pounds)000 (Pounds)000  (Pounds)000
   <S>                           <C>         <C>         <C>          <C>
   (Loss)/profit attributable
    to shareholders as reported
    in the consolidated profit
    and loss account in
    accordance with UK GAAP....    (4,338)      1,839         165           44
   Adjustments to conform to US
    GAAP
   Amortisation of goodwill....    (1,125)       (869)       (221)          (8)
   Impairment of goodwill......      (657)       (657)        --           --
   Goodwill in respect of
    subsidiary undertakings
    disposed which was
    previously written off.....     2,313         --          --           --
   Valuation of interests in
    leveraged buyout
    transactions...............       --          --          --            12
   Provision for termination of
    a business.................       550         --         (550)         --
   Finance set up costs........       --          --          --           290
   Sale and leaseback..........        16          12           4            8
   Deferred income tax.........      (168)        --          155         (107)
                                   ------       -----        ----       ------
     Net (loss)/profit in
      accordance with US GAAP..    (3,409)        325        (447)         239
                                   ------       -----        ----       ------
   Analysed:
   Continuing operations.......      (469)      2,376        (328)       1,721
   Discontinued operations.....    (1,954)       (825)         44          --
   Interest....................      (323)       (261)        (40)      (1,209)
   Taxation....................      (663)       (965)       (123)        (273)
                                   ------       -----        ----       ------
     Net (loss)/profit in
      accordance with US GAAP..    (3,409)        325        (447)         239
                                   ======       =====        ====       ======
</TABLE>


                                      F-68
<PAGE>

                                SYMONDS LIMITED

                 NOTES TO THE FINANCIAL STATEMENTS--(Continued)

<TABLE>
<CAPTION>
                                              Unaudited   Unaudited   Unaudited
                                  31 March   31 December   30 June   31 December
                                    1999        1998        1999        1999
                                 ----------- ----------- ----------- -----------
                                 (Pounds)000 (Pounds)000 (Pounds)000 (Pounds)000
   <S>                           <C>         <C>         <C>         <C>
   Shareholders' funds as
    reported in the
    consolidated balance sheet
    in accordance with UK
    GAAP.......................     9,106      10,746       9,552       1,311
   Adjustments to conform with
    US GAAP
   Goodwill....................    15,407      17,886      14,904         298
   Valuation of interests in
    leveraged buyout
    transactions...............       --          --          --         (484)
   Provision for termination of
    a business.................       550         --          --          --
   Finance set up costs........       --          --          --          290
   Sale and leaseback..........      (374)       (378)       (369)       (361)
   Deferred income tax.........       (91)         77          64         (43)
                                   ------      ------      ------       -----
   Shareholders' equity in
    accordance with US GAAP....    24,598      28,331      24,151       1,011
                                   ======      ======      ======       =====
</TABLE>

Cash flows

   The following table summarises the statements of cash flows as if they had
been presented in accordance with US GAAP:

<TABLE>
<CAPTION>
                                             Unaudited   Unaudited    Unaudited
                                            Nine months Three months Six months
                                Year ended     ended       ended        ended
                                 31 March   31 December   30 June    31 December
                                   1999        1998         1999        1999
                                ----------- ----------- ------------ -----------
                                (Pounds)000 (Pounds)000 (Pounds)000  (Pounds)000
   <S>                          <C>         <C>         <C>          <C>
   Net cash provided by/(used
    in) operating activities..     6,916       3,812         (594)       1,817
   Net cash used in investing
    activities................    (2,633)     (2,586)        (596)     (29,730)
   Net cash (used in)/provided
    by financing activities...    (3,525)     (2,664)        (319)      29,893
                                  ------      ------       ------      -------
   Net increase/(decrease) in
    cash and cash
    equivalents...............       758      (1,438)      (1,509)       1,980
   Cash and cash equivalents
    under US GAAP at beginning
    of period.................     2,810       2,810        3,568          --
   Cash and cash equivalents
    under US GAAP acquired....       --          --           --         2,086
                                  ------      ------       ------      -------
     Cash and cash equivalents
      under US GAAP at end of
      period..................     3,568       1,372        2,059        4,066
                                  ======      ======       ======      =======
</TABLE>

                                      F-69
<PAGE>




                            [DDi LOGO APPEARS HERE]
<PAGE>

                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13. Other Expenses of Issuance and Distribution.

   The following table sets forth the various expenses in connection with the
sale and distribution of the securities being registered, other than the
underwriting discounts and commissions. All amounts shown are estimates, except
the Securities and Exchange Commission registration fee and the National
Association of Securities Dealers, Inc. filing fee.

<TABLE>
   <S>                                                                  <C>
   Securities and Exchange Commission Registration fee................. $75,805
   National Association of Securities Dealers, Inc. filing fee.........  29,214
   Nasdaq National Market listing fee..................................       *
   Printing and engraving expenses.....................................       *
   Legal fees and expenses.............................................       *
   Accounting fees and expenses........................................       *
   Blue sky fees and expenses..........................................       *
   Transfer agent and Registrar fees...................................       *
   Miscellaneous.......................................................       *
                                                                        -------
     Total............................................................. $     *
                                                                        =======
</TABLE>
- --------
* To be included by amendment.

Item 14. Indemnification of Directors and Officers.

   The Registrant's Delaware Certificate of Incorporation provides that the
Registrant's directors shall not be liable to the Registrant or its
stockholders for monetary damages for breach of fiduciary duty as a director,
except to the extent that the exculpation from liabilities is not permitted
under the Delaware General Corporation Law as in effect at the time such
liability is determined. The Delaware By-Laws provide that the Registrant shall
indemnify its directors to the full extent permitted by the laws of the State
of Delaware.

   Prior to the consummation of this offering, the Company will enter into
indemnification agreements with each of its directors and executive officers
that provide for indemnification and expense advancement to the fullest extent
permitted under the Delaware General Corporation Law.

Item 15. Recent Sales of Unregistered Securities.

   During the last three years, DDi Corp. has issued the following securities
without registration under the Securities Act of 1933, as amended (the
"Securities Act"):

     (1) Between October 4 and December 31, 1997, DDi Corp. completed the
  recapitalization and the NTI acquisition. In connection with these
  transactions, DDi Corp. issued an aggregate of 1,996,143.5408 shares of
  Class A common stock and an aggregate of 233,503.6897 shares of Class L
  common stock to affiliates of Bain Capital, Inc., affiliates of Celerity
  Partners, L.L.C., affiliates of The Chase Manhattan Corporation, pre-
  recapitalization shareholders, pre-acquisition NTI shareholders, NTI
  employees and other investors for pre-recapitalization retained shares and
  an aggregate of approximately $62.4 million.

     (2) DDi Corp. completed the DCI merger on July 23, 1998. In connection
  with the DCI merger, DDi Corp. issued an aggregate of 1,276,279.1690 shares
  of Class A common stock and an aggregate of 162,064.5076 shares of Class L
  common stock to pre-acquisition DCI shareholders in exchange for pre-
  acquisition shares and vested options for pre-acquisition shares of DCI.

     (3) Between September 30, 1998 and December 31, 1999, DDi Corp. sold an
  aggregate of 157,804.8675 shares of Class A common stock and an aggregate
  of 672.0093 shares of Class L common stock to employees and other persons
  with business relationships to DDi, and to holders of Class A common stock
  options for an aggregate of approximately $1.0 million.

                                      II-1
<PAGE>

     (4) Pursuant to employee equity incentive and stock option plans,
  between October 1997 and December 31, 1999 DDi Corp. issued an aggregate of
  352,306.8508 options to purchase Class A common stock and an aggregate of
  46,299.5379 options to purchase Class L common stock.

     (5) Affiliates of The Chase Manhattan Corporation were granted Class A
  and Class L common stock warrants in connection with temporary financing
  associated with the October 1997 recapitalization.

   All such shares were exempt from registration under the Securities Act of
1933, as amended, pursuant to (S)4(2) thereof. In addition, on or after the
completion of the sale and distribution of the securities being registered, DDi
Corp. expects to issue shares of its common stock to MCM Electronics investors
in exchange for all of the outstanding ordinary shares of MCM Electronics. The
number of shares issued will depend on the closing date and initial public
offering price per share of the securities being registered, and the amount of
MCM Electronics debt on that date. See "Prospectus Summary--Recent
Developments," "Dilution" and note (g) to "Unaudited Pro Forma Consolidated
Balance Sheet." The issuance of shares to MCM Electronics investors will be
exempt from registration under the Securities Act of 1933, as amended, pursuant
to Regulation S thereof.

Item 16. Exhibits and Financial Statement Schedules.

   (a) Exhibits:

   Some of the following exhibits have been previously filed with the
Securities and Exchange Commission pursuant to the requirements of the
Securities Act or the Securities Exchange Act. Such exhibits are identified by
the parenthetical references following the listing of each such exhibit and are
incorporated herein by reference.

<TABLE>
 <C>     <S>
    1.1* Form of Underwriting Agreement.
    3.1  Form of DDi Corp. Delaware Certificate of Incorporation.
    3.2  Form of DDi Corp. Delaware By-laws.
    4.1  Form of Stockholders Agreement dated as of March   , 2000.
    4.2* Form of certificate representing shares of Common Stock.
    5.1* Opinion of Ropes & Gray.
   10.1  Amended and Restated Recapitalization Agreement dated as of October 4,
         1997. (Previously filed as Exhibit 10.2 to Registration Statement No.
         333-41187, as amended).
   10.2  Stock Contribution and Merger Agreement dated July 23, 1998 by and
         among Details Holding Corp. and Dynamic Circuits Inc. and the
         Stockholders of Dynamic Circuits Inc. (Previously filed as Exhibit 2.1
         to Form 8-K dated July 23, 1998).
 10.2.1  Form of Amendment dated as of March   , 2000, to the Stock
         Contribution and Merger Agreement dated July 23, 1998 by and among
         Details Holdings Corp. and Dynamic Circuits Inc. and the Stockholders
         of Dynamic Circuits Inc.
 10.3.1# Credit Agreement dated as of July 23, 1998, as Amended and Restated as
         of August 28, 1998.
 10.3.2# First Amendment dated as of March 10, 1999, to the Credit Agreement
         dated as of July 23, 1998, as Amended and Restated as of August 28,
         1998.
 10.3.3* Second Amendment dated as of March  , 2000 to the Credit Agreement
         dated as of July 23, 1998, as Amended and Restated as of August 28,
         1998.
   10.4  Details Holdings Corp.--Dynamic Circuits 1996 Stock Option Plan dated
         as of July 23, 1998. (Previously filed as Exhibit 10.6 to the Annual
         Report on Form 10-K for the fiscal year ended December 31, 1998 File
         No.333-41187 and 333-41211).
   10.5  Details Holdings Corp.--Dynamic Circuits 1997 Stock Options Plan dated
         as of July 23, 1998. (Previously filed as Exhibit 10.7 to the Annual
         Report on Form 10-K for the fiscal year ended December 31, 1998 File
         No.333-41187 and 333-41211).
   10.6  Details Holdings Corp. Bonus Plan dated as of July 23, 1998.
         (Previously filed as Exhibit 10.8 to the Annual Report on Form 10-K
         for the fiscal year ended December 31, 1998 File No.333-41187 and
         333-41211).
</TABLE>

                                      II-2
<PAGE>

<TABLE>
 <C>    <S>
  10.7  Management Agreement dated October 28, 1997. (Previously filed as
        Exhibit 10.6 to Registration Statement No. 333-41187, as amended).
  10.8  Form of 2000 DDi Corp. Equity Incentive Plan
  10.9  1997 Details, Inc. Equity Incentive Plan. (Previously filed as Exhibit
        10.7 to Registration Statement No. 333-41187, as amended).
  10.10 1996 Employee Stock Option Plan dated December 31, 1996. (Previously
        filed as Exhibit 10.8 to Registration Statement No. 333-41187, as
        amended).
  10.11 1996 Performance Stock Option Plan dated December 31, 1996. (Previously
        filed as Exhibit 10.9 to Registration Statement No. 333-41187, as
        amended).
  10.12 Real Property Master Lease Agreement dated January 1, 1996. (Previously
        filed as Exhibit 10.4 to Registration Statement No. 333-41187, as
        amended).
  10.13 Personal Property Master Lease Agreement dated January 1, 1996.
        (Previously filed as Exhibit 10.5 to Registration Statement No. 333-
        41187, as amended).
  10.14 McMaster Employment Agreement dated September 1, 1995, as amended
        October 28, 1997. (Previously filed as Exhibit 10.10 to Registration
        Statement No. 333-41187, as amended).
  10.15 Gisch Employment Agreement dated September 19, 1995 as amended October
        28, 1997. (Previously filed as Exhibit 10.11 to Registration Statement
        No. 333-41187, as amended).
  10.16 Muse Employment Agreement dated September 1, 1995, as amended October
        28, 1997. (Previously filed as Exhibit 10.12 to Registration Statement
        No. 333-41187, as amended).
  10.17 Wright Employment Agreement dated September 1, 1995, as amended October
        28, 1997. (Previously filed as Exhibit 10.13 to Registration Statement
        No. 333-41187, as amended).
  10.18 Dimick Employment Agreement dated July 23, 1998. (Previously filed as
        Exhibit 10.21 to the Annual Report on Form 10-K for the fiscal year
        ended December 31, 1998 File No.333-41187 and 333-41211).
  10.19 Halvorson Employment Agreement dated July 23, 1998. (Previously filed
        as Exhibit 10.22 to the Annual Report on Form 10-K for the fiscal year
        ended December 31, 1998 File No.333-41187 and 333-41211).
  10.20 Peters Employment Agreement dated July 23, 1998. (Previously filed as
        Exhibit 10.23 to the Annual Report on Form 10-K for the fiscal year
        ended December 31, 1998 File No.333-41187 and 333-41211).
  10.21 NTI Stock Purchase Agreement dated December 19, 1997. (Previously filed
        as Exhibit 10.4 to Registration Statement No. 333-41187, as amended).
  10.22 NTI Real Property Lease Agreement dated as of June 15, 1994.
        (Previously filed as Exhibit 10.16 to Registration Statement No. 333-
        41187, as amended).
  10.23 NTI Real Property Lease Agreement dated as of June 15, 1994.
        (Previously filed as Exhibit 10.17 to Registration Statement No. 333-
        41187, as amended).
  10.24 NTI Real Property Lease Agreement dated as of June 15, 1994.
        (Previously filed as Exhibit 10.18 to Registration Statement No. 333-
        41187, as amended).
  10.25 DCI Real Property Lease Agreement dated as of July 22, 1991.
        (Previously filed as Exhibit 10.30 to the Annual Report on Form 10-K
        for the fiscal year ended December 31, 1998 File No. 333-41187 and
        333-41211).
  10.26 DCI Real Property Lease Agreement dated as of March 20, 1997.
        (Previously filed as Exhibit 10.31 to the Annual Report on Form 10-K
        for the fiscal year ended December 31, 1998 File No. 333-41187 and 333-
        41211).
  10.27 DCI Real Property Lease Agreement dated as of November 12, 1997.
        (Previously filed as Exhibit 10.32 to the Annual Report on Form 10-K
        for the fiscal year ended December 31, 1998 File No. 333-41187 and 333-
        41211).
  10.28 DCI Real Property Lease Agreement dated as of August 18, 1998.
        (Previously filed as Exhibit 10.33 to the Annual Report on Form 10-K
        for the fiscal year ended December 31, 1998 File No. 333-41187 and 333-
        41211).
  10.29 Cuplex Real Property Lease Agreement dated as of April 14, 1998.
        (Previously filed as Exhibit 10.34 to the Annual Report on Form 10-K
        for the fiscal year ended December 31, 1998 File No. 333-41187 and 333-
        41211).
</TABLE>

                                      II-3
<PAGE>

<TABLE>
 <C>     <S>
  10.30  Cuplex Real Property Lease Agreement dated as of May 13, 1996.
         (Previously filed as Exhibit 10.35 to the Annual Report on Form 10-K
         for the fiscal year ended December 31, 1998 File No. 333-41187 and
         333-41211).
  10.31  Cuplex Real Property Lease Agreement dated as of November 2, 1995.
         (Previously filed as Exhibit 10.36 to the Annual Report on Form 10-K
         for the fiscal year ended December 31, 1998 File No. 333-41187 and
         333-41211).
  10.32  Indenture dated as of November 18, 1997. (Previously filed as Exhibit
         4.1 to Registration Statement No. 333-41187, as amended).
  10.33  Supplemental Indenture dated as of February 10, 1998. (Previously
         filed as Exhibit 4.2 to Registration Statement No. 333-41187, as
         amended).
  10.34  Indenture dated as of November 18, 1997. (Previously filed as Exhibit
         4.1 to Registration Statement No. 333-41211).
  10.35# First Supplemental Indenture dated as of July 23, 1998.
  10.36  Form of Merger Agreement between DDi Corp., a California corporation,
         and DDi Merger Co., a Delaware corporation.
  10.37  Form of DDi Corp. Employee Stock Purchase Plan.
  10.38  Share Purchase Agreement between the shareholders of MCM Electronics
         Limited and DDi Corp. dated as of March 22, 2000.
  21.1   Subsidiaries of the registrant.
  23.1   Consent of PricewaterhouseCoopers LLP regarding DDi Corp.
  23.2   Consent of PricewaterhouseCoopers LLP regarding Dynamic Circuits Inc.
  23.3*  Consent of Ropes & Gray (included in the opinion filed as Exhibit
         5.1).
  23.4   Consent of KPMG Audit Plc regarding Symonds Limited.
  24.1   Power of attorney pursuant to which amendments to this registration
         statement may be filed (included on the signature page in Part II
         hereof).
  27.1#  DDi Corp. Financial Data Schedule.
</TABLE>
- --------

* To be filed by amendment.

# Previously filed.

                                      II-4
<PAGE>

   (b) Financial Statement Schedules.

   The schedules for which provision is made in the applicable accounting
regulations of the Securities and Exchange Commission are not required under
the related instructions, are inapplicable or not material, or the information
called for thereby is otherwise included in the financial statements and
therefore has been omitted.

Item 17. Undertakings.

   The undersigned Registrant hereby undertakes to provide to the underwriters
at the closing specified in the underwriting agreement certificates in such
denominations and registered in such manner as requested by the underwriters to
permit prompt delivery to each purchaser.

   The undersigned Registrant hereby undertakes that:

     (1) For purposes of determining any liability under the Securities Act,
  the information omitted from the form of prospectus filed as part of this
  Registration Statement in reliance upon Rule 430A and contained in a form
  of prospectus filed by the Registrant pursuant to Rule 424(b)(1) or (4) or
  497(h) under the Securities Act shall be deemed to be part of this
  Registration Statement as of the time it was declared effective.

     (2) For the purposes of determining any liability under the Securities
  Act, each post-effective amendment that contains a form of prospectus shall
  be deemed to be a new registration statement relating to the securities
  offered therein, and the offering of such securities at that time shall be
  deemed to be the initial bona fide offering thereof.

   Insofar as indemnification for liabilities arising under the Securities Act
may be permitted to directors, officers and controlling persons of the
Registrant pursuant to the provisions described under "Item 14--Indemnification
of Directors and Officers" above, or otherwise, the Registrant has been advised
that in the opinion of the Securities and Exchange Commission such
indemnification is against public policy as expressed in the Securities Act and
is, therefore, unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the Registrant of expenses
incurred or paid by a director, officer or controlling person of the Registrant
in the successful defense of any action, suit or proceeding) is asserted by
such director, officer or controlling person in connection with the securities
being registered, the Registrant will, unless in the opinion of its counsel the
matter has been settled by controlling precedent, submit to a court of
appropriate jurisdiction the question whether such indemnification by it is
against public policy as expressed in the Securities Act and will be governed
by the final adjudication of such issue.

                                      II-5
<PAGE>

                                   SIGNATURES

   Pursuant to the requirements of the Securities Act of 1933, as amended, DDi
Corp. has duly caused this Registration Statement on Form S-1 to be signed on
its behalf by the undersigned, thereunto duly authorized, in the City of
Anaheim, State of California, on this 22nd day of March, 2000.

                                          DDi Corp.

                                          By: /s/ Bruce D. McMaster
                                             ----------------------------------
                                          Name: Bruce D. McMaster
                                          Title: Chief Executive Officer

                                    * * * *

   Pursuant to the requirements of the Securities Act of 1933, as amended, this
Registration Statement on Form S-1 has been signed by the following persons in
the capacities and on the dates indicated:

<TABLE>
<CAPTION>
              Signature                          Title                   Date
              ---------                          -----                   ----

<S>                                    <C>                        <C>
        /s/ Bruce D. McMaster          President, Chief Executive   March 22, 2000
______________________________________  Officer (Principal
          Bruce D. McMaster             Executive Officer) and
                                        Director

         /s/ Joseph P. Gisch           Chief Financial Officer      March 22, 2000
______________________________________  (Principal Financial and
           Joseph P. Gisch              Accounting Officer)

                  *                    Director                     March 22, 2000
______________________________________
          Charles D. Dimick

                  *                    Director                     March 22, 2000
______________________________________
            David Dominik

                  *                    Director                     March 22, 2000
______________________________________
           Edward W. Conard
</TABLE>

                                      II-6
<PAGE>

<TABLE>
<CAPTION>
              Signature                          Title                   Date
              ---------                          -----                   ----

<S>                                    <C>                        <C>
                  *                    Director                     March 22, 2000
______________________________________
         Stephen G. Pagliuca

                  *                    Director                     March 22, 2000
______________________________________
            Prescott Ashe

                  *                    Director                     March 22, 2000
______________________________________
           Stephen M. Zide

                  *                    Director                     March 22, 2000
______________________________________
            Mark R. Benham

                  *                    Director                     March 22, 2000
______________________________________
         Christopher Behrens
</TABLE>

   * See Power of Attorney executed by each such officer and/or director on the
Registration Statement on Form S-1 previously filed with the SEC on January 28,
2000, appointing Bruce D. McMaster and Joseph P. Gisch, and each of them
singly, as true and lawful attorney-in-fact and agent with full power to sign
this and any and all amendments (including post-effective amendments) to this
Registration Statement.

                                      II-7
<PAGE>

   Exhibits:

   Some of the following exhibits have been previously filed with the
Securities and Exchange Commission pursuant to the requirements of the
Securities Act or the Securities Exchange Act. Such exhibits are identified by
the parenthetical references following the listing of each such exhibit and are
incorporated herein by reference.

<TABLE>
<S>        <C>
   1.1*      Form of Underwriting Agreement.
   3.1       Form of DDi Corp. Delaware Certificate of Incorporation.
   3.2       Form of DDi Corp. Delaware By-laws.
   4.1       Stockholders Agreement dated as of March   , 2000.
   4.2*      Form of certificate representing shares of Common Stock.
   5.1*      Opinion of Ropes & Gray.
  10.1       Amended and Restated Recapitalization Agreement dated as of October
             4, 1997. (Previously filed as Exhibit 10.2 to Registration
             Statement No. 333-41187, as amended).
  10.2       Stock Contribution and Merger Agreement dated July 23, 1998 by and
             among Details Holding Corp. and Dynamic Circuits Inc. and the
             Stockholders of Dynamic Circuits Inc. (Previously filed as Exhibit
             2.1 to Form 8-K dated July 23, 1998).
  10.2.1     Form of Amendment dated as of March , 2000, to the Stock
             Contribution and Merger Agreement dated July 23, 1998 by and among
             Details Holdings Corp. and Dynamic Circuits Inc. and the
             Stockholders of Dynamic Circuits Inc.
  10.3.1#    Credit Agreement dated as of July 23, 1998, as Amended and Restated
             as of August 28, 1998.
  10.3.2#    First Amendment dated as of March 10, 1999, to the Credit Agreement
             dated as of July 23, 1998, as Amended and Restated as of August 28,
             1998.
  10.3.3*    Second Amendment dated as of March , 2000 to the Credit Agreement
             dated as of July 23, 1998, as Amended and Restated as of August 28,
             1998.
  10.4       Details Holdings Corp.--Dynamic Circuits 1996 Stock Option Plan
             dated as of July 23, 1998. (Previously filed as Exhibit 10.6 to the
             Annual Report on Form 10-K for the fiscal year ended December 31,
             1998 File No.333-41187 and 333-41211).
  10.5       Details Holdings Corp.--Dynamic Circuits 1997 Stock Options Plan
             dated as of July 23, 1998. (Previously filed as Exhibit 10.7 to the
             Annual Report on Form 10-K for the fiscal year ended December 31,
             1998 File No.333-41187 and 333-41211).
  10.6       Details Holdings Corp. Bonus Plan dated as of July 23, 1998.
             (Previously filed as Exhibit 10.8 to the Annual Report on Form 10-K
             for the fiscal year ended December 31, 1998 File No.333-41187 and
             333-41211).
  10.7       Management Agreement dated October 28, 1997. (Previously filed as
             Exhibit 10.6 to Registration Statement No. 333-41187, as amended).
  10.8       Form of 2000 DDi Corp. Equity Incentive Plan
  10.9       1997 Details, Inc. Equity Incentive Plan. (Previously filed as
             Exhibit 10.7 to Registration Statement No. 333-41187, as amended).
  10.10      1996 Employee Stock Option Plan dated December 31, 1996.
             (Previously filed as Exhibit 10.8 to Registration Statement No.
             333-41187, as amended).
  10.11      1996 Performance Stock Option Plan dated December 31, 1996.
             (Previously filed as Exhibit 10.9 to Registration Statement No.
             333-41187, as amended).
  10.12      Real Property Master Lease Agreement dated January 1, 1996.
             (Previously filed as Exhibit 10.4 to Registration Statement No.
             333-41187, as amended).
  10.13      Personal Property Master Lease Agreement dated January 1, 1996.
             (Previously filed as Exhibit 10.5 to Registration Statement No.
             333-41187, as amended).
  10.14      McMaster Employment Agreement dated September 1, 1995, as amended
             October 28, 1997. (Previously filed as Exhibit 10.10 to
             Registration Statement No. 333-41187, as amended).
  10.15      Gisch Employment Agreement dated September 19, 1995 as amended
             October 28, 1997. (Previously filed as Exhibit 10.11 to
             Registration Statement No. 333-41187, as amended).
</TABLE>
<PAGE>

<TABLE>
<S>       <C>
  10.16     Muse Employment Agreement dated September 1, 1995, as amended
            October 28, 1997. (Previously filed as Exhibit 10.12 to Registration
            Statement No. 333-41187, as amended).
  10.17     Wright Employment Agreement dated September 1, 1995, as amended
            October 28, 1997. (Previously filed as Exhibit 10.13 to Registration
            Statement No. 333-41187, as amended).
  10.18     Dimick Employment Agreement dated July 23, 1998. (Previously filed
            as Exhibit 10.21 to the Annual Report on Form 10-K for the fiscal
            year ended December 31, 1998 File No.333-41187 and 333-41211).
  10.19     Halvorson Employment Agreement dated July 23, 1998. (Previously
            filed as Exhibit 10.22 to the Annual Report on Form 10-K for the
            fiscal year ended December 31, 1998 File No.333-41187 and 333-
            41211).
  10.20     Peters Employment Agreement dated July 23, 1998. (Previously filed
            as Exhibit 10.23 to the Annual Report on Form 10-K for the fiscal
            year ended December 31, 1998 File No.333-41187 and 333-41211).
  10.21     NTI Stock Purchase Agreement dated December 19, 1997. (Previously
            filed as Exhibit 10.4 to Registration Statement No. 333-41187, as
            amended).
  10.22     NTI Real Property Lease Agreement dated as of June 15, 1994.
            (Previously filed as Exhibit 10.16 to Registration Statement No.
            333-41187, as amended).
  10.23     NTI Real Property Lease Agreement dated as of June 15, 1994.
            (Previously filed as Exhibit 10.17 to Registration Statement No.
            333-41187, as amended).
  10.24     NTI Real Property Lease Agreement dated as of June 15, 1994.
            (Previously filed as Exhibit 10.18 to Registration Statement No.
            333-41187, as amended).
  10.25     DCI Real Property Lease Agreement dated as of July 22, 1991.
            (Previously filed as Exhibit 10.30 to the Annual Report on Form 10-K
            for the fiscal year ended December 31, 1998 File No. 333-41187 and
            333-41211).
  10.26     DCI Real Property Lease Agreement dated as of March 20, 1997.
            (Previously filed as Exhibit 10.31 to the Annual Report on Form 10-K
            for the fiscal year ended December 31, 1998 File No. 333-41187 and
            333-41211).
  10.27     DCI Real Property Lease Agreement dated as of November 12, 1997.
            (Previously filed as Exhibit 10.32 to the Annual Report on Form 10-K
            for the fiscal year ended December 31, 1998 File No. 333-41187 and
            333-41211).
  10.28     DCI Real Property Lease Agreement dated as of August 18, 1998.
            (Previously filed as Exhibit 10.33 to the Annual Report on Form 10-K
            for the fiscal year ended December 31, 1998 File No. 333-41187 and
            333-41211).
  10.29     Cuplex Real Property Lease Agreement dated as of April 14, 1998.
            (Previously filed as Exhibit 10.34 to the Annual Report on Form 10-K
            for the fiscal year ended December 31, 1998 File No. 333-41187 and
            333-41211).
  10.30     Cuplex Real Property Lease Agreement dated as of May 13, 1996.
            (Previously filed as Exhibit 10.35 to the Annual Report on Form 10-K
            for the fiscal year ended December 31, 1998 File No. 333-41187 and
            333-41211).
  10.31     Cuplex Real Property Lease Agreement dated as of November 2, 1995.
            (Previously filed as Exhibit 10.36 to the Annual Report on Form 10-K
            for the fiscal year ended December 31, 1998 File No. 333-41187 and
            333-41211).
  10.32     Indenture dated as of November 18, 1997. (Previously filed as
            Exhibit 4.1 to Registration Statement No. 333-41187, as amended).
  10.33     Supplemental Indenture dated as of February 10, 1998. (Previously
            filed as Exhibit 4.2 to Registration Statement No. 333-41187, as
            amended).
  10.34     Indenture dated as of November 18, 1997. (Previously filed as
            Exhibit 4.1 to Registration Statement No. 333-41211).
  10.35#    First Supplemental Indenture dated as of July 23, 1998.
  10.36     Form of Merger Agreement between DDi Corp., a California
            corporation, and DDi Merger Co., a Delaware corporation.
  10.37     Form of DDi Corp. Employee Stock Purchase Plan.
</TABLE>
<PAGE>

<TABLE>
 <S>         <C>
 10.38*      Share Purchase Agreement between the shareholders of MCM
             Electronics Limited and DDi Corp. dated as of March 22, 2000.
 21.1        Subsidiaries of the registrant.
 23.1        Consent of PricewaterhouseCoopers LLP regarding DDi Corp.
 23.2        Consent of PricewaterhouseCoopers LLP regarding Dynamic Circuits
             Inc.
 23.3*       Consent of Ropes & Gray (included in the opinion filed as
             Exhibit 5.1).
 23.4        Consent of KPMG Audit Plc regarding Symonds Limited.
 24.1        Power of attorney pursuant to which amendments to this
             registration statement may be filed (included on the signature
             page in Part II hereof).
 27.1#       DDi Corp. Financial Data Schedule.
</TABLE>
- --------

* To be filed by amendment.

# Previously filed.

<PAGE>

                                                                     EXHIBIT 3.1


                                 DDI MERGER CO.

                          CERTIFICATE OF INCORPORATION


                                   ARTICLE I
                                   ---------

     The name of this corporation is "DDi Merger Co." (hereinafter referred to
as the "Corporation").

                                   ARTICLE II
                                   ----------

     The registered office of this corporation in the State of Delaware is
located at 1013 Centre Road, in the City of Wilmington, County of New Castle.
The name of its registered agent at such address is Corporation Service Company.

                                  ARTICLE III
                                  -----------

     The purpose of this Corporation is to engage in any lawful act or activity
for which corporations may be organized under the General Corporation Law of
Delaware.

                                   ARTICLE IV
                                   ----------

     The name and mailing address of the incorporator is as follows:

                               Sarah H. McCready
                                   Paralegal
                                  Ropes & Gray
                            One International Place
                             Boston, MA  02110-2624

                                   ARTICLE V
                                   ---------

     The total number of shares of all classes of stock which the Corporation
shall have authority to issue is 80,000,000 shares, consisting of (i) 75,000,000
shares of Common Stock, $.01 par value per share ("Common Stock"), and (ii)
5,000,000 shares of Preferred Stock, $.001 par value per share ("Preferred
Stock").

                                      -1-
<PAGE>

     The following is a statement of the designations and the powers, privileges
and rights, and the qualifications, limitations or restrictions thereof in
respect of each class of capital stock of the Corporation.

     1.   Common Stock.

     A.   General.  Subject to the powers, preferences and rights of any
          -------
          Preferred Stock, including any series thereof, having any preference
          or priority over, or rights superior to, the Common Stock and except
          as otherwise provided by law and this Article, the holders of the
          Common Stock shall have and possess all powers and voting and other
          rights pertaining to the stock of the corporation and each share of
          Common Stock shall be entitled to one vote. Except as otherwise
          provided by the Delaware General Corporation Law or this Certificate
          of Incorporation, the holders of record of Common Stock shall share
          ratably in all dividends payable in cash, stock or otherwise and other
          distributions, whether in respect of liquidation or dissolution
          (voluntary or involuntary) or otherwise. The holders of the Common
          Stock shall have no preemptive rights to subscribe for any shares of
          any class of stock of this Corporation whether now or hereafter
          authorized.

     B.   Voting.  The holders of the Common Stock are entitled to one vote for
          ------
          each share of Common Stock held at all meetings of stockholders.
          There shall be no cumulative voting.

     C.   Number.  The number of authorized shares of Common Stock may be
          ------
          increased or decreased (but not below the number of shares thereof
          then outstanding) by the affirmative vote of the holders of a majority
          of the stock of the Corporation entitled to vote, irrespective of the
          provisions of Section 242(b)(2) of the General Corporation Law of the
          State of Delaware.

     D.   Dividends.  Dividends may be declared and paid on the Common Stock
          ---------
          from funds lawfully available therefor as and when determined by
          the Board of Directors and subject to any preferential dividend rights
          of any then outstanding Preferred Stock.

     E.   Liquidation.  Upon the dissolution or liquidation of the Corporation,
          -----------
          whether voluntary or involuntary, holders of Common Stock will be
          entitled to receive all assets of the Corporation available for
          distribution to its stockholders, subject to any preferential rights
          of any then outstanding Preferred Stock.

                                      -2-
<PAGE>

     2.   Preferred Stock.
          ---------------

     Preferred Stock may be issued from time to time in one or more series, each
of such series to have such terms as stated or expressed herein and in the
resolution or resolutions providing for the issue of such series adopted by the
Board of Directors of the Corporation as hereinafter provided.  Any shares of
Preferred Stock which may be redeemed, purchased or acquired by the Corporation
may be reissued except as otherwise provided by law or this Certificate of
Incorporation.  Different series of Preferred Stock shall not be construed to
constitute different classes of shares for the purposes of voting by classes
unless expressly provided in the resolution or resolutions providing for the
issue of such series adopted by the Board of Directors as hereinafter provided.

     Authority is hereby expressly granted to the Board of Directors from time
to time to issue the Preferred Stock in one or more series, and in connection
with the creation of any such series, by resolution or resolutions providing for
the issue of the shares thereof, to determine and fix such voting powers, full
or limited, or no voting powers, and such designations, preferences and relative
participating, optional or other special rights, and qualifications, limitations
or restrictions thereof, including without limitation thereof, dividend rights,
conversion rights, redemption privileges and liquidation preferences, as shall
be stated and expressed in such resolutions, all to the full extent now or
hereafter permitted by the General Corporation Law of the State of Delaware.
Without limiting the generality of the foregoing, the resolutions providing for
issuance of any series of Preferred Stock may provide that such series shall be
superior or rank equally or be junior to the Preferred Stock of any other series
to the extent permitted by law and this Certificate of Incorporation.  Except as
otherwise provided in this Certificate of Incorporation, no vote of the holders
of the Preferred Stock or Common Stock shall be a prerequisite to the
designation or issuance of any shares of any series of the Preferred Stock
authorized by and complying with the conditions of this Certificate of
Incorporation, the right to have such vote being expressly waived by all present
and future holders of the capital stock of the Corporation.

                                   ARTICLE VI
                                   ----------

     The Corporation shall have a perpetual existence.

                                  ARTICLE VII
                                  ------------

     Unless and except to the extent that the By-Laws of this Corporation shall
so require, the election of directors need not be by written ballot.

                                      -3-
<PAGE>

                                  ARTICLE VII
                                  -----------

     In furtherance of and not in limitation of the powers conferred by statute,
the Board of Directors is expressly authorized to adopt, amend or repeal the By-
Laws of this Corporation, subject to the right of the stockholders entitled to
vote with respect thereto to alter and repeal the By-Laws adopted or amended by
the Board of Directors; provided, however, that, notwithstanding the fact that a
                        --------  -------
lesser percentage may be specified by law, the By-Laws shall not be altered,
amended or repealed by the stockholders of the Corporation except by the
affirmative vote of holders of not less than seventy-five percent (75%) of the
then outstanding shares of capital stock of the Corporation entitled to vote
generally in the election of directors, unless such alteration, amendment or
repeal has been approved by a majority of those directors who are (i) not
affiliated or associated with any person or entity holding 10% or more of the
voting power of our outstanding capital stock, or (ii) affiliated or associated
with the Bain Capital Funds. The Bain Capital Funds shall mean Bain Capital Fund
V, L.P., Bain Capital Fund V-B, L.P., BCIP Associates, BCIP Trust Associates,
and any other entity which receives investment advice from an advisor or
subadvisor to any of those entities or from an affiliate of such advisor or
subadvisor.

                                  ARTICLE IX
                                  ----------

     Except to the extent that the General Corporation Law of the State of
Delaware prohibits the elimination or limitation of liability of directors for
breaches of fiduciary duty, no director of the Corporation shall be personally
liable to the Corporation or its stockholders for monetary damages for any
breach of fiduciary duty as a director, notwithstanding any provision of law
imposing such liability.  No amendment to or repeal of this provision shall
apply to or have any effect on the liability or alleged liability of any
director of the Corporation for or with respect to any acts or omissions of such
director occurring prior to such amendment.

                                   ARTICLE X
                                   ---------

1.   Indemnification.  The Corporation shall, to the maximum extent permitted
     ---------------
under the General Corporation Law of the State of Delaware and except as set
forth below, indemnify, hold harmless and, upon request, advance expenses to
each person (and the heirs, executors or administrators of such person) who was
or is a party or is threatened to be made a party to any threatened, pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative, by reason of the fact that he or she is or was, or has agreed to
become, a director or officer of the Corporation, or is or was serving, or has
agreed to serve, at the request of the Corporation, as a director, officer or
trustee of, or in a similar capacity with, another corporation, partnership,
joint venture, trust or other enterprise, including any employee benefit plan
(any such person being referred to hereafter as an "Indemnitee"), or by reason
of any action alleged to have been taken or omitted in such capacity, against
all expenses (including attorneys' fees), judgments, fines and amounts paid in
settlement actually and reasonably incurred by him or her or on his or her
behalf in connection with such action, suit or proceeding and any

                                      -4-
<PAGE>

appeal therefrom, if he or she acted in good faith and in a manner he or she
reasonably believed to be in, or not opposed to, the best interests of the
Corporation, and, with respect to any criminal action or proceeding, had no
reasonable cause to believe his or her conduct was unlawful. Notwithstanding
anything to the contrary in this Article, the Corporation shall not indemnify an
Indemnitee seeking indemnification in connection with any action, suit,
proceeding, claim or counterclaim, or part thereof, initiated by the Indemnitee
unless the initiation thereof was approved by the Board of Directors of the
Corporation.

2.   Advance of Expenses. Notwithstanding any other provisions, this Certificate
     -------------------
of Incorporation, the By-Laws of the Corporation, or any agreement, vote of
stockholder or disinterested directors, or arrangement to the contrary, the
Corporation shall advance payment of expenses incurred by an Indemnitee in
advance of the final disposition of any matter only upon receipt of an
undertaking by or on behalf of the Indemnitee to repay all amounts so advanced
in the event that it shall ultimately be determined that the Indemnitee is not
entitled to be indemnified by the Corporation as authorized in this Article.
Such undertaking may be accepted without reference to the financial ability of
the Indemnitee to make such repayment.

3.   Subsequent Amendment.  No amendment, termination or repeal of this Article
     --------------------
or of the relevant provisions of the General Corporation Law of the State of
Delaware or any other applicable laws shall affect or diminish in any way the
rights of any Indemnitee to indemnification under the provisions hereof with
respect to any action, suit, proceeding or investigation arising out of or
relating to any actions, transactions or facts occurring prior to the final
adoption of such amendment, termination or repeal.

4.   Other Rights.  The Corporation may, to the extent authorized from time to
     ------------
time by its Board of Directors, grant indemnification rights to other employees
or agents of the Corporation or other persons serving the Corporation and such
rights may be equivalent to, or greater or less than, those set forth in this
Article.

5.   Reliance.   Persons who after the date of the adoption of this provision
     --------
become or remain directors or officers of the Corporation or who, while a
director or officer of the Corporation, become or remain a director, officer,
employee or agent of a subsidiary, shall be conclusively presumed to have relied
on the rights to indemnity, advance of expenses and other rights contained in
this Article in entering into or continuing such service.  The rights to
indemnification and to the advance of expenses conferred in this Article shall
apply to claims made against an indemnitee arising out of acts or omissions
which occurred or occur both prior and subsequent to the adoption hereof.

6.   Merger or Consolidation.  If the Corporation is merged into or consolidated
     -----------------------
with another corporation and the Corporation is not the surviving corporation,
the surviving corporation shall assume the obligations of the Corporation under
this Article with respect to any action, suit, proceeding or investigation
arising out of or relating to any actions, transactions or facts occurring prior
to the date of such merger or consolidation.

                                      -5-
<PAGE>

7.   Insurance.  The Corporation shall have power to purchase and maintain
     ---------
insurance on behalf of any person who is or was, or has agreed to become, a
director, officer, employee or agent of the Corporation, or is or was serving,
or has agreed to serve, at the request of the Corporation as a director,
officer, employee, agent or trustee of another corporation, partnership, joint
venture, trust or other enterprise, including any employee benefit plan, against
all expenses (including attorney's fees) judgments, fines or amounts paid in
settlement incurred by such person in any such capacity or arising out of his or
her status as such, whether or not the Corporation would have the power to
indemnify him or her against such expenses under the General Corporation Law of
the State of Delaware.

8.   Savings Clause.  If this Article or any portion hereof shall be invalidated
     --------------
on any ground by any court of competent jurisdiction, then the Corporation shall
nevertheless indemnify each Indemnitee as to any expenses, including attorneys'
fees, judgments, fines and amounts paid in settlement in connection with any
action, suit, proceeding or investigation, whether civil, criminal or
administrative, including an action by or in the right of the Corporation, to
the fullest extent permitted by any applicable portion of this Article that
shall not have been invalidated and to the fullest extent permitted by
applicable law.

                                   ARTICLE XI
                                   ----------

     The Corporation reserves the right to amend, alter, change or repeal any
provision contained in this Certificate of Incorporation, in the manner now or
hereafter prescribed by statute and this Certificate of Incorporation, and all
rights conferred upon stockholders herein are granted subject to this
reservation.

                                  ARTICLE XII
                                  -----------

     This Article is inserted for the management of the business and for the
conduct of the affairs of the Corporation.

     1.   Number of Directors.  The number of directors of the Corporation shall
          -------------------
          not be less than three.  The exact number of directors within the
          limitations specified in the preceding sentence shall be fixed from
          time to time by, or in the manner provided in, the By-Laws of the
          Corporation.

     2.   Classes of Directors.  The Board of Directors shall be and is divided
          --------------------
          into three classes:  Class I, Class II and Class III.  No one class
          shall have more than one director more than any other class.  If a
          fraction is contained in the quotient arrived at by dividing the
          designated number of directors by three, then, if such fraction is
          one-third, the extra director shall be a member of Class III, and if
          such fraction is two-thirds, one of the extra directors shall be a
          member of Class III and one of the extra directors shall be a member
          of Class II, unless otherwise provided from time to time by resolution
          adopted by the Board of Directors.

                                      -6-
<PAGE>

     3.   Election of Directors.  Elections of directors need not be by written
          ---------------------
          ballot except as and to the extent provided in the By-Laws of the
          Corporation.

     4.   Terms of Office.  Except as provided in Section 6 of this Article XI,
          ---------------
          each director shall serve for a term ending on the date of the third
          annual meeting following the annual meeting at which such director was
          elected; provided, however, that each initial director in Class I
                   --------  -------
          shall serve for a term ending on the date of the annual meeting in
          2001; each initial director in Class II shall serve for a term ending
          on the date of the annual meeting in 2002; and each initial director
          in Class III shall serve for a term ending on the date of the annual
          meeting in 2003; and provided, further, that the term of each director
                               --------  -------
          shall be subject to the election and qualification of his or her
          successor and to his or her earlier death, resignation or removal.

     5.   Allocation of Directors Among Classes in the Event of Increases or
          ------------------------------------------------------------------
          Decreases in the Number of Directors.  In the event of any increase or
          ------------------------------------
          decrease in the authorized number of directors, (i) each director then
          serving as such shall nevertheless continue as a director of the class
          of which he or she is a member and (ii) the newly created or
          eliminated directorships resulting from such increase or decrease
          shall be apportioned by the Board of Directors among the three classes
          of directors so as to ensure that no one class has more than one
          director more than any other class. To the extent possible, consistent
          with the foregoing rule, any newly created directorships shall be
          added to those classes whose terms of office are to expire at the
          latest dates following such allocation, and any newly eliminated
          directorships shall be subtracted from those classes whose terms of
          offices are to expire at the earliest dates following such allocation,
          unless otherwise provided from time to time by resolution adopted by
          the Board of Directors.

     6.   Removal.  The directors of the Corporation may not be removed without
          -------
          cause and may be removed for cause only by the affirmative vote of the
          holders of at least seventy-five percent (75%) of the shares of the
          capital stock of the Corporation issued and outstanding and entitled
          to vote generally in the election of directors cast at a meeting of
          the stockholders called for that purpose, notwithstanding the fact
          that a lesser percentage may be specified by law.

                                      -7-
<PAGE>

     7.   Vacancies.   Any vacancy in the Board of Directors, however occurring,
          ---------
          including a vacancy resulting from an enlargement of the Board, shall
          be filled only by vote of a majority of the directors then in office,
          although less than a quorum, or by a sole remaining director.  A
          director elected to fill a vacancy shall be elected for the unexpired
          term of his or her predecessor in office, and a director chosen to
          fill a position resulting from an increase in the number of directors
          shall hold office until the next election of the class for which such
          director shall have been chosen, subject to the election and
          qualification of his or her successor and to his or her earlier death,
          resignation or removal.

     8.   Stockholder Nominations and Introduction of Business, Etc.  Advance
          ----------------------------------------------------------
          notice of stockholder nominations for election of directors and other
          business to be brought by stockholders before either an annual or
          special meeting of stockholders shall be given in the manner provided
          by the By-Laws of this Corporation.

     9.   Amendment to Article.  Notwithstanding any other provisions of law,
          --------------------
          this Certificate of Incorporation or the By-Laws, each as amended, and
          notwithstanding the fact that a lesser percentage may be specified by
          law, this Certificate of Incorporation or the By-Laws of the
          Corporation, the affirmative vote of least seventy-five percent (75%)
          of the then outstanding shares of capital stock of the Corporation
          entitled to vote generally in the election of directors shall be
          required to amend or repeal, or to adopt any provisions inconsistent
          with the purpose or intent of, this Article XII, unless such
          amendment, repeal or adoption has been approved by a majority of those
          directors who are (i) not affiliated or associated with any person or
          entity holding 10% or more of the voting power of our outstanding
          capital stock or (ii) affiliated or associated with the Bain Capital
          Funds.

                                  ARTICLE XII
                                  -----------

1.   Dividends.  The Board of Directors shall have authority from time to time
     ---------
to set apart out of any assets of the Corporation otherwise available for
dividends a reserve or reserves as working capital or for any other purpose or
purposes, and to abolish or add to any such reserve or reserves from time to
time as said board may deem to be in the interest of the Corporation; and said
Board shall likewise have power to determine in its discretion, except as herein
otherwise provided, what part of the assets of the Corporation available for
dividends in excess of such reserve or reserves shall be declared in dividends
and paid to the stockholders of the Corporation.

2.   Issuance of Stock.  The shares of all classes of stock of the Corporation
     -----------------
may be issued by the Corporation from time to time for such consideration as
from time to time may be fixed by the Board of Directors of the Corporation,
provided that shares of stock having a par value shall not be issued for a
consideration less than such par value, as determined by the Board. At any time,
or from time to time, the Corporation may grant rights or options to purchase
from the Corporation any shares of its stock of any class or classes to run for
such period of time,

                                      -8-
<PAGE>

for such consideration, upon such terms and conditions, and in such form as the
Board of Directors may determine. The Board of Directors shall have authority,
as provided by law, to determine that only a part of the consideration which
shall be received by the Corporation for the shares of its stock which it shall
issue from time to time, shall be capital; provided, however, that, if all the
shares issued shall be shares having a par value, the amount of the part of such
consideration so determined to be capital shall be equal to the aggregate par
value of such shares. The excess, if any, at any time, of the total net assets
of the Corporation over the amount so determined to be capital, as aforesaid,
shall be surplus. All classes of stock of the Corporation shall be and remain at
all times nonassessable.

     The Board of Directors is hereby expressly authorized, in its discretion,
in connection with the issuance of any obligations or stock of the Corporation
(but without intending hereby to limit its general power so to do in other
cases), to grant rights or options to purchase stock of the Corporation of any
class upon such terms and during such period as the Board of Directors shall
determine, and to cause such rights to be evidenced by such warrants or other
instruments as it may deem advisable.

3.   Inspection of Books and Records.  The Board of Directors shall have power
     -------------------------------
from time to time to determine to what extent and at what times and places and
under what conditions and regulations the accounts and books of the Corporation,
or any of them, shall be open to the inspection of the stockholders; and no
stockholder shall have any right to inspect any account or book or document of
the Corporation, except as conferred by the laws of the State of Delaware,
unless and until authorized so to do by resolution of the Board of Directors or
of the stockholders of the Corporation.

4.   Location of Meetings, Books and Records.  Except as otherwise provided in
     ---------------------------------------
the By-laws, the stockholders of the Corporation and the Board of Directors may
hold their meetings and have an office or offices outside of the State of
Delaware and, subject to the provisions of the laws of said State, may keep the
books of the Corporation outside of said State at such places as may, from time
to time, be designated by the Board of Directors or by the By-laws of this
Corporation.

                                  ARTICLE XIV
                                  -----------

     At any time during which a class of capital stock of this Corporation is
registered under Section 12 of the Securities Exchange Act of 1934 or any
similar successor statute, stockholders of the Corporation may not take any
action by written consent in lieu of a meeting. Notwithstanding any other
provisions of law, this Certificate of Incorporation or the By-Laws, each as
amended, and notwithstanding the fact that a lesser percentage may be specified
by law, this Certificate of Incorporation or the By-Laws of the Corporation, the
affirmative vote of seventy-five percent (75%) of the then outstanding shares of
capital stock of the Corporation entitled to vote generally in the election of
directors shall be required to amend or repeal, or to adopt any provisions
inconsistent with the purpose or intent of, this Article XIV, unless such
amendment, repeal or adoption has been approved by a majority of those directors
who are (i) not affiliated or associated with any person or entity holding 10%
or more of the voting power of our outstanding capital stock or (ii) affiliated
or associated with the Bain Capital Funds.

                                      -9-
<PAGE>

                                   ARTICLE XV
                                   ----------

     Special meetings of stockholders may be called at any time by only the
Chairman of the Board of Directors, the Chief Executive Officer (or if there is
no Chief Executive Officer, the President), or by the Board of Directors of the
Corporation pursuant to a resolution adopted by the affirmative vote of a
majority of the total number of directors then in office.  Any business
transacted at any special meeting of stockholders shall be limited to matters
relating to the purpose or purposes stated in the notice of meeting.
Notwithstanding any other provisions of law, this Certificate of Incorporation
or the By-Laws, each as amended, and notwithstanding the fact that a lesser
percentage may be specified by law, this Certificate of Incorporation or the By-
Laws of the Corporation, the affirmative vote of seventy-five percent (75%) of
the then outstanding shares of capital stock of the Corporation entitled to vote
generally in the election of directors shall be required to amend or repeal, or
to adopt any provisions inconsistent with the purpose or intent of, this Article
XV, unless such amendment, repeal or adoption has been approved by a majority of
those directors who are (i) not affiliated or associated with any person or
entity holding 10% or more of the voting power of our outstanding capital stock
or (ii) affiliated or associated with the Bain Capital Funds.

                                  ARTICLE XVI
                                  -----------

     The Board of Directors of this Corporation, when evaluating any offer of
another party to make a tender or exchange offer for any equity security of the
Corporation, shall, in connection with the exercise of its judgment in
determining what is in the best interests of the Corporation as a whole, be
authorized to give due consideration to any such factors as the Board of
Directors determines to be relevant, including without limitation: (i) the
interests of the stockholders of the Corporation; (ii) whether the proposed
transaction might violate federal or state laws; (iii) not only the
consideration being offered in the proposed transaction, in relation of the then
current market price for the outstanding capital stock of the Corporation, but
also to the market price for the capital stock of the Corporation over a period
of years, the estimated price that might be achieved in a negotiated sale of the
Corporation as a whole or in part or through orderly liquidation, the premiums
over market price for the securities of other corporations in similar
transactions, current political, economic and other factors bearing on
securities prices and the Corporation's financial condition and future
prospects; and (iv) the social, legal and economic effects upon employees,
suppliers, customers and others having similar relationships with the
Corporation, and the communities in which the Corporation conducts its business.

                                      -10-
<PAGE>

     In connection with any such evaluation, the Board of Directors is
authorized to conduct such investigations and to engage in such legal
proceedings as the Board of Directors may determine.

                                  ARTICLE XVI
                                  -----------

     The Corporation expressly elects to be governed by Section 203 of the
Delaware General Corporation Law.  Notwithstanding the terms of Section 203 of
the Delaware General Corporation Law and without regard to the percentage of
voting stock of the Corporation owned at any time by the Bain Capital Funds, the
Bain Capital Funds shall not be deemed at any time to be an "interested
stockholder" as such term is defined in Section 203(c)(5) of the Delaware
General Corporation Law.

                    *    *    *     *    *    *

     THE UNDERSIGNED, the sole incorporator named above, hereby certifies that
the facts stated above are true as of this twentieth day of March, 2000.


                                         ------------------------------
                                         Sarah H. McCready
                                         Sole Incorporator

                                      -11-

<PAGE>

                                                                     EXHIBIT 3.2


                              ARTICLE 1 - OFFICES
                              -------------------

     1.1  Registered Offices.  The registered office of DDi Merger Co. (the
"Corporation") in the State of Delaware shall be located at 1013 Centre Road, in
the City of Wilmington, County of New Castle.  The name of the Corporation's
registered agent at such address shall be Corporation Service Company.  The
registered office and/or registered agent of the Corporation may be changed from
time to time by action of the Board of Directors.

     1.2  Other offices.  The Corporation may also have offices at such other
places both within and without the State of Delaware as the Board of Directors
may from time to time determine or the business of the Corporation may require.

     1.3  Books.  The books of the Corporation may be kept within or without of
the State of Delaware as the Board of Directors may from time to time determine
or the business of the Corporation may require.

                            ARTICLE 2 - STOCKHOLDERS
                            ------------------------

     2.1  Place of Meetings.  All meetings of stockholders shall be held at such
place within or without the State of Delaware as may be designated from time to
time by the Board of Directors or the Chief Executive Officer (or, if there is
no Chief Executive Officer, the President) or, if not so designated, at the
registered office of the corporation.

     2.2  Annual Meeting. The annual meeting of stockholders for the election of
directors and for the transaction of such other business as may properly be
brought before the meeting shall be held within six months after the end of each
fiscal year on a date to be fixed by the Board of Directors or the Chief
Executive Officer (or, if there is no Chief Executive Officer, the President),
unless that day be a legal holiday at the place where the meeting is to be held,
in which case the meeting shall be held at the same hour on the next succeeding
day not a legal holiday, or at such other date and time as shall be fixed by the
Board of Directors or the Chief Executive Officer (or, if there is no Chief
Executive Officer, the President) and stated in the notice of the meeting.  If
no annual meeting is held in accordance with the foregoing provisions, the Board
of Directors shall cause the meeting to be held as soon thereafter as
convenient.  If no annual meeting is held in accordance with the foregoing
provisions, a special meeting may be held in lieu of the annual meeting, and any
action taken at that special meeting shall have the same effect as if it had
been taken at the annual meeting, and in such case all references in these By-
Laws to the annual meeting of stockholders shall be deemed to refer to such
special meeting.

     2.3  Special Meeting.  Special meetings of stockholders may be called at
any time by only the Chairman of the Board of Directors, the Chief Executive
Officer (or, if there is no Chief Executive Officer, the President) or by the
Board of Directors of the Corporation pursuant to a resolution adopted by the
affirmative vote of a majority of the total number of directors then in
<PAGE>

office. Any business transacted at any special meeting of stockholders shall be
limited to matters relating to the purpose or purposes stated in the notice of
meeting.

     2.4  Notice of Meetings.  Except as otherwise provided by law, written
notice of each meeting of stockholders, whether annual or special, shall be
given not less than ten (10) nor more than sixty (60) days before the date of
the meeting to each stockholder entitled to vote at such meeting.  The notices
of all meetings shall state the place, date and hour of the meeting.  The notice
of a special meeting shall state, in addition, the purpose or purposes for which
the meeting is called.  If mailed, notice is given when deposited in the United
States mail, postage prepaid, directed to the stockholder at his or her address
as it appears on the records of the corporation.

     2.5  Voting List.  The officer who has charge of the stock ledger of the
corporation shall prepare, at least ten (10) days before every meeting of
stockholders, a complete list of the stockholders entitled to vote at the
meeting, arranged in alphabetical order, and showing the address of each
stockholder and the number of shares registered in the name of each stockholder.
Such list shall be open to the examination of any stockholder, for any purpose
germane to the meeting, during ordinary business hours, for a period of at least
ten (10) days prior to the meeting, at a place within the city where the meeting
is to be held.  The list shall also be produced and kept at the time and place
of the meeting during the whole time of the meeting, and may be inspected by any
stockholder who is present.

     2.6  Quorum.  Except as otherwise provided by law, the Certificate of
Incorporation or these By-Laws, the holders of a majority of the shares of the
capital stock of the corporation issued and outstanding and entitled to vote at
the meeting, present in person or represented by proxy, shall constitute a
quorum for the transaction of business.

     2.7  Adjournments.  Any meeting of stockholders may be adjourned to any
other time and to any other place at which a meeting of stockholders may be held
under these By-Laws by a majority of the stockholders present or represented at
the meeting and entitled to vote, although less than a quorum, or, if no
stockholder is present, by any officer entitled to preside at or to act as
Secretary of such meeting.  It shall not be necessary to notify any stockholder
of any adjournment of less than thirty (30) days if the time and place of the
adjourned meeting are announced at the meeting at which adjournment is taken,
unless after the adjournment a new record date is fixed for the adjourned
meeting.  At the adjourned meeting, the corporation may transact any business
which might have been transacted at the original meeting.

     2.8  Voting and Proxies.  Except as otherwise provided by the General
Corporation Law of the State of Delaware, the Certificate of Incorporation or
these By-Laws, each stockholder shall have one vote for each share of capital
stock entitled to vote and held of record by such stockholder.  Each stockholder
of record entitled to vote at a meeting of stockholders may vote in person or
may authorize another person or persons to vote or act for him or her by written
proxy executed by the stockholder or his or her authorized agent and delivered
to the



                                       2
<PAGE>

Secretary of the corporation. No such proxy shall be voted or acted upon after
three years from the date of its execution, unless the proxy expressly provides
for a longer period.

     2.9  Proxy Representation.  Every stockholder may authorize another person
or persons to act for him or her by proxy in all matters in which a stockholder
is entitled to participate, whether by waiving notice of any meeting, objecting
to or voting or participating at a meeting, or expressing consent or dissent
without a meeting.  The delivery of a proxy on behalf of a stockholder
consistent with telephonic or electronically transmitted instructions obtained
pursuant to procedures of the corporation reasonably designed to verify that
such instructions have been authorized by such stockholder shall constitute
execution and delivery of the proxy by or on behalf of the stockholder.  No
proxy shall be voted or acted upon after three years from its date unless such
proxy provides for a longer period.  A duly executed proxy shall be irrevocable
if it states that it is irrevocable and, if, and only as long as, it is coupled
with an interest sufficient in law to support an irrevocable power.  A proxy may
be made irrevocable regardless of whether the interest with which it is coupled
is an interest in the stock itself or an interest in the corporation generally.
The authorization of a proxy may but need not be limited to specified action,
provided, however, that if a proxy limits its authorization to a meeting or
meetings of stockholders, unless otherwise specifically provided such proxy
shall entitle the holder thereof to vote at any adjourned session but shall not
be valid after the final adjournment thereof.  A proxy purporting to be
authorized by or on behalf of a stockholder, if accepted by the corporation in
its discretion, shall be deemed valid unless challenged at or prior to its
exercise, and the burden of proving invalidity shall rest on the challenger.

     2.10  Action at Meeting.  When a quorum is present at any meeting, a
plurality of the votes properly cast  for election to any office shall elect to
such office and a majority of the votes properly cast upon any question other
than an election to an office shall decide the question, except when a larger
vote is required by law, by the Certificate of Incorporation or by these By-
laws.  No ballot shall be required for any election unless requested by a
stockholder present or represented at the meeting and entitled to vote in the
election.

     2.11  Nomination of Directors. Only persons who are nominated in accordance
with the following procedures shall be eligible for election as directors.  The
nomination for election to the Board of Directors of the corporation at a
meeting of stockholders may be made by the Board of Directors or by any
stockholder of the corporation entitled to vote for the election of directors at
such meeting who complies with the notice procedures set forth in this Section
2.11.  Such nominations, other than those made by or on behalf of the Board of
Directors, shall be made by notice in writing delivered or mailed by first class
United States mail, postage prepaid, to the Secretary, and received at the
principal executive offices of the corporation not less than sixty (60) days nor
more than ninety (90) days prior to the anniversary date of the immediately
preceding annual meeting of stockholders; provided, however, that if the annual
                                          -----------------
meeting is not held within thirty (30) days before or after such anniversary
date, then such nomination shall have been delivered to or mailed and received
by the Secretary not later than the close of business on the 10th day following
the date on which the notice of the meeting was mailed or



                                       3
<PAGE>

such public disclosure was made, whichever occurs first. Such notice shall set
forth (a) as to each proposed nominee (i) the name, age, business address and,
if known, residence address of each such nominee, (ii) the principal occupation
or employment of each such nominee, (iii) the number of shares of stock of the
corporation which are beneficially owned by each such nominee, and (iv) any
other information concerning the nominee that must be disclosed as to nominees
in proxy solicitations pursuant to Regulation 14A under the Securities Exchange
Act of 1934, as amended, including such person's written consent to be named as
a nominee and to serve as a director if elected; and (b) as to the stockholder
giving the notice (i) the name and address, as they appear on the corporation's
books, of such stockholder and (ii) the class and number of shares of the
corporation which are beneficially owned by such stockholder. The corporation
may require any proposed nominee to furnish such other information as may
reasonably be required by the corporation to determine the eligibility of such
proposed nominee to serve as a director of the corporation.

     The chairman of the meeting may, if the facts warrant, determine and
declare to the meeting that a nomination was not made in accordance with the
foregoing procedure, and if he or she should so determine, he or she shall so
declare to the meeting and the defective nomination shall be disregarded.

     2.12  Notice of Business at Annual Meetings.  At an annual meeting of the
stockholders, only such business shall be conducted as shall have been properly
brought before the meeting.  To be properly brought before an annual meeting,
business must be (a) specified in the notice of meeting (or any supplement
thereto) given by or at the direction of the Board of Directors, (b) otherwise
properly brought before the meeting by or at the direction of the Board of
Directors, (c) otherwise properly brought before an annual meeting by a
stockholder.  For business to be properly brought before an annual meeting by a
stockholder, if such business relates to the election of directors of the
corporation, the procedures in Section 2.11 must be complied with.  If such
business relates to any other matter, the stockholder must have given timely
notice thereof in writing to the Secretary.  To be timely, a stockholder's
notice must be delivered to or mailed and received at the principal executive
offices of the corporation not less than sixty (60) days nor more than ninety
(90) days prior to the anniversary date of the immediately preceding annual
meeting of stockholders; provided, however, that if the annual meeting is not
                         --------  -------
held within thirty (30) days before or after such anniversary date, then for the
notice by the stockholder to be timely it must be so received not later than the
close of business on the 10th day following the date on which the notice of the
meeting was mailed or such public disclosure was made, whichever occurs first.
A stockholder's notice to the Secretary shall set forth as to each matter the
stockholder proposes to bring before the annual meeting (a) a brief description
of the business desired to be brought before the annual meeting and the reasons
for conducting such business at the annual meeting, (b) the name and address, as
they appear on the corporation's books, of the stockholder proposing such
business, (c) the class and number of shares of the corporation which are
beneficially owned by the stockholder and (d) any material interest of the
stockholder in such business.  Notwithstanding anything in these By-Laws to the
contrary, no business shall be conducted at any annual meeting except in
accordance with the


                                       4
<PAGE>

procedures set forth in this Section 2.12, except that any stockholder proposal
which complies with Rule 14a-8 of the proxy rules, or any successor provision,
promulgated under the Securities Exchange Act of 1934, as amended, and is to be
included in the corporation's proxy statement for an annual meeting of
stockholders shall be deemed to comply with the requirements of this Section
2.12.

     The chairman of the meeting shall, if the facts warrant, determine and
declare to the meeting that business was not properly brought before the meeting
in accordance with the provisions of this Section 1.12, and if he or she should
so determine, the chairman shall so declare to the meeting and any such business
not properly brought before the meeting shall not be transacted.

     2.13  Action without Meeting.  For so long as this Corporation shall have a
class of stock registered pursuant to the provisions of the Securities Exchange
Act of 1934, stockholders may not take any action by written consent in lieu of
a meeting.

     2.14  Organization. The Chairman of the Board, or in his or her absence the
President shall call meetings of the stockholders to order, and act as chairman
of such meeting; provided, however, that the Board of Directors may appoint any
                 --------  -------
stockholder to act as chairman of any meeting in the absence of the Chairman of
the Board. The Secretary of the corporation shall act as secretary at all
meetings of the stockholders; provided, however, that in the absence of the
                              --------  -------
Secretary at any meeting of the stockholders, the acting chairman may appoint
any person to act as secretary of the meeting.

                              ARTICLE 3 - DIRECTORS
                              ---------------------

     3.1  General Powers.  The business and affairs of the corporation shall be
managed by or under the direction of a Board of Directors, who may exercise all
of the powers of the corporation except as otherwise provided by law, the
Certificate of Incorporation or these By-Laws.  In the event of a vacancy in the
Board of Directors, the remaining directors, except as otherwise provided by
law, may exercise the powers of the full Board of Directors until the vacancy is
filled.

     3.2  Number; Election and Qualification.  The number of directors which
shall constitute the whole Board of Directors shall be determined by resolution
of the Board of Directors, but in no event shall be less than three.  The
directors shall be elected at the annual meeting of stockholders by such
stockholders as have the right to vote on such election.  The directors need not
be stockholders of the corporation.

     3.3  Classes of Directors.  The Board of Directors shall be and is divided
into three classes: Class I, Class II and Class III.  No one class shall have
more than one director more than any other class.  If a fraction is contained in
the quotient arrived at by dividing the designated number of directors by three,
then, if such fraction is one-third, the extra director shall be a member of
Class III, and if such fraction is two-thirds, one of the extra directors shall
be a member of Class III and



                                       5
<PAGE>

one of the extra directors shall be a member of Class II, unless otherwise
provided from time to time by resolution adopted by the Board of Directors.

     3.4  Terms of Office.  Except as otherwise provided in the Certificate of
Incorporation or these By-Laws, each director shall serve for a term ending on
the date of the third annual meeting following the annual meeting at which such
director was elected; provided, however, that each initial director in Class I
                      --------  -------
shall serve for a term ending on the date of the annual meeting of stockholders
in 2001; each initial director in Class II shall serve for a term ending on the
date of the annual meeting of stockholders in 2002; and each initial director in
Class III shall serve for a term ending on the date of the annual meeting of
stockholders in 2003; and provided, further, that the term of each director
                          --------  -------
shall be subject to the election and qualification of his or her successor and
to his or her earlier death, resignation or removal.

     3.5  Allocation of Directors Among Classes in the Event of Increases or
Decreases in the Number of Directors.  In the event of any increase or decrease
in the authorized number of directors, (i) each director then serving as such
shall nevertheless continue as a director of the class of which he or she is a
member and (ii) the newly created or eliminated directorships resulting from
such increase or decrease shall be apportioned by the Board of Directors among
the three classes of directors so as to ensure that no one class has more than
one director more than any other class.  To the extent possible, consistent with
the foregoing rule, any newly created directorships shall be added to those
classes whose terms of office are to expire at the latest dates following such
allocation, and any newly eliminated directorships shall be subtracted from
those classes whose terms of offices are to expire at the earliest dates
following such allocation, unless otherwise provided from time to time by
resolution adopted by the Board of Directors.

     3.6  Vacancies.  Any vacancy in the Board of Directors, however occurring,
including a vacancy resulting from an enlargement of the Board of Directors,
shall be filled only by vote of a majority of the directors then in office,
although less than a quorum, or by a sole remaining director. A director elected
to fill a vacancy shall be elected for the unexpired term of his or her
predecessor in office, and a director chosen to fill a position resulting from
an increase in the number of directors shall hold office until the next election
of the class for which such director shall have been chosen, subject to the
election and qualification of his or her successor and to his or her earlier
death, resignation or removal.

     3.7  Resignation.  Any director may resign by delivering his or her written
resignation to the corporation at its principal office or to the President or
Secretary.  Such resignation shall be effective upon receipt unless it is
specified to be effective at some other time or upon the happening of some other
event.

     3.8  Regular Meetings.  The regular meetings of the Board of Directors may
be held without notice at such time and place, either within or without the
State of Delaware, as shall be determined from time to time by the Board of
Directors; provided, that any director who is absent when such a determination
           --------
is made shall be given notice of the determination.  A regular meeting



                                       6
<PAGE>

of the Board of Directors may be held without notice immediately after and at
the same place as the annual meeting of stockholders.

     3.9  Special Meetings.  Special meetings of the Board of Directors may be
held at any time and place, within or without the State of Delaware, designated
in a call by the Chairman of the Board of Directors, the Chief Executive Officer
(or if there is no Chief Executive Officer, the President), two or more
directors or by one director in the event that there is only a single director
in office.

     3.10  Notice of Special Meetings.  Notice of any special meeting of the
Board of Directors shall be given to each director by the Secretary or by the
officer or one of the directors calling the meeting.  The notice shall be duly
given to each director (i) by giving notice to such director in person or by
telephone at least twenty four (24) hours in advance of the meeting, (ii) by
sending a telegram, telecopy, or telex, or delivering written notice by hand, to
his or her last known business or home address at least twenty four (24)  hours
in advance of the meeting, or (iii) by mailing written notice to his or her last
known business or home address at least seventy two (72) hours in advance of the
meeting.  A notice or waiver of notice of a special meeting of the Board of
Directors need not specify the purposes of the meeting.

     3.11  Meetings by Telephone Conference Calls. The Board of Directors or any
members of any committee of the Board of Directors designated by the directors
may participate in a meeting of the Board of Directors or such committee by
means of conference telephone, video conference or other communications
equipment by means of which all persons participating in the meeting can hear
each other. Participation by such means shall constitute presence in person at
such meeting.

     3.12  Quorum.  A majority of the total number of the whole Board of
Directors shall constitute a quorum at all meetings of the Board of Directors.
In the event one or more of the directors shall be disqualified to vote at any
meeting, then the required quorum shall be reduced by one for each such director
so disqualified; provided, however, that in no case shall less than one-third
                 -----------------
(1/3) of the number of directors so fixed constitute a quorum.  In the absence
of a quorum at any such meeting, a majority of the directors present may adjourn
the meeting from time to time without further notice, other than announcement at
the meeting, until a quorum shall be present.

     3.13  Action at Meeting.  At any meeting of the Board of Directors at which
a quorum is present, the vote of a majority of those present shall be sufficient
to take any action, unless a different vote is specified by law, the Certificate
of Incorporation or these By-Laws.

     3.14  Action by Consent.  Any action required or permitted to be taken at
any meeting of the Board of Directors or of any committee of the Board of
Directors may be taken without a meeting, if all members of the Board or
committee, as the case may be, consent to the action in writing, and the written
consents are filed with the minutes of proceedings of the Board of Directors or
committee of the Board of Directors, as applicable.



                                       7
<PAGE>

     3.15  Removal.  The directors of the corporation may not be removed without
cause and may be removed for cause only by the affirmative vote of the holders
of seventy-five percent (75%) of the shares of the capital stock of the
corporation issued and outstanding and entitled to vote generally in the
election of directors cast at a meeting of the stockholders called for that
purpose.

     3.16  Committees.  The Board of Directors may, by resolution passed by a
majority of the whole Board, designate one or more committees, each committee to
consist of one or more of the directors of the corporation.  The Board of
Directors may designate one or more directors as alternate members of any
committee, who may replace any absent or disqualified member at any meeting of
the committee.  In the absence or disqualification of a member of a committee,
the member or members of the committee present at any meeting and not
disqualified from voting, whether or not he, she or they constitute a quorum,
may unanimously appoint another member of the Board of Directors to act at the
meeting in the place of any such absent or disqualified member.  Any such
committee, to the extent provided in the resolution of the Board of Directors
and subject to the provisions of the General Corporation Law of the State of
Delaware, shall have and may exercise all the powers and authority of the Board
of Directors in the management of the business and affairs of the corporation
and may authorize the seal of the corporation to be affixed to all papers which
may require it.  Each such committee shall keep minutes and make such reports as
the Board of Directors may from time to time request.  Except as the Board of
Directors may otherwise determine, any committee may make rules for the conduct
of its business, but unless otherwise provided by the directors or in such
rules, its business shall be conducted as nearly as possible in the same manner
as is provided in these By-Laws for the Board of Directors.

     3.17  Compensation of Directors.  The directors may be paid such
compensation for their services and such reimbursement for expenses of
attendance at meetings as the Board of Directors may from time to time
determine.  No such payment shall preclude any director from serving the
corporation or any of its parent or subsidiary corporations in any other
capacity and receiving compensation for such service.

                              ARTICLE 4 - OFFICERS
                              --------------------

     4.1  Enumeration.  The officers of the corporation shall consist of a Chief
Executive Officer, a President, a Chief Financial Officer, a Secretary and a
Treasurer. The Board of Directors may appoint other officers with such titles
and powers as it may deem appropriate, including, without limitation one or more
Vice Presidents and one or more Controllers.

     4.2  Election.  The Chief Executive Officer, President, Chief Financial
Officer, Secretary and Treasurer shall be elected annually by the Board of
Directors at its first meeting following the annual meeting of stockholders.
Other officers may be appointed by the Board of Directors at such meeting or at
any other meeting.

     4.3  Qualification.  No officer need be a stockholder of the corporation.
Any two or more offices may be held by the same person.



                                       8
<PAGE>

     4.4  Tenure.  Except as otherwise provided by law, by the Certificate of
Incorporation or by these By-Laws, each officer shall hold office until his or
her successor is elected and qualified, unless a different term is specified in
the vote choosing or appointing him or her, or  until his or her earlier death,
resignation or removal.

     4.5  Resignation and Removal.  Any officer may resign by delivering his or
her written resignation to the corporation at its principal office or to the
Chief Executive Officer or Secretary. Such resignation shall be effective upon
receipt unless it is specified to be effective at some other time or upon the
happening of some other event. Any officer may be removed at any time, with or
without cause, by vote of a majority of the entire number of directors then in
office.

     Except as the Board of Directors may otherwise determine, no officer who
resigns or is removed shall have any right to any compensation as an officer for
any period following his or her resignation or removal, or any right to damages
on account of such removal, whether his of her compensation be by the month or
by the year or otherwise, unless such compensation is expressly provided in a
duly authorized written agreement with the corporation.

     4.6  Vacancies.  The Board of Directors may fill any vacancy occurring in
any office for any reason and may, in its discretion, leave unfilled for such
period as it may determine any offices other than those of Chief Executive
Officer, President, Secretary and Treasurer.  Each such successor shall hold
office for the unexpired term of his or her predecessor and until his or her
successor is elected and qualified, or until his or her earlier death,
resignation or removal.

     4.7  Chairman of the Board.  The Board of Directors may appoint a Chairman
of the Board.  If the Board of Directors appoints a Chairman of the Board, he or
she shall perform such duties and possess such powers as are assigned to him or
her by the Board of Directors.

     4.8  Chief Executive Officer.  The Chief Executive Officer shall, subject
to the direction of the Board of Directors, have general charge and supervision
of the business of the corporation. Unless otherwise provided by the Board of
Directors, he or she shall preside at all meetings of the stockholders and, if
he or she is a director and subject to the provisions of Section 4.7, at all
meetings of the Board of Directors.  The Chief Executive Officer shall perform
such other duties and possess such other powers as the Board of Directors may
from time to time prescribe.

     4.9  President.  The President shall perform such duties and possess such
powers as the Board of Directors or the Chief Executive Officer may from time to
time prescribe.  In the event of the absence, inability or refusal to act of the
Chief Executive Officer, the President shall perform the duties of the Chief
Executive Officer and when so performing shall have all the powers of and be
subject to all the restrictions upon the office of Chief Executive Officer.

     4.10  Chief Financial Officer.  The Chief Financial Officer shall perform
such duties and possess such powers as the Board of Directors or the Chief
Executive Officer may from time to time



                                       9
<PAGE>

prescribe. The Chief Financial Officer shall have the custody of the corporate
funds and securities; shall keep full and accurate all books and accounts of the
Corporation as shall be necessary or desirable in accordance with applicable law
or generally accepted accounting principles; shall deposit all monies and other
valuable effects in the name and to the credit of the Corporation as may be
ordered by the Chairman of the Board or the Board of Directors; shall cause the
funds of the Corporation to be disbursed when such disbursements have been duly
authorized, taking proper vouchers for such disbursements; and shall render to
the Board of Directors, at its regular meeting or when the Board of Directors so
requires, an account of the Corporation.

     4.11    Vice Presidents.  Any Vice President shall perform such duties and
possess such powers as the Board of Directors, the Chief Executive Officer or
the President may from time to time prescribe. The Board of Directors may assign
to any Vice President the title of Executive Vice President, Senior Vice
President or any other such title.

     4.12  Controllers.  Any Controller shall perform such duties and possess
such powers as the Board of Directors, the Chief Executive Officer or any Vice
President may from time to time prescribe.  The Board of Directors may assign to
any Controller the title of Assistant Controller or any other such title.

     4.13  Secretary.  The Secretary shall perform such duties and possess such
powers as the Board of Directors or the Chief Executive Officer may from time to
time prescribe.  In addition, the Secretary shall perform such duties and have
such powers as are incident to the office of the Secretary, including without
limitation the duty and power to give notices of all meetings of stockholders
and special meetings of the Board of Directors, to attend all meetings of
stockholders and the Board of Directors and keep a record of the proceedings, to
maintain a stock ledger and prepare lists of stockholders and their addresses as
required, to be custodian of corporate records and the corporate seal and to
affix and attest to the same on documents.

     In the event of the absence, inability or refusal to act of the Secretary
at any meeting of stockholders or directors, the person presiding at the meeting
shall designate a temporary secretary to keep a record of the meeting.

     4.14  Treasurer.  The Treasurer shall perform such duties and possess such
powers as the Board of Directors, the Chief Executive Officer or the Chief
Financial Officer may from time to time prescribe.  In addition, the Treasurer
shall perform such duties and have such powers as are incident to the office of
Treasurer, including without limitation the duty and power to keep and be
responsible for all funds and securities of the corporation, to deposit funds of
the corporation in depositories selected in accordance with these By-Laws, to
disburse such funds as ordered by the Board of Directors, to make proper
accounts of such funds, and to render as required by the Board of Directors
statements of all such transactions and of the financial condition of the
corporation.  Unless the Board of Directors has designated another officer as
Chief Financial Officer, the Treasurer shall be the Chief Financial Officer of
the corporation.



                                       10
<PAGE>

     In the event of the absence, inability or refusal to act of the Treasurer,
the Board of Directors shall appoint a temporary treasurer, who shall perform
the duties and exercise the powers of the Treasurer.

     4.15  Other Officers, Assistant Officers and Agents.  Officers, assistant
officers and agents, if any, other than those whose duties are provided for in
these By-laws, shall have such authority and perform such duties as may from
time to time be prescribed by resolution of the Board of Directors.

     4.16  Salaries.  Officers of the corporation shall be entitled to such
salaries, compensation or reimbursement as shall be fixed or allowed from time
to time by the Board of Directors.


                            ARTICLE 5 - CAPITAL STOCK
                            -------------------------

     5.1  Issuance of Stock.  Unless otherwise voted by the stockholders and
subject to the provisions of the Certificate of Incorporation, the whole or any
part of any unissued balance of the authorized capital stock of the corporation
or the whole or any part of any unissued balance of the authorized capital stock
of the corporation held in its treasury may be issued, sold, transferred or
otherwise disposed of by vote of the Board of Directors in such manner, for such
consideration and on such terms as the Board of Directors may determine.

     5.2  Certificates of Stock.  Every holder of stock of the corporation shall
be entitled to have a certificate, in such form as may be prescribed by law and
by the Board of Directors, certifying the number and class of shares owned by
him or her in the corporation.  Each such certificate shall be signed by, or in
the name of the corporation by, the Chairman of the Board of Directors, the
Chief Executive Officer or the President, and the Treasurer or the Secretary of
the corporation.  Any or all of the signatures on the certificate may be a
facsimile.

     Each certificate for shares of stock which are subject to any restriction
on transfer pursuant to the Certificate of Incorporation, the By-Laws,
applicable securities laws or any agreement among any number of stockholders or
among such holders and the corporation shall have conspicuously noted on the
face or back of the certificate either the full text of the restriction or a
statement of the existence of such restriction.

     5.3  Transfers.  Except as otherwise established by rules and regulations
adopted by the Board of Directors, and subject to applicable law, shares of
stock may be transferred on the books of the corporation by the surrender to the
corporation or its transfer agent of the certificate representing such shares
properly endorsed or accompanied by a written assignment or power of attorney
properly executed, and with such proof of authority or the authenticity of
signature as the corporation or its transfer agent may reasonably require.
Except as may be otherwise required by law, by the Certificate of Incorporation
or by these By-Laws, the corporation shall be entitled to treat the record
holder of stock as shown on its books as the owner of such stock for all
purposes, including the payment of dividends and the right to vote with respect
to such stock, regardless of any



                                       11
<PAGE>

transfer, pledge or other disposition of such stock, until the shares have been
transferred on the books of the corporation in accordance with the requirements
of these By-Laws.

     5.4  Lost, Stolen or Destroyed Certificates.  The corporation may issue a
new certificate of stock in place of any previously issued certificate alleged
to have been lost, stolen, or destroyed, upon such terms and conditions as the
Board of Directors may prescribe, including the presentation of reasonable
evidence of such loss, theft or destruction and the giving of such indemnity as
the Board of Directors may require for the protection of the corporation or any
transfer agent or registrar.

     5.5  Record Date.  The Board of Directors may fix in advance a date as a
record date for the determination of the stockholders entitled to notice of or
to vote at any meeting of stockholders, or entitled to receive payment of any
dividend or other distribution or allotment of any rights in respect of any
change, conversion or exchange of stock, or for the purpose of any other lawful
action. Such record date shall not be more than sixty (60) nor less than ten
(10) days before the date of such meeting, nor more than sixty (60) days prior
to any other action to which such record date relates.

     If no record date is fixed, the record date for determining stockholders
entitled to notice of or to vote at a meeting of stockholders shall be at the
close of business on the day before the day on which notice is given, or, if
notice is waived, at the close of business on the day before the day on which
the meeting is held.  The record date for determining stockholders for any other
purpose shall be at the close of business on the day on which the Board of
Directors adopts the resolution relating to such purpose.

     A determination of stockholders of record entitled to notice of or to vote
at a meeting of stockholders shall apply to any adjournment of the meeting;
provided, however, that the Board of Directors may fix a new record date for the
- --------  -------
adjourned meeting.

     5.6  Dividends.  Subject to limitations contained in the General
Corporation Law of the State of Delaware, the Certificate of Incorporation and
these By-laws, the Board of Directors may declare and pay dividends upon the
shares of capital stock of the Corporation, which dividends may be paid either
in cash, in property or in shares of the capital stock of the Corporation.

                         ARTICLE 6 - GENERAL PROVISIONS
                         -------------------------------

     6.1  Fiscal Year.  Except as from time to time otherwise designated by the
Board of Directors, the fiscal year of the corporation shall begin on the first
day of January in each year and end on the last day of December in each year.

     6.2  Corporate Seal.  The corporate seal shall be in such form as shall be
approved by the Board of Directors.

     6.3  Waiver of Notice. Whenever any notice whatsoever is required to be
given by law, by the Certificate of Incorporation or by these By-Laws, a waiver
of such notice either in writing



                                       12
<PAGE>

signed by the person entitled to such notice or such person's duly authorized
attorney, or by telegraph, cable or any other available method, whether before,
at or after the time stated in such waiver, or by the appearance of such person
at such meeting in person or by proxy, shall be deemed equivalent to such
notice. Any member of the Board of Directors or any committee thereof who is
present at a meeting shall be conclusively presumed to have waived notice of
such meeting except when such member attends for the express purpose of
objecting at the beginning of the meeting to the transaction of any business
because the meeting is not lawfully called or convened. Such member shall be
conclusively presumed to have assented to any action taken unless his or her
dissent shall be entered in the minutes of the meeting or unless his or her
written dissent to such action shall be filed with the person acting as the
secretary of the meeting before the adjournment thereof or shall be forwarded by
registered mail to the Secretary of the Corporation immediately after the
adjournment of the meeting. Such right to dissent shall not apply to any member
who voted in favor of such action.

     6.4  Voting of Securities.  Except as the directors may otherwise
designate, the Chief Executive Officer or Treasurer may waive notice of, and act
as, or appoint any person or persons to act as, proxy or attorney-in-fact for
this corporation (with or without power of substitution) at, any meeting of
stockholders or shareholders of any other corporation or organization, the
securities of which may be held by this corporation.

     6.5  Evidence of Authority.  A certificate by the Secretary, or a temporary
secretary, as to any action taken by the stockholders, directors, a committee or
any officer or representative of the corporation shall, as to all persons who
rely on the certificate in good faith, be conclusive evidence of such action.

     6.6  Certificate of Incorporation. All references in these By-Laws to the
Certificate of Incorporation shall be deemed to refer to the Certificate of
Incorporation of the corporation, as amended or restated and in effect from time
to time.

     6.7  Transactions with Interested Parties.  No contract or transaction
between the corporation and one or more of the directors or officers, or between
the corporation and any other corporation, partnership, association, or other
organization in which one or more of the directors or officers are directors or
officers, or have a financial interest, shall be void or voidable solely for
this reason, or solely because the director or officer is present at or
participates in the meeting of the Board of Directors or a committee of the
Board of Directors which authorizes the contract or transaction or solely
because his, her or their votes are counted for such purpose, if:

          (1) The material facts as to his, her or their relationship or
     interest and as to the contract or transaction are disclosed or are known
     to the Board of Directors or the committee, and the Board of Directors or
     committee of the Board of Directors in good faith authorizes the contract
     or transaction by the affirmative votes of a majority of the disinterested
     directors, even though the disinterested directors be less than a quorum;



                                       13
<PAGE>

          (2) The material facts as to his, her or their relationship or
     interest and as to the contract or transaction are disclosed or are known
     to the stockholders entitled to vote thereon, and the contract or
     transaction is specifically approved in good faith by vote of the
     stockholders; or

          (3) The contract or transaction is fair as to the corporation as of
     the time it is authorized, approved or ratified by the Board of Directors,
     a committee of the Board of Directors, or the stockholders.

     Common or interested directors may be counted in determining the presence
of a quorum at a meeting of the Board of Directors or of a committee which
authorizes the contract or transaction.

     6.8  Severability.  Any determination that any provision of these By-Laws
is for any reason inapplicable, illegal or ineffective shall not affect or
invalidate any other provision of these By-Laws.

     6.9  Pronouns. All pronouns used in these By-Laws shall be deemed to refer
to the masculine, feminine or neuter, singular or plural, as the identity of the
person or persons may require.

     6.10  Contracts.  In addition to the powers otherwise granted to officers
pursuant to Article 4 hereof, the Board of Directors may authorize any officer
or officers, or any agent or agents, of the Corporation to enter into any
contract or to execute and deliver any instrument in the name of and on behalf
of the Corporation, and such authority may be general or confined to specific
instances.

     6.11  Loans. The Corporation may lend money to, or guarantee any obligation
of, or otherwise assist any officer or other employee of the Corporation or of
its subsidiaries, including any officer or employee who is a Director of the
Corporation or its subsidiaries, whenever, in the judgment of the Directors,
such loan, guaranty or assistance may reasonably be expected to benefit the
Corporation. The loan, guaranty or other assistance may be with or without
interest, and may be unsecured, or secured in such manner as the Board of
Directors shall approve, including, without limitation, a pledge of shares of
stock of the Corporation. Nothing in this section shall be deemed to deny, limit
or restrict the powers of guaranty or warranty of the Corporation at common law
or under any statute.

     6.12  Inspection of Books and Records.  The Board of Directors shall have
power from time to time to determine to what extent and at what times and places
and under what conditions and regulations the accounts and books of the
Corporation, or any of them, shall be open to the inspection of the
stockholders; and no stockholder shall have any right to inspect any account or
book or document of the Corporation, except as conferred by the laws of the
State of Delaware, unless and until authorized so to do by resolution of the
Board of Directors or of the stockholders of the Corporation.



                                       14
<PAGE>

     6.13  Section Headings.  Section headings in these By-laws are for
convenience of reference only and shall not be given any substantive effect in
limiting or otherwise construing any provision herein.

     6.14  Inconsistent Provisions. In the event that any provision of these By-
laws is or becomes inconsistent with any provision of the Restated Certificate
of Incorporation, the General Corporation Law of the State of Delaware or any
other applicable law, the provision of these By-laws shall not be given any
effect to the extent of such inconsistency but shall otherwise be given full
force and effect.

                             ARTICLE 7 - AMENDMENTS
                             ----------------------

     7.1  By the Board of Directors.  These By-Laws may be altered, amended or
repealed or new By-Laws may be adopted by the affirmative vote of a majority of
the directors present at any regular or special meeting of the Board of
Directors at which a quorum is present.

     7.2  By the Stockholders.  Notwithstanding any other provision of law, the
Certificate of Incorporation or these By-Laws, and notwithstanding the fact that
a lesser percentage may be specified by law, the affirmative vote of the holders
of at least seventy-five percent (75%) of the shares of the capital stock of the
corporation issued and outstanding and entitled to vote shall be required to
alter, amend or repeal any provision of these By-Laws or to adopt new By-Laws,
unless such alteration, amendment or repeal has been approved by a majority of
those directors who are (i) not affiliated or associated with any person or
entity holding 10% or more of the voting power of our outstanding capital stock
or (ii) affiliated or associated with the Bain Capital Funds.  The "Bain
Capital Funds" shall include each of the following entities: Bain Capital Fund
V, L.P., Bain Capital Fund V-B, L.P., BCIP Associates, BCIP Trust Associates,
and any other entity which receives investment advice from an advisor or
subadvisor to those funds or from an affiliate or associate of such advisor or
subadvisor.


                                       15

<PAGE>

                                                                     Exhibit 4.1
                                   DDi CORP.

                            STOCKHOLDERS AGREEMENT

     The Amended and Restated Stockholders Agreement (the "1998 Agreement") made
                                                           --------------
as of July 23, 1998 by and among:

     (i)    DDi Corp., a California corporation, f/k/a Details Holdings Corp.
            and Details, Inc. (including its successor corporation following the
            Merger (defined below), the "Company");
                                         -------

     (ii)   each of Bain Capital Fund V, L.P., Bain Capital Fund V-B, L.P., BCIP
            Associates and BCIP Trust Associates, L.P., RGIP, LLC (collectively,
            the "Investors");
                 ---------

     (iii)  DI Investors, L.L.C., Chase Manhattan Capital, L.P., PMI Mezzanine
            Fund, LP, Celerity Dynamo, L.L.C., Celerity Details, L.L.C.,
            Celerity Liquids, L.L.C., KB Mezzanine Fund II, L.P., Indosuez DCI
            Partners and Churchill ESOP Capital Partners (together with such
            others who shall become party to this Agreement as an Other
            Investor, the "Other Investors");
                           ---------------
     (iv)   The holders, from time to time, of the Lender Warrants (together
            with such others who acquire Lender Shares, the "Lenders");
                                                             -------

     (v)    Charles D. Dimick, Bruce McMaster, Lee Muse, John Peters, Terry
            Wright, Joseph P. Gisch, Kathleen M. Gisch, Eric Naroian and Thomas
            P. Caldwell (together with such others who shall become party to
            this Agreement as a Manager, the "Managers"); and
                                              --------
     (vi)   Bob Barante, Jorge Hernandez, Steve Garcia, Mihaela Ioana Dotiu,
            Jerry Neidhart, Anil Verma, Paul Balius, Ricki Blain, Joe Gardeski,
            Paul Walker, Ken Phillips, Armando Tongko, Michael Mosian, Tom
            Ingham, Ron Jaech, Larry Peiper, Gary Sullivan, Ronald Ryno, Jeffrey
            Ryno, Vernon Morgan and Dick Galatian (together with such others who
            shall become party to this Agreement as an Employee, the "Employees"
                                                                      ---------
            and together with the Investors, the Other Investors, the Lenders
            and the Managers, the "Stockholders"),
                                   ------------

is hereby amended and restated in its entirety pursuant to Section 12.2 of the
1998 Agreement by written agreement of the Majority Investors, the Majority
Other Holders, the Majority Managers and the Majority Lenders (as each term is
defined in the 1998 Agreement) in the form of this Stockholders Agreement (the
1998 Agreement as amended and restated hereby is referred to herein as the
"Agreement") as of March __, 2000 to read as follows:
 ---------
<PAGE>

                                    Recitals
                                    --------

     1.   The Company (i) has filed a registration statement on Form S-1 with
the Commission (as defined herein); (ii) intends to merge with and into DDi
Corp., a Delaware corporation, in which merger (the "Merger") the holders of the
                                                     ------
outstanding Common Stock of DDi Corp., a California corporation, will receive
shares of common stock, par value $.01 (the "Delaware Common Stock") of DDi
                                             ---------------------
Corp., a Delaware corporation, as merger consideration; and (iii) intends to
effect an Initial Public Offering of Delaware Common Stock.

     2.   The parties desire to amend and restate the 1998 Agreement prior to
the Merger and the effectiveness of such Initial Public Offering.

     3.   Pursuant to the terms of a Share Purchase Agreement dated March __,
2000, the Company intends to acquire the capital stock of MCM Electronics, Ltd.
("MCM") and, in connection, with such acquisition, the Beneficial Owners and
  ---
Natwest Nominees (each as defined in such Share Purchase Agreement, and for
purposes of this agreement the "NatWest Investors") and all other record and/or
                                -----------------
beneficial holders of MCM capital stock ("MCM Managers") will acquire Delaware
                                          ------------
Common Stock in consideration of their interests in the capital stock of MCM.

     4.   It is a condition to the closing of the acquisition of MCM that the
NatWest Investors execute a counterpart signature page to this Agreement as
"Other Investors" and that MCM Managers execute a counterpart signature page to
this Agreement as "Managers."

                                   Agreement
                                   ---------

     Therefore, the parties hereto hereby agree as follows:

1.   EFFECTIVENESS; DEFINITIONS.

     1.1  Effectiveness.  This Agreement shall become effective upon the closing
          -------------
of the Initial Public Offering.

     1.2  Definitions.  Certain terms are used in this Agreement as specifically
          -----------
defined herein.  These definitions are set forth or referred to in Section 13
hereof.

2.   [RESERVED].

3.   [RESERVED].

4.   [RESERVED].

                                      -2-
<PAGE>

5.   [RESERVED]

6.   [RESERVED]

7.   [RESERVED]

8.   REGISTRATION RIGHTS.  The Company will perform and comply, and cause each
of their respective subsidiaries to perform and comply, with such of the
following provisions as are applicable to it.  Each holder of Shares will
perform and comply with such of the following provisions as are applicable to
such holder.

     8.1  Demand Registration Rights for Investor Shares.
          ----------------------------------------------

          8.1.1.  General.  One or more holders of Investor Shares representing
                  -------
     at least 25% of the total amount of Investor Shares then outstanding
     ("Initiating Investors"), by notice to the Company specifying the intended
       --------------------
     method or methods of disposition, may request that the Company effect the
     registration under the Securities Act for a Public Offering of all or a
     specified part of the Registrable Securities held by such Initiating
     Investors (for purposes of this Agreement, "Registrable Investor
                                                 --------------------
     Securities" shall mean Registrable Securities constituting Investor
     ----------
     Shares).  The Company will then use its best efforts to effect the
     registration under the Securities Act of the Registrable Securities which
     the Company has been requested to register by such Initiating Investors
     together with all other Registrable Securities which the Company has been
     requested to register pursuant to Section 8.3 (which request shall specify
     the intended method of disposition of such Registrable Securities), all to
     the extent requisite to permit the disposition (in accordance with the
     intended methods thereof as aforesaid) of the Registrable Securities which
     the Company has been so requested to register; provided, however, that the
                                                    --------  -------
     Company shall not be obligated to take any action to effect any such
     registration pursuant to this Section 8.1.1:

               (a) Within 180 days immediately following the effective date of
          any registration statement pertaining to an underwritten public
          offering of securities of the Company for its own account (other than
          a Rule 145 Transaction, or a registration relating solely to employee
          benefit plans);

               (b) (i) On any form other than Form S-3 (or any successor form)
          if the Company has previously effected five or more registrations of
          Registrable Securities under this Section 8.1.1 on any form other than
          Form S-3 (or any successor form); provided, however, that no
                                            --------  -------
          registrations of Registrable Securities which shall not have become
          and remained effective in accordance with the provisions of this
          Section 8, and no registrations of Registrable Securities pursuant to
          which the

                                      -3-
<PAGE>

          Initiating Investors and all other holders of Registrable Investor
          Securities joining therein are not able to include at least 90% of the
          Registrable Securities which they desired to include, shall be
          included in the calculation of numbers of registrations contemplated
          by this clause (b);

               (c) If the Company shall have furnished to the Initiating
          Investors and such other holders of Registrable Securities which the
          Company has been requested to register pursuant to this Section 8.1.1
          a certificate, signed by the President of the Company, stating that in
          the good faith judgment of the Board it would be seriously detrimental
          to the Company and its shareholders for such Registration Statement to
          be filed at the date filing would have been required, in which case
          the Company shall have an additional period of not more than 60 days
          within which to file such Registration Statement; provided, however,
                                                            --------  -------
          that the Company shall not so postpone a registration pursuant to this
          clause (c) more than once in any twelve month period;

               (d) On any form other than Form S-3 (or any successor form), if
          the anticipated aggregate offering price to the public of the
          Registrable Securities to be included in the registration by all
          holders is less than $5,000,000; or

               (e) After five years after the closing of the Initial Public
          Offering.

          8.1.1.1.  Form.  Except as otherwise provided above, each registration
                    ----
     requested pursuant to this Section 8.1.1 shall be effected by the filing of
     a registration statement on Form S-1 (or any other form which includes
     substantially the same information as would be required to be included in a
     registration statement on such form as currently constituted), unless the
     use of a different form has been agreed to in writing by holders of at
     least a majority of the Registrable Investor Securities to be included in
     the proposed registration statement in question (the "Majority
                                                           --------
     Participating Investors").
     -----------------------

          8.1.2.    Payment of Expenses.  The Company shall pay all reasonable
                    -------------------
     expenses of holders of Investor Shares incurred in connection with each
     registration of Registrable Securities requested pursuant to this Section
     8.1, other than underwriting discount and commission, if any, and
     applicable transfer taxes, if any.

          8.1.3.    Additional Procedures.  In the case of a registration
                    ---------------------
     pursuant to Section 8.1 hereof, whenever the Majority Participating
     Investors shall request that such registration shall be effected pursuant
     to an underwritten offering, the Company

                                      -4-
<PAGE>

     shall include such information in the written notices to holders of
     Registrable Securities referred to in Section 8.3. In such event, the right
     of any holder of Registrable Securities to have securities owned by such
     holder included in such registration pursuant to Section 8.1 shall be
     conditioned upon such holder's participation in such underwriting and the
     inclusion of such holder's Registrable Securities in the underwriting
     (unless otherwise mutually agreed upon by the Majority Participating
     Investors and such holder) to the extent provided herein. If requested by
     such underwriters, the Company together with the holders of Registrable
     Securities proposing to distribute their securities through such
     underwriting will enter into an underwriting agreement with such
     underwriters for such offering containing such representations and
     warranties by the Company and such holders and such other terms and
     provisions as are customarily contained in underwriting agreements with
     respect to secondary distributions, including, without limitation,
     customary indemnity and contribution provisions.

     8.2. DI Investors Demand Registration Rights.
          ---------------------------------------

          8.2.1.  General.  To the extent DI Investors, L.L.C. or its Affiliates
                  -------
     hold at least 50% of the Shares issued to them by the Company in connection
     with the consummation of the Recapitalization Agreement, DI Investors,
     L.L.C. or such Affiliate ("Initiating Other Investors"), by notice to the
                                --------------------------
     Company specifying the intended method or methods of disposition, may
     request that the Company effect the registration under the Securities Act
     for a Public Offering of all or a specified part of the Registrable
     Securities held by such Initiating Other Investors (for purposes of this
     Agreement, "Registrable Other Securities" shall mean Registrable Securities
                 ----------------------------
     constituting Other Shares). The Company will then use its reasonable
     efforts to effect the registration under the Securities Act of the
     Registrable Securities which the Company has been requested to register by
     such Initiating Other Investors together with all other Registrable
     Securities which the Company has been requested to register pursuant to
     Section 8.3 (which request shall specify the intended method of disposition
     of such Registrable Securities), all to the extent requisite to permit the
     disposition (in accordance with the intended methods thereof as aforesaid)
     of the Registrable Securities which the Company has been so requested to
     register; provided, however, that the Company shall not be obligated to
               --------  -------
     take any action to effect any such registration pursuant to this Section
     8.2.1:

               (a) If the Company has previously effected two registrations of
          Registrable Securities under this Section 8.2.1; provided, however,
                                                           --------  -------
          that no registrations of Registrable Securities which either (i) shall
          not have become and remained effective in accordance with the
          provisions of this Section 8 or (ii) shall not have enabled the
          Initiating Other Investors to include in such registration at least
          90% of the Registrable Securities which they desired to

                                      -5-
<PAGE>

          include shall be included in the calculation of the number of
          registrations contemplated by this clause (a);

               (b) Prior to the 360th day following the closing of the Initial
          Public Offering;

               (c) Within 180 days immediately following the effective date of
          any registration statement pertaining to an underwritten public
          offering of securities of the Company for its own account (other than
          a registration on Form S-4 relating solely to a Rule 145 Transaction,
          or a registration relating solely to employee benefit plans);

               (d) If the Company shall have furnished to the Initiating Other
          Investors and such other holders of Registrable Securities which the
          Company has been requested to register pursuant to this Section 8.2.1
          a certificate, signed by the President of the Company, stating that in
          the good faith judgment of the Board it would be seriously detrimental
          to the Company and its shareholders for such Registration Statement to
          be filed at the date filing would have been required, in which case
          the Company shall have an additional period of not more than 60 days
          within which to file such Registration Statement; provided, however,
                                                            --------  -------
          that the Company shall not so postpone a registration pursuant to this
          clause (d) more than once in any twelve month period;

               (e) On any form other than Form S-3 (or any successor form); or

               (f) After five years after the closing of the Initial Public
          Offering.

               8.2.1.1.  Form.  Each registration requested pursuant to this
                         ----
          Section 8.2.1 shall be effected by the filing of a registration
          statement on Form S-3 (or any successor form).

          8.2.2.  Payment of Expenses.  The Company shall pay all reasonable
                  -------------------
expenses of holders of Other Shares incurred in connection with each
registration of Registrable Securities requested pursuant to this Section 8.2,
other than underwriting discount and commission, if any, and applicable transfer
taxes, if any.

          8.2.3.  Additional Procedures. In the case of a registration pursuant
                  ---------------------
to Section 8.2 hereof, whenever the Initiating Other Investors shall request
that such registration shall be effected pursuant to an underwritten offering,
the Company shall include such information in the written notices to holders of
Registrable Securities referred to in Section 8.3. In such event, the right of
any holder of Registrable Securities to have securities owned by such holder
included in such registration pursuant to Section 8.2 shall be conditioned upon
such holder's participation in such

                                      -6-
<PAGE>

underwriting and the inclusion of such holder's Registrable Securities in the
underwriting (unless otherwise mutually agreed upon by the Majority
Participating Other Investors and such holder) to the extent provided herein. If
requested by such underwriters, the Company together with the holders of
Registrable Securities proposing to distribute their securities through such
underwriting will enter into an underwriting agreement with such underwriters
for such offering containing such representations and warranties by the Company
and such holders and such other terms and provisions as are customarily
contained in underwriting agreements with respect to secondary distributions,
including, without limitation, customary indemnity and contribution provisions.

     8.2A Demand Registration Rights for NatWest Investors and MCM Managers.
          -----------------------------------------------------------------

          8.2A.1.  General.  At any time between the 180th and 360th day
                   -------
     following the effective date of the Initial Public Offering, NatWest
     Investors holding a majority of the Registrable Securities originally
     issued to the NatWest Investors by the Company, by notice to the Company
     (with a copy to the Investors), specifying the intended method or methods
     of disposition, may request that the Company effect the registration under
     the Securities Act for a Public Offering of up to 50% of the Registrable
     Securities held by the NatWest Investors.  Upon receipt of such notice, the
     Company will give notice to the MCM Managers of the receipt of such notice.
     Any such MCM Manager, by written response delivered to the Company within
     20 days after the effectiveness of such notice, may request that up to
     44.44% of the Registrable Securities held by such MCM Manager be included
     in such registration.  The Company will then use its best efforts to effect
     the registration under the Securities Act of the Registrable Securities
     which the Company has been requested to register pursuant to this Section
     8.2A.1 by the NatWest Investors and the MCM Managers, to the extent
     requisite to permit the disposition (in accordance with the intended
     methods thereof as aforesaid) of the Registrable Securities which the
     Company has been so requested to register; provided, however, that the
                                                --------  -------
     Company shall not take any action to effect any such registration pursuant
     to this Section 8.2A.1:

                    (a) Following the effective date of any registration
               statement pertaining to an underwritten public offering of
               securities of the Company in connection with which the NatWest
               Investors have the right to include at least 50% of their
               Registrable Securities pursuant to Section 8.3;

                    (b) During any period during which the Company or the
               Initiating Investors are actively planning an underwritten
               offering of securities of the Company in connection with which
               the NatWest Investors and the MCM Managers would have the right
               to include Registrable Securities pursuant to Section 8.3; or

                                      -7-
<PAGE>

                    (c) If the Company shall have furnished to the NatWest
               Investors a certificate, signed by the President of the Company,
               stating that in the good faith judgment of the Board it would be
               seriously detrimental to the Company and its shareholders for
               such Registration Statement to be filed at the date filing would
               have been required, in which case the Company shall have an
               additional period of not more than 60 days within which to file
               such Registration Statement.

          8.2A.2.  Payment of Expenses.  The Company shall pay all reasonable
                   -------------------
     expenses of the NatWest Investors incurred in connection with each
     registration of Registrable Securities requested pursuant to this Section
     8.2A, other than underwriting discount and commission, if any, and
     applicable transfer taxes, if any.

          8.2A.3.  No Underwritten Offering.  Any registration pursuant to
                   ------------------------
     Section 8.2A.1 hereof may not be effected pursuant to an underwritten
     offering.

          8.2A.4.  No Piggyback Rights.  Notwithstanding the provisions of
                   -------------------
     Section 8.3.1.1, except as provided in Section 8.2A.1, no holder of
     Registrable Securities shall have the right to have any such Registrable
     Securities included in a registration requested pursuant to Section 8.2A.1.

     8.3. Piggyback Registration Rights.
          -----------------------------

          8.3.1.   Piggyback Registration.
                   ----------------------

                   8.3.1.1.  General.  Each time the Company proposes to
                             -------
          register any shares of Common Stock under the Securities Act on a form
          which would permit registration of Registrable Securities for sale to
          the public, for its own account or for the account of any holder of
          its shares of Common Stock, for sale in a Public Offering, the Company
          will give notice to all holders of shares of Common Stock of its
          intention to do so. Any such holder may, by written response delivered
          to the Company within 20 days after the effectiveness of such notice,
          request that all or a specified part of the Registrable Securities
          held by such holder be included in such registration. The Company
          thereupon will use its reasonable efforts to cause to be included in
          such registration under the Securities Act all shares of Common Stock
          which the Company has been so requested to register by such holders,
          to the extent required to permit the disposition (in accordance with
          the methods to be used by the Company or other holders of shares of
          Common Stock in such Public Offering) of the Registrable Securities to
          be so registered. No registration of Registrable Securities effected
          under this Section 8.3 shall relieve the Company of any of its
          obligations to effect registrations of Registrable Securities pursuant
          to Section 8.1 hereof.

                                      -8-
<PAGE>

               8.3.1.2.  Excluded Transactions.  The Company shall not be
                         ---------------------
          obligated to effect any registration of Registrable Securities under
          this Section 8.3 incidental to the registration of any of its
          securities in connection with:

                      (a)   Any Public Offering relating to employee benefit
                  plans or dividend reinvestment plans;

                      (b)   Any Public Offering relating to the acquisition or
                  merger after the date of the Original Agreement by the Company
                  or any of its subsidiaries of or with any other businesses; or

                      (c)   Any Public Offering initiated by the NatWest
                  Investors pursuant to Section 8.2A.1.

          8.3.2.  Payment of Expenses.  The Company shall pay all reasonable
                  -------------------
     expenses of holders of Registrable Securities incurred in connection with
     each registration of Registrable Securities requested pursuant to this
     Section 8.3, other than underwriting discount and commission, if any, and
     applicable stamp or transfer taxes, if any; provided, however, that the
                                                 --------  -------
     Company shall not be required to pay in respect of the fees and expenses of
     any attorneys or other advisers retained by such holders more than an
     aggregate for all such holders of $25,000 in the case of each such
     registration.

          8.3.3.  Additional Procedures.  Holders of Shares participating in any
                  ---------------------
     Public Offering pursuant to this Section 8.3 shall take all such actions
     and execute all such documents and instruments that are reasonably
     requested by the Company to effect the sale of their Shares in such Public
     Offering, including, without limitation, being parties to the underwriting
     agreement entered into by the Company and any other selling shareholders in
     connection therewith and being liable in respect of the representations and
     warranties by, and the other agreements (including customary selling
     stockholder indemnifications and "lock-up" agreements) on the part of, the
     Company and any other selling shareholders to and for the benefit of the
     underwriters in such underwriting agreement; provided, however, that (i)
                                                  --------  -------
     with respect to individual representations, warranties and agreements of
     sellers of Shares in such Public Offering, the aggregate amount of such
     liability shall not exceed such holder's net proceeds from such offering
     and (ii) with respect to all other representations, warranties and
     agreements of sellers of shares in such Public Offering, the aggregate
     amount of such liability shall not exceed the lesser of (a) such holder's
     pro rata portion of any such liability, in accordance with such holder's
     portion of the total number of Shares included in the offering or (b) such
     holder's net proceeds from such offering.

                                      -9-
<PAGE>

     8.4  Certain Other Provisions.
          ------------------------

          8.4.1  Underwriter's Cutback.  In connection with any registration of
                 ---------------------
     shares in an underwritten offering, the underwriter may determine that
     marketing factors (including, without limitation, an adverse effect on the
     per share offering price) require a limitation of the number of shares to
     be underwritten.  Notwithstanding any contrary provision of this Section 8
     and subject to the terms of this Section 8.4.1, the underwriter may limit
     the number of shares which would otherwise be included in such registration
     by excluding any or all Registrable Securities from such registration (it
     being understood that the number of shares which the Company seeks to have
     registered in such registration shall not be subject to exclusion, in whole
     or in part, under this Section 8.4.1).  Upon receipt of notice from the
     underwriter of the need to reduce the number of shares to be included in
     the registration, the Company shall advise all holders of the Company's
     securities that would otherwise be registered and underwritten pursuant
     hereto, and the number of shares of such securities, including Registrable
     Securities, that may be included in the registration shall be allocated in
     the following manner, unless the underwriter shall determine that marketing
     factors require a different allocation:  shares, other than Registrable
     Securities, requested to be included in such registration by shareholders
     shall be excluded; and, if a limitation on the number of shares is still
     required, the number of Registrable Securities that may be included in such
     registration shall be allocated among the holders thereof in proportion, as
     nearly as practicable, to the respective amounts of Registrable Securities
     which each such holder requested be registered in such registration.  For
     purposes of any underwriter cutback, all Registrable Securities held by any
     holder of Registrable Securities which is a partnership, corporation or
     limited liability company shall also include any Registrable Securities
     held by the partners, retired partners, shareholders, members or affiliated
     entities of such holder, or the estates and family members of any such
     partners, retired partners and members and any trusts for the benefit of
     any of the foregoing persons, and such holder and other persons shall be
     deemed to be a single selling holder, and any pro rata reduction with
     respect to such selling holder shall be based upon the aggregate amount of
     Registrable Securities owned by all entities and individuals included in
     such selling holder, as defined in this sentence.  No securities excluded
     from the underwriting by reason of the underwriter's marketing limitation
     shall be included in such registration.  If any holder of Registrable
     Securities disapproves of the terms of the underwriting, it may elect to
     withdraw therefrom by written notice to the Company and the underwriter.
     The Registrable Securities so withdrawn shall also be withdrawn from
     registration.

          8.4.2.  Other Actions.  If and in each case when the Company is
                  -------------
     required to use its best efforts to effect a registration of any
     Registrable Securities as provided in this Section 9, the Company shall
     take appropriate and customary actions in furtherance thereof, including,
     without limitation: (i) promptly filing with the Commission a registration
     statement and using reasonable efforts to cause such registration statement


                                      -10-
<PAGE>

     to become effective, (ii) preparing and filing with the Commission such
     amendments and supplements to such registration statements as may be
     required to comply with the Securities Act and to keep such registration
     statement effective for a period not to exceed 270 days (or 30 days in the
     case of a registration statement filed pursuant to Section 8.2A) from the
     date of effectiveness or such earlier time as the Registrable Securities
     covered by such registration statement shall have been disposed of in
     accordance with the intended method of distribution therefor or the
     expiration of the time when a prospectus relating to such registration is
     required to be delivered under the Securities Act, (iii) use its best
     efforts to register or qualify such Registrable Securities under the state
     securities or "blue sky" laws of such jurisdictions as the sellers shall
     reasonably request; provided, however, that the Company shall not be
                         --------  -------
     obligated to file any general consent to service of process or to qualify
     as a foreign corporation in any jurisdiction in which it is not so
     qualified or to subject itself to taxation in respect of doing business in
     any jurisdiction in which it would not otherwise be so subject; and (iv)
     otherwise cooperate reasonably with, and take such customary actions as may
     reasonably be requested by the holders of Registrable Securities in
     connection with, such registration.

          8.4.3.  Selection of Underwriters and Counsel.  The underwriters and
                  -------------------------------------
     legal counsel to be retained in connection with any Public Offering shall
     be selected by the Board or, in the case of an offering following a request
     therefor under Section 8.1.1, the Initiating Investors.

          8.4.4.  Lock-Up.  Without the prior written consent of the
                  -------
     underwriters managing any Public Offering, for a period beginning seven
     days immediately preceding and ending on (a) in the case of the IPO, the
     180th day following the effective date of the registration statement used
     in connection with such offering or (b) in the case of any Public Offering
     that is not the IPO or effected pursuant to Section 8.2A, the 90th day
     following the effective date of the registration statement used in
     connection with such offering, no holder of Shares (whether or not a
     selling shareholder pursuant to such registration statement) shall Transfer
     any Common Stock except pursuant to such registration statement or to a
     Permitted Transferee in accordance with the terms of this Agreement.

     8.5. Indemnification and Contribution.
          --------------------------------

          8.5.1.  Indemnities of the Company.  In the event of any registration
                  --------------------------
     of any Registrable Securities or other debt or equity securities of the
     Company or any of its subsidiaries under the Securities Act pursuant to
     this Section 9 or otherwise, and in connection with any registration
     statement or any other disclosure document produced by or on behalf of the
     Company or any of its subsidiaries including, without limitation, reports
     required and other documents filed under the Exchange Act, and other
     documents pursuant to which any debt or equity securities of the Company or
     any of its

                                      -11-
<PAGE>

     subsidiaries are sold (whether or not for the account of the Company or its
     subsidiaries), the Company will, and hereby do, and will cause each of
     their respective subsidiaries, jointly and severally to, indemnify and hold
     harmless each seller of Registrable Securities, any Person who is or might
     be deemed to be a controlling Person of the Company or any of its
     subsidiaries within the meaning of Section 15 of the Securities Act or
     Section 20 of the Exchange Act, their respective direct and indirect
     partners, advisory board members, directors, officers, trustees, members
     and shareholders, and each other Person, if any, who controls any such
     seller or any such holder within the meaning of Section 15 of the
     Securities Act or Section 20 of the Exchange Act (each such person being
     referred to herein as a "Covered Person"), against any losses, claims,
                              --------------
     damages or liabilities, joint or several, to which such Covered Person may
     be or become subject under the Securities Act, the Exchange Act, any other
     securities or other law of any jurisdiction, the common law or otherwise,
     insofar as such losses, claims, damages or liabilities (or actions or
     proceedings in respect thereof) arise out of or are based upon (i) any
     untrue statement or alleged untrue statement of any material fact contained
     or incorporated by reference in any registration statement under the
     Securities Act, any preliminary prospectus or final prospectus included
     therein, or any related summary prospectus, or any amendment or supplement
     thereto, or any document incorporated by reference therein, or any other
     such disclosure document (including without limitation reports and other
     documents filed under the Exchange Act and any document incorporated by
     reference therein) or other document or report, (ii) any omission or
     alleged omission to state therein a material fact required to be stated
     therein or necessary to make the statements therein not misleading or (iii)
     any violation or alleged violation by the Company or any of its
     subsidiaries of any federal, state, foreign or common law rule or
     regulation applicable to the Company or any of its subsidiaries and
     relating to action or inaction in connection with any such registration,
     disclosure document or other document or report, and will reimburse such
     Covered Person for any legal or any other expenses incurred by it in
     connection with investigating or defending any such loss, claim, damage,
     liability, action or proceeding; provided, however, that neither the
                                      --------  -------
     Company nor any of its subsidiaries shall be liable to any Covered Person
     in any such case to the extent that any such loss, claim, damage,
     liability, action or proceeding arises out of or is based upon an untrue
     statement or alleged untrue statement or omission or alleged omission made
     in such registration statement, any such preliminary prospectus, final
     prospectus, summary prospectus, amendment or supplement, incorporated
     document or other such disclosure document or other document or report, in
     reliance upon and in conformity with written information furnished to the
     Company or to any of its subsidiaries through an instrument duly executed
     by such Covered Person specifically stating that it is for use in the
     preparation thereof. The indemnities of the Company and of its subsidiaries
     contained in this Section 8.5.1 shall remain in full force and effect
     regardless of any investigation made by or on behalf of such Covered Person
     and shall survive any transfer of securities.

                                      -12-
<PAGE>

          8.5.2  Indemnities to the Company.  The Company and any of its
                 --------------------------
     subsidiaries may require, as a condition to including any securities in any
     registration statement filed pursuant to this Section 9, that the Company
     and any of its subsidiaries shall have received an undertaking satisfactory
     to it from the prospective seller of such securities, to indemnify and hold
     harmless the Company and any of its subsidiaries, each director of the
     Company or any of its subsidiaries, each officer of the Company or any of
     its subsidiaries who shall sign such registration statement and each other
     Person (other than such seller), if any, who controls the Company and any
     of its subsidiaries within the meaning of Section 15 of the Securities Act
     or Section 20 of the Exchange Act with respect to any statement in or
     omission from such registration statement, any preliminary prospectus or
     final prospectus included therein, or any amendment or supplement thereto,
     or any other disclosure document (including, without limitation, reports
     and other documents filed under the Exchange Act or any document
     incorporated therein) or other document or report, if such statement or
     omission was made in reliance upon and in conformity with written
     information furnished to the Company or any of its subsidiaries through an
     instrument executed by such seller specifically stating that it is for use
     in the preparation of such registration statement, preliminary prospectus,
     final prospectus, summary prospectus, amendment or supplement, incorporated
     document or other document or report.  Such indemnity shall remain in full
     force and effect regardless of any investigation made by or on behalf of
     the Company, any of its subsidiaries or any such director, officer or
     controlling Person and shall survive any transfer of securities.

          8.5.3  Indemnification Procedures.  Promptly after receipt by a Person
                 --------------------------
     entitled to indemnification pursuant to the foregoing provisions of this
     Section 8.5 (an "Indemnitee") of notice of the commencement of any action
                      ----------
     or proceeding involving a claim of the type referred to in the foregoing
     provisions of this Section 8.5, such Indemnitee will, if a claim in respect
     thereof is to be made by such Indemnitee against any indemnifying party,
     give written notice to each such indemnifying party of the commencement of
     such action; provided, however, that the failure of any Indemnitee to give
                  --------  -------
     notice to such indemnifying party as provided herein shall not relieve any
     indemnifying party of its obligations under the foregoing provisions of
     this Section 8.5, except and solely to the extent that such indemnifying
     party is actually and materially prejudiced by such failure to give notice.
     In case any such action is brought against an Indemnitee, each indemnifying
     party will be entitled to participate in and to assume the defense thereof,
     jointly with any other indemnifying party similarly notified, to the extent
     that it may wish, with counsel reasonably satisfactory to such Indemnitee
     (who shall not, except with the consent of the Indemnitee, be counsel to
     such an indemnifying party), and after notice from an indemnifying party to
     such Indemnitee of its election so to assume the defense thereof, such
     indemnifying party will not be liable to such Indemnitee for any legal or
     other expenses subsequently incurred by the latter in connection with the
     defense thereof; provided, however, that (i) if the Indemnitee reasonably
                      --------  -------
     determines that there may be a conflict between the positions of such


                                      -13-
<PAGE>

     indemnifying party and the Indemnitee in conducting the defense of such
     action or if the Indemnitee reasonably concludes that representation of
     both parties by the same counsel would be inappropriate due to actual or
     potential differing interests between them, then counsel for the Indemnitee
     shall conduct the defense to the extent reasonably determined by such
     counsel to be necessary to protect the interests of the Indemnitee and such
     indemnifying party shall employ separate counsel for its own defense, (ii)
     in any event, the Indemnitee shall be entitled to have counsel chosen by
     such Indemnitee participate in, but not conduct, the defense and (iii) the
     indemnifying party shall bear the legal expenses incurred in connection
     with the conduct of, and the participation in, the defense as referred to
     in clauses (i) and (ii) above.  If, within a reasonable time after receipt
     of the notice, such indemnifying party shall not have elected to assume the
     defense of the action, such indemnifying party shall be responsible for any
     legal or other expenses incurred by such Indemnitee in connection with the
     defense of the action, suit, investigation, inquiry or proceeding.  No
     indemnifying party will consent to entry of any judgment or enter into any
     settlement which does not include as an unconditional term thereof the
     giving by the claimant or plaintiff to such Indemnitee of a release from
     all liabilities in respect of such claim or litigation.

          8.5.4.  Contribution.  If the indemnification provided for in Sections
                  ------------
     8.5.1 or 8.5.2 hereof is unavailable to a party that would have been an
     Indemnitee under any such Section in respect of any losses, claims, damages
     or liabilities (or actions or proceedings in respect thereof) referred to
     therein, then each party that would have been an indemnifying party
     thereunder shall, in lieu of indemnifying such Indemnitee, contribute to
     the amount paid or payable by such Indemnitee as a result of such losses,
     claims, damages or liabilities (or actions or proceedings in respect
     thereof) in such proportion as is appropriate to reflect the relative fault
     of such indemnifying party on the one hand and such Indemnitee on the other
     in connection with the statements or omissions which resulted in such
     losses, claims, damages or liabilities (or actions or proceedings in
     respect thereof).  The relative fault shall be determined by reference to,
     among other things, whether the untrue or alleged untrue statement of a
     material fact or the omission or alleged omission to state a material fact
     relates to information supplied by such indemnifying party or such
     Indemnitee and the parties' relative intent, knowledge, access to
     information and opportunity to correct or prevent such statement or
     omission.  The parties agree that it would not be just or equitable if
     contribution pursuant to this Section 8.5.4 were determined by pro rata
     allocation or by any other method of allocation which does not take account
     of the equitable considerations referred to in the preceding sentence.  The
     amount paid or payable by a contributing party as a result of the losses,
     claims, damages or liabilities (or actions or proceedings in respect
     thereof) referred to above in this Section 8.5.4 shall include any legal or
     other expenses reasonably incurred by such Indemnitee in connection with
     investigating or defending any such action or claim.  No Person guilty of
     fraudulent misrepresentation (within the meaning of Section 11(f) of the
     Securities Act) shall be

                                      -14-
<PAGE>

     entitled to contribution from any Person who was not guilty of such
     fraudulent misrepresentation.

          8.5.5.  Limitation on Liability of Holders of Registrable Securities.
                  ------------------------------------------------------------
     The liability of each holder of Registrable Securities in respect of any
     indemnification or contribution obligation of such holder arising under
     this Section 8.5 shall not in any event exceed an amount equal to the net
     proceeds to such holder (after deduction of all underwriters' discounts and
     commissions) from the disposition of the Registrable Securities disposed of
     by such holder pursuant to such registration.

9.   TRANSFERS TO OTHER HOLDERS.  Shares Transferred by a holder of Shares to
another holder of Shares under this Agreement shall be deemed for all purposes
hereof to be Investor Shares, Other Shares, Management Shares or Employee Shares
hereunder, as the case may be, of like kind with the other Shares held by such
acquiring holder.

10.  REMEDIES.

     10.1.  Generally.  The Company and each holder of Shares shall have all
            ---------
remedies available at law, in equity or otherwise in the event of any breach or
violation of this Agreement or any default hereunder by the Company or any
holder of Shares.  The parties acknowledge and agree that in the event of any
breach of this Agreement, in addition to any other remedies which may be
available, each of the parties hereto shall be entitled to specific performance
of the obligations of the other parties hereto and, in addition, to such other
equitable remedies (including, without limitation, preliminary or temporary
relief) as may be appropriate in the circumstances.

     10.2. [RESERVED]
           ----------

11.  LEGENDS.

     11.1.  [Reserved].
            ----------

     11.2.  1933 Act Legends.  Each certificate representing Shares shall have
            ----------------
the following legend endorsed conspicuously thereupon:


            The securities represented by this certificate were issued in a
     private placement, without registration under the Securities Act of 1933,
     as amended (the "Act"), and may not be sold, assigned, pledged or otherwise
     transferred in the absence of an effective registration under the Act
     covering the transfer or an opinion of counsel, satisfactory to the issuer,
     that registration under the Act is not required.

                                      -15-
<PAGE>

     11.3.  Stop Transfer Instruction.  The Company will instruct any transfer
            -------------------------
agent not to register the Transfer of any Shares until the conditions specified
in the foregoing legend is satisfied.

     11.4.  Termination of Certain Restrictions. The legend set forth in Section
            -----------------------------------
11.2 shall cease to be required as to any particular Shares (i) when, in the
opinion of Ropes & Gray, or other counsel reasonably acceptable to the Company,
such restrictions are no longer required in order to assure compliance with the
Securities Act or (ii) when such Shares have been effectively registered under
the Securities Act or transferred pursuant to Rule 144. Wherever (i) such
restrictions shall cease and terminate as to any Shares or (ii) such Shares
shall be transferable under paragraph (k) of Rule 144, the holder thereof shall
be entitled to receive from the Company, without expense, new certificates not
bearing the legend set forth in Section 11.2 hereof.

12.  AMENDMENT, TERMINATION, ETC.

     12.1.  Oral Modifications.  This Agreement may not be orally amended,
            ------------------
modified, extended or terminated, nor shall any oral waiver of any of its terms
be effective.

     12.2.  Written Modifications.  This Agreement may be amended, modified,
            ---------------------
extended or terminated, and the provisions hereof may be waived, only by an
agreement in writing signed by the Majority Investors; provided, however, that
                                                       --------  -------
(a) the consent of the Majority Other Holders shall be required for any
amendment, modification, extension, termination or waiver which has a material
adverse effect on the rights or obligations of the holders of Other Shares as
such under this Agreement, (b) the consent of the Majority Managers shall be
required for any amendment, modification, extension, termination or waiver which
has a material adverse effect on the rights or obligations of the holders of
Management Shares as such under this Agreement, (c) the consent of the Majority
Employees shall be required for any amendment, modification, extension,
termination or waiver which has a material adverse effect on rights or
obligations of the holders of Employee Shares as such under this Agreement (d)
the consent of holders of a majority of the Shares originally issued to the
NatWest Investors and the MCM Managers shall be required for any amendment,
modification, extension, termination or waiver which has a material adverse
effect on their rights or obligations under Section 8.2A of this Agreement and
(e) the consent of the Majority Lenders shall be required for any amendment,
modification, extension, termination or waiver which has a material adverse
effect on the rights or obligations of the holders of Lender Shares as such
under this Agreement.  Each such amendment, modification, extension, termination
and waiver shall be binding upon each party hereto and each holder of Shares
subject hereto.  In addition, each party hereto and each holder of Shares
subject hereto may waive any right hereunder by an instrument in writing signed
by such party or holder.

     12.3.  Termination.  No termination under this Agreement shall relieve any
            -----------
Person of liability for breach prior to termination.

                                      -16-
<PAGE>

     12.4.  Additional Parties.  In appropriate circumstances, the Company may
            ------------------
require certain other Persons to which Common Stock is issued to execute
counterparts hereto to become bound hereby.  Such counterparts shall indicate
the designation of Shares issued to such Persons.

13.  DEFINITIONS.  For purposes of this Agreement:

     13.1.  Certain Matters of Construction.  In addition to the definitions
            -------------------------------
referred to or set forth below in this Section 13:

            (a) The words "hereof", "herein", "hereunder" and words of similar
     import shall refer to this Agreement as a whole and not to any particular
     Section or provision of this Agreement, and reference to a particular
     Section of this Agreement shall include all subsections thereof;

            (b) Definitions shall be equally applicable to both the singular and
     plural forms of the terms defined;

            (c) The masculine, feminine and neuter genders shall each include
     the other; and

            (d) References to the date hereof shall be deemed to be references
     to the date of the Original Agreement.

     13.2.  Definitions.  The following terms shall have the following meanings:
            -----------

            "AAA" shall have the meaning set forth in Section 15.2.1.
             ---

            "Affiliate" shall mean, with respect to any specified Person, any
             ---------
     other Person which directly or indirectly through one or more
     intermediaries controls, or is controlled by, or is under common control
     with, such specified Person (for the purposes of this definition, "control"
     (including, with correlative meanings, the terms "controlling," "controlled
     by" and "under common control with"), as used with respect to any Person,
     means the possession, directly or indirectly, of the power to direct or
     cause the direction of the management or policies of such Person, whether
     through the ownership of voting securities, by agreement or otherwise).

            "Agreement" shall have the meaning set forth in the Preamble.
             ---------

            "Board" shall mean the board of directors of the Company.
             -----

                                      -17-
<PAGE>

          "Class A Stock" shall mean the Class A common stock, par value $.01,
           -------------
     of the Company prior to the Merger.

          "Class L Stock" shall mean the Class L common stock, par value $.01,
           -------------
     of the Company prior to the Merger.

          "Commission" shall mean the Securities and Exchange Commission.
           ----------

          "Common Stock" shall mean the Class A Stock, the Class L Stock and the
           ------------
     Delaware Common Stock.

          "Company" shall have the meaning set forth in the Preamble.
           -------

          "Convertible Securities" shall mean any evidence of indebtedness,
           ----------------------
     shares of stock (other than Common Stock) or other securities directly or
     indirectly convertible into or exchangeable or exercisable for shares of
     Common Stock.

          "Covered Person" shall have the meaning set forth in Section 8.5.1.
           --------------

          "Delaware Common Stock" shall have the meaning set forth in the
           ---------------------
     Recitals.

          "Employee Shares" shall mean (i) all shares of Common Stock (other
           ---------------
     than shares of Restricted Common Stock or Common Stock issued pursuant to
     the exercise of any Option) originally issued to, or issued with respect to
     shares originally issued to, or held by, an Employee, whenever issued and
     (ii) for all purposes of this Agreement, all Options (treating such Options
     as a number of Shares equal to the number of Equivalent Shares represented
     by such Options), all shares of Common Stock issued pursuant to the
     exercise of any Option and all shares of Restricted Common Stock originally
     granted or issued to, or issued with respect to shares or options
     originally issued to, or held by, an Employee, whenever issued.

          "Employees" shall have the meaning set forth in the Recitals.
           ---------

          "Exchange Act" shall mean the Securities Exchange Act of 1934, as in
           ------------
     effect from time to time.

          "Indemnitee" shall have the meaning set forth in Section 8.5.3.
           ----------

          "Independent Investment Banking Firm" shall mean a nationally
           -----------------------------------
     recognized investment banking firm selected by the Board which does not
     hold any equity interest in the Company or in any shareholder of the
     Company and which is not employed by either the Company or the Investor at
     the time the applicable fairness opinion is furnished (other than
     employment for the purpose of providing such fairness opinion).

                                      -18-
<PAGE>

          "Initial Public Offering" means the initial Public Offering registered
           -----------------------
     on Form S-1 (or any successor form under the Securities Act).

          "Initiating Investors" shall have the meaning set forth in Section
           --------------------
     8.1.1.

          "Initiating Other Investors" shall have the meaning set forth in
           --------------------------
     Section 8.2.1.

          "Investor Shares" shall mean (i) all shares of Common Stock (other
           ---------------
     than shares of Common Stock issued pursuant to the exercise of any Option)
     originally issued to, or issued with respect to shares originally issued
     to, or held by, any Investor, whenever issued and (ii) for all purposes of
     this Agreement, all Options (treating such Options as a number of Shares
     equal to the number of Equivalent Shares represented by such Options) and
     all shares of Common Stock issued pursuant to the exercise of any Option
     originally granted or issued to, or issued with respect to shares or
     options originally issued to, or held by, an Investor, whenever issued.

          "Investors" shall have the meaning set forth in the Preamble.
           ---------

          "Lender Shares" shall mean (i) all shares of Common Stock issued
           -------------
     pursuant to the exercise of any Lender Warrant or other Option originally
     granted or issued to, or issued with respect to shares or options
     originally issued to, or held by, a Lender, whenever issued.

          "Lender Warrants" shall mean the warrants issued under the Warrant
           ---------------
     Agreements to acquire Common Stock.

          "Lenders" shall have the meaning set forth in the Preamble.
           -------

          "Majority Employees" shall mean, as of any date, the holders of a
           ------------------
     majority of the Employee Shares outstanding on such date.

          "Majority Investors" shall mean, as of any date, the holders of a
           ------------------
     majority of the Investor Shares outstanding on such date.

          "Majority Lenders" shall mean, as of any date, the holders of a
           ----------------
     majority of the Lender Shares outstanding on such date.

          "Majority Managers" shall mean, as of any date, the holders of a
           -----------------
     majority of the Management Shares outstanding on such date.

          "Majority Other Holders" shall mean, as of any date, the holders of a
           ----------------------
     majority of Other Shares outstanding on such date.

                                      -19-
<PAGE>

          "Majority Participating Investors" shall have the meaning set forth in
           --------------------------------
     Section 8.1.1.

          "Majority Participating Other Investors" shall mean holders of at
           --------------------------------------
     least a majority of the Registrable Other Securities to be included in any
     given proposed registration statement.

          "Management Shares" shall mean (i) all shares of Common Stock (other
           -----------------
     than shares of Restricted Common Stock or Common Stock issued pursuant to
     the exercise of any Option) originally issued to, or issued with respect to
     shares originally issued to, or held by, a Manager, whenever issued and
     (ii) for all purposes of this Agreement, all Options (treating such Options
     as a number of Shares equal to the number of Equivalent Shares represented
     by such Options), all shares of Common Stock issued pursuant to the
     exercise of any Option and all shares of Restricted Common Stock originally
     granted or issued to, or issued with respect to shares or options
     originally issued to, or held by, a Manager, whenever issued.

          "Managers" shall have the meaning set forth in the Preamble.
           --------

          "MCM" shall have the meaning set forth in the Recitals.
           ---

          "MCM Managers" shall have the meaning set forth in the Recitals.
           ------------

          "Merger" shall have the meaning set forth in the Recitals.
           ------

          "NatWest Investors" shall have the meaning set forth in the Recitals.
           -----------------

          "Options" shall mean any options or warrants (including without
           -------
     limitation the Lender Warrants) to subscribe for, purchase or otherwise
     acquire either Common Stock or Convertible Securities.

          "Other Investors" shall have the meaning set forth in the Preamble.
           ---------------

          "Other Shares" shall mean (i) all shares of Common Stock (other than
           ------------
     shares of Common Stock issued pursuant to the exercise of any Option)
     originally issued to, or issued with respect to shares originally issued
     to, or held by, an Other Investor, whenever issued and (ii) for all
     purposes of this Agreement, all Options (treating such Options as a number
     of Shares equal to the number of Equivalent Shares represented by such
     Options) and all shares of Common Stock issued pursuant to the exercise of
     any Option originally granted or issued to, or issued with respect to
     shares or options originally issued to, or held by, an Other Investor,
     whenever issued.

                                      -20-
<PAGE>

          "Person" shall mean any individual, partnership, corporation, company,
           ------
     association, trust, joint venture, unincorporated organization, entity or
     division, or any government, governmental department or agency or political
     subdivision thereof.

          "Public Offering" shall mean a public offering and sale of Common
           ---------------
     Stock for cash pursuant to an effective registration statement under the
     Securities Act.

          "Registrable Investor Securities" shall have the meaning set forth in
           -------------------------------
     Section 8.1.1.

          "Registrable Other Securities" shall have the meaning set forth in
           ----------------------------
     Section 8.2.1.

          "Registrable Securities" shall mean (i) all shares of Class A Stock,
           ----------------------
     (ii) all shares of Class A Stock issuable upon conversion of Shares of
     Class L Stock, (iii) all shares of Class A Stock issuable upon exercise of
     any Option or any Warrant, (iv) all shares of Delaware Common Stock issued
     in the Merger, (v) all shares of Common Stock issued to the NatWest
     Investors or the MCM Managers in consideration of their interests in MCM,
     and (vi) all shares of Class A Stock or Delaware Common Stock directly or
     indirectly issued or issuable with respect to the securities referred to in
     clauses (i), (ii), (iii), (iv) or (v) above by way of stock dividend or
     stock split or in connection with a combination of shares,
     recapitalization, merger, consolidation or other reorganization, in each
     case which (a) constitute Shares or (b) are the subject of a separate
     registration rights agreement.  As to any particular Registrable
     Securities, such shares shall cease to be Registrable Securities when (a) a
     registration statement with respect to the sale of such securities shall
     have become effective under the Securities Act and such securities shall
     have been disposed of in accordance with such registration statement, (b)
     such securities shall have been distributed to the public pursuant to Rule
     144 (or any successor provision) under the Securities Act, (c) subject to
     the provisions of Section 11 hereof, such securities shall have been
     otherwise transferred, new certificates for them not bearing a legend
     restricting further transfer shall have been delivered by the Company and
     subsequent disposition of them shall not require registration of them under
     the Securities Act or such securities may be distributed without volume
     limitation or other restrictions on transfer under Rule 144 (including
     without application of paragraphs (c), (e) (f) and (h) of Rule 144), or (d)
     such securities shall have ceased to be outstanding.

          "Regulation D" shall mean Regulation D under the Securities Act.
           ------------

          "Restricted Common Stock" shall mean Shares issued or sold to Managers
           -----------------------
     (other than the MCM Managers) with respect to which there are restrictions
     on Transfer independent of this Agreement.

                                      -21-
<PAGE>

          "Rule 144" shall mean Rule 144 under the Securities Act.
           --------

          "Rule 145 Transaction" shall mean a registration on Form S-4 pursuant
           --------------------
     to Rule 145 of the Securities Act.


          "Securities Act" shall mean the Securities Act of 1933, as in effect
           --------------
     from time to time.

          "Shares" shall mean all Investor Shares, Lender Shares, Other Shares,
           ------
     Management Shares and Employee Shares.

          "Stockholders" shall have the meaning set forth in the Preamble.
           ------------

          "Transfer" shall mean any sale, pledge, assignment, encumbrance or
           --------
     other transfer or disposition of any Shares to any other Person, whether
     directly, indirectly, voluntarily, involuntarily, by operation of law,
     pursuant to judicial process or otherwise.

          "Warrant Agreements" shall mean those certain Warrant Agreements, each
           ------------------
     dated as of the date of the Original Agreement, as amended, between the
     Company and ChaseMellon Shareholder Services, L.L.C., as Warrant Agent.

14.  MISCELLANEOUS.

     14.1.  Authority; Effect.  Each party hereto represents and warrants to and
            -----------------
agrees with each other party that the execution and delivery of this Agreement
and the consummation of the transactions contemplated hereby have been duly
authorized on behalf of such party and do not violate any agreement or other
instrument applicable to such party or by which its assets are bound.  This
Agreement does not, and shall not be construed to, give rise to the creation of
a partnership among any of the parties hereto, or to constitute any of such
parties members of a joint venture or other association.

     14.2.  Transactions with Affiliates.  Prior to the consummation of a
            ----------------------------
transaction with an Affiliate of an Investor involving consideration of more
than $10 million, the Company will secure a fairness opinion from an Independent
Investment Banking Firm as to the fairness of such transaction to the Company
from a financial point of view.

     14.3.  Notices.  Any notices and other communications required or permitted
            -------
in this Agreement shall be effective if in writing and (a) delivered personally
or (b) sent (i) by Federal Express, DHL or UPS, delivery charges prepaid or (ii)
by registered or certified mail, return receipt requested, postage prepaid, in
each case, addressed as follows:

                                      -22-
<PAGE>

          If to the Company or the Investors, to them:

                    c/o Bain Capital, Inc.
                    Two Copley Place, 7th Floor
                    Boston, Massachusetts  02116
                    Attention:  Steve Pagliuca
                                Ed Conard

               with a copy to:

                    Ropes & Gray
                    One International Place
                    Boston, Massachusetts 02110
                    Attention:  Alfred O. Rose

          If to an Other Investor, a Manager, an Employee or a Lender, to it at
the address set forth on the records of the Company.

     Notice to the holder of record of any shares of capital stock shall be
deemed to be notice to the holder of such shares for all purposes hereof.

     Unless otherwise specified herein, such notices or other communications
shall be deemed effective (a) on the date received, if personally delivered, (b)
two business days after being sent by Federal Express, DHL or UPS and (c) three
business days, if sent by registered or certified mail.  Each of the parties
hereto shall be entitled to specify a different address by giving notice as
aforesaid to each of the other parties hereto.

     14.4.  Binding Effect, etc.  This Agreement constitutes the entire
            -------------------
agreement of the parties with respect to its subject matter, supersedes all
prior or contemporaneous oral or written agreements or discussions with respect
to such subject matter, and shall be binding upon and inure to the benefit of
the parties hereto and their respective heirs, representatives, successors and
assigns.

     14.5.  Descriptive Headings.  The descriptive headings of this Agreement
            --------------------
are for convenience of reference only, are not to be considered a part hereof
and shall not be construed to define or limit any of the terms or provisions
hereof.

     14.6.  Counterparts.  This Agreement may be executed in multiple
            ------------
counterparts, each of which shall be deemed an original, but all of which taken
together shall constitute one instrument.

     14.7.  Severability.  In the event that any provision hereof would, under
            ------------
applicable law, be invalid or unenforceable in any respect, such provision shall
be construed by modifying or

                                      -23-
<PAGE>

limiting it so as to be valid and enforceable to the maximum extent compatible
with, and possible under, applicable law. The provisions hereof are severable,
and in the event any provision hereof should be held invalid or unenforceable in
any respect, it shall not invalidate, render unenforceable or otherwise affect
any other provision hereof.

15.  GOVERNING LAW.

     15.1.  Governing Law.  This Agreement shall be governed by and construed in
            -------------
accordance with the domestic substantive laws of the State of Delaware without
giving effect to any choice or conflict of laws provision or rule that would
cause the application of the domestic substantive laws of any other
jurisdiction; provided, however, that any dispute relating to the provisions of
Section 15.2 hereof shall be governed by the United States Arbitration Act as
then in force.

                                      -24-
<PAGE>

                                                          Stockholders Agreement
                                                          March   , 2000


     IN WITNESS WHEREOF, each of the undersigned has duly executed this
Agreement (or caused this Agreement to be executed on its behalf by its officer
or representative thereunto duly authorized) under seal as of the date first
above written.



THE INVESTORS:           BAIN CAPITAL FUND V, L.P.
                         BAIN CAPITAL FUND V-B, L.P.
                         By Bain Capital Partners V, L.P.,
                            their general partner
                            By Bain Capital Investors V, Inc.,
                              its general partner


                            By______________________________________
                              Title:  Managing Director



                         BCIP ASSOCIATES
                         BCIP TRUST ASSOCIATES, L.P.


                         By__________________________________
                            Title: a general partner


THE OTHER INVESTORS:     CELERITY DYNAMO, L.L.C.



                         By__________________________
                            its


                         CELERITY LIQUIDS, L.L.C.



                         By__________________________
                            its
<PAGE>

                                                          Stockholders Agreement
                                                          March   , 2000


                         CELERITY DETAILS, L.L.C.



                         By__________________________
                            its

                         CHASE MANHATTAN CAPITAL, L.P.



                         By_____________________________
                            its


                         CHASE SECURITIES INC.



                         By____________________________
                            its


                         DI INVESTORS, L.L.C.



                         By___________________________
                            its
<PAGE>

                                                          Stockholders Agreement
                                                          March   , 2000


LENDERS:

                         CHASE MANHATTAN CAPITAL, L.P.



                         By_____________________________
                            its


                         CHASE SECURITIES INC.



                         By____________________________
                            its
<PAGE>

                                                          Stockholders Agreement
                                                          March   , 2000


MANAGERS:

                         __________________________
                         Charles D. Dimick



                         __________________________
                         Bruce D. McMaster



                         __________________________
                         Joseph P. Gisch



                         __________________________

<PAGE>

                                                                  Exhibit 10.2.1
                                FIRST AMENDMENT

                                       TO

                    STOCK CONTRIBUTION AND MERGER AGREEMENT

     THIS FIRST AMENDMENT (the "Amendment") to the Stock Contribution and Merger
Agreement (the "Merger Agreement") dated as of July 23, 1998, by and among DDi
Corp., a California corporation formerly known as Details Holdings Corp.("DDi"),
Dynamic Details Incorporated, Silicon Valley, a Delaware corporation formerly
known as Dynamic Circuits, Inc.("DCI"), and the former Stockholders of DCI is
made as of March 21, 2000 pursuant to Section 8.5(b) of the Agreement.
Capitalized terms not otherwise defined herein shall have the meanings given to
them in the Merger Agreement.

     WHEREAS, DDi intends to reincorporate in Delaware immediately prior to its
initial public offering ("IPO") of common stock;

     WHEREAS, the Class L Stock used to satisfy certain claims for
indemnification under Section 6.5 of the Merger Agreement will be reclassified
as shares of common stock in the Delaware corporation into which DDi is merging
in preparation for the IPO; and

     WHEREAS, DDi and DCI desire to amend the Merger Agreement as set forth in
this Amendment,

     NOW, THEREFORE, in consideration of this premise and the mutual covenants
hereinafter set forth, the parties hereto hereby agree as follows:

1.   Effectiveness.  This Amendment shall become effective upon the closing of
     -------------
the IPO.

2.   Amendment to Section 6.5(a).  Section 6.5(a) of the Merger Agreement is
     ---------------------------
hereby amended to read in its entirety as follows:

     "6.5  Satisfaction of Claims.
           ----------------------

          (a) Any claim by an Indemnified Party under Sections 6.1(a) and 6.1(b)
     shall be satisfied in cash.  The amount of cash to be paid to any
     individual Indemnified Party in respect of any claim by such Indemnified
     Party shall be determined by (i) calculating the amount of the Loss in
     respect of such claim in accordance with Section 6.3 and (ii) dividing it
     by (A) one minus (B) the fully diluted equity ownership percentage of
                -----
     Details Holdings represented by the Details Holdings Common Stock held by
     such Indemnified Party at the time such claim is satisfied (assuming, for
     purposes of such calculation, that such Indemnified Party neither acquired
     (other than through exercise of options or
<PAGE>

     warrants held by him on the Closing Date) nor disposed of any Details
     Holdings Common Stock after the Closing Date)."

2.   Amendment to Section 6.5(d).  Section 6.5(d) of the Merger Agreement is
     ---------------------------
hereby amended to read in its entirety as follows:

     "(d)  Any payment in satisfaction of a claim under Section 6.1 shall be
     treated as a purchase price adjustment by the recipient thereof."

3.   Governing Law.  This Amendment will be governed by and construed in
     -------------
accordance with the domestic laws of the State of California as set forth in
Section 8.10 of the Merger Agreement.

                  [REMAINDER OF PAGE INTENTIONALLY LEFT BLANK;
                            SIGNATURE PAGES FOLLOW.]

                                      -2-
<PAGE>

     IN WITNESS WHEREOF, this Amendment has been duly executed and delivered by
the authorized representatives of each of the parties hereto as of the date
first above written.

DDI:                                      DDi CORP.


                                          By:__________________________
                                                Name:
                                                Title:

DCI:                                      DYNAMIC DETAILS INCORPORATED,
                                                SILICON VALLEY



                                          By:__________________________
                                                Name:
                                                Title:

                                      -3-

<PAGE>

                                                                    Exhibit 10.8

                                   DDi Corp.
                          2000 EQUITY INCENTIVE PLAN


SECTION 1.  DEFINED TERMS
            -------------

     Exhibit A, which is incorporated by reference, defines the terms used in
the Plan and sets forth certain operational rules related to those terms.

SECTION 2.  GENERAL
            -------

     The Plan has been established to advance the interests of the Company by
giving selected Employees, directors and other persons (including both
individuals and entities) who provide services to the Company or its Affiliates
Stock-based incentives or incentives based on Performance Criteria.

SECTION 3.  ADMINISTRATION
            --------------

     The Administrator has discretionary authority, subject only to the express
provisions of the Plan, to interpret the Plan; determine eligibility for and
grant Awards; determine, modify or waive the terms and conditions of any Award;
prescribe forms, rules and procedures (which it may modify or waive); and
otherwise do all things necessary to carry out the purposes of the Plan. Once an
Award has been communicated in writing to a Participant, the Administrator may
not, without the Participant's consent, alter the terms of the Award so as to
affect adversely the Participant's rights under the Award, unless the
Administrator expressly reserved the right to do so in writing at the time of
such communication. In the case of any Award intended to be eligible for the
performance-based compensation exception under Section 162(m), the Administrator
shall exercise its discretion consistent with qualifying the Award for such
exception.

SECTION 4.  LIMITS ON AWARD UNDER THE PLAN
            ------------------------------

     a.  Number of Shares.  The number of shares of Stock that may be issued
         ----------------
under Awards granted under the Plan shall not exceed (i) 4,100,000 plus (ii) as
of the first day of each fiscal year (commencing with the fiscal year beginning
in 2001) of the Company during the life of the Plan, an additional number of
shares determined by the Board but not to exceed one (1%) percent of the total
number of shares of Stock actually outstanding on such date. Notwithstanding the
preceding sentence, no more than 6,600,000 shares of Stock may be delivered in
satisfaction of any ISOs awarded under the Plan. For purposes of the preceding
two sentences, the following shares shall not be considered to have been
delivered under the Plan: (i) shares remaining under an Award that terminates
without having been exercised in full; (ii) shares subject to an Award, where
cash is delivered to a Participant in lieu of such shares; (iii) shares of
Restricted Stock that have been forfeited in accordance with the terms of the
applicable Award; and (iv) shares held back, in satisfaction of the exercise
price or tax withholding requirements, from shares that would otherwise have
been delivered pursuant to an Award. The number of shares of Stock delivered
under an Award shall be determined net of any previously acquired Shares
tendered by the Participant in payment of the exercise price or of withholding
taxes.

                                       1
<PAGE>

     b.  Type of Shares.  Stock delivered by the Company under the Plan may be
         --------------
authorized but unissued Stock or previously issued Stock acquired by the Company
and held in treasury.  No fractional shares of Stock will be delivered under the
Plan.

     c.   Option & SAR Limits.  The maximum number of shares of Stock for which
          -------------------
Stock Options may be granted to any person in any calendar year, the maximum
number of shares of Stock subject to SARs granted to any person in any calendar
year and the aggregate maximum number of shares of Stock subject to other Awards
that may be delivered to any person in any calendar year shall each be
1,000,000.  For purposes of the preceding sentence, the repricing of a Stock
Option or SAR shall be treated as a new grant to the extent required under
Section 162(m). Subject to these limitations, each person eligible to
participate in the Plan shall be eligible in any year to receive Awards covering
up to the full number of shares of Stock then available for Awards under the
Plan.

     d.   Other Award Limits.  No more than $1,000,000 may be paid to any
          ------------------
individual with respect to any Cash Performance Award.  In applying the
limitation of the preceding sentence: (A) multiple Cash Performance Awards to
the same individual that are determined by reference to performance periods of
one year or less ending with or within the same fiscal year of the Company shall
be subject in the aggregate to one limit of such amount, and (B) multiple Cash
Performance Awards to the same individual that are determined by reference to
one or more multi-year performance periods ending in the same fiscal year of the
Company shall be subject in the aggregate to a separate limit of such amount.
With respect to any Performance Award other than a Cash Performance Award or a
Stock Option or SAR, the maximum Award opportunity shall be 1,000,000 shares of
Stock or their equivalent value in cash, subject to the limitations of Section
4.c.

SECTION 5.  ELIGIBILITY AND PARTICIPATION
            -----------------------------

     The Administrator will select Participants from among those key Employees,
directors and other individuals or entities providing services to the Company or
its Affiliates who, in the opinion of the Administrator, are in a position to
make a significant contribution to the success of the Company and its
Affiliates. Eligibility for ISOs is further limited to those individuals whose
employment status would qualify them for the tax treatment described in Sections
421 and 422 of the Code.

                                       2
<PAGE>

SECTION 6.  RULES APPLICABLE TO AWARDS
            --------------------------

     a.   ALL AWARDS

          (1)  Terms of Awards.  The Administrator shall determine the terms of
               ---------------
all Awards subject to the limitations provided herein.

          (2)  Performance Criteria.  Where rights under an Award depend in
               --------------------
whole or in part on satisfaction of Performance Criteria, actions by the Company
that have an effect, however material, on such Performance Criteria or on the
likelihood that they will be satisfied will not be deemed an amendment or
alteration of the Award.

          (3)  Alternative Settlement.  The Company may at any time extinguish
               ----------------------
rights under an Award in exchange for payment in cash, Stock (subject to the
limitations of Section 4) or other property on such terms as the Administrator
determines, provided the holder of the Award consents to such exchange.

          (4)  Transferability Of Awards.  Except as the Administrator otherwise
               -------------------------
expressly provides, Awards may not be transferred other than by will or by the
laws of descent and distribution, and during a Participant's lifetime an Award
requiring exercise may be exercised only by the Participant (or in the event of
the Participant's incapacity, the person or persons legally appointed to act on
the Participant's behalf).

          (5)  Vesting, Etc.   Without limiting the generality of Section 3, the
               -------------
Administrator may determine the time or times at which an Award will vest (i.e.,
become free of forfeiture restrictions) or become exercisable and the terms on
which an Award requiring exercise will remain exercisable.  Unless the
Administrator expressly provides otherwise, immediately upon the cessation of
the Participant's employment or other service relationship with the Company and
its Affiliates, an Award requiring exercise will cease to be exercisable, and
all Awards to the extent not already fully vested will be forfeited, except
that:

     (A) all Stock Options and SARs held by a Participant immediately prior to
his or her death, to the extent then exercisable, will remain exercisable by
such Participant's executor or administrator or the person or persons to whom
the Stock Option or SAR is transferred by will or the applicable laws of descent
and distribution, for the lesser of (i) a one year period ending with the first
anniversary of the Participant's death or (ii) the period ending on the latest
date on which such Stock Option or SAR could have been exercised without regard
to this Section 6.a.(5) and shall thereupon terminate;

     (B) all Stock Options and SARs held by the Participant immediately prior
to the cessation of the Participant's employment or other service relationship
for reasons other than

                                       3
<PAGE>

death and except as provided in (C) below, to the extent then exercisable, will
remain exercisable for the lesser of (i) a period of three months or (ii) the
period ending on the latest date on which such Stock Option or SAR could have
been exercised without regard to this Section 6.a.(5), and shall thereupon
terminate; and

     (C)  all Stock Options and SARs held by the Participant whose cessation of
employment or other service relationship is determined by the Administrator in
its sole discretion to result for reasons which cast such discredit on the
Participant as to justify immediate termination of the Award shall immediately
terminate upon such cessation.

Unless the Administrator expressly provides otherwise, a Participant's
"employment or other service relationship with the Company and its Affiliates"
will be deemed to have ceased, in the case of an employee Participant, upon
termination of the Participant's employment with the Company and its Affiliates
(whether or not the Participant continues in the service of the Company or its
Affiliates in some capacity other than that of an employee of the Company or its
Affiliates), and in the case of any other Participant, when the service
relationship in respect of which the Award was granted terminates (whether or
not the Participant continues in the service of the Company or its Affiliates in
some other capacity).

          (6)  Taxes.  The Administrator will make such provision for the
               ------
withholding of taxes as it deems necessary.  The Administrator may, but need
not, hold back shares of Stock from an Award or permit a Participant to tender
previously owned shares of Stock in satisfaction of tax withholding
requirements.

          (7)  Dividend Equivalents, Etc.  The Administrator may provide for the
               --------------------------
payment of amounts in lieu of cash dividends or other cash distributions with
respect to Stock subject to an Award.

          (8)  Rights Limited.  Nothing in the Plan shall be construed as giving
               ---------------
any person the right to continued employment or service with the Company or its
Affiliates, or any rights as a shareholder except as to shares of Stock actually
issued under the Plan.  The loss of existing or potential profit in Awards will
not constitute an element of damages in the event of termination of employment
or service for any reason, even if the termination is in violation of an
obligation of the Company or Affiliate to the Participant.

          (9)  Section 162(m).  In the case of an Award intended to be eligible
               --------------
for the performance-based compensation exception under Section 162(m), the Plan
and such Award shall be construed to the maximum extent permitted by law in a
manner consistent with qualifying the Award for such exception.  In the case of
a Performance Award intended to qualify as performance-based for the purposes of
Section 162(m) (other than a Stock Option or SAR with an exercise price at least
equal to the fair market value of the underlying Stock on

                                       4
<PAGE>

the date of grant), the Committee shall in writing preestablish one or more
specific Performance Criteria no later than 90 days after the commencement of
the period of service to which the performance relates (or at such earlier time
as is required to qualify the Award as performance-based under Section 162(m)).
Prior to payment of any Performance Award (other than a Stock Option or SAR with
an exercise price at least equal to the fair market value of the underlying
Stock on the date of grant) intended to qualify as performance-based under
Section 162(m), the Committee shall certify whether the Performance Criteria
have been attained and such determination shall be final and conclusive. If the
Performance Criteria with respect to any such Award are not attained, no other
Award shall be provided in substitution of the Performance Award.

     b.   AWARDS REQUIRING EXERCISE

          (1)  Time And Manner Of Exercise.  Unless the Administrator expressly
               ----------------------------
provides otherwise, (a) an Award requiring exercise by the holder will not be
deemed to have been exercised until the Administrator receives a written notice
of exercise (in form acceptable to the Administrator) signed by the appropriate
person and accompanied by any payment required under the Award; and (b) if the
Award is exercised by any person other than the Participant, the Administrator
may require satisfactory evidence that the person exercising the Award has the
right to do so.

          (2)  Exercise Price.  The Administrator shall determine the exercise
               --------------
price of each Stock Option provided that each Stock Option intended to qualify
for the performance-based exception under Section 162(m) of the Code and each
ISO must have an exercise price that is not less than the fair market value of
the Stock subject to the Stock Option, determined as of the date of grant.  An
ISO granted to an Employee described in Section 422(b)(6) of the Code must have
an exercise price that is not less than 110% of such fair market value.

          (3)  Payment Of Exercise Price, If Any.  Where the exercise of an
               ----------------------------------
Award is to be accompanied by payment, the Administrator may determine the
required or permitted forms of payment, subject to the following: (a) all
payments will be by cash or check acceptable to the Administrator, or, if so
permitted by the Administrator (with the consent of the optionee of an ISO if
permitted after the grant), (i) through the delivery of shares of Stock which
have been outstanding for at least six months (unless the Administrator approves
a shorter period) and which have a fair market value equal to the exercise
price, (ii) by delivery of a promissory note of the person exercising the Award
to the Company, payable on such terms as are specified by the Administrator,
(iii) by delivery of an unconditional and irrevocable undertaking by a broker to
deliver promptly to the Company sufficient funds to pay the exercise price, or
(iv) by any combination of the foregoing permissible forms of payment; and (b)
where shares of Stock issued under an Award are part of an original issue of
shares, the Award shall require an exercise price equal to at least the par
value of such shares.

                                       5
<PAGE>

          (4)  Reload Awards.  The Administrator may provide that upon the
               --------------
exercise of an Award, either by payment of cash or (if permitted under Section
6.b.(3) above) through the tender of previously owned shares of Stock, the
Participant or other person exercising the Award will automatically receive a
new Award of like kind covering a number of shares of Stock equal to the number
of shares of Stock for which the first Award was exercised.

          (5)  ISOs.  No ISO may be granted under the Plan after March 31, 2010,
               ----
but ISOs previously granted may extend beyond that date.

     c.   AWARDS NOT REQUIRING EXERCISE

     Awards of Restricted Stock and Unrestricted Stock may be made in return for
either (i) services determined by the Administrator to have a value not less
than the par value of the Awarded shares of Stock, or (ii) cash or other
property having a value not less than the par value of the Awarded shares of
Stock plus such additional amounts (if any) as the Administrator may determine
payable in such combination and type of cash, other property (of any kind) or
services as the Administrator may determine.

SECTION 7.   EFFECT OF CERTAIN TRANSACTIONS
             ------------------------------

     a.   MERGERS, ETC.

     In the event of a Covered Transaction, all outstanding Awards shall vest
and if relevant become exercisable and all deferrals, other than deferrals of
amounts that are neither measured by reference to nor payable in shares of
Stock, shall be accelerated, immediately prior to the Covered Transaction and
upon consummation of such Covered Transaction all Awards then outstanding and
requiring exercise shall be forfeited unless assumed by an acquiring or
surviving entity or its affiliate as provided in the following sentence. In
connection with any Covered Transaction in which there is an acquiring or
surviving entity, the Administrator may provide for substitute or replacement
Awards from, or the assumption of Awards by, the acquiring or surviving entity
or its affiliates, any such substitution, replacement or assumption to be on
such terms as the Administrator determines.

     b.   CHANGES IN AND DISTRIBUTIONS WITH RESPECT TO THE STOCK

          (1)  Basic Adjustment Provisions.  In the event of a stock dividend,
               ----------------------------
stock split or combination of shares, recapitalization or other change in the
Company's capital structure, the Administrator will make appropriate adjustments
to the maximum number of shares that may be delivered under the Plan under
Section 4.a. and to the maximum share limits described

                                       6
<PAGE>

in Section 4.b., and will also make appropriate adjustments to the number and
kind of shares of stock or securities subject to Awards then outstanding or
subsequently granted, any exercise prices relating to Awards and any other
provision of Awards affected by such change.

          (2)  Certain Other Adjustments.  The Administrator may also make
               --------------------------
adjustments of the type described in paragraph (1) above to take into account
distributions to common stockholders other than those provided for in Section
7.a. and 7.b.(1), or any other event, if the Administrator determines that
adjustments are appropriate to avoid distortion in the operation of the Plan and
to preserve the value of Awards made hereunder; provided, that no such
adjustment shall be made to the maximum share limits described in Section 4.c.
or 4.d., or otherwise to an Award intended to be eligible for the performance-
based exception under Section 162(m), except to the extent consistent with that
exception, nor shall any change be made to ISOs except to the extent consistent
with their continued qualification under Section 422 of the Code.

          (3)  Continuing Application of Plan Terms.  References in the Plan to
               ------------------------------------
shares of Stock shall be construed to include any stock or securities resulting
from an adjustment pursuant to Section 7.b.(1) or 7.b.(2) above.

SECTION 8. LEGAL CONDITIONS ON DELIVERY OF STOCK
           -------------------------------------

     The Company will not be obligated to deliver any shares of Stock pursuant
to the Plan or to remove any restriction from shares of Stock previously
delivered under the Plan until the Company's counsel has approved all legal
matters in connection with the issuance and delivery of such shares; if the
outstanding Stock is at the time of delivery listed on any stock exchange or
national market system, the shares to be delivered have been listed or
authorized to be listed on such exchange or system upon official notice of
issuance; and all conditions of the Award have been satisfied or waived. If the
sale of Stock has not been registered under the Securities Act of 1933, as
amended, the Company may require, as a condition to exercise of the Award, such
representations or agreements as counsel for the Company may consider
appropriate to avoid violation of such Act. The Company may require that
certificates evidencing Stock issued under the Plan bear an appropriate legend
reflecting any restriction on transfer applicable to such Stock.

SECTION 9. AMENDMENT AND TERMINATION
           -------------------------

     Subject to the last sentence of Section 3, the Administrator may at any
time or times amend the Plan or any outstanding Award for any purpose which may
at the time be permitted by law, or may at any time terminate the Plan as to any
further grants of Awards; provided, that (except to the extent expressly
required or permitted by the Plan) no such amendment will, without the approval
of the stockholders of the Company, effectuate a change for which

                                       7
<PAGE>

stockholder approval is required in order for the Plan to continue to qualify
under Section 422 of the Code and for Awards to be eligible for the performance-
based exception under Section 162(m).

SECTION 10. NON-LIMITATION OF THE COMPANY'S RIGHTS
            --------------------------------------

     The existence of the Plan or the grant of any Award shall not in any way
affect the Company's right to Award a person bonuses or other compensation in
addition to Awards under the Plan.

SECTION 11. GOVERNING LAW
            -------------

     The Plan shall be construed in accordance with the laws of the State of
Delaware.

                                       8
<PAGE>

                                   EXHIBIT A

                              Definition of Terms
                              -------------------

     The following terms, when used in the Plan, shall have the meanings and be
subject to the provisions set forth below:

     "Administrator":  The Board or, if one or more has been appointed, the
Committee.

     "Affiliate":  Any corporation or other entity owning, directly or
indirectly, 50% or more of the outstanding Stock of the Company, or in which the
Company or any such corporation or other entity owns, directly or indirectly,
50% of the outstanding capital stock (determined by aggregate voting rights) or
other voting interests.

     "Award":    Any or a combination of the following:

          (i)    Stock Options.

          (ii)   SARs.

          (iii)  Restricted Stock.

          (iv)   Unrestricted Stock.

          (v)    Deferred Stock.

          (vi)   Securities (other than Stock Options) that are convertible into
     or exchangeable for Stock on such terms and conditions as the Administrator
     determines.

          (vii)  Cash Performance Awards.

          (viii) Performance Awards.

          (ix)   Grants of cash, or loans, made in connection with other Awards
     in order to help defray in whole or in part the economic cost (including
     tax cost) of the Award to the Participant.

     "Board":  The Board of Directors of the Company.

     "Cash Performance Award":  A Performance Award payable in cash.  The right
of the Company under Section 6.a.(3) to extinguish an Award in exchange for cash
or the

                                       9
<PAGE>

exercise by the Company of such right shall not make an Award otherwise not
payable in cash a Cash Performance Award.

     "Code":  The U.S. Internal Revenue Code of 1986 as from time to time
amended and in effect, or any successor statute as from time to time in effect.

     "Committee":  One or more committees of the Board which in the case of
Awards granted to officers of the Company shall be comprised solely of two or
more outside directors within the meaning of Section 162(m).  Any Committee may
delegate ministerial tasks to such persons (including Employees) as it deems
appropriate.

     "Company":  DDi Corp.

     "Covered Transaction":  Any of (i) a consolidation or merger in which the
Company is not the surviving corporation or which results in the acquisition of
all or substantially all of the Company's then outstanding common stock by a
single person or entity or by a group of persons and/or entities acting in
concert, (ii) a sale or transfer of all or substantially all the Company's
assets, or (iii) a dissolution or liquidation of the Company.

     "Deferred Stock":  A promise to deliver Stock or other securities in the
future on specified terms.

     "Employee":  Any person who is employed by the Company or an Affiliate.

     "ISO":  A Stock Option intended to be an "incentive stock option" within
the meaning of Section 422 of the Code.  No Stock Option Awarded under the Plan
will be an ISO unless the Administrator expressly provides for ISO treatment.

     "Participant":  An Employee, director or other person providing services to
the Company or its Affiliates who is granted an Award under the Plan.

     "Performance Award":  An Award subject to Performance Criteria.  The
Committee in its discretion may grant Performance Awards that are intended to
qualify for the performance-based compensation exception under Section 162(m)
and Performance Awards that are not intended so to qualify.

     "Performance Criteria":  Specified criteria the satisfaction of which is a
condition for  the exercisability, vesting or full enjoyment of an Award.  For
purposes of Performance Awards that are intended to qualify for the performance-
based compensation exception under Section 162(m), a Performance Criterion shall
mean an objectively determinable measure of performance relating to any one or
more of the following (determined either on a consolidated

                                       10
<PAGE>

basis or, as the context permits, on a divisional, subsidiary, line of business,
project or geographical basis or in combinations thereof): (i) sales; revenues;
assets; expenses; earnings before or after deduction for all or any portion of
interest, taxes, depreciation, amortization or other items, whether or not on a
continuing operations or an aggregate or per share basis; return on equity,
investment, capital or assets; one or more operating ratios; borrowing levels,
leverage ratios or credit rating; market share; capital expenditures; cash flow;
stock price; stockholder return; network deployment; sales of particular
products or services; customer acquisition, expansion and retention; or any
combination of the foregoing; or (ii) acquisitions and divestitures (in whole or
in part); joint ventures and strategic alliances; spin-offs, split-ups and the
like; reorganizations; recapitalizations, restructurings, financings (issuance
of debt or equity) and refinancings; transactions that would constitute a change
of control; or any combination of the foregoing. A Performance Criterion measure
and targets with respect thereto determined by the Administrator need not be
based upon an increase, a positive or improved result or avoidance of loss.

     "Plan":  DDi Corp. 2000 Equity Incentive Plan as from time to time amended
and in effect.

     "Restricted Stock":  An Award of Stock subject to restrictions requiring
that such Stock be redelivered to the Company if specified conditions are not
satisfied.

     "Section 162(m)":  Section 162(m) of the Code.

     "SARs":  Rights entitling the holder upon exercise to receive cash or
Stock, as the Administrator determines, equal to a function (determined by the
Administrator using such factors as it deems appropriate) of the amount by which
the Stock has appreciated in value since the date of the Award.

     "Stock":  Common Stock of the Company, par value $ .01 per share.

     "Stock Options":  Options entitling the recipient to acquire shares of
Stock upon payment of the exercise price.

     "Unrestricted Stock":  An Award of Stock not subject to any restrictions
under the Plan.

                                       11

<PAGE>

                                                                   Exhibit 10.36

                          AGREEMENT AND PLAN OF MERGER

     This Agreement and Plan of Merger (this "Merger Agreement") dated as of
                                              ------ ---------
April ___, 2000, is by and between DDi Corp., a California corporation (the
"Parent"), and DDi Merger Co., a Delaware corporation that is a wholly owned
 ------
subsidiary of the Parent (the "Subsidiary").
                               ----------

     The Parent's Board of Directors has determined that it is advisable and in
the best interests of the Parent and its stockholders to reincorporate the
Parent as a Delaware corporation.  The purpose of this Merger Agreement is to
effect such reincorporation through the merger of the Parent with and into the
Subsidiary.

     The parties agree as follows:

     1.   THE MERGER.  The Parent shall be merged with and into the Subsidiary
in accordance with this Merger Agreement, the Delaware General Corporation Law,
and the California Corporations Code (the "Merger").  From and after the
                                           ------
Effective Time (as defined in Section 2 below), the separate existence of the
Parent shall terminate and the Subsidiary shall continue in existence as the
surviving corporation (the "Surviving Corporation").  The Surviving Corporation
                            --------- -----------
shall be governed by the laws of the State of Delaware.

     2.   EFFECTIVE TIME OF MERGER.  Following (i) the requisite approval of the
Merger and this Merger Agreement by the stockholders of the Parent and (ii) the
execution and filing of a Certificate of Ownership and Merger pursuant to
Section 253 of the Delaware General Corporation Law and Section 1108 of the
California Corporations Code, the Merger shall become effective immediately
prior to the initial public offering of the Common Stock, $.01 Par Value, of the
Surviving Corporation (the "Effective Time").
                            --------- ----

     3.   NAME OF SURVIVING CORPORATION.  Pursuant to Section 253 of the
Delaware General Corporation Law, as of the Effective Time, the name of the
Surviving Corporation shall be "DDi Corp."

     4.   CERTIFICATE OF INCORPORATION AND BY-LAWS OF SURVIVING CORPORATION.
From and after the Effective Time, the Certificate of Incorporation (including
without limitation the authorized capital stock set forth therein) and the by-
laws of the Subsidiary shall be the Certificate of Incorporation and by-laws,
respectively, of the Surviving Corporation.  Article I of the Certificate of
Incorporation of the Surviving Corporation shall, by effect of the Merger, be
amended to read as follows:
<PAGE>

     "The name of this corporation is "DDi Corp." (hereinafter referred to as
     the "Corporation")."

  The purpose of the Surviving Corporation is to engage in any lawful act or
activity for which corporations may be organized under the General Corporation
Law of the State of Delaware.

     5.   DIRECTORS AND OFFICERS.  From and after the Effective Time, the
respective directors and officers of the Subsidiary shall continue in office as
the directors and officers of the Surviving Corporation, subject to the
provisions of the Certificate of Incorporation and by-laws of the Surviving
Corporation.

     6.  TREATMENT OF CAPITAL STOCK.

     (a) Outstanding Capital Stock.  The designation and number of outstanding
shares of each class and series of the capital stock of the Parent and the
Subsidiary, respectively, are as follows as of the date hereof:

                                               No. of Shares
                   Designation                 Outstanding
                   -----------                 -----------

Parent:            Class A Common Stock,       [      ]
                   No Par Value

                   Class L Common Stock,       [      ]
                   No Par Value, issued
                   October 28, 1997

                   Class L Common Stock,       [      ]
                   No Par Value, issued
                   [    ], 1998

                   Class L Common Stock,       [      ]
                   No Par Value, issued
                   [    ], 199[ ]

                   Class L Common Stock,       [      ]
                   No Par Value, issued
                   [    ], 199[ ]

                   Class L Common Stock,       [      ]
                   No Par Value, issued
                   [    ], 199[ ]

Subsidiary:        Common Stock,               100
                   $.01 par value

     (b) Conversion of Shares of the Parent's Capital Stock.  As of the
Effective Time, automatically and without further actions, each share of the
capital stock of the Parent that is issued and outstanding or held in treasury
immediately before the Effective Time shall be converted into and become the
number of fully paid and non-assessable shares of the Common Stock, $.01 par
value, of the Surviving Corporation as set forth in Annex I hereto.
                                                    -------

     (c) Fractional Shares After Conversion.  Pursuant to Section 155 of the
Delaware General Corporation Law, as of the Effective Time, automatically and
without further actions, each fractional share of the Surviving Corporation's
capital stock that is issued and outstanding shall be redeemable by the
Surviving Corporation for cash in an amount to be determined by multiplying such
fraction of a share by the initial public offering price per share.

                                       2
<PAGE>

     (d) Cancellation of Shares of the Subsidiary's Capital Stock.  As of the
Effective Time, automatically and without further actions, each share of the
Subsidiary's capital stock that is issued and outstanding or held in treasury
immediately before the Effective Time shall be canceled and returned to the
status of an authorized but unissued share of capital stock.

     (e) Exchange of Certificates.  From and after the Effective Time, the
certificates formerly representing shares of the Parent's capital stock that
have been converted into shares of the Surviving Corporation's capital stock in
accordance with this Merger Agreement shall thereafter represent the shares of
the Surviving Corporation's capital stock into which the shares of the Parent's
capital stock formerly represented thereby have been so converted, regardless of
whether such certificates are surrendered to the Surviving Corporation,
provided, however, that the Surviving Corporation shall not be obligated to
issue new certificates evidencing such shares of its capital stock unless and
until the old certificates are either delivered to the Surviving Corporation, or
in any particular case the registered holder thereof notifies the Surviving
Corporation that such certificates have been lost, stolen, or destroyed and
executes an agreement satisfactory to the Surviving Corporation to indemnify the
Surviving Corporation and its officers, directors, employees, agents, and
representatives, including without limitation its transfer agent(s), from and
against any loss or damage incurred in connection therewith.

     7.   AVAILABILITY OF MERGER AGREEMENT.  An original or attested copy of
this Merger Agreement shall be kept on file at the principal executive office of
the Surviving Corporation and shall be available for inspection and copying by
any stockholder of the Surviving Corporation upon request and without charge.

     8.   AMENDMENT.  Except to the extent prohibited by applicable law, any of
the terms and conditions of this Merger Agreement may be waived at any time by
the party entitled to the benefits thereof, and this Merger Agreement may be
amended or otherwise modified at any time by action of the respective Boards of
Directors of the Parent and the Subsidiary, in each case notwithstanding the
approval hereof by the respective stockholders of the Parent or the Subsidiary
or both.

     9.   TERMINATION OR ABANDONMENT.  This Merger Agreement and the Merger may
be terminated and/or abandoned at any time before the Effective Time, and/or the
consummation of the Merger may be deferred for a reasonable period (not to
exceed twelve months), by action of the respective Boards of Directors of the
Parent and the Subsidiary, notwithstanding the approval hereof or thereof by the
respective stockholders of the Parent or the Subsidiary or both.  In the event
of any termination or abandonment of this Merger Agreement and the Merger, this
Merger Agreement shall become void and of no effect, without any liability on
the part of either party or its stockholders, directors, or officers or any
other person or entity.

                                       3
<PAGE>

     10.  MISCELLANEOUS.

     (a) Counterparts. This Merger Agreement may be executed in counterparts,
each of which shall be deemed an original, but all of which together shall
constitute one and the same agreement.  In pleading or proving this Agreement,
it shall not be necessary to produce or account for more than one counterpart of
this Merger Agreement duly executed by the party to be charged.

     (b) Captions. The captions of sections of this Merger Agreement are
for convenience of reference only, and shall not affect the interpretation or
construction of this Merger Agreement.

     (c) Binding Effect and Benefits; No Third-Party Beneficiaries.  This
Agreement shall bind and inure to the benefit of the Parent and the Subsidiary
and their respective successors-in-interest. Nothing in this Merger Agreement
shall confer any rights or remedies on any person or entity other than the
Parent and the Subsidiary and their respective successors-in-interest.

     (d) Governing Law.  This Merger Agreement shall be governed by and
interpreted and construed in accordance with the internal laws of the State of
Delaware (without reference to principles of conflicts or choice of law).



                    [REMAINDER OF PAGE INTENTIONALLY BLANK]

                                       4
<PAGE>

   Executed and delivered as an agreement under seal as of the date first above
written.


DDi CORP.,                               DDi MERGER CO.,
  a California corporation                 a Delaware corporation



By:                                      By:
   ----------------------------             ---------------------------
   President                                President



By:                                      By:
   ----------------------------             ---------------------------
   Secretary                                Secretary

                                       5
<PAGE>

                                                                         Annex I
                                                                         -------

                CONVERSION OF SHARES OF DDi CORP. CAPITAL STOCK

<TABLE>
<CAPTION>
     Parent                           Surviving Corporation
     ------                           ---------------------

<S>                                  <C>
Class A Common Stock,                 [     ] shares of Common
No Par Value                          Stock, $.01 Par Value

Class L Common Stock,                 [     ] shares of Common
No Par Value, issued                  Stock, $.01 Par Value
[    ], 199[ ]

Class L Common Stock,                 [     ] shares of Common
No Par Value, issued                  Stock, $.01 Par Value
[    ], 199[ ]

Class L Common Stock,                 [     ] shares of Common
No Par Value, issued                  Stock, $.01 Par Value
[    ], 199[ ]

Class L Common Stock,                 [     ] shares of Common
No Par Value, issued                  Stock, $.01 Par Value
[    ], 199[ ]

Class L Common Stock,                 [     ] shares of Common
No Par Value, issued                  Stock, $.01 Par Value
[    ], 199[ ]
</TABLE>

<PAGE>

                                                                   Exhibit 10.37

                                   DDi Corp.
                         EMPLOYEE STOCK PURCHASE PLAN


SECTION 1.  PURPOSE OF PLAN
            ---------------

     The DDi Corp. Employee Stock Purchase Plan (the "Plan") is intended to
provide a method by which eligible employees of DDi Corp. and such of its
Subsidiaries as the Board of Directors of DDi Corp. (the "Board of Directors")
may from time to time designate (DDi Corp. and such Subsidiaries being
hereinafter referred to as the "Company") may use voluntary, systematic payroll
deductions to purchase shares of common stock, $.01 par value of DDi Corp. (such
common stock being hereafter referred to as "Stock") and thereby acquire an
interest in the future of DDi Corp.  For purposes of the Plan, a "Subsidiary" is
any corporation that would be treated as a subsidiary of DDi Corp. under Section
424(f) of the Internal Revenue Code of 1986, as amended (the "Code").  The Plan
is intended to qualify under Section 423 of the Code and shall be construed
accordingly.

SECTION 2.  OPTIONS TO PURCHASE STOCK
            -------------------------

     Under the Plan, there is available an aggregate of not more than 1,450,000
shares of Stock (subject to adjustment as provided in Section 15) for sale
pursuant to the exercise of options ("Options") granted under the Plan to
employees of the Company ("Employees") who meet the eligibility requirements set
forth in Section 3 hereof ("Eligible Employees").  The Stock to be delivered
upon exercise of Options under the Plan may be either shares of authorized but
unissued Stock or shares of reacquired Stock, as the Board of Directors may
determine.

SECTION 3.  ELIGIBLE EMPLOYEES
            ------------------

     Except as otherwise provided below, each Employee who has completed six
months of employment for the Company will be eligible to participate in the
Plan.

     (a)  Any Employee who immediately after the grant of an Option would own
(or pursuant to Section 423(b)(3) of the Code would be deemed to own) stock
possessing 5% or more of the total combined voting power or value of all classes
of stock of the employer corporation or of its parent or subsidiary
corporations, as defined in Section 424 of the Code, will not be eligible to
receive an Option to purchase Stock pursuant to the Plan.
<PAGE>

     (b)  No Employee will be granted an Option under the Plan that would permit
his or her rights to purchase shares of stock under all employee stock purchase
plans of the employer corporation and parent and subsidiary corporations to
accrue at a rate which exceeds $25,000 in fair market value of such stock
(determined at the time the Option is granted) for each calendar year during
which any such Option granted to such Employee is outstanding at any time, as
provided in Section 423 of the Code.

     (c)  The following categories of Employees shall not be eligible to
participate in the Plan: (i) Employees whose customary employment for the
Company is twenty (20) hours or less per week, (ii) Employees whose customary
employment for the Company is for not more than five (5) months in any calendar
year.

SECTION 4.  METHOD OF PARTICIPATION
            -----------------------

     The periods January 1 to June 30 and July 1 to December 31 of each year
will be termed "Option Periods"; provided, however, that the first Option Period
shall commence on the date of the final prospectus for the DDi Corp.'s initial
public offering and shall terminate on June 30, 2000. Each person who will be an
Eligible Employee on the first day of any Option Period may elect to participate
in the Plan by executing and delivering, at least 15 days prior to such day, a
payroll deduction authorization in accordance with Section 5. Such Employee will
thereby become a participant ("Participant") on the first day of such Option
Period and will remain a Participant until his or her participation is
terminated as provided in the Plan.

SECTION 5.  PAYROLL DEDUCTION
            -----------------

     The payroll deduction authorization will request withholding at a rate (in
whole percentages) up to 10% from the Participant's Compensation by means of
substantially equal payroll deductions over the Option Period from payroll
periods ending in the Option Period.  For purposes of the Plan, "Compensation"
means all base straight time gross earnings plus payments for overtime, shift
premiums, commissions and bonuses, but excluding all incentive income, incentive
payments, awards, or other compensation. A Participant may change the
withholding rate of his or her payroll deduction authorization by written notice
delivered to the Company at least 15 days prior to the first day of the Option
Period as to which the change is to be effective. All amounts withheld in
accordance with a Participant's payroll deduction authorization will be credited
to a withholding account maintained in the Participant's name on the books of
the Company.  Amounts credited to the withholding account shall belong to the
Company and shall not be required to be set aside in trust or otherwise
segregated from the Company's general assets.

                                      -2-
<PAGE>

SECTION 6.  GRANT OF OPTIONS
            ----------------

     Each person who is a Participant on the first day of an Option Period will
be granted, as of such day and for such Period, an Option entitling the
Participant to acquire a whole number of shares of Stock equal in number to the
lesser of:

          (a)  the whole number (disregarding any fractional share amount)
     determined by dividing $12,500.00 by the fair market value of one share of
     Stock on the first day of the Option Period; and

          (b)  the whole number (disregarding any fractional share amount)
     determined by dividing (i) the balance credited to the Participant's
     withholding account on the last day of the Option Period, by (ii) the
     purchase price per share of the Stock determined under Section 7.

DDi Corp. will reduce, on a substantially proportionate basis, the number of
shares of Stock purchasable by each Participant upon exercise of his or her
Option for an Option Period in the event that the number of shares then
available under the Plan is insufficient.  Option grants under this Section 6
shall be automatic and need not be separately documented.

SECTION 7.  PURCHASE PRICE
            --------------

     The purchase price of Stock issued pursuant to the exercise of an Option
will be 85% of the fair market value of the Stock at (a) the time of grant of
the Option or (b) the time at which the Option is deemed exercised, whichever is
less.  Fair market value will mean the Closing Price of the Stock.  The "Closing
Price" of the Stock on any business day will be the last sale price, regular
way, with respect to such Stock, or, in case no such sale takes place on such
day, the average of the closing bid and asked prices, regular way, with respect
to such Stock, in either case as reported in the principal consolidated
transaction reporting system with respect to securities listed or admitted to
trading on the Nasdaq National Market or the Nasdaq SmallCap Market of the
Nasdaq Stock Market; or, if such Stock is not listed or admitted to trading on
the Nasdaq National Market or the Nasdaq SmallCap Market of the Nasdaq Stock
Market, as reported in the principal consolidated transaction reporting system
with respect to securities listed on the principal national securities exchange
on which such Stock is listed or admitted to trading; or, if such Stock is not
listed or admitted to trading, the last quoted price with respect to such Stock,
or, if not so quoted, the average of the high bid and low asked prices in the
over-the-counter market with respect to such Stock, as reported by the National
Association of Securities Dealers, Inc. Automated Quotation System or such other
similar system then in use; or, if on any such date such Stock is not quoted by
any such organization, the average of the closing bid and asked prices with
respect to such Stock, as furnished by a professional market maker making a
market in such Stock selected by the Board of Directors

                                      -3-
<PAGE>

in good faith; or, if no such market maker is available, the fair market value
of such Stock as of such day as determined in good faith by the Board of
Directors.

SECTION 8.  EXERCISE OF OPTIONS
            -------------------

     If any Employee is a Participant in the Plan on the last business day of an
Option Period, he or she will be deemed to have exercised the Option granted to
him or her for that Period. Upon such exercise, the Company will apply the
balance of the Participant's withholding account to the purchase of the whole
number of shares of Stock determined under Section 6 and as soon as practicable
thereafter will issue and deliver, or cause to be issued and delivered, said
shares to the Participant and will return to him or her the balance, if any, of
his or her withholding account in excess of the total purchase price of the
shares so issued; provided, that if the balance left in the account consists
solely of an amount equal to the value of a fractional share it will be retained
in the Account and carried over to the next Period.

     No fractional shares will be issued to the Participant.  Notwithstanding
anything herein to the contrary, DDi Corp.'s obligation to issue and deliver
shares of Stock under the Plan will be subject to the approval required of any
governmental authority in connection with the authorization, issuance, sale or
transfer of said shares, to any requirements of any national securities exchange
applicable thereto, and to compliance by DDi Corp. with other applicable legal
requirements in effect from time to time.

SECTION 9.  INTEREST
            --------

     No interest will be payable on withholding accounts.

SECTION 10. CANCELLATION AND WITHDRAWAL
            ---------------------------

     A Participant who holds an Option under the Plan may at any time prior to
exercise thereof under Section 8 cancel all (but not less than all) of his or
her Options by written notice delivered to the Company.  Upon such cancellation,
the balance in the Participant's withholding account will be returned to the
Participant.

     A Participant may terminate his or her payroll deduction authorization as
of any date by written notice delivered to the Company and will thereby cease to
be a Participant as of such date.  Any Participant who voluntarily terminates
his or her payroll deduction authorization prior to the last business day of an
option period will be deemed to have canceled his or her Option.

                                      -4-
<PAGE>

SECTION 11.  TERMINATION OF EMPLOYMENT
             -------------------------

     Except as otherwise provided in Section 12, upon the termination of a
Participant's employment with the Company for any reason, he or she will cease
to be a Participant, any Option held by him or her under the Plan will be deemed
canceled, the balance of his or her withholding account will be returned, and he
or she will have no further rights under the Plan.

SECTION 12.  DEATH OF PARTICIPANT
             --------------------

     In the event a Participant's service with the Company is terminated by
reason of death occurring prior to the last day of an Option Period, any Options
then held by the Participant shall be deemed forthwith canceled in accordance
with Section 10. The balance of the deceased Participant's withholding account
shall be delivered to the Participant's designated beneficiary(ies). For
purposes of the Plan, a Participant's designated beneficiary(ies), if any, shall
be such person or persons on file with the Company or its designated agent, on a
form approved by the Company or its designated agents, as the Participant's
designated beneficiary(ies). If the Participant has more than one designated
beneficiary, the Company will determine the allocation among them and its
determination will be final and binding on all persons. If there is no
designated beneficiary or if the designated beneficiary(ies) are not living, the
Company shall instead deliver the account balance to the executor or
administrator of the estate of the Participant, if the Company is able to
identify such executor or administrator. If the Company is unable to identify
such executor or administrator, the Company, in its discretion, may deliver such
account balance to the spouse or to any one or more dependents of a Participant
as the Company may determine. No beneficiary will, prior to the death of the
Participant, acquire any interest in amounts credited to he Participant under
the Plan.

SECTION 13.  EQUAL RIGHTS; PARTICIPANT'S RIGHTS NOT TRANSFERABLE
             ---------------------------------------------------

     All Participants granted Options under the Plan with respect to any Option
Period will have the same rights and privileges. Each Participant's rights and
privileges under any Option granted under the Plan will be exercisable during
the Participant's lifetime only by him or her and may not be sold, pledged,
assigned, or transferred in any manner. In the event any Participant violates or
attempts to violate the terms of this Section, any Options held by him or her
may be terminated by the Company and, upon return to the Participant of the
balance of his or her withholding account, all of the Participant's rights under
the Plan will terminate.

                                      -5-
<PAGE>

SECTION 14.  EMPLOYMENT RIGHTS
             -----------------

     Nothing contained in the provisions of the Plan will be construed as giving
to any Employee the right to be retained in the employ of the Company or as
interfering with the right of the Company to discharge any Employee at any time.

SECTION 15.  CHANGE IN CAPITALIZATION
             ------------------------

     In the event of any change in the outstanding Stock of DDi Corp. by reason
of a stock dividend, split-up, recapitalization, merger, consolidation,
reorganization, or other capital change, the aggregate number and type of shares
available under the Plan, the number and type of shares under Options granted
but not exercised, the maximum number and type of shares purchasable under an
Option, and the Option price will be appropriately adjusted.

SECTION 16.  ADMINISTRATION OF PLAN
             ----------------------

     The Plan will be administered by the Board of Directors, which will have
the right to determine any questions which may arise regarding the
interpretation and application of the provisions of the Plan and to make,
administer, and interpret such rules and regulations as it will deem necessary
or advisable. The Board of Directors may in its discretion delegate one or more
of its responsibilities to any committee or person. Reference to the Board of
Directors in connection with its administrative function under the Plan shall
include its delegates.

SECTION 17.  AMENDMENT AND TERMINATION OF PLAN
             ---------------------------------

     DDi Corp. reserves the right at any time or times to amend the Plan to any
extent and in any manner it may deem advisable, by vote of the Board of
Directors; provided, that any amendment that would be treated as the adoption of
a new plan for purposes of Section 423 of the Code and the regulations
thereunder will have no force or effect unless approved by the shareholders of
DDi Corp. within twelve months before or after its adoption.

     The Plan may be suspended or terminated at any time by the Board of
Directors. In connection therewith, the Board of Directors may either cancel
outstanding Options or continue them and provide that they will be exercisable
either at the end of the applicable Option Period as determined under Section 4
above or on such earlier date as the Board of Directors may specify (in which
case such earlier date shall be treated as the last day of the applicable Option
Period).

                                      -6-
<PAGE>

SECTION 18.  APPROVAL OF SHAREHOLDERS
             ------------------------

     The Plan and the ability to exercise Options granted hereunder will be
subject to the approval of the shareholders of DDi Corp. obtained within twelve
months before or after the date the Plan is adopted by the Board of Directors.

                                      -7-

<PAGE>

                                                                    EXHIBIT 21.1

                        SUBSIDIARIES OF THE REGISTRANT

The table below lists DDi Corp's consolidated subsidiaries as of December 31,
1999. The ownership of these entities is as follows:

<TABLE>
<CAPTION>
Name                                    Jurisdiction of Incorporation           Ownership
- ----                                    -----------------------------           ---------
<S>                                     <C>                                     <C>
DDi Intermediate Holdings Corp.         California                              DDi Corp. directly owns 100% of the voting
                                                                                securities

DDi Capital Corp.                       California                              DDi Intermediate Holdings Corp. directly owns 100%
                                                                                of the voting securities

Dynamic Details Design, L.L.C.          Delaware                                DDi Intermediate Holdings Corp. directly owns 100%
                                                                                of the equity interest

Dynamic Details, Incorporated           California                              DDi Capital Corp. directly owns 100% of the voting
                                                                                securities

Dynamic Details, Incorporated           Delaware                                Dynamic Details, Incorporated directly owns 100% of
Silicon Valley                                                                  the voting securities.

Dynamic Details Design Plus,            Delaware                                Dynamic Details, Incorporated, Silicon Valley
Incorporated                                                                    directly owns 100% of the voting securities.

Dynamic Details, Incorporated,          Delaware                                Dynamic Details, Incorporated, Silicon Valley
Texas                                                                           directly owns 100% of the voting securities.

Dynamic Details Incorporated,           Colorado                                Dynamic Details, Incorporated directly owns 100% of
Colorado Springs Circuits                                                       the voting securities.

Details Europe Limited                  United Kingdom                          Dynamic Details, Incorporated directly owns 100% of
                                                                                the voting securities.

Details Global Sales, Inc.              Virgin Islands                          Dynamic Details, Incorporated directly owns 100% of
                                                                                the voting securities.
</TABLE>

<PAGE>

                                                                    Exhibit 23.1

                       Consent of Independent Accountants

   We hereby consent to the use in this Registration Statement on Form S-1
(File No. 333-95623) of our reports dated February 14, 2000 relating to the
consolidated financial statements of DDi Corp., which appear in such
Registration Statement. We also consent to the reference to us under the
headings "Experts" and "Selected Consolidated Financial and Other Data" in such
Registration Statement.

PricewaterhouseCoopers LLP
Costa Mesa, California

March 20, 2000

<PAGE>

                                                                    Exhibit 23.2

                       Consent of Independent Accountants

   We hereby consent to the use in this Registration Statement on Form S-1
(File No. 333-95623) of our report dated February 20, 1998 relating to the
consolidated financial statements of Dynamic Circuits Inc. which appear in such
Registration Statement. We also consent to the reference to us under the
heading "Experts" in such Registration Statement.

PricewaterhouseCoopers LLP
San Jose, California

March 20, 2000

<PAGE>


                                                    Exhibit 23.4

                       Independent Auditors' Consent

We consent to the inclusion of our report dated October 28, 1999, except with
the matters discussed in Note 29 and 30, with respect to the consolidated
balance sheet of Symonds Limited as of March 31, 1999 and the related
consolidated profit and loss account, reconciliation of movements in
shareholders' funds, and cash flow statements for the year then ended, which
report appears in the Registration Statement on Form S-1 of DDi Corp. dated
March 22, 1999. We also consent to the references to our firm appearing under
the headings "Experts" in the registration statement.

KPMG Audit Plc

Chartered Accountants

Birmingham, England

March 22, 2000


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission