UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549



                                   FORM 8-K/A


                                 CURRENT REPORT



                     PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934



      DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED): DECEMBER 27, 2002




                               DT INDUSTRIES, INC.
               ---------------------------------------------------
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)



          DELAWARE                      0-23400                   44-0537828
--------------------------------------------------------------------------------
 (STATE OR OTHER JURISDICTION         (COMMISSION               (IRS EMPLOYER
      OF INCORPORATION)                FILE NUMBER)           IDENTIFICATION NO.



         907 W. FIFTH STREET, DAYTON, OH                              45407
--------------------------------------------------------------------------------
      (ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)                      (ZIP CODE)


       REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (937) 586-5600
                                                           --------------



                                EXPLANATORY NOTE


This Amendment to the Current Report on Form 8-K dated December 5, 2002 is
being filed to include the Management's Discussion and Analysis of Financial
Condition and Results of Operations described in Item 5 herein. No changes have
been made to the audited consolidated financial statements included herein and
previously filed in the initial filing of the Form 8-K.



ITEM 5.    OTHER EVENTS AND REQUIRED FD DISCLOSURE.

         As previously announced, the Company has reorganized its operations
from two business segments into four new business segments. The Company began
reporting financial results for its four new business segments in its Form 10-Q
for the fiscal quarter ended September 29, 2002. As required by Statement of
Financial Accounting Standards ("SFAS") No. 131, "Disclosures about Segments of
an Enterprise and Related Information," consolidated financial statements issued
by the Company in the future will reflect modifications to its reportable
segments resulting from this organizational change, including reclassification
of all comparable prior period segment information. Accordingly, the Company's
audited consolidated financial statements for the fiscal years ended June 25,
2000, June 24, 2001 and June 30, 2002 and as of June 24, 2001 and June 30, 2002
included in this Form 8-K reflect in Notes 10 and 15 the required
reclassification resulting from the new basis of segment reporting.

         In addition, the Management's Discussion and Analysis of Financial
Condition and Results of Operations ("MD&A") included in this Form 8-K reflects
in "Segment Financial Data," "Results of Operations", "Backlog" and "Customers"
the reclassification of the MD&A that appeared in the Company's Form 10-K for
the fiscal year ended June 30, 2002 resulting from the new basis of segment
reporting. The MD&A included herein speaks as of the date of the filing of that
Form 10-K and the Company has not otherwise updated the disclosure in the MD&A
included herein to speak as of a later date.

         The information included in this Form 8-K impacts only disclosures
related to segment results, and does not in any way restate or revise the
financial position, results of operations or cash flows in any of the Company's
previously reported consolidated financial statements or MD&A.


                                       2


              CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

         Certain information contained in this Current Report, including,
without limitation, the information appearing under the caption "Management's
Discussion and Analysis of Financial Condition and Results of Operations,"
includes forward-looking statements made pursuant to the safe harbor provisions
of Section 21E of the Securities Exchange Act of 1934, as amended. These
statements comprising all statements herein that are not historical reflect our
current expectations and projections about our future results, performance,
liquidity, financial condition, prospects and opportunities and are based upon
information currently available to us and our interpretation of what we believe
to be significant factors affecting our businesses, including many assumptions
regarding future events. References to the words "opportunities," "goals,"
"will," "anticipate," "believe," "estimate," "expect," and similar expressions
used herein indicate such forward-looking statements. Our actual results,
performance, liquidity, financial condition, prospects and opportunities could
differ materially from those expressed in, or implied by, these forward-looking
statements as a result of various risks, uncertainties and other factors,
including the amount and availability of, and restrictions and covenants
relating to, our indebtedness under our senior credit facility, our ability to
achieve anticipated cost savings from our corporate restructuring, our ability
to upgrade and modify our financial, information and management systems and
controls to manage our operations on an integrated basis and report our results,
economic downturns in industries or markets served, delays or cancellations of
customer orders, delays in shipping dates of products, significant cost overruns
on projects, the loss of a key customer, excess product warranty expenses,
significant restructuring or other special non-recurring charges, foreign
currency exchange rate fluctuations, changes in interest rates, increased
inflation, collectibility of past due customer receivables, and any adverse
impact of restating our historical financial statements, including any
proceedings relating to the restatement. See "Risks Related to Our Business" in
our Registration Statement on Form S-3 (File No. 333-91500) for a description of
these and other risks, uncertainties and factors.

         You should not place undue reliance on any forward-looking statements.
Except as required by the federal securities laws, we undertake no obligation to
publicly update or revise any forward-looking statements, whether as a result of
new information, future events, changed circumstances or any other reason.

                                       3



Management's Discussion and Analysis of Financial Condition and Results of
Operations

         For a better understanding of the significant factors that influenced
our performance during the past three fiscal years, the following discussion
should be read in conjunction with our audited consolidated financial statements
and notes thereto appearing elsewhere in this Current Report. The following
discussion contains forward-looking statements that are subject to risks,
uncertainties and other factors, including those discussed under "Risk Factors"
in our Registration Statement on Form S-3, as amended (File No. 333-91500), that
could cause our actual results, performance, financial condition, liquidity,
prospects and opportunities in fiscal 2003 and beyond to differ materially from
those expressed in, or implied by, these forward-looking statements. See
"Cautionary Note Regarding Forward-Looking Statements."

Overview

         We were formed through a series of acquisitions beginning with the
initial acquisitions of Detroit Tool Group, Inc. and the Peer Division of
Teledyne, Inc. in 1992. Subsequent to those transactions, we acquired a number
of companies with proprietary products and manufacturing capabilities that had
strong market and technological positions in the niche markets they served and
furthered our goal of providing customers with a full range of integrated
automated systems. These acquisitions expanded our base of customers and
markets, creating greater opportunities for cross-selling among our various
divisions.

         At the end of fiscal year 2000, we discovered certain accounting errors
at our Kalish, Inc. and Sencorp Systems, Inc. subsidiaries. As a result of these
errors, we were required to restate our previously reported audited consolidated
financial statements for fiscal years 1997, 1998 and 1999, as well as the
previously reported unaudited consolidated financial information for the first
three quarters of fiscal year 2000. In response to the accounting errors
detected at Kalish and Sencorp, we appointed a new executive management team in
2001. Our new management team has been aggressively reviewing our business
practices and procedures and implementing needed changes to position us for
stability and profitability. We made significant progress in fiscal 2002 to
return to financial health by engaging in asset sales to generate cash for debt
reduction, modifying our operations in an effort to improve productivity and
margins and, as part of a major financial recapitalization transaction described
under "Liquidity and Capital Resources - Recapitalization," negotiating an
extension of our senior credit facility from July 2, 2002 to July 2, 2004.
Furthermore, we began implementing the final steps of our corporate
restructuring plan to contain costs and improve profitability by reducing our
operations from 17 autonomous divisions with 22 manufacturing facilities as of
January 1, 2001 to six operating divisions with 12 manufacturing facilities.
This restructuring has included management changes at under-performing units,
reductions in work force throughout our organization, the closing of facilities
in Montreal, Quebec, Rochester, New York and Bristol, Pennsylvania, and the
consolidation of our Swiftpack and C.E. King operations. Also as part of this
restructuring plan, we recently reorganized our operations into four business
segments: Material Processing, Precision Assembly, Assembly and Test and
Packaging Systems. This new structure is designed to allow us to streamline
product offerings, capitalize on the combined strength of operating units,
reduce overlap in the marketplace and improve capacity utilization, internal
controls, financial reporting and disclosure controls. In the first and second
quarters of fiscal 2002, we sold the assets comprising our non-core businesses
that produced precision-stamped steel and aluminum components through our
stamping and fabrication operations.

         Almost all of our net sales are derived from the sale and installation
of equipment and systems primarily under fixed-price contracts. We also derive
net sales from the sale of spare and replacement parts and servicing installed
equipment and systems. We recognize revenue under the percentage of completion
method or upon delivery and acceptance in accordance with SAB 101.

         We principally utilize the percentage of completion method of
accounting to recognize revenues and related costs for the sale and installation
of equipment and systems pursuant to customer contracts. These

                                       4

contracts are typically engineering-driven design and build contracts of
automated production equipment and systems used to manufacture, test or package
a variety of industrial and consumer products. These contracts are generally for
large dollar amounts and require a significant amount of labor hours with
durations ranging from three months to over a year. Under the percentage of
completion method, revenues and related costs are measured based on the ratio of
engineering and manufacturing hours incurred to date compared to total estimated
engineering and manufacturing labor hours. Any revisions in the estimated total
costs of the contracts during the course of the work are reflected when the
facts that require the revisions become known. The percentage of completion
method of accounting is described below under "Critical Accounting Policies and
Estimates - Revenue Recognition - Percentage of Completion Method."

         For those contracts accounted for in accordance with SAB 101, we
recognize revenue upon shipment (FOB shipping point). We utilize this method of
revenue recognition for products produced in a standard manufacturing operation
whereby the product is built according to pre-existing bills of materials, with
some customization occurring. These contracts are typically of shorter duration
(one to three months) and have smaller contract values. The revenue recognition
for these products follows the terms of the contracts, which calls for transfer
of title at time of shipment after factory acceptance tests with the customer.
If installation of the product is included in the contracts, revenue for the
installation portion of the contract is recognized when installation is
complete.

         Costs and related expenses to manufacture products, primarily labor,
materials and overhead, are recorded as cost of sales when the related revenue
is recognized. Provisions for estimated losses on uncompleted contracts are made
in the period in which such losses are determined.

         Selling, general and administrative expenses primarily consist of
salary and wages for employees, research and development costs, sales
commissions and marketing and professional expenses. Prior to fiscal 2002,
selling, general and administrative expenses also included goodwill
amortization.

Recent Restatement of Historical Financial Results

         As publicly announced on August 6, 2002 (prior to the public
announcement of our consolidated financial results for the fiscal year ended
June 30, 2002), we recently discovered that we were required to make accounting
adjustments to our previously reported audited consolidated financial results
for the fiscal years ended June 24, 2001, June 25, 2000 and June 27, 1999, as
well as our previously reported unaudited consolidated financial results for the
first three fiscal quarters of 2002, due to an overstatement of the balance
sheet account entitled costs and estimated earnings in excess of amounts billed
on uncompleted contracts ("CIE"). The CIE balance is comprised of estimated
gross margins recognized to date plus actual work-in-process costs incurred to
date less billings/deposits to date. The overstatement of CIE occurred at our
Assembly Machines, Inc. ("AMI") subsidiary, a small facility located in Erie,
Pennsylvania that was part of our old Automation segment and is now included in
our Precision Assembly segment. This CIE overstatement resulted in a
corresponding understatement of cost of sales because CIE represents project
costs that have been expended, but are still available to be billed; therefore,
the overstatement in CIE included available to bill amounts that should have
been expensed to cost of sales in prior periods. The cumulative amount of the
accounting adjustments increased the aggregate pre-tax loss reported during the
impacted periods by $6.5 million and increased the aggregate net loss after
taxes reported during the impacted periods by $4.2 million. Our restated audited
consolidated financial statements as of, and for the fiscal year ended, June 24,
2001 and our restated audited consolidated statement of operations, changes in
stockholders' equity and cash flows for the year ended June 25, 2000 are
included on pages F-3 through F-6 and Note 16 to the audited consolidated
financial statements included herein. Restated selected consolidated financial
data for those two fiscal years, as well as the fiscal year ended June 27, 1999,
is included under "Item 6. Selected Financial Data" of our Form 10-K for the
fiscal year ended June 30, 2002. Restated unaudited consolidated quarterly
financial data

                                       5

for the fiscal years ended June 30, 2002 and June 24, 2001 is included in Note
17 to the unaudited consolidated financial statements included herein.

         We discovered the accounting adjustments while beginning the transfer
of the sales and accounting functions at AMI to our DT Precision Assembly
segment headquarters in Buffalo Grove, Illinois in connection with the
reorganization of our operations described above. Our Board of Directors
authorized the Audit and Finance Committee to conduct an independent
investigation, with the assistance of special counsel retained by the Committee,
to identify the causes of these accounting adjustments. The Committee retained
Katten Muchin Zavis Rosenman ("KMZR") as special counsel, and KMZR engaged an
independent accounting firm to assist in the investigation. In addition, we
investigated whether similar issues existed at any other subsidiaries. As a
result of the investigations, we believe that the accounting issues were
confined to AMI and determined that the misstatement of the CIE account at AMI
was primarily the result of the former controller of AMI, without instruction
from, or the knowledge of, our management, (1) failing to properly account for
manufacturing variances, (2) adding inappropriate costs to work-in-process
amounts, (3) understating amounts billed and/or customer deposits and (4)
failing to recognize certain losses, in each case on various projects during the
relevant time period. Using these miscalculations of CIE, the former AMI
controller made incorrect journal entries that were recorded in the books and
records of AMI.

Critical Accounting Policies and Estimates

         Management has prepared the consolidated financial statements included
herein in conformity with U.S. generally accepted accounting principles.
Accordingly, management is required to make certain estimates, judgments and
assumptions that it believes to be reasonable based upon the information
available. These estimates, judgments and assumptions affect the reported
amounts of assets and liabilities at the date of the financial statements and
the reported amounts of net sales and expenses during the periods presented. The
following accounting policies comprise those that management believes involve
estimates, judgments and assumptions that are the most critical to aid in fully
understanding and evaluating our reported financial results. Because of the
uncertainty inherent in these matters, actual results could differ from
estimates, judgments and assumptions we use in applying the critical accounting
policies.

         REVENUE RECOGNITION - PERCENTAGE OF COMPLETION METHOD

         We recognize a significant portion of our revenues and profits as
contracts progress using the percentage of completion method of accounting,
which relies on estimates of total expected contract revenues and costs. Under
this method, estimated contract revenues and resulting gross profit are
recognized based on labor hours incurred to date as a percentage of total
estimated labor hours to complete the contract. We follow this method because we
believe reasonably dependable estimates of the revenues and costs applicable to
various elements of a contract can be made. Because the financial reporting of
these contracts depends on estimates, which are assessed continually during the
term of these contracts, recognized revenues and profit are subject to revisions
as the contract progresses to completion. Total estimated costs, and thus
contract profitability, are impacted by changes in productivity, scheduling, and
the unit cost of labor, subcontracts, materials and purchased equipment.
Additionally, external factors, such as customer needs and customer delays in
providing approvals, may also affect the progress and estimated cost of a
project's completion and thus the timing of profit and revenue recognition.
Revisions in profit estimates are reflected in the period in which the facts
that give rise to the revision become known. Accordingly, favorable changes in
estimates result in additional revenues and profit recognition, and unfavorable
changes in estimates result in a reduction of recognized revenues and profits.
When current estimates of total contract costs indicate that the contract will
result in a loss, the projected loss is recognized in full in the period in
which the loss becomes evident.

         Many of our contracts provide for termination of the contract at the
convenience of the customer. In the event a contract is terminated at the
convenience of the customer prior to completion, we will typically be

                                       6

compensated for progress up to the time of termination and any termination
costs. In addition, many contracts are subject to certain completion schedule
requirements with liquidated damages in the event schedules are not met as the
result of circumstances that are within our control. Losses on terminated
contracts and liquidated damages have historically not been significant.

         INVENTORY VALUATION

         We value our inventories at the lower of the actual cost to purchase or
manufacture, which approximates the first-in, first-out (FIFO) method, or the
current estimated market value. With regards to stock inventories, we regularly
count quantities on hand and record a provision for excess and obsolete
inventory based primarily on historical usage rates. With regards to finished
goods inventories, we record market value reserves based on estimated forecasts
of future product demand. A significant decrease in demand could result in an
increase in the amount of excess inventory quantities on hand. In addition,
estimates of future product demand involve inherent uncertainties, which may
result in additional charges related to excess and obsolete inventory.
Therefore, any significant unanticipated changes in demand could have a
significant impact on our level of inventory reserves and reported operating
results.

         ACCOUNTS RECEIVABLE

         We perform ongoing credit evaluations of new and existing customers and
constantly monitor customer payments via accounts receivable aging reports. We
maintain an estimated allowance for doubtful accounts resulting from the
inability of our customers to make required payments based upon historical
experience and known customer collection issues. The allowance for doubtful
accounts is reevaluated at each balance sheet date and adjusted based on
information that impacts the estimates of uncollectible amounts. Because we
cannot predict future changes in the financial stability of our customers,
actual future losses from uncollectible accounts may differ from our estimates.

         GOODWILL IMPAIRMENT

         Under Statement of Financial Accounting Standards No. 142, "Goodwill
and Other Intangible Assets" (SFAS 142), we assess recoverability of goodwill on
an annual basis or when events or changes in circumstances indicate that the
carrying amount of goodwill may not be recoverable. Factors that we would
consider important that could trigger an impairment review include the
following:

            -           significant underperformance of a segment or division
                        relative to expected historical or projected future
                        operating results;

            -           significant negative industry or economic trends; and

            -           significant changes in the strategy for a segment or
                        division.


         In accordance with the provisions of SFAS 142, we derive a fair value
for our reporting units which represent the various components of our operating
segments, and compare such fair value to the carrying value of the reporting
unit to determine if there is any indication of goodwill impairment. For
purposes of deriving the fair value of our reporting units, we utilize a
discounted cash flow analysis based upon, among other things, certain
assumptions about expected future operating performance. Our estimates of
discounted cash flows may differ from actual cash flow due to, among other
things, changes in economic conditions, changes to our business models, changes
in our weighted average cost of capital, or changes in our operating
performance. We will recognize an impairment charge to the extent that the
implied fair value of the goodwill balances for the reporting units is less than
the carrying value of such goodwill balances.

                                       7

         Given that this impairment analysis is performed at the reporting unit
level for which discrete financial information is available, it is possible for
a segment of our business, which represents an aggregation of reporting units,
to show increased levels of sales and operating results but at the same time
have impairment within such segment.

         WARRANTY ACCRUALS

         We routinely incur costs after projects are installed and closed. We
record these costs as warranty charges within cost of sales. Warranty costs are
estimated at the time a project is closed based on our historical warranty
experience and consideration of any known warranty issues. The fluctuation in
our warranty costs depends on the nature and timing of our projects. Increases
in warranty costs coincide with our incurring increased costs associated with
projects that have performance issues. Our estimate of warranty expense may
differ from actual warranty expense incurred due to, among other things, our
inability to satisfactorily debug all customer projects or our inability to meet
all specifications of customer projects.

                                       8

Segment Financial Data

         Set forth below is certain financial data relating to each business
segment. For fiscal 2001 and 2000, we have presented a comparison of previously
reported and restated amounts due to the accounting adjustments at AMI discussed
above in "Recent Restatement of Historical Financial Results."



                                                                   Fiscal Year Ended
                                    ------------------------------------------------------------------------------
                                    June 30,       June 24, 2001      June 24,        June 25, 2000     June 25,
                                     2002          As Previously        2001          As Previously      2000
                                                     Reported        As Restated       Reported        As Restated
                                                                                        
NET SALES
     Material Processing           $  95,368        $ 127,722        $ 127,722        $ 143,942        $ 143,942
     Precision Assembly               69,701          120,612          120,612           78,123           78,123
     Packaging Systems                41,081           52,465           52,465           60,514           60,514
     Assembly & Test                 119,334          164,200          164,200          136,571          136,571
     Divested businesses                 792           46,103           46,103           45,135           45,135
                                   ---------        ---------        ---------        ---------        ---------
          Consolidated Total       $ 326,276        $ 511,102        $ 511,102        $ 464,285        $ 464,285
                                   =========        =========        =========        =========        =========

OPERATING INCOME (LOSS)
     Material Processing           $   8,693        $ (21,600)       $ (21,600)       $  11,431        $  11,431
          Operating Margin               9.1%           (16.9%)          (16.9%)            7.9%             7.9%
     Precision Assembly                3,756           (8,771)         (11,431)           1,601              274
          Operating Margin               5.4%            (7.3%)           (9.5%)            2.0%              --
     Packaging Systems                (3,711)         (13,928)         (13,928)             (59)             (59)
          Operating Margin              (9.0%)          (26.5%)          (26.5%)             --               --
     Assembly & Test                  (4,369)           2,148            2,148            3,835            3,835
          Operating Margin              (3.7%)            1.3%             1.3%             2.8%             2.8%
     Divested businesses                 565           (8,173)          (8,173)           2,291            2,291
          Operating Margin              71.3%           (17.7%)          (17.7%)            5.1%             5.1%
     Corporate                        (6,732)         (13,811)         (13,811)          (8,757)          (8,757)
                                   ---------        ---------        ---------        ---------        ---------
          Consolidated Total       $  (1,798)       $ (64,135)       $ (66,795)       $  10,342        $   9,015
                                   =========        =========        =========        =========        =========
          Total Operating
          Margin                        (0.1%)          (12.5%)          (13.1%)            2.2%             1.9%
                                   =========        =========        =========        =========        =========

ASSETS
     Material Processing           $  64,061        $  80,529        $  80,529        $ 114,634        $ 114,634
     Precision Assembly               77,865          110,107          106,080          122,862          120,564
     Packaging Systems                53,846           52,171           52,171           70,052           70,052
     Assembly & Test                  94,266          132,334          132,334          125,039          125,039
     Divested businesses                  --           27,278           27,278           34,793           34,793
     Corporate                        18,372           12,282           12,282           13,690           13,690
                                   ---------        ---------        ---------        ---------        ---------
          Consolidated Total       $ 308,410        $ 414,701        $ 410,674        $ 481,070        $ 478,772
                                   =========        =========        =========        =========        =========

CAPITAL EXPENDITURES
     Material Processing           $   1,836        $   1,165        $   1,165        $   3,863        $   3,863
     Precision Assembly                  110              106              106               75               75
     Packaging Systems                   354              616              616              513              513
     Assembly & Test                     499              391              391              713              713
     Divested businesses                   9              522              522              649              649
     Corporate                           115              378              378              918              918
                                   ---------        ---------        ---------        ---------        ---------
          Consolidated Total       $   2,923        $   3,178        $   3,178        $   6,731        $   6,731
                                   =========        =========        =========        =========        =========

DEPRECIATION AND AMORTIZATION
     Material Processing           $   2,383        $   3,789        $   3,789        $   4,129        $   4,129
     Precision Assembly                  916            2,589            2,589            2,808            2,808
     Packaging Systems                 1,043            2,020            2,020            1,881            1,881
     Assembly & Test                   1,930            3,673            3,673            3,999            3,999
     Divested businesses                  33            1,876            1,876            2,145            2,145
     Corporate                         3,500            2,456            2,456            1,498            1,498
                                   ---------        ---------        ---------        ---------        ---------
          Consolidated Total       $   9,805        $  16,403        $  16,403        $  16,460        $  16,460
                                   =========        =========        =========        =========        =========


                                       9

Results of Operations

         The following table sets forth, for the periods indicated, the
percentage of net sales represented by certain items reflected in our
consolidated statement of operations. The data presented below was derived from
our audited financial statements included in this Current Report. For fiscal
2001 and 2000, we have presented a comparison of previously reported and
restated amounts due to the accounting adjustments at AMI discussed above in
"Recent Restatement of Historical Financial Results."



                                                                          FISCAL YEAR ENDED
                                        --------------------------------------------------------------------------------
                                                        JUNE 24, 2001       JUNE 24,       JUNE 25, 2000        JUNE 25,
                                        JUNE 30,       AS PREVIOUSLY         2001         AS PREVIOUSLY         2000
                                         2002             REPORTED       AS RESTATED         REPORTED         AS RESTATED
                                        --------       -------------     -----------      --------------      -----------
                                                                                               
Net sales                                100.0%            100.0%            100.0%            100.0%            100.0%
Cost of sales                             80.0              85.0              85.5              80.6              80.9
                                        --------       -------------     -----------      --------------      -----------
Gross profit                              20.0              15.0              14.5              19.4              19.1
Selling, general and
  administrative expenses                 17.1              17.7              17.7              17.2              17.2
Goodwill impairment                         --               7.5               7.5                --                --
Restructuring charge                       3.2               0.7               0.7                --                --
Net loss on disposal of assets             0.3               1.6               1.6                --                --
                                        --------       -------------     -----------      --------------      -----------
Operating income (loss)                   (0.6)            (12.5)            (13.0)              2.2               1.9
Interest expense                           3.7               2.9               2.9               2.2               2.2
Dividends on Company-obligated,
  mandatorily redeemable convertible
  preferred securities of subsidiary
  DT Capital Trust holding solely
  convertible junior subordinated
  debentures of the Company                1.5               1.1               1.1               1.1               1.1
                                        --------       -------------     -----------      --------------      -----------
Loss before benefit for
income taxes                              (5.8)            (16.5)            (17.0)             (1.1)             (1.4)
Benefit for income taxes                  (1.2)             (2.5)             (2.7)             (0.1)             (0.2)
                                        --------       -------------     -----------      --------------      -----------
Net loss                                  (4.6)%           (14.0)%           (14.3)%            (1.0)%            (1.2)%
Gain on conversion of
  trust preferred
  securities, net of tax                   5.1                --                --                --                --
                                        --------       -------------     -----------      --------------      -----------
Income (loss) available
  to common stockholders                   0.5%            (14.0)%           (14.3)%            (1.0)%            (1.2)%
                                        ========       =============     ===========      ==============      ===========


                                       10

Fiscal 2002 Compared to Fiscal 2001 (Restated)

         Our consolidated net sales for the fiscal year ended June 30, 2002 were
$326.3 million, a decrease of $184.8 million, or 36.2%, from $511.1 million for
the fiscal year ended June 24, 2001. Our fiscal year 2001 net sales included
$46.1 million in net sales attributable to our Vanguard Technical Solutions,
Detroit Tool Metal Products, Scheu & Kniss and Hansford Parts and Products
divisions, the assets of which were sold in March 2001, June 2001, July 2001 and
October 2001, respectively.

         Material Processing segment net sales decreased $32.4 million, or
25.3%, to $95.4 million for the fiscal year ended June 30, 2002 from fiscal
2001. The decrease in net sales was primarily a result of lower sales to the
automotive market. In particular, net sales recognized in fiscal 2001 that
related to a large capital spending program of a customer in the automotive tire
market resulted in $28.8 million in lower sales in fiscal 2002 versus fiscal
2001 because softness in order activity did not replace these sales. In
addition, welding systems sales primarily to the automotive market were down
approximately $9.7 million due to the general softness in the economy that has
restrained customer capital spending in the automotive market. The decreases in
sales to the automotive market were partially offset by the increase in sales to
the electronics market by our Material Processing segment as we sourced more
electronics projects to this segment's facilities. On a consolidated basis,
however, our sales to the electronics market decreased $36.5 million, or 25.8%,
from fiscal 2001.

         Precision Assembly segment net sales decreased $50.9 million, or 42.2%,
to $69.7 million for the fiscal year ended June 30, 2002 from fiscal 2001. Sales
to a significant electronics customer accounted for over 75% of the Precision
Assembly segment's sales in each of fiscal years 2002 and 2001. The decrease in
sales from fiscal year 2001 to fiscal year 2002 can be attributed to several
capital spending programs of this significant electronics customer being
recognized in fiscal 2001 and not being replaced by other orders from this
customer or other customers in fiscal 2002.

         Packaging Systems segment net sales decreased $11.4 million, or 21.7%,
to $41.1 million for the fiscal year ended June 30, 2002 from fiscal 2001. This
business segment primarily serves the pharmaceutical and nutritional markets.
The lower sales of our Packaging Systems segment in fiscal 2002 can be
attributed to our Montreal, Quebec "Kalish" business unit. We shut down our
Montreal, Quebec facility in the third quarter of fiscal 2002 following 18
months of attempting to rebuild and restructure its operations. The business
from this facility was transferred to another facility.

          Assembly & Test segment net sales decreased $44.9 million, or 27.3%,
to $119.3 million for the fiscal year ended June 30, 2002 from fiscal 2001. Our
Assembly & Test segment primarily serves the automotive market.
Automotive-related sales decreased due to the general softness in the economy
that has restrained customer capital spending in the automotive market.

         Gross profit decreased $8.8 million, or 11.9%, to $65.3 million for the
twelve months ended June 30, 2002 from $74.1 million for the twelve months ended
June 24, 2001. Gross profit in fiscal 2001 reflected $13.5 million of charges
taken in the fourth quarter of fiscal 2001 primarily related to provisions for
excess and obsolete inventory, other inventory market value write-downs and
certain fixed asset write-downs. See Note 13 to the audited consolidated
financial statements included herein for a discussion of these charges. Gross
profit in fiscal 2002 reflected decreased warranty expense of $1.0 million from
fiscal 2001 due to greater amounts of warranty activity during fiscal 2001
related to specific problematic

                                       11


projects. The decrease in our gross profits reflects the effect of the $184.8
million decrease in net sales. Our gross margin increased to 20.0% in fiscal
2002 from 14.5% in fiscal 2001. The increase in our gross margin reflects
improved project performance in the electronics market gained from manufacturing
efficiencies in the production of duplicate systems and our restructuring in
fiscal 2001, which reduced headcount and overhead costs.

         Selling, general and administrative (SG&A) expenses were $55.6 million
for the fiscal year ended June 30, 2002, a decrease of $34.9 million from the
$90.5 million for year ended June 24, 2001. The $34.9 million decrease in SG&A
expenses was primarily a result of the following items:

            -           $10.8 million decrease resulting from the $8.3 million
                        charge in fiscal 2001 for asset write-downs primarily
                        related to doubtful accounts of which we recovered $2.5
                        million in fiscal 2002;

            -           $5.4 million decrease in amortization as a result of the
                        discontinuance of goodwill amortization in fiscal 2002
                        due to our implementation of SFAS No. 142 as of June 25,
                        2001, which replaces the requirement to amortize
                        intangible assets with indefinite lives with a
                        requirement for an annual impairment test;

            -           $4.3 million decrease in SG&A expenses resulting from
                        the sale of Vanguard Technical Solutions in the third
                        quarter of fiscal 2001, Scheu & Kniss and Detroit Tool
                        Metal Products in the first quarter of fiscal 2002 and
                        Hansford Parts and Products in the second quarter of
                        fiscal 2002;

            -           $3.8 million decrease in SG&A expenses in fiscal 2002
                        resulting from savings in salary and compensation
                        expenses as a result of a decrease in headcount from our
                        2001 restructuring;

            -           $3.5 million in non-recurring legal, consulting and
                        other professional expenses and severance-related
                        expenses incurred in fiscal 2001 in connection with the
                        investigations into our accounting restatements in
                        fiscal 2000;

            -           $3.4 million decrease in SG&A expenses in fiscal 2002
                        relating to our Rochester, New York and Montreal, Quebec
                        manufacturing facilities; and

            -           $1.3 million reversal of post-retirement benefit
                        accruals due to cancellation of post-retirement plans in
                        fiscal 2002.


         We expect SG&A expenses to continue to decrease in fiscal 2003 due to
the actions we took in fiscal 2002 in connection with our corporate
restructuring described below. We expect this decrease, however, to be partially
offset by an increase in research and development costs and increased legal and
other professional expenses in connection with the investigations into the
accounting adjustments at AMI and compliance with new corporate governance
rules.

         During fiscal 2002, we announced several actions in connection with our
corporate restructuring plan as outlined below. These actions resulted in an
aggregate of $10.3 million of restructuring charges in fiscal 2002.

            -           Closure of our Rochester, New York facility, including
                        termination of employees, in the fourth quarter of 2002
                        and the transfer of the customer base of this facility
                        primarily to our Dayton, Ohio (Assembly and Test
                        segment) and Buffalo Grove, Illinois (Precision Assembly
                        segment) facilities. The closure was announced January
                        24, 2002. The restructuring costs,

                                       12

                        which totaled $3.6 million, were recorded in the third
                        quarter of fiscal 2002 and included estimated severance
                        costs of $1.3 million for the termination of up to 114
                        employees. As of June 30, 2002, four employees remained
                        for final administrative duties, all of whom were
                        discharged by the end of the first quarter of fiscal
                        2003. The remaining restructuring costs include $1.1
                        million for future facility lease and related costs,
                        $1.1 million for asset write-offs and $0.1 million for
                        office equipment lease terminations and miscellaneous
                        other charges. The asset write-offs include the
                        remaining value of leasehold improvements, the computer
                        system and show machines.

            -           Closure of our Montreal, Quebec (Packaging Systems
                        segment) facility, including termination of employees in
                        August 2003, and the transfer of its customer base and
                        assets to our operations in Leominster, Massachusetts.
                        The closure of this facility was announced March 22,
                        2002. The restructuring costs of $2.3 million were
                        recorded in the third quarter of fiscal 2002 and
                        included estimated severance costs of $1.0 million for
                        the termination of approximately 83 employees, partially
                        offset by a reversal of $0.5 million associated with
                        severance accrual recorded in fiscal 2001. 75 employees
                        remained at June 30, 2002, 70 of which were terminated
                        by the end of the first quarter of fiscal 2003. The
                        remaining restructuring costs include $0.6 million for
                        future facility lease and related costs, $1.1 million
                        for asset write-offs and $0.04 million of other costs.
                        The asset write-offs primarily include the remaining
                        value of leasehold improvements and the computer system.

            -           Transfer of our manufacturing operations in Bristol,
                        Pennsylvania to Hyannis, Massachusetts as part of our
                        Converting Technologies division of the Material
                        Processing segment. The closure of this operation was
                        announced March 22, 2002 and completed in September
                        2002. The restructuring costs of $0.9 million were
                        recorded in the third quarter of fiscal 2002 and
                        included severance costs of $0.3 million for the
                        termination of 15 employees. Up to 10 employees are
                        expected to remain in Bristol for sales and engineering
                        support. As of June 30, 2002, there had been no
                        terminations. By the end of the first quarter of fiscal
                        2003, 12 employees were terminated. The remaining
                        restructuring costs include $0.4 million of asset
                        write-offs, $0.2 million for future facility lease and
                        related costs and $0.3 million of other costs. The asset
                        write-offs include the remaining value of leasehold
                        improvements.

            -           Transfer of our Assembly and Test-Europe fabrication
                        operations from Gawcott, United Kingdom to our
                        Buckingham, England plant in the fourth quarter of
                        fiscal 2002. The restructuring costs of $1.2 million
                        were recorded in the third quarter of fiscal 2002 and
                        included estimated severance costs of $0.9 million for
                        the termination of 43 employees, all of whom were
                        terminated by June 30, 2002. The restructuring costs
                        include $0.3 million for future lease payments and $.03
                        of other costs.

            -           We recognized additional restructuring charges of $2.3
                        million in fiscal 2002 primarily related to severance
                        costs associated with management changes and workforce
                        reductions at several divisions, as well as future lease
                        payments resulting from the consolidation of two
                        Packaging Systems segment divisions. The restructuring
                        charge included estimated severance costs of $1.7
                        million for the termination of 125 employees, $0.3
                        million for future lease payments and $0.2 million of
                        asset write-offs. All of these employees were terminated
                        by June 30, 2002.

         In the fourth quarter of fiscal 2002, we entered into a sale/leaseback
agreement for our Hyannis, Massachusetts facility (Material Processing segment)
and recorded a net loss on disposal of assets of $1.1 million in connection with
that transaction. We entered into the sale/leaseback transaction in order to
retire the $5.0 million of variable rate Industrial Revenue Bonds, which were
backed by a letter of credit


                                       13

drawn on Fleet National Bank ("Fleet"), that we issued in 1998 to fund the
expansion of this facility. Fleet, under the terms of the letter of credit
reimbursement agreement, required us to post 110% cash collateral to support the
letter of credit no later than August 1, 2002. The proceeds of the
sale/leaseback transaction were used to repay the Industrial Revenue Bonds on
August 1, 2002, thereby eliminating the need to post the cash collateral. We
also avoided a 7% fee charged by Fleet for the letter of credit and maintained
the liquidity under our senior credit revolving line. See "Liquidity and Capital
Resources - Industrial Revenue Bonds." The effect of the sale/leaseback was the
removal of the facility, which had a carrying value of $6.5 million at June 30,
2002 from our accounting records and the recording of cash proceeds of
approximately $5.4 million. We will have lease expense, on a go-forward basis,
of approximately $0.8 million annually.

         Operating loss decreased $62.3 million to $1.8 million for the twelve
months ended June 30, 2002 from $64.1 million for the twelve months ended June
24, 2001. Operating income in fiscal 2001 reflects various charges taken
primarily in the fourth quarter of fiscal 2001 related to goodwill impairment
($38.2 million), losses on the disposal of assets ($8.5 million), restructuring
charges ($3.7 million), provisions for bad debts ($8.2 million), provisions for
excess and obsolete and fair market value inventory reserves ($11.4 million),
provisions for warranty reserves ($2.8 million) and other asset write-downs. See
Note 3-Acquisitions and Dispositions, Note 10 - Goodwill and Intangible Assets,
Note 13 - Write-Down of Assets and Note 14 - Restructuring to the audited
consolidated financial statements included herein for a discussion of these
charges.

         The information in the following table is being provided to aid
(dollars in thousands) in the understanding of the comparability of our
operating results by segment (dollars in thousands):




                                                                 BAD DEBTS INVENTORIES
                          GOODWILL                   GAIN (LOSS) RESERVES  RESERVES
                         IMPAIRMENT  RESTRUCTURING  ON DISPOSAL  RELATED   RELATED     WARRANTY    OTHER ASSET
                          CHARGES      CHARGES       OF ASSETS   EXPENSES  EXPENSES    EXPENSES     WRITE-OFFS  TOTALS
                         ----------  -------------  -----------  --------  ---------  -----------  -----------  ------
                                                                                        
       FISCAL 2002
Material Processing          0          1,060       (1,128)       (1,364)       (64)       351            0     (1,145)
Precision Assembly           0            461            0           122          0        390            0        973
Packaging Systems            0          2,839            0           560      1,056          0            0      4,455
Assembly & Test              0          5,972            0          (608)        29      1,012            0      6,405
Corporate                    0              0            0             0          0          0            0          0
                         ----------  -------------  -----------  --------  ---------  -----------  -----------  ------
          Total              0         10,332       (1,128)       (1,290)     1,021      1,753            0     10,688
                         ==========  =============  ===========  ========  =========  ===========  ===========  ======

       FISCAL 2001
Material Processing     16,673              0            2         3,047      6,773      1,366          466     28,327
Precision Assembly      10,000            119            0         3,667        100      1,048            0     14,934
Packaging Systems        7,353          1,506          (48)        1,195      2,419        172          517     13,114
Assembly & Test          4,193              0            0           137      1,982        186          466      6,964


                                       14


                                                                                        
Divested businesses           0              0       (9,067)          150        117          0            0     (8,800)
Corporate                     0          2,069          640             0          0          0            0      2,709
                         ----------  -------------  -----------  --------  ---------  ----------  -----------    ------
          Total          38,219          3,694       (8,473)        8,196     11,391      2,772        1,450     57,249
                         ==========  =============  ===========  ========  =========  =========== ===========    ======


         The comparison of operating results by segment set forth below
discusses operating margins exclusive of the charges and expenses listed in the
table above. We believe that this comparison is useful to an understanding of
the operating performance of the respective segments. The operating margin
exclusive of these charges and expenses is not a measurement of financial
performance under generally accepted accounting principles and does not reflect
all expenses of doing business. Accordingly, the operating margins exclusive of
these charges and expenses should not be considered as having greater
significance than, or an alternative to, operating margin as an indicator of
performance. In addition, our calculation of operating margin exclusive of these
charges and expenses may not be comparable to similarly titled measures reported
by other companies.

         Material Processing segment operating income increased $30.3 million to
income of $8.7 million for the twelve months ended June 30, 2002 from a loss of
$21.6 million for the twelve months ended June 24, 2001. As shown in the table
above, certain charges and expenses decreased by $29.5 million in fiscal 2002
from fiscal 2001 which led to a corresponding increase in operating income.
Excluding these various items, operating margin for the Material Processing
segment was 7.9% in fiscal 2002 versus 5.3% in fiscal 2001. The increase in
operating margin was due to the finalization of several large projects with
improved profitability, including electronics and automotive tire systems.

         Precision Assembly segment operating income increased $15.2 million to
income of $3.8 million for the twelve months ended June 30, 2002 from a loss of
$11.4 million for the twelve months ended June 24, 2001. As shown in the table
above, certain charges and expenses decreased by $14.0 million in fiscal 2002
from fiscal 2001 which led to a corresponding increase in operating income.
Excluding these various items, operating margin for the Precision Assembly
segment was 6.8% in fiscal 2002 versus 2.9% in fiscal 2001. The increase in
operating margin was due to the improvement in project performance in the
electronics market gained from the manufacturing efficiencies in the production
of duplicate systems.

         Packaging Systems segment operating loss decreased $10.2 million to a
loss of $3.7 million for the twelve months ended June 30, 2002 from a loss of
$13.9 million for the twelve months ended June 24, 2001. As shown in the table
above, certain charges and expenses decreased by $8.7 million in fiscal 2002
from fiscal 2001 which led to a corresponding decrease in operating loss.
Excluding these various items, operating margin for the Packaging Systems
segment was 1.8% in fiscal 2002 versus (1.6%) in fiscal 2001. The increase in
operating margin was due primarily to the fiscal 2001 restructuring, which
reduced headcount and overhead costs.

         Assembly & Test segment operating income decreased $6.5 million to a
loss of $4.4 million for the twelve months ended June 30, 2002 from income of
$2.1 million for the twelve months ended June 24, 2001. The charges and expenses
shown in the table above were comparable in total for fiscal 2002 and 2001.
Excluding these various items, operating margin for the Assembly & Test segment
was 1.7% in fiscal 2002 versus 5.5% in fiscal 2001. The decrease in operating
margin was due to project performance on a few automotive related projects.

         Interest expense decreased $2.7 million, or 18.1%, to $12.2 million for
the fiscal year ended June 30, 2002 from the fiscal year ended June 24, 2001.
The decrease resulted from lower outstanding borrowings as a result of the
application of asset sale proceeds and additional debt paydowns. Dividends


                                       15

on our trust preferred securities were $4.8 million in fiscal 2002 compared to
$5.5 million in fiscal 2001 due to the financial recapitalization discussed in
"Liquidity and Capital Resources - Recapitalization," which effectively
eliminated the accrued dividend in the fourth quarter of fiscal 2002. We expect
interest on our senior debt and dividends on our trust preferred securities to
be approximately $8.8 million in fiscal 2003 as a result of the financial
recapitalization.

         The income tax benefit was $3.9 million, or an effective tax benefit
rate of 20.7%, for the fiscal year ended June 30, 2002, compared to an income
tax benefit of $14.1 million, or an effective tax benefit rate of 16.2%, for the
fiscal year ended June 24, 2001. The effective income tax benefit rate primarily
reflects valuation allowances and the utilization of net operating loss
carry-forwards.

         We recorded a gain on conversion of trust preferred securities of $16.6
million, net of tax of $8.8 million, in June 2002. The gain resulted from the
financial recapitalization pursuant to which the holders of our trust preferred
securities exchanged $35.0 million of outstanding trust preferred securities and
$15.1 million in accrued and unpaid distributions for 6,260,658 shares of our
common stock. The shares were valued for book and tax purposes based on the
market price of our common stock on the closing date of the financial
recapitalization.

Fiscal 2001 (Restated) Compared To Fiscal 2000 (Restated)

         Our consolidated net sales for the fiscal year ended June 24, 2001 were
$511.1 million, an increase of $46.8 million, or 10.1%, from $464.3 million for
the fiscal year ended June 25, 2000.

         Material Processing segment net sales decreased $16.2 million, or
11.3%, to $127.7 million for the fiscal year ended June 24, 2001 from the prior
fiscal year. Plastics-related equipment sales were down approximately $18.9
million from a combination of the decision to exit the extrusion business and
significantly lower sales of thermoforming equipment. Extrusion equipment sales
were approximately $11.4 million in fiscal 2000. Sales of thermoforming systems
decreased as a result of a market downturn in plastics-related products and
machinery.

         Precision Assembly segment net sales increased $42.5 million, or 54.4%,
to $120.6 million for the fiscal year ended June 24, 2001 from the prior fiscal
year. The increase in sales was primarily the result of several large capital
spending programs of a customer in our electronics market. Sales to our
electronics market accounted for approximately 79% of total Precision Assembly
segment sales in fiscal 2001.

         Packaging Systems segment net sales decreased $8.0 million, or 13.3%,
to $52.5 million for the fiscal year ended June 24, 2001 from the prior fiscal
year. In fiscal 2001, we discovered accounting errors at our Montreal, Quebec
("Kalish") facility. Following the discovery of these errors, we no longer
pursued certain businesses and began quoting projects at higher pricing, which
contributed to the decreased sales in fiscal 2001.

         Assembly & Test segment net sales increased $27.6 million, or 20.2%, to
$164.2 million for the fiscal year ended June 24, 2001 from fiscal 2000. The
increased sales were a result us sourcing some of our electronics work to two of
our Assembly & Test segment facilities. This contributed to an increase of $30.0
million in fiscal 2001 sales. Sales also increased in fiscal 2001 as a result of
a $35 million project booked with a diesel engine manufacturer for an assembly
and test and monorail material handling system. The increase sales were
partially offset by a decrease in the segment's core automotive-related sales
due to the general softness in the economy that has restrained customer capital
spending in the automotive market.

                                       16

         Gross profit decreased $14.8 million, or 16.6%, to $74.1 million for
the fiscal year ended June 24, 2001 from $88.9 million for the fiscal year ended
June 25, 2000. The gross margin decreased to 14.5% in fiscal 2001 from 19.1% in
fiscal 2000. The decrease reflects lower gross margins across all business
segments for the fiscal year. Gross profit in fiscal 2001 reflects $13.5 million
of charges taken in the fourth quarter primarily related to provisions for
excess and obsolete inventories, other inventory market value write-downs and
certain fixed asset write-downs. See Note 13 to the audited consolidated
financial statements included herein for a discussion of these charges. Gross
profit in fiscal 2001 reflected increased warranty expense of approximately $1.7
million from fiscal 2000 due to greater amounts of warranty activity during 2001
related to specific problematic projects.

         The lower margins primarily resulted from several large projects
primarily in our Precision Assembly and Assembly & Test segments initiated in
fiscal 2001. The lower margins on these projects were attributable to pricing
and to the ramp-up costs and initial inefficiencies associated with the first
few of multiple electronics systems being engineered and manufactured for an
electronics customer. We incurred substantial costs associated with the use of
contract labor in ramping up to meet the delivery needs of customers in fiscal
2001. The margins during fiscal 2001 reflected the capitalization of $2.4
million of certain engineering costs on the first of these multiple systems
being manufactured. The first system was shipped in the second quarter of 2001.
We amortized approximately $1.1 million in fiscal 2001 with the remaining amount
fully amortized by the end of January 2002.

         Gross margins also decreased as a result of the 29.2% decrease in sales
and the resulting increase in unfavorable manufacturing absorption. We
significantly restructured both our Sencorp (Material Processing segment) and
Kalish (Packaging Systems segment) operations in fiscal 2001, reducing headcount
and overhead costs. Headcount at Sencorp and Kalish was reduced approximately
30% and 45%, respectively.

         SG&A expenses were $90.5 million for the fiscal year ended June 24,
2001, an increase of $10.6 million from the $79.9 million for the fiscal year
ended June 25, 2000. The increase reflected $8.3 million in charges taken in the
fourth quarter of fiscal 2001 primarily related to increases in the allowance
for doubtful accounts and fixed asset write-offs. We also incurred approximately
$3.5 million in non-recurring legal, consulting and other professional expenses
and severance-related expenses during fiscal 2001 in connection with the
investigations into our accounting restatements in fiscal 2000. Excluding the
$11.8 million in unusual expenses, SG&A expenses in fiscal 2001 were
approximately 1.5% less than the prior year.

         In the fourth quarter of fiscal 2001, we recorded a goodwill impairment
charge of $38.2 million related to several businesses across our business
segments (See Note 10 to the audited consolidated financial statements included
herein). The write-down of goodwill was primarily a result of a continued
decline in the financial results of certain subsidiaries and management
assumptions regarding future performance based on the overall economic recession
and an evaluation of our organizational and operational structure. We calculated
the present value of expected cash flows to determine the fair value of the
subsidiaries using a discount rate of 12%, which represented the weighted cost
of capital. Included in the goodwill write-down was a full impairment charge of
$5.9 million related to our Stokes division. This charge was based on a sales
price outlined in a letter of intent to sell this subsidiary, which established
fair value of the division based on a current transaction. The net loss on the
disposal of Scheu & Kniss recorded in fiscal 2001 included a full impairment of
the related goodwill of $5.0 million.

         In the fourth quarter of fiscal 2001, we recorded a restructuring
charge of $3.7 million for severance costs associated with management changes
and workforce reductions, future lease costs on idle facilities and personnel
relocation costs resulting from the relocation of our corporate office and the

                                       17

closure of four Packaging Systems segment sales offices and non-cash asset
write-downs. In particular, our fiscal 2001 restructuring plan consisted of the
following actions:

            -           Closure of Canadian operation's sales offices, including
                        the termination of 64 employees. These offices were
                        closed in the fourth quarter of 2001. In addition, there
                        was a headcount reduction at the Montreal, Quebec
                        location. These people were notified of termination in
                        the fourth quarter of fiscal year 2001. Total severance
                        costs were $0.7 million and future lease costs on rented
                        office space for the sales offices was $0.3 million. As
                        mandated by Canadian law, a six-month waiting period is
                        required before termination after notice is given. After
                        notification, during the six-month period, a number of
                        employees left voluntarily and therefore received no
                        benefits. Accordingly, an amount of $0.5 million was
                        reversed to income in fiscal 2002.

            -           Consolidation of two of our United Kingdom operations,
                        which included the termination of 28 employees in the
                        first quarter of fiscal 2002 at a cost of $0.5 million.

            -           Relocation of our corporate offices from Springfield,
                        Missouri to Dayton, Ohio. Total moving costs incurred
                        were $0.9 million in the fourth quarter of 2001, which
                        included personnel relocation costs of $0.7 million and
                        other moving costs of $0.2 million. These moving costs
                        were recognized when incurred. In addition, we accrued
                        future lease costs on the idle office space in
                        Springfield of $0.6 million. Lastly, severance of $0.5
                        million was recorded for termination of 10 employees at
                        our Springfield office.

         During the third quarter of fiscal 2001, we sold our corporate airplane
and substantially all of the net assets of Vanguard Technical Solutions. Net
proceeds from the sales of these assets were approximately $2.0 million,
resulting in a pre-tax loss of $0.6 million. Subsequent to June 24, 2001, we
sold substantially all of the net assets of Detroit Tool Metal Products and
Scheu & Kniss. Net proceeds for the sales of these assets were approximately
$18.2 million, resulting in a pre-tax loss of approximately $7.8 million that
was recorded in fiscal 2001.

         Operating income decreased $57.8 million to a loss of $66.8 million for
the twelve months ended June 24, 2001 from income of $9.0 million for the twelve
months ended June 25, 2000. Operating income in fiscal 2001 reflects various
charges taken primarily in the fourth quarter of fiscal 2001 related to goodwill
impairment ($38.2 million), losses on the disposal of assets ($8.5 million),
restructuring charges ($3.7 million), provisions for bad debts ($8.2 million),
provisions for excess and obsolete and fair market value inventories reserves
($11.4 million), provisions for warranty reserves ($2.8 million) and other asset
write-downs. See Note 3-Acquisitions and Dispositions, Note 10 - Goodwill and
Intangible Assets, Note 13 - Write-Down of Assets and Note 14 - Restructuring to
the audited consolidated financial statements included herein for a discussion
of these charges.

         The information in the following table is being provided to aid in the
understanding of the comparability of our operating results by segment (dollars
in thousands):



                                                                 BAD DEBTS INVENTORIES
                          GOODWILL                   GAIN (LOSS) RESERVES  RESERVES
                         IMPAIRMENT  RESTRUCTURING  ON DISPOSAL  RELATED   RELATED     WARRANTY    OTHER ASSET
                          CHARGES      CHARGES       OF ASSETS   EXPENSES  EXPENSES    EXPENSES     WRITE-OFFS  TOTALS
                         ----------  -------------  -----------  --------  ---------  -----------  -----------  ------
                                                                                        
       FISCAL 2001
Material Processing          16,673              0           2     3,047      6,773        1,366           466   28,327
Precision Assembly           10,000            119           0     3,667        100        1,048             0   14,934
Packaging Systems             7,353          1,506         (48)    1,195      2,419          172           517   13,114
Assembly & Test               4,193              0           0       137      1,982          186           466    6,964
Divested businesses               0              0      (9,067)      150        117            0             0   (8,800)
Corporate                         0          2,069         640         0          0            0             0    2,709
                         ----------  ------------- -----------  --------   --------   ----------   -----------   ------
          Total              38,219          3,694      (8,473)    8,196     11,391        2,772         1,450   57,249
                         ==========  ============= ===========  ========   ========   ==========   ===========   ======

       FISCAL 2000
Material Processing               0              0           0        24        633          770                  1,427
Precision Assembly                0              0           0        15        130          438                    583
Packaging Systems                 0              0           0        30         13         (101)                   (58)
Assembly & Test                   0              0           0        28          0           (9)                    19
Divested businesses               0              0           0         0        232            0                    232
Corporate                         0              0           0         0          0            0                      0
                         ----------  ------------- -----------  --------   --------   ----------   -----------   ------
          Total                   0              0           0        97      1,008        1,098             0    2,203
                         ==========  ============= ===========  ========   ========   ==========   ===========   ======


         The comparison of operating results by segment set forth below
discusses operating margins exclusive of the charges and expenses listed in the
table above. We believe that this comparison is useful to an understanding of
the operating performance of the respective segments. The operating margin
exclusive of these charges and expenses is not a measurement of financial
performance under generally accepted accounting principles and does not reflect
all expenses of doing business. Accordingly, the operating margins exclusive of
these charges and expenses should not be considered as having greater
significance than, or an alternative to, operating margin as an indicator of
performance. In addition, our calculation of operating margin exclusive of these
charges and expenses may not be comparable to similarly titled measures reported
by other companies.

         Material Processing segment operating income decreased $33.0 million to
a loss of $21.6 million for the twelve months ended June 24, 2001 from income of
$11.4 million for the twelve months ended June 25, 2000. As shown in the table
above, certain charges and expenses increased by $26.9 million in fiscal 2001
from fiscal 2000 which led to the corresponding increase in operating loss.
Excluding these various items, operating margin for the Material Processing
segment was 5.3% in fiscal 2001 versus 8.9% in fiscal 2001. The decrease in
operating margin was primarily due to a decrease in sales and the resulting
increase in unfavorable manufacturing absorption at our Hyannis plastics
machinery unit.

         Precision Assembly segment operating income decreased $11.7 million to
a loss of $11.4 million for the twelve months ended June 24, 2001 from income of
$0.3 million for the twelve months ended June 25, 2000. As shown in the table
above, certain charges and expenses increased by $14.4 million in fiscal 2001
from fiscal 2000 which led to the corresponding increase in operating loss.

                                       18

Excluding these various items, operating margin for the Precision Assembly
segment was 2.9% in fiscal 2001 versus 1.1% in fiscal 2000. The increase in
operating margin primarily resulted from the operating expense leverage
resulting from the increase in sales and flat operating expenses.

         Packaging Systems segment operating loss increased $13.9 million to a
loss of $13.9 million for the twelve months ended June 24, 2001. As shown in the
table above, certain charges and expenses increased by $13.2 million in fiscal
2001 from fiscal 2000 which led to a corresponding increase in operating loss.
Excluding these various items, operating margin for the Packaging Systems
segment was (1.6%) in fiscal 2001 versus (0.2%) in fiscal 2000. The lower
operating margin resulted from an increase in selling, general and
administrative expenses coupled with decreasing sales.

         Assembly & Test segment operating income decreased $1.7 million to $2.1
million for the twelve months ended June 30, 2002 from $3.8 million for the
twelve months ended June 24, 2001. As shown in the table above, certain charges
and expenses increased by $6.9 million in fiscal 2001 from fiscal 2000 which led
to a corresponding decrease in operating income. Excluding these various items,
operating margin for the Assembly & Test segment increased to 5.5% in fiscal
2001 from 2.8% in fiscal 2000. The increase in operating margin primarily
resulted from the operating expense leverage resulting from the increase in
sales and flat operating expenses.

         Interest expense increased $4.6 million, or 44.5%, to $14.9 million for
the fiscal year ended June 24, 2001. The substantial increase pertains to both
the increase in our interest rate on borrowings pursuant to the senior credit
facility and the increase in average borrowings outstanding. Borrowings
increased to fund working capital requirements. Dividends on our convertible
trust preferred securities were $5.5 million and $5.1 million for the years
ended June 24, 2001 and June 25, 2000, respectively. As of June 24, 2001, the
dividends on the trust preferred securities were being deferred and accrued in
conjunction with the September 1999 amendment to the senior credit facility.

         The income tax benefit was $14.1 million, or an effective tax benefit
rate of 16.2%, for the fiscal year ended June 24, 2001 compared to an income tax
benefit of $1.0 million, or an effective tax benefit rate of 15.3%, for the
fiscal year ended June 25, 2000. The effective income tax benefit rate reflects
permanent differences, primarily non-deductible goodwill amortization related to
certain acquisitions. A substantial part of the goodwill impairment charges in
fiscal 2001 were non-deductible. We also recorded a $7.8 million deferred tax
assets valuation allowance in fiscal 2001 primarily related to Canadian net tax
loss carryforwards.

Liquidity and Capital Resources

         Cash Flow Activity

         Net cash flow generated by operations was $55.4 million in fiscal 2002,
compared with net cash used by operating activities of $8.6 million in fiscal
2001 and $14.3 million in fiscal 2000. The increase in cash flow in fiscal 2002
was primarily attributable to a reduction in working capital of $52.2 million.
The primary cause of the net cash used by operations in fiscal 2001 and fiscal
2000 was to fund increases in working capital.

         The decrease in working capital of $52.2 million in fiscal 2002 from
fiscal 2001 can be primarily attributed to the reduction in net sales of $184.8
million, or 36.2%, from fiscal 2001. Note 12 to the audited consolidated
financial statements included herein provides a breakdown of the components of
costs and estimated earnings in excess of amounts billed on uncompleted
contracts (CIE) and billings in excess of costs and estimated earnings that
contributed to the decrease in working capital. As shown in Note 12, costs
incurred on uncompleted contracts decreased $108.3 million from June 24, 2001 to
June 30, 2002 reflecting our much lower level of project activity at June 30,
2002. Also contributing to the decrease of working capital are working capital
management programs that we put into place during fiscal 2002 to ensure that
project cash flow could be financed with our capital resources. The reductions
in the various components of working capital were a result of better management
of payment terms with customers and suppliers, a shift of project mix towards
projects with better payment terms and a focus on reduction of inventories
carried.

                                       19

         The net decrease in working capital in fiscal 2001 from fiscal 2000 was
$8.4 million. The decrease in working capital was a result of reductions in
accounts receivable and inventories offset by a substantial increase in CIE
within our Assembly & Test segment relating to a very large diesel engine
assembly system project. The reductions in accounts receivable and inventories
were primarily due to the non-cash charges taken in the fourth quarter of fiscal
year 2001 of $8.3 million to accounts receivable and $12.0 million to
inventories.

         Our working capital balances can fluctuate significantly between
periods as a result of the significant costs incurred on individual contracts,
the relatively large amounts invoiced and collected for a number of large
contracts, and the amounts and timing of customer advances or progress payments
associated with certain contracts.

         Cash flow provided by investing activities in fiscal 2002 generated
$21.5 million. Capital expenditures in fiscal 2002 were $2.9 million, offset by
proceeds of $18.8 million from the disposal of Detroit Tool Metal Products,
Scheu & Kniss and Hansford Parts and Products, the sale/leaseback of our
Hyannis, Massachusetts manufacturing facility for $5.5 million and the sale of
miscellaneous pieces of property, plant and equipment. Net cash used by
investing activities of $1.1 million in fiscal 2001 were for capital
expenditures of $3.2 million offset partially by $2.0 million from the sale of
our corporate airplane and the sale of substantially all of the assets of
Vanguard Technical Solutions. Net cash used in investing activities of $9.5
million in fiscal 2000 was for capital expenditures of $6.7 million, the
acquisition of the net assets of C. E. King in July 1999 for $2.1 million and
the acquisition of intellectual property for approximately $0.6 million. These
expenditures were financed by borrowings under our revolving credit facility. We
anticipate capital expenditures in fiscal 2003 to be between $4.0 and $6.0
million.

         During fiscal 2002, we repaid $79.7 million in borrowings from the cash
generated from operations, assets sales and the Private Placement discussed
below. We believe that cash flows from operations, together with available
borrowings under our credit facility, will be sufficient to meet our working
capital, capital expenditures and debt service needs up to July 2, 2004, the
maturity date of our senior credit facility. We will need to refinance or extend
our senior credit facility in order to satisfy our liquidity needs after July 2,
2004.

         Senior Credit Facility and Trust Preferred Securities

         We use our borrowings under our senior credit facility to fund working
capital requirements, capital expenditures and finance charges. Borrowings under
our senior credit facility are secured by substantially all of our domestic
assets. As of June 30, 2002, our senior credit facility consisted of a $70.0
million revolving credit facility and a $6.4 million term credit facility. Of
this amount, $53.6 million was outstanding (including $2.3 million in
outstanding letters of credit) and total borrowing availability was $22.8
million.

         At June 30, 2002, interest rates on outstanding indebtedness under the
revolving credit facility ranged from 7.94% to 8.25%. Through December 31, 2001,
borrowings were based on Prime Rate plus 3% for domestic borrowings or the
Eurodollar rate plus 6% on foreign currency borrowings. After December 31, 2001
and through June 20, 2002, the Prime Rate increment increased to 3.5% and the
Eurodollar rate increment increased to 6.5%. Subsequent to June 20, 2002,
pursuant to the amended credit facility, the interest rates are as stated below
under "Recapitalization - Bank Amendment." The amended facility requires
commitment fees of 0.50% per annum payable quarterly on any unused portion of
the revolving credit facility, an annual agency fee of $150,000, a 1% amendment
fee paid June 20, 2002, and a 1% annual facility fee. The annual facility fee
will be forgiven if the debt is paid in full and the credit facility is
cancelled before the annual due dates.

                                       20

         As a result of our financial performance in fiscal 2002, we were in
default of certain financial covenants, including the minimum trailing
twelve-month earnings before interest, taxes, depreciation, amortization and
non-recurring items ("EBITDA") and maximum funded debt to EBITDA financial
covenants under the facility. As of June 20, 2002, we entered into an amendment
to the senior credit facility that, among other things, included a permanent
waiver of these defaults and extended the facility's maturity date to July 2,
2004. See "Recapitalization - Bank Amendment" below. We also exceeded our
capital expenditure limitation under the facility for the fourth quarter of
fiscal 2002. We obtained a waiver from our lenders for our failure to comply
with this provision. In addition, as a result of delays on several customer
projects, we have breached the monthly EBITDA covenants under the facility
during the second quarter of fiscal 2003. We have obtained a temporary waiver
through January 15, 2003 for these breaches and are attempting to obtain a
permanent waiver from our lenders for them. In addition, we are negotiating with
our lenders to reset the monthly and quarterly EBITDA covenants to help us avoid
breaching them again in the future. As part of the temporary waiver of the
current defaults, our lenders have placed certain restrictions on the amount of
funds we can access under the facility.

         On June 12, 1997, we completed a private placement to several
institutional investors of $70.0 million of 7.16% convertible preferred
securities ("TIDES"). The TIDES offering was made by our wholly-owned subsidiary
trust, DT Capital Trust (the "Trust"). The TIDES represent undivided beneficial
ownership interests in the Trust, the sole assets of which are the related
aggregate principal amount of junior subordinated debentures issued by us that
the Trust acquired with the proceeds of the TIDES offering. As originally
structured, the TIDES were convertible at the option of the holders at any time
into shares of our common stock at a conversion price of $38.75 per share.
Furthermore, the TIDES holders were entitled to receive cash distributions at an
annual rate of 7.16%, payable quarterly in arrears on the last day of each
calendar quarter. In connection with the September 1999 amendment to our senior
credit facility, we elected to defer distributions on the TIDES for up to five
years. As of March 24, 2002, the date through which quarterly distributions on
the TIDES were deferred, we had deferred $15.1 million of quarterly
distributions on the TIDES.

         In connection with our financial recapitalization transaction that we
completed on June 20, 2002 we restructured our agreement with the TIDES holders
and, among other things, exchanged half of the outstanding TIDES, plus the
deferred quarterly distributions on the TIDES, for 6,260,658 shares of our
common stock. See "Recapitalization - TIDES Exchange" below. Therefore, there
was $35.0 million of TIDES issued and outstanding as of June 30, 2002. We have
guaranteed the payment of distributions and payments on liquidation of the Trust
or the redemption of the TIDES. Through this guarantee, our junior subordinated
debentures, the debentures' indenture and the Trust's declaration of trust,
taken together, we have fully, irrevocably and unconditionally guaranteed all of
the Trust's obligations under the TIDES. Thus, while the TIDES are not included
in our liabilities for financial reporting purposes and instead appear on our
consolidated balance sheet between liabilities and stockholders' equity, they
represent obligations of DTI.

         Recapitalization

         On June 20, 2002, we consummated a major financial recapitalization
transaction comprised of an amendment to our senior credit facility (the "Bank
Amendment"), a restructuring of our TIDES securities (the "TIDES Exchange") and
the sale of 7.0 million shares of our common stock for $3.20 per share in a
private placement (the "Private Placement"). Each component of our financial
recapitalization is described below.

                                       21

         Bank Amendment

         Pursuant to the Bank Amendment:

            -           our lenders permanently waived financial covenant
                        defaults resulting from our financial performance in
                        fiscal 2002;

            -           the maturity date of our senior credit facility was
                        extended from July 2, 2002 to July 2, 2004;

            -           the total commitment under the facility was reduced to
                        $76.4 million, comprised of a $70.0 million revolver and
                        a $6.4 million term loan;

            -           a monthly asset coverage test (65% of eligible accounts
                        and 25% of eligible inventory) was established for all
                        revolver advances in excess of $53.0 million; and

            -           the interest rate was reset at the Eurodollar Rate plus
                        4% or the Prime Rate plus 3.5% for all revolver advances
                        up to $53.0 million and the Prime Rate plus 4% for all
                        revolver advances in excess of $53.0 million.

The Bank Amendment requires us to make pro rata reductions of the revolving loan
commitment and term loan (1) of $1.5 million per quarter commencing on September
30, 2002, (2) as a result of excess cash flow (as defined in the credit facility
agreement) for the fiscal year ending June 29, 2003, and (3) as a result of
proceeds from equity issuances other than in connection with employee stock
option exercises. The Bank Amendment also reset the financial covenants under
the senior credit facility, including maintenance of minimum levels of EBITDA
and quarterly net worth and maximum annual capital expenditures.

         TIDES Exchange

         As part of our financial recapitalization, we consummated the TIDES
Exchange, whereby:

            -           the TIDES holders exchanged $35.0 million of outstanding
                        TIDES and $15.1 million of accrued and unpaid
                        distributions thereon into 6,260,658 shares of common
                        stock at a price of $8.00 per share;

            -           the maturity date of the remaining $35.0 million of
                        TIDES was shortened from May 31, 2012 to May 31, 2008;

            -           the conversion price of the remaining TIDES was reduced
                        from $38.75 per share to $14.00 per share;

            -           the TIDES holders agreed to a "distribution holiday"
                        pursuant to which distributions on the remaining TIDES
                        will not accrue from April 1, 2002 through July 2, 2004;
                        and

            -           provided that we make the first distribution payment
                        following the "distribution holiday," we will have the
                        right from time to time to defer distributions on the
                        TIDES through their maturity in 2008.

                                       22

         We have the filed a registration statement on Form S-3 with the
Commission to register the resale of the shares of common stock issued upon the
exchange, and issuable upon our future conversion, of the trust preferred
securities. We also granted the holders of the trust preferred securities as a
group the right to appoint one representative to attend and observe meetings of
our board of directors. This right will expire upon the conversion of all of the
remaining trust preferred securities into shares of common stock. The holders of
the trust preferred securities have agreed to not sell, transfer or otherwise
dispose of our common stock for a period of 180 days following June 20, 2002.

         Private Placement

         As part of the financial recapitalization, we consummated a private
placement to several stockholders of 7.0 million shares of our common stock at
$3.20 per share. We used the proceeds of the offering to repay indebtedness of
approximately $18.5 million under the senior credit facility and to pay
transaction expenses of approximately $3.9 million. The registration statement
on Form S-3 that we have filed with the Commission will also register the resale
of these shares of common stock.

         Pursuant to the share purchase agreement for the Private Placement, we
amended our Amended and Restated By-laws and our stock incentive plans to
provide that, unless approved by the holders of a majority of the shares of our
outstanding common stock, we will not:

            -           grant stock options that have an exercise price less
                        than the underlying stock's fair market value on the
                        grant date;

            -           reprice any outstanding stock options, including through
                        the cancellation options and grant of replacement
                        options with a lower exercise price or accelerated
                        vesting schedule or restricted stock;

            -           sell or issue any security convertible into, or
                        exercisable or exchangeable for, shares of common stock
                        having a conversion, exercise or exchange price per
                        share that is subject to downward adjustment based on
                        the market price of the common stock at the time of
                        conversion, exercise or exchange; or

            -           in general, enter into any equity line or agreement to
                        sell common stock or any security convertible into, or
                        exercisable or exchangeable for, shares of common stock
                        at a purchase, conversion, exercise or exchange price
                        per share that is fixed after the execution date of the
                        agreement.

         These restrictions may make it more difficult for us to raise capital
in the equity or debt markets in the future should we need to do so.

         Industrial Revenue Bonds

         On July 27, 1998, our wholly-owned subsidiary, Sencorp Systems, Inc.
participated in the issuance of $7.0 million of Massachusetts Industrial Finance
Agency Multi-Mode Industrial Development Revenue Bonds 1998 Series A (Bonds) to
fund the expansion of our facility in Hyannis, Massachusetts. The Bonds were
scheduled to mature July 1, 2023 and bore interest at a floating rate (4.7% as
of June 30, 2002) determined weekly by Quick and Reilly, the bond remarketing
agent. We were not in compliance with certain financial covenants in one of the
bond documents as of March 24, 2002. In May 2002, we completed an amendment to
the relevant bond document, providing, among other things, for the permanent
waiver of the covenant defaults as of March 24, 2002 and requiring us to either
replace, or

                                       23

deposit cash collateral equal to 110% of the face amount of, the letter of
credit securing the Bonds on or prior to August 1, 2002.

         On June 25, 2002, we consummated a sale/leaseback transaction of the
Hyannis facility, and informed the bond trustee of our intention to use the net
proceeds thereof to prepay the $5 million outstanding balance of the Bonds on
August 1, 2002. Accordingly, the bonds are classified as a current liability as
of June 30, 2002. The Bonds were prepaid in full and retired on August 1, 2002.

         During fiscal 2002, we repaid $76.2 million in borrowings from the cash
generated from operations, assets sales and the Private Placement.

Summary Disclosure About Contractual Obligations

         The following table reflects a summary of our contractual cash
obligations as of June 30, 2002:



                                                                             Fiscal Year
                                           -------------------------------------------------------------------------------
                                           2003        2004         2005         2006         2007     Thereafter    Total
                                           ----        ----         ----         ----         ----     ----------    -----
                                                                                              
                                                                           (in thousands)

     Long-term debt:
        Senior credit facility           $  6,000      $4,500     $40,787           --          --          --     $51,287
        Industrial Development Revenue
             Bonds(1)                       5,000          --          --           --          --          --       5,000
        Trust preferred securities             --          --          --           --          --     $35,000      35,000
        Capital lease obligations             234          --          --           --          --                     234
        Operating leases                    6,726       4,255      $2,720       $2,552       2,446       9,378      28,077
      Other long-term obligations:
        Deferred compensation
        arrangements                          136         136         136          136         136         484       1,164
        Pension obligations                    --          --          --           --          --                     668(2)
        Director's deferred                    --          --          --           --          --                     765(2)
        compensation
        Executive non-qualified
        retirement plan                        --          --          --           --          --          --         438(2)
        Severance arrangements              1,515          --          --           --          --                   1,515
                                          -------      ------     -------       ------      ------     -------     --------
                    Total:                $19,611      $8,891     $43,643       $2,688      $2,582     $44,862     $124,148
                                          =======      ======     =======       ======      ======     =======     ========


--------
(1)         We entered into a sale/leaseback of our Hyannis Massachusetts
            facility in June 2002 and notified the Bond holders of our intent to
            prepay the outstanding balance on August 1, 2002. The Bonds were
            prepaid in full and retired on August 1, 2002.

(2)         Amount pertains to contractual cash obligations for which there is
            no predetermined date of payment.

Backlog

         Our backlog is based upon customer purchase orders we believe are firm.
As of June 30, 2002, we had $142.8 million of orders in backlog, which compares
to a backlog of approximately $217.6 million as of June 24, 2001. Backlog by
segment as of June 30, 2002 and June 24, 2001 was as follows:



                                                      June 30, 2002      June 24, 2001
                                                      -------------      -------------
                                                                   
         Material Processing                           $  54.7            $  57.2


                                       24



                                                      June 30, 2002      June 24, 2001
                                                      -------------      -------------
                                                                   
         Precision Assembly                               23.9               38.1
         Packaging Systems                                14.9               17.3
         Assembly & Test                                  49.3               95.9
         Divested businesses                                --                9.1
                                                       -------            -------
                                                       $ 142.8            $ 217.6
                                                       =======            =======


         The decrease in backlog for the Precision Assembly and Assembly & Test
segments reflects the high backlog of orders of automation systems at June 24,
2001 for a key customer in the electronics market. The decrease in backlog for
the Assembly & Test segment from June 24, 2001 to June 30, 2002 also reflects
the revenue recognition of approximately $10 million in fiscal 2002 on a $35
million diesel engine assembly, test and material handling system. The remaining
backlog related to this project at June 30, 2002 was $8.1 million. We have not
been able to replace the foregoing work because the soft economy has adversely
affected capital spending in most of our other markets. The lower backlog also
reflects some trends in the industry, including shorter lead times and the
placement of smaller customer orders.

         The level of backlog at any particular time is not necessarily
indicative of our future operating performance for any particular reporting
period because we may not be able to recognize as sales the orders in our
backlog when expected or at all due to various contingencies, many of which are
beyond our control. For example, many purchase orders are subject to
cancellation by the customer upon notification. Certain orders are also subject
to delays in completion and shipment at the request of the customer. However,
our contracts normally provide for cancellation and/or delay charges that
require the customer to reimburse us for costs actually incurred and a portion
of the quoted profit margin on the project. We believe most of the orders in our
backlog as of June 30, 2002 will be recognized as sales during fiscal 2003.

Foreign Operations

         Our primary foreign operations are conducted through subsidiaries in
the United Kingdom and Germany. Our Canadian subsidiary was closed in August
2002. The functional currencies of these subsidiaries are the currencies native
to the specific country in which the subsidiary is located. Foreign operations
accounted for approximately $57.9 million, $72.4 million and $85.8 million of
our net sales in fiscal 2002, 2001 and 2000, respectively. Loss from operations
for our foreign operations were $6.0 million, $14.2 million and $2.8 million in
fiscal 2002, 2001 and 2000, respectively.

Customers

         The majority of our sales are attributable to repeat customers, some of
which have been our customers (including acquired businesses) for over twenty
years. We believe this repeat business is indicative of our engineering
capabilities, the quality of our products and overall customer satisfaction. We
have historically generated a substantial portion of our net sales from a
relatively small number of customers. For example, Hewlett-Packard Company
accounted for approximately 31% and 28% of our consolidated net sales during
fiscal 2002 and 2001, respectively. Hewlett-Packard Company also accounted for
approximately 30%, 77% and 15% of our Material Processing, Precision Assembly
and Assembly & Test segments' net sales in fiscal 2002, respectively, and 11%,
79% and 20% of net sales for these segments in fiscal 2001, respectively. In
addition, in fiscal 2002 DaimlerChrysler Corporation and Detroit Diesel
Corporation accounted for approximately 15% and 10% of our Assembly & Test
segment's net sales, respectively, and Corning, Inc. accounted for approximately
10% of our Material Processing segment's net sales. In fiscal 2001, Goodyear
Tire & Rubber Company and DaimlerChrysler Corporation accounted for
approximately 30% and 15% of our Material Processing and Assembly & Test
segments'

                                       25

net sales, respectively. No other customer accounted for 10% or more of our
consolidated net sales or of any of our operating segment's net sales during
fiscal 2002.

         We do not expect to recognize a similar amount of revenues on several
projects for these significant customers in fiscal 2003 because those projects
were substantially completed prior to the end of fiscal 2002. To the extent we
are not able to replace these projects with purchase orders from these or other
customers, including, without limitation, as a result of continued softness in
the economy, our net sales in fiscal 2003 could be materially adversely
affected.

New Accounting Pronouncements

         Asset Retirement Obligations

         In June 2001, the Financial Accounting Standards Board (FASB) approved
Statement of Financial Accounting Standards No. 143, "Accounting for Asset
Retirement Obligations" (SFAS 143). SFAS 143 addresses financial accounting and
reporting for obligations associated with the retirement of tangible long-lived
assets and the associated asset retirement costs. This Statement applies to
legal obligations associated with the retirement of long-lived assets that
result from the acquisition, construction, development and/or the normal
operation of a long-lived asset. This Statement is effective for us in fiscal
2003. We do not expect this Statement to have a material impact on our financial
position or results of operation.

         Impairment or Disposal of Long-Lived Assets

         In August 2001, the FASB issued Statement of Financial Account
Standards No. 144, "Accounting for the Impairment or Disposal of Long-Lived
Assets" (SFAS 144). SFAS 144 addresses financial accounting and reporting for
the impairment or disposal of long-lived assets and supercedes FASB Statement
No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to Be Disposed Of," and the accounting and reporting provisions of APB
Opinion No. 30, "Reporting the Results of Operations - Reporting the Effects of
Disposal of a Segment of a Business, and Extraordinary, Unusual and Infrequently
Occurring Events and Transactions." The objective of SFAS 144 is to establish
one accounting model for long-lived assets to be disposed of by sale. The
provisions of this Statement are effective for us in fiscal 2003. We do not
expect this Statement to have a material impact on our financial position or
results of operations.

         Rescission of Prior Statements

         In April 2002, the FASB issued Statement of Financial Accounting
Standards No. 145, "Rescission of FASB Statement No. 4, 44, and 64, Amendment of
FASB Statement No. 13, and Technical Corrections as of April 2002" (SFAS 145).
SFAS 145 rescinds FASB Statement No. 4, "Reporting Gains and Losses from
Extinguishment of Debt," and an amendment of that Statement, FASB Statement No.
64, "Extinguishments of Debt Made to Satisfy Sinking-Fund Requirements." This
Statement also rescinds FASB Statement No. 44, "Accounting for Intangible Assets
for Motor Carriers." This Statement amends FASB Statement No. 13, "Accounting
for Leases," to eliminate an inconsistency between the required accounting for
sale-leaseback transactions and the required accounting for certain lease
modifications that have economic effects that are similar to sale-leaseback
transactions. The provisions of this Statement are effective for us in fiscal
2003. We do not expect this Statement to have a material impact on our financial
position or result of operations. Certain extraordinary losses related to the
extinguishment and refinancing of debt during fiscal 1998 have been recast to be
included in the determination of net income in such years.

                                       26

         Costs Associated with Exit or Disposal Activities

         In July 2002, the FASB issued Statement of Financial Accounting
Standards No. 146, "Accounting for Costs Associated with Exit or Disposal
Activities" (SFAS 146). SFAS 146 addresses financial accounting and reporting
costs associated with exit or disposal activities and nullifies Emerging Issues
Task Force (EITF) Issue No. 94-3, "Liability Recognition for Certain Employee
Termination Benefits and Other Costs to Exit an Activity (including Certain
Costs Incurred in a Restructuring)." The principal difference between this
Statement and Issue 94-3 relates to its requirements for recognition of a
liability for a cost associated with an exit or disposal activity. This
Statement requires that a liability for a cost associated with an exit or
disposal activity be recognized when the liability is incurred. Under Issue
94-3, a liability for an exit cost as defined in Issue 94-3 was recognized at
the date of an entity's commitment to an exit plan. A fundamental conclusion
reached by the Board in this Statement is that an entity's commitment to a plan,
by itself, does not create a present obligation to others that meets the
definition of a liability. Therefore, this Statement eliminates the definition
and requirements for recognition of exit costs in Issue 94-3. The provisions of
this Statement are effective for exit or disposal activities that are initiated
after December 31, 2002, at which date we will adopt such provisions.

                                       27


                              DT INDUSTRIES, INC.
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



                                                              PAGE
                                                              ----
                                                           
Report of PricewaterhouseCoopers LLP, independent public
  accountants...............................................    4
Consolidated Balance Sheets as of June 30, 2002 and June 24,
  2001 (As Restated)........................................    5
Consolidated Statement of Operations for the Fiscal Years
  Ended June 30, 2002, June 24, 2001 (As Restated) and June
  25, 2000 (As Restated)....................................    6
Consolidated Statement of Changes in Stockholders' Equity
  for the Fiscal Years Ended June 30, 2002, June 24, 2001
  (As Restated) and June 25, 2000 (As Restated).............    7
Consolidated Statement of Cash Flows for the Fiscal Years
  Ended June 30, 2002, June 24, 2001 (As Restated) and June
  25, 2000 (As Restated)....................................    8
Notes to Consolidated Financial Statements..................    9


                                      F-1


                       REPORT OF INDEPENDENT ACCOUNTANTS



To the Board of Directors and Stockholders
of DT Industries, Inc.


In our opinion, the accompanying consolidated balance sheets and the related
consolidated statements of operations, changes in stockholders' equity and cash
flows, after the restatement described in Notes 1 and 16, present fairly, in all
material respects, the financial position of DT Industries, Inc. and its
subsidiaries at June 30, 2002 and June 24, 2001, and the results of their
operations and their cash flows for each of the three fiscal years in the period
ended June 30, 2002 in conformity with accounting principles generally accepted
in the United States of America.  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 of America which require that we plan and perform
the audits 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 our opinion.

As described in Note 2 to the consolidated financial statements, the Company
adopted Statement of Financial Accounting Standards No. 142, "Goodwill and Other
Intangible Assets," effective June 25, 2001.


/s/ PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP
St. Louis, Missouri

August 22, 2002, except for Notes 10 and 15
which are as of December 4, 2002








                                      F-2


                          CONSOLIDATED BALANCE SHEETS



                                                                                  JUNE 24,
                                                                                    2001
                                                              JUNE 30,           AS RESTATED
                                                                2002          (NOTES 1 AND 16)
                                                              ---------       -----------------
                                                              (IN THOUSANDS, EXCEPT SHARE DATA)
                                                                        
                                            ASSETS
Current assets:
  Cash and cash equivalents.................................  $ 18,847            $  5,505
  Accounts receivable, net..................................    54,936              70,774
  Costs and estimated earnings in excess of amounts billed
     on uncompleted contracts...............................    29,288              85,805
  Inventories, net..........................................    26,777              40,865
  Prepaid expenses and other................................     8,809              14,665
                                                              --------            --------
     Total current assets...................................   138,657             217,614
Property, plant and equipment, net..........................    37,329              62,463
Goodwill, net...............................................   125,538             123,767
Other assets, net...........................................     6,886               6,830
                                                              --------            --------
                                                              $308,410            $410,674
                                                              ========            ========

                             LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Current portion of other long-term debt...................  $  5,140            $    651
  Senior secured term and revolving credit facility.........     6,000              35,500
  Accounts payable..........................................    21,049              40,917
  Customer advances.........................................    13,124              16,809
  Billings in excess of costs and estimated earnings on
     uncompleted contracts..................................    12,020               8,842
  Accrued liabilities.......................................    29,595              37,143
                                                              --------            --------
     Total current liabilities..............................    86,928             139,862
                                                              --------            --------
Long-term debt..............................................    45,381              96,571
Other long-term liabilities.................................     3,285               3,778
                                                              --------            --------
                                                                48,666             100,349
                                                              --------            --------
Commitments and contingencies (Note 9)
Company-obligated, mandatorily redeemable convertible
  preferred securities of subsidiary DT Capital Trust
  holding solely convertible junior subordinated debentures
  of the Company............................................    35,401              80,652
                                                              --------            --------
Stockholders' equity:
  Preferred stock, $0.01 par value; 1,500,000 shares
     authorized; no shares issued and outstanding...........        --                  --
  Common stock, $0.01 par value; 100,000,000 shares
     authorized; 23,647,932 and 10,337,274 shares
     outstanding at June 30, 2002 and June 24, 2001,
     respectively...........................................       246                 113
  Additional paid-in capital................................   188,546             127,853
  Accumulated deficit.......................................   (25,922)            (10,992)
  Accumulated other comprehensive loss......................    (1,918)             (2,058)
  Unearned portion of restricted stock......................      (470)               (661)
  Less --
     Treasury stock (988,488 and 1,038,488 shares at June
       30, 2002 and June 24, 2001, respectively), at cost...   (23,067)            (24,444)
                                                              --------            --------
     Total stockholders' equity.............................   137,415              89,811
                                                              --------            --------
                                                              $308,410            $410,674
                                                              ========            ========


          See accompanying Notes to Consolidated Financial Statements.

                                      F-3


                      CONSOLIDATED STATEMENT OF OPERATIONS



                                                                   FISCAL YEAR ENDED
                                                   -------------------------------------------------
                                                                     JUNE 24,           JUNE 25,
                                                                       2001               2000
                                                    JUNE 30,       AS RESTATED        AS RESTATED
                                                      2002       (NOTES 1 AND 16)   (NOTES 1 AND 16)
                                                   -----------   ----------------   ----------------
                                                    (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
                                                                           
Net sales........................................  $   326,276     $   511,102        $   464,285
Cost of sales....................................      261,011         437,017            375,418
                                                   -----------     -----------        -----------
Gross profit.....................................       65,265          74,085             88,867
Selling, general and administrative expenses.....       55,603          90,494             79,852
Goodwill impairment (Note 10)....................           --          38,219                 --
Restructuring charge (Note 14)...................       10,332           3,694                 --
Net loss on disposal of assets (Note 3)..........        1,128           8,473                 --
                                                   -----------     -----------        -----------
Operating income (loss)..........................       (1,798)        (66,795)             9,015
Interest expense, net............................       12,198          14,891             10,305
Dividends on Company-obligated, mandatorily
  redeemable convertible preferred securities of
  subsidiary DT Capital Trust holding solely
  convertible junior subordinated debentures of
  the Company....................................        4,834           5,506              5,146
                                                   -----------     -----------        -----------
Loss before benefit for income taxes.............      (18,830)        (87,192)            (6,436)
Benefit for income taxes.........................       (3,900)        (14,120)              (983)
                                                   -----------     -----------        -----------
Net loss.........................................  $   (14,930)    $   (73,072)       $    (5,453)
Gain on conversion of trust preferred securities,
  net of tax.....................................       16,587              --                 --
                                                   -----------     -----------        -----------
Income (loss) available to common stockholders...  $     1,657     $   (73,072)       $    (5,453)
                                                   ===========     ===========        ===========
Income (loss) available to common stockholders
  per common share:
  Basic..........................................  $      0.15     $     (7.18)       $     (0.54)
  Diluted........................................  $      0.15     $     (7.18)       $     (0.54)
                                                   ===========     ===========        ===========
Weighted average common shares outstanding:
  Basic..........................................   10,733,249      10,172,811         10,107,274
  Diluted........................................   10,750,743      10,172,811         10,107,274


          See accompanying Notes to Consolidated Financial Statements.

                                      F-4


           CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY



                                  RETAINED      ACCUMULATED                                      UNEARNED
                                 EARNINGS/         OTHER                ADDITIONAL              PORTION OF       TOTAL
                                (ACCUMULATED   COMPREHENSIVE   COMMON    PAID-IN     TREASURY   RESTRICTED   STOCKHOLDERS'
                                  DEFICIT)         LOSS        STOCK     CAPITAL      STOCK       STOCK         EQUITY
                                ------------   -------------   ------   ----------   --------   ----------   -------------
                                                     (IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
                                                                                        
BALANCE, JUNE 27, 1999 -- AS
  RESTATED (NOTES 1 AND 16)...    $ 67,533        $(1,375)      $113     $133,348    $(30,778)    $  --        $168,841
Comprehensive loss:
  Net loss....................      (5,453)
  Foreign currency
    translation...............                       (603)
    Total comprehensive
      loss....................                                                                                   (6,056)
                                  --------        -------       ----     --------    --------     -----        --------
BALANCE, JUNE 25, 2000 -- AS
  RESTATED (NOTES 1 AND 16)...      62,080         (1,978)       113      133,348     (30,778)       --         162,785
                                  --------        -------       ----     --------    --------     -----        --------
Comprehensive loss:
  Net loss....................     (73,072)
  Foreign currency
    translation...............                        (80)
    Total comprehensive
      loss....................                                                                                  (73,152)
Issuance of 230,000 shares of
  restricted stock to
  executive management........                                             (5,567)      6,334      (767)             --
Amortization of earned portion
  of restricted stock.........                                                                      106             106
Payment on stock subscriptions
  receivable..................                                                 72                                    72
                                  --------        -------       ----     --------    --------     -----        --------
BALANCE, JUNE 24, 2001 -- AS
  RESTATED (NOTES 1 AND 16)...     (10,992)        (2,058)       113      127,853     (24,444)     (661)         89,811
                                  --------        -------       ----     --------    --------     -----        --------
Comprehensive loss:
  Net loss....................     (14,930)
  Foreign currency
    translation...............                        140
    Total comprehensive
      loss....................                                                                                  (14,790)
Gain on conversion of trust
  preferred securities, net of
  tax.........................                                             16,587                                16,587
Issuance of 50,000 shares of
  restricted stock to
  executive management........                                             (1,064)      1,377      (313)             --
Amortization of earned portion
  of restricted stock.........                                                                      504             504
Issuance of 7,000,000 shares
  of common stock at $3.20 per
  share in offering, net of
  transaction fees............                                    70       21,128                                21,198
Issuance of 6,260,658 shares
  of common stock in exchange
  for trust preferred
  securities and distributions
  thereon, net of transaction
  fees........................                                    63       24,007                                24,070
Payments on stock
  subscriptions receivable....                                                 35                                    35
                                  --------        -------       ----     --------    --------     -----        --------
BALANCE, JUNE 30, 2002........    $(25,922)       $(1,918)      $246     $188,546    $(23,067)    $(470)       $137,415
                                  ========        =======       ====     ========    ========     =====        ========


          See accompanying Notes to Consolidated Financial Statements.

                                      F-5


                      CONSOLIDATED STATEMENT OF CASH FLOWS



                                                                            FISCAL YEAR ENDED
                                                              ----------------------------------------------
                                                                          JUNE 24, 2001      JUNE 25, 2000
                                                              JUNE 30,     AS RESTATED        AS RESTATED
                                                                2002     (NOTES 1 AND 16)   (NOTES 1 AND 16)
                                                              --------   ----------------   ----------------
                                                                              (IN THOUSANDS)
                                                                                   
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss..................................................  $(14,930)      $(73,072)          $ (5,453)
  Adjustments to reconcile net loss to net cash provided by
    (used in) operating activities:
    Depreciation............................................     6,466          9,240             10,300
    Amortization............................................     3,339          7,163              6,160
    Deferred income tax provision...........................      (579)       (14,045)             4,092
    Goodwill impairment (Note 10)...........................        --         38,219                 --
    Net loss on disposal of assets (Note 3).................     1,128          8,473                 --
    Other asset write-downs.................................     2,940          1,457                 --
    Deferral of dividends on convertible trust preferred
      securities............................................     4,834          5,506              5,146
  (Increase) decrease in current assets, excluding the
    effect of acquisitions/dispositions:
    Accounts receivable.....................................    10,431         13,391             (8,918)
    Costs and estimated earnings in excess of amounts billed
      on uncompleted contracts..............................    57,116        (20,274)           (27,792)
    Inventories.............................................     8,167         10,310             (1,705)
    Prepaid expenses and other..............................     1,684          7,549             (1,573)
  Increase (decrease) in current liabilities, excluding the
    effect of acquisitions/dispositions:
    Accounts payable........................................   (15,990)        (6,272)             9,682
    Customer advances.......................................    (3,606)         2,836               (341)
    Billings in excess of costs and estimated earnings on
      uncompleted contracts.................................     2,579          1,309                696
    Accrued liabilities and other...........................    (8,155)          (403)            (4,624)
                                                              --------       --------           --------
         Net cash provided by (used in) operating
           activities.......................................    55,424         (8,613)           (14,330)
                                                              --------       --------           --------
CASH FLOWS FROM INVESTING ACTIVITIES:
    Capital expenditures....................................    (2,923)        (3,178)            (6,731)
    Acquisition of C.E. King net assets.....................                       --             (2,116)
    Proceeds from the disposal of assets (Note 3)...........    24,465          2,049                 --
    Other...................................................        --             (7)              (620)
                                                              --------       --------           --------
         Net cash provided by (used in) investing
           activities.......................................    21,542         (1,136)            (9,467)
                                                              --------       --------           --------
CASH FLOWS FROM FINANCING ACTIVITIES:
    Net borrowings from (repayments of) revolving loans.....   (75,257)        10,494             26,083
    Payments on borrowings..................................    (4,403)        (1,661)              (489)
    Financing costs.........................................    (5,932)        (1,547)            (1,296)
    Net proceeds from equity transactions...................    21,233             72                 --
                                                              --------       --------           --------
         Net cash provided by (used in) financing
           activities.......................................   (64,359)         7,358             24,298
                                                              --------       --------           --------
Effect of exchange rate changes.............................       735           (809)            (2,283)
                                                              --------       --------           --------
Net increase (decrease) in cash.............................    13,342         (3,200)            (1,782)
Cash and cash equivalents at beginning of period............     5,505          8,705             10,487
                                                              --------       --------           --------
Cash and cash equivalents at end of period..................  $ 18,847       $  5,505           $  8,705
                                                              ========       ========           ========
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
    Cash paid (received) during the period for:
    Interest................................................  $  8,981       $ 12,515           $  9,809
    Income taxes............................................  $ (2,430)      $ (1,737)          $   (423)

SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING
  ACTIVITIES
The Company purchased C. E. King in fiscal 2000.




                                                                            FISCAL YEAR ENDED
                                                              ----------------------------------------------
                                                              JUNE 30,       JUNE 24,           JUNE 25,
                                                                2002           2001               2000
                                                              --------   ----------------   ----------------
                                                                                   
Fair value of assets acquired...............................       --             --            $ 1,856
Fair value assigned to goodwill.............................       --             --                915
Cash paid...................................................       --             --             (2,116)
                                                              -------        -------            -------
Liabilities assumed.........................................       --             --            $   655
                                                              =======        =======            =======


See Note 1 for discussion of the financial recapitalization transaction that
occurred in June 2002 wherein certain of the outstanding TIDES and all accrued
and unpaid distributions were exchanged for common shares of the Company.
          See accompanying Notes to Consolidated Financial Statements.

                                      F-6


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

NOTE 1 -- BUSINESS

     DT Industries, Inc. (DTI or the Company) is an engineering-driven designer,
manufacturer and integrator of automated production equipment and systems used
to manufacture, test or package a variety of industrial and consumer products.
Through fiscal 2002, the Company marketed its products through two primary
segments: Automation and Packaging. The Company's operations are located in
North America and Europe, but its products are sold throughout the world.

    Recent Restatement of Historical Financial Results

     As publicly announced on August 6, 2002 (prior to the public announcement
of our consolidated financial results for the fiscal year ended June 30, 2002),
we discovered that we were required to make accounting adjustments to our
previously reported audited consolidated financial results for the fiscal years
ended June 24, 2001, June 25, 2000 and June 27, 1999, as well as our previously
reported unaudited consolidated financial results for the first three fiscal
quarters of 2002, due to an overstatement of the balance sheet account entitled
costs and estimated earnings in excess of amounts billed on uncompleted
contracts ("CIE"). The CIE balance is comprised of estimated gross margins
recognized to date plus actual work-in-process costs incurred to date less
billings/deposits to date. The overstatement of CIE occurred at our Assembly
Machines, Inc. ("AMI") subsidiary, a small facility located in Erie,
Pennsylvania that has historically been part of our Automation segment. This CIE
overstatement resulted in a corresponding understatement of cost of sales
because CIE represents project costs that have been expended, but are still
available to be billed; therefore, the overstatement in CIE included available
to bill amounts that should have been expensed to cost of sales in prior
periods. The cumulative amount of the accounting adjustments increased the
aggregate pre-tax loss reported during the impacted periods by $6.5 million and
increased the aggregate net loss after taxes reported during the impacted
periods by $4.2 million. Our restated audited consolidated financial statements
as of, and for the fiscal year ended, June 24, 2001 and our restated audited
consolidated statement of operations, changes in stockholders' equity and cash
flows for the year ended June 25, 2000 are included on pages F-3 through F-6 and
Note 16 to the audited consolidated financial statements included herein.
Restated selected consolidated financial data for those two fiscal years, as
well as the fiscal year ended June 27, 1999, is included under "Item 6. Selected
Financial Data." Restated unaudited consolidated quarterly financial data for
the fiscal years ended June 30, 2002 and June 24, 2001 is included in Note 17 to
the audited consolidated financial statements included herein.

     The Company discovered the accounting adjustments while beginning the
transfer of the sales and accounting functions at AMI to our DT Precision
Assembly segment headquarters in Buffalo Grove, Illinois in connection with the
reorganization of the Company's operations described in Note 15. The Board of
Directors authorized the Audit and Finance Committee to conduct an independent
investigation, with the assistance of special counsel retained by the Committee,
to identify the causes of these accounting adjustments. The Committee retained
Katten Muchin Zavis Rosenman ("KMZR") as special counsel, and KMZR engaged an
independent accounting firm to assist in the investigation. In addition, the
Company investigated whether similar issues existed at any other subsidiaries.
As a result of the investigations, the Company believes that the accounting
issues were confined to AMI and determined that the misstatement of the CIE
account at AMI was primarily the result of the former controller of AMI, without
instruction from, or the knowledge of, Company management, (1) failing to
properly account for manufacturing variances, (2) adding inappropriate costs to
work-in-process amounts, (3) understating amounts billed and/or customer
deposits and (4) failing to recognize certain losses, in each case on various
projects during the relevant time period. Using these miscalculations of CIE,
the former AMI controller made incorrect journal entries that were recorded in
the books and records of AMI.

    Recapitalization

     On June 20, 2002, the Company consummated a major financial
recapitalization transaction comprised of an amendment to its senior credit
facility (the "Bank Amendment"), a restructuring of its TIDES

                                      F-7

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

securities (the "TIDES Exchange") and the sale of 7.0 million shares of its
common stock for $3.20 per share in a private placement (the "Private
Placement"). Each component of the financial recapitalization is described
below.

    Bank Amendment

     Pursuant to the Bank Amendment:

     - the Company's lenders permanently waived previous financial covenant
       defaults resulting from its financial performance in fiscal 2002;

     - the maturity date of the Company's senior credit facility was extended
       from July 2, 2002 to July 2, 2004;

     - the total commitment under the facility was reduced to $76.4 million,
       comprised of a $70.0 million revolver and a $6.4 million term loan;

     - a monthly asset coverage test (65% of eligible accounts and 25% of
       eligible inventory) was established for all revolver advances in excess
       of $53.0 million;

     - the interest rate was reset at the Eurodollar Rate plus 4% or the Prime
       Rate plus 3.5% for all revolver advances up to $53.0 million and the
       Prime Rate plus 4% for all revolver advances in excess of $53.0 million;
       and

     - $1,500 quarterly pro rata reductions of the revolving loan commitment and
       term loan are required during fiscal 2003.

See Note 4 for additional information on the Bank Amendment.

    TIDES Exchange

     As part of the financial recapitalization, the Company consummated the
TIDES Exchange, whereby:

     - the TIDES holders exchanged $35.0 million of outstanding TIDES and $15.1
       million of accrued and unpaid distribution thereon into 6,260,658 shares
       of common stock of the Company at a price of $8.00 per share;

     - the maturity date of the remaining $35.0 million of TIDES was shortened
       from May 31, 2012 to May 31, 2008;

     - the conversion price of the remaining TIDES was reduced from $38.75 per
       share to $14.00 per share;

     - the TIDES holders agreed to a "distribution holiday" pursuant to which
       distributions on the remaining TIDES will not accrue from April 1, 2002
       through July 2, 2004; and

     - provided that the Company make the first distribution payment following
       the "distribution holiday," it will have the right from time to time to
       defer distributions on the TIDES through their maturity in 2008.

See Note 5 for additional information on the TIDES Exchange.

    Private Placement

     On June 20, 2002, the Company consummated the Private Placement to several
stockholders of 7.0 million shares of its common stock at $3.20 per share. The
Company used the proceeds of this offering to repay indebtedness of
approximately $18.5 million under the Company's senior credit facility and to
pay transaction expenses of approximately $3.9 million.

                                       F-8

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

NOTE 2 -- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     The accounting policies utilized by the Company in the preparation of the
financial statements conform to accounting principles generally accepted in the
United States, and require that management make estimates, judgments and
assumptions that affect the reported amounts of assets and liabilities at the
date of the financial statements and the reported amounts of net sales and
expenses during the reporting period. Actual amounts could differ from these
estimates.

     During fiscal 2002, the Company changed its policy regarding the
classification of unpaid progress billings on the balance sheet. Under the new
policy, unpaid progress billings are now included in accounts receivable but
were previously included in costs and estimated earnings in excess of amounts
billed on uncompleted contracts on the balance sheet. As a result of this change
in policy, a reclassification of $25,859 was made to the June 24, 2001 balance
sheet that increased accounts receivable and decreased costs and estimated
earnings in excess of amounts billed on uncompleted contracts. Certain other
reclassifications have been made to prior year financial statements for
comparative purposes. These reclassifications had no effect on net losses.

     The significant accounting policies followed by the Company are described
below.

    Revenue Recognition

     Almost all of the Company's net sales are derived from the sale and
installation of equipment and systems primarily under fixed-price contracts. The
Company also derives net sales from the sale of spare and replacement parts and
servicing installed equipment and systems. The Company recognizes revenue under
the percentage of completion method or upon delivery and acceptance in
accordance with SAB 101.

     The Company principally utilizes the percentage of completion method of
accounting to recognize revenues and related costs for the sale and installation
of equipment and systems pursuant to customer contracts. These contracts are
typically engineering-driven design and build contracts of automated production
equipment and systems used to manufacture, test or package a variety of
industrial and consumer products. These contracts are generally for large dollar
amounts and require a significant amount of labor hours with durations ranging
from three months to over a year. Under the percentage of completion method,
revenues and related costs are measured based on the ratio of engineering and
manufacturing hours incurred to date compared to total estimated engineering and
manufacturing labor hours. Any revisions in the estimated total costs of the
contracts during the course of the work are reflected when the facts that
require the revisions become known.

     For those contracts accounted for in accordance with SAB 101, revenue is
recognized upon shipment (FOB shipping point). The Company utilizes this method
of revenue recognition for products produced in a standard manufacturing
operation whereby the product is built according to pre-existing bills of
materials, with some customisation occurring. These contracts are typically of
shorter duration (one to three months) and have smaller contract values. The
revenue recognition for these products follows the terms of the contracts, which
calls for transfer of title at time of shipment after factory acceptance tests
with the customer. If installation of the products is included in the contracts,
revenue for the installation portion of the contract is recognized when
installation is complete.

     Costs and related expenses to manufacture products, primarily labor,
materials and overhead, are recorded as cost of sales when the related revenue
is recognized. Provisions for estimated losses on uncompleted contracts are made
in the period in which such losses are determined.

                                      F-9

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

     A summary of revenues by fiscal year recognized under the two methods of
accounting is as follows:



                                                               FISCAL YEAR ENDED
                                                 ----------------------------------------------
                                                 JUNE 30, 2002   JUNE 24, 2001   JUNE 25, 2000
                                                 -------------   -------------   --------------
                                                                        
Percentage of completion.......................    $223,650        $374,167         $306,716
Delivery and acceptance under SAB 101..........     102,626         136,935          157,569
                                                   --------        --------         --------
     Total.....................................    $326,276        $511,102         $464,285
                                                   ========        ========         ========


     Progress billings and cash deposits received from customers on contracts in
process recognized under percentage of completion accounting method are
reflected as costs and estimated earnings in excess of amounts billed on
uncompleted contracts or billings in excess of costs and estimated earnings on
uncompleted contracts in the consolidated balance sheet. Progress billings and
cash deposits received from customers on contracts in process recognized upon
delivery and acceptance are reflected as customer advances in the consolidated
balance sheet. Costs and estimated earnings in excess of amounts billed on
uncompleted contracts represent costs and earnings recognized in excess of
customer advances billed or collected. Billings in excess of costs and estimated
earnings on uncompleted contracts represent customer advances received in excess
of costs incurred and earnings recognized. See Note 12 for additional
information.

    Capitalization of Certain Engineering Costs

     The Company capitalizes the initial engineering costs on multiple systems
orders and amortizes these costs to systems in backlog concurrent with
recognition of revenue on such systems. The Company did not capitalize any
engineering costs in fiscal 2002. During fiscal 2001, the Company capitalized
approximately $2,400 of initial engineering costs of which approximately $1,300
remained unamortized as of June 24, 2001. The remaining $1,300 was amortized
during fiscal 2002.

    Warranty Accrual

     The Company routinely incurs warranty cost after projects are installed and
closed. The Company records these costs as warranty charges and are included in
cost of sales. Warranty costs are estimated at the time a project is closed
based on the Company's historical warranty experience and consideration of any
known warranty issues.

    Principles of Consolidation

     The consolidated financial statements include the accounts of the Company
and its wholly-owned subsidiaries. All significant intercompany transactions and
balances have been eliminated.

    Foreign Currency Translation

     The accounts of the Company's foreign subsidiaries are maintained in their
respective local currencies. The accompanying consolidated financial statements
have been translated and adjusted to reflect U.S. dollars on the basis presented
below.

     Assets and liabilities are translated into U.S. dollars at year-end
exchange rates. Income and expense items are translated at average rates of
exchange prevailing during the year. Adjustments resulting from the process of
translating the consolidated amounts into U.S. dollars are accumulated in a
separate translation adjustment account, included in stockholders' equity.
Common stock and additional paid-in capital are translated at historical U.S.
dollar equivalents in effect at the date of acquisition. Foreign currency
transaction

                                      F-10

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

gains and losses are included in earnings currently. Foreign currency
transaction gains and losses were not material for all periods presented.

    Cash and Cash Equivalents

     All highly liquid debt instruments purchased with original maturities of
three months or less are classified as cash equivalents. As of June 30, 2002,
the Company had $5,493 of cash received upon the sale of the Hyannis,
Massachusetts facility that was restricted for the prepayment of the Sencorp
Industrial Revenue Bonds that were paid in full in August 2002. See Note 4 for
additional information.

    Concentrations of Credit Risk and Allowance for Doubtful Accounts

     The Company sells its production equipment and systems to a range of
manufacturing companies. However, historically the Company's top five customers
have accounted for at least 25% of the Company's consolidated net sales. The
Company performs ongoing credit evaluations of its customers and generally does
not require collateral, although many customers pay deposits to the Company
prior to shipment of its products. The Company monitors its exposure at each
balance sheet date and adjusts the allowance account for amounts estimated to be
uncollectible. The Company maintains a specific policy for its allowance for
doubtful accounts as it relates to significantly past due receivables and
requires amounts to be reserved for unless certain indicators from the customer
exist that indicate future payments will be made. At June 30, 2002, the Company
had trade receivables from a significant Automation segment customer of $19,262,
most of which was collected subsequent to year-end.

    Inventories

     Inventories are stated at the lower of cost, which approximates the
first-in, first out (FIFO) method, or market. Inventories include the cost of
materials, direct labor and manufacturing overhead.

     Obsolete or unsalable inventories are reflected at their estimated
realizable values. Obsolescence is determined by analyzing historical and
forecasted future usage and/or inventory aging. Inventory that has not had
activity during the past year is fully reserved. The portion of the reserve
related to excess inventory is determined by analyzing historical and forecasted
usage against the amount of inventory on hand.

    Property, Plant and Equipment

     Property, plant and equipment are recorded at cost and are depreciated
using the straight-line method over the estimated useful lives of the assets,
which range from 3 to 39.5 years.

     Expenditures for repairs, maintenance and renewals are expensed as
incurred. Expenditures that improve an asset or extend its estimated useful life
are capitalized. When properties are retired or otherwise disposed of, the
related cost and accumulated depreciation are removed from the accounts and any
gain or loss is included in income.

    Goodwill and Intangible Assets

     In June 2001, the Financial Accounting Standards Board (FASB) approved
Statement of Financial Accounting Standards No. 142, "Goodwill and Other
Intangible Assets" (SFAS 142). SFAS 142 addresses the financial accounting and
reporting for goodwill and other intangible assets subsequent to their initial
recognition. Among the new requirements of SFAS 142 are:

     - Goodwill and indefinite-lived intangible assets will no longer be
       amortized;

     - Goodwill and indefinite-lived intangible assets will be tested for
       impairment at the reporting unit level annually;

                                      F-11

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

     - The amortization period of intangible assets that have finite lives will
       no longer be limited to 40 years; and

     - Additional financial statement disclosures about goodwill and intangible
       assets will be required.

     SFAS 142 is effective for fiscal years beginning after December 15, 2001,
however, early adoption was permitted in certain instances. In the first quarter
of fiscal 2002, the Company elected to early-adopt the provisions of SFAS 142.
Discontinuance of goodwill amortization reduced pre-tax amortization expense by
$5,287 in fiscal 2002. The carrying value of goodwill will continue to be
assessed for recoverability by management at least on an annual basis. See Note
10 for additional information.

    Environmental Liabilities

     Environmental expenditures that relate to current operations are expensed
or capitalized as appropriate. Expenditures that relate to an existing condition
caused by past operations, and that do not contribute to current or future
revenue generation, are expensed. Liabilities are recorded when environmental
assessments and/or remedial efforts are probable, and the costs can be
reasonably estimated. Generally, the timing of these accruals coincides with
completion of a feasibility study or the Company's commitment to a formal plan
of action.

    Research and Development

     Research and development costs are expensed as incurred. These costs
approximated $3,445, $2,785 and $4,907 in fiscal 2002, 2001 and 2000,
respectively, and are included as selling, general, and administrative expenses
in the accompanying consolidated statement of operations.

    Fair Value of Financial Instruments

     For purposes of financial reporting, the Company has determined the fair
value of financial instruments approximates book value at June 30, 2002, based
on terms currently available to the Company in financial markets.

    Income Taxes

     The Company files a consolidated federal income tax return which includes
its domestic subsidiaries. The Company has adopted Statement of Financial
Accounting Standards No. 109, "Accounting for Income Taxes" (SFAS 109). Under
SFAS 109, the current or deferred tax consequences of a transaction are measured
by applying the provisions of enacted laws to determine the amount of taxes
payable currently or in future years. Deferred income taxes are provided for
temporary differences between the income tax bases of assets and liabilities,
and their carrying amounts for financial reporting purposes.

    Earnings Per Share

     Statement of Financial Accounting Standards No. 128, "Earnings Per Share"
(SFAS 128) requires the computation of basic (Basic EPS) and diluted (Diluted
EPS) earnings per share. Basic EPS is based on the weighted average number of
outstanding common shares during the period but does not consider dilution for
potentially dilutive securities.

    Employee Stock-Based Compensation

     The Company accounts for employee stock options in accordance with
Accounting Principles Board No. 25, "Accounting for Stock Issued to Employees"
(APB 25). Under APB 25, the Company applies the intrinsic value method of
accounting. For employee stock options accounted for using the intrinsic value
method, no compensation expense is recognized because the options are granted
with an exercise price equal

                                      F-12

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

to the market value of the stock on the date of grant. Statement of Financial
Accounting Standards No. 123, "Accounting for Stock-Based Compensation" (SFAS
123) prescribes the recognition of compensation expense based on the fair value
of options or stock awards determined on the date of grant. However, SFAS 123
allows companies to continue to apply the valuation methods set forth in APB 25.
For companies that continue to apply the valuation methods set forth in APB 25,
SFAS 123 mandates certain pro forma disclosures as if the fair value method had
been utilized. See Note 8 for additional information.

    Comprehensive Income

     Statement of Financial Accounting Standards No. 130, "Reporting
Comprehensive Income" requires the disclosure of the components of comprehensive
income or loss in the financial statements. The components of comprehensive
income (loss) included in the Company's financial statements are net loss and
foreign currency translation, which are disclosed in the consolidated statement
of changes in stockholders' equity.

    Fiscal Year

     The Company uses a 52-53 week fiscal year that ends on the last Sunday in
June.

    Accounting Pronouncements

    Asset Retirement Obligations

     In June 2001, the FASB approved Statement of Financial Accounting Standards
No. 143, "Accounting for Asset Retirement Obligations" (SFAS 143). SFAS 143
addresses financial accounting and reporting for obligations associated with the
retirement of tangible long-lived assets and the associated asset retirement
costs. This statement applies to legal obligations associated with the
retirement of long-lived assets that result from the acquisition, construction,
development and/or the normal operation of a long-lived asset. This statement is
effective for the Company in fiscal 2003. The Company does not expect this
statement to have a material impact on its financial position or results of
operation.

    Impairment or Disposal of Long-Lived Assets

     In August 2001, the FASB issued Statement of Financial Account Standards
No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets" (SFAS
144). SFAS 144 addresses financial accounting and reporting for the impairment
or disposal of long-lived assets and supercedes FASB Statement No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be Disposed Of," and the accounting and reporting provisions of APB Opinion No.
30, "Reporting the Results of Operations -- Reporting the Effects of Disposal of
a Segment of a Business, and Extraordinary, Unusual and Infrequently Occurring
Events and Transactions." The objective of FAS 144 is to establish one
accounting model for long-lived assets to be disposed of by sale. The provisions
of this statement are effective for the Company in fiscal 2003. The Company does
not expect this statement to have a material impact on its financial position or
results of operations.

    Rescission of Prior Statements

     In April 2002, the FASB issued Statement of Financial Accounting Standards
No. 145, "Rescission of FASB Statement No. 4, 44, and 64, Amendment of FASB
Statement No. 13, and Technical Corrections as of April 2002" (SFAS 145). SFAS
145 rescinds FASB Statement No. 4, "Reporting Gains and Losses from
Extinguishment of Debt," and an amendment of that statement, FASB Statement No.
64, "Extinguishments of Debt Made to Satisfy Sinking-Fund Requirements." This
statement also rescinds FASB Statement No. 44, "Accounting for Intangible Assets
for Motor Carriers." This statement amends FASB Statement No. 13, "Accounting
for Leases," to eliminate an inconsistency between the required accounting for
sale-leaseback transactions and the required accounting for certain lease
modifications that have economic effects that are

                                      F-13

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

similar to sale-leaseback transactions. The provisions of this statement are
effective for the Company in fiscal 2003. The Company does not expect this
statement to have a material impact on its financial position or result of
operations.

    Costs Associated with Exit or Disposal Activities

     In July 2002, the FASB issued Statement of Financial Accounting Standards
No. 146, "Accounting for Costs Associated with Exit or Disposal Activities"
(SFAS 146). SFAS 146 addresses financial accounting and reporting costs
associated with exit or disposal activities and nullifies Emerging Issues Task
Force (EITF) Issue No. 94-3, "Liability Recognition for Certain Employee
Termination Benefits and Other Costs to Exit an Activity (including Certain
Costs Incurred in a Restructuring)." The principal difference between this
statement and Issue 94-3 relates to its requirements for recognition of a
liability for a cost associated with an exit or disposal activity. This
statement requires that a liability for a cost associated with an exit or
disposal activity be recognized when the liability is incurred. Under Issue
94-3, a liability for an exit cost as defined in Issue 94-3 was recognized at
the date of an entity's commitment to an exit plan. A fundamental conclusion
reached by the Board in this statement is that an entity's commitment to a plan,
by itself, does not create a present obligation to others that meets the
definition of a liability. Therefore, this statement eliminates the definition
and requirements for recognition of exit costs in Issue 94-3. The provisions of
this statement are effective for exit or disposal activities that are initiated
after December 31, 2002, at which date the Company will adopt such provisions.

NOTE 3 -- ACQUISITIONS AND DISPOSITIONS

    Acquisitions

     In July 1999, the Company acquired C.E. King for a net cash purchase price
of $2,116. This acquisition was accounted for under the purchase method of
accounting and financed primarily through bank borrowings, resulting in an
increase in the Company's debt. Results of operations of C.E. King have been
included in the Company's consolidated financial statements from the date of
acquisition. The purchase price of the acquisition was allocated to the assets
and liabilities acquired, based on their estimated fair value at the date of
acquisition. The excess of purchase price over the estimated fair value of net
assets acquired was recorded as goodwill.

    Dispositions

     The following table summarizes certain information regarding the Company's
disposal of assets during the past three fiscal years:



                                                                       NET CASH    GAIN OR (LOSS)
DATE OF SALE                      BUSINESS OR ASSET                    PROCEEDS      ON DISPOSAL
------------      --------------------------------------------------   --------   -----------------
                                                                         
SALES OCCURRING DURING FISCAL YEAR ENDED JUNE 24, 2001
January 2001...   Corporate airplane                                   $ 1,465         $   640
March 2001.....   Vanguard Technical Solutions, Inc. (Vanguard)            523          (1,249)
SALES OCCURRING DURING FISCAL YEAR ENDED JUNE 30, 2002
June 2001......   Detroit Tool Metal Products Co. (DTMP)               $14,250         $(1,618)
July 2001......   Scheu & Kniss (S&K)                                    3,939          (6,200)
October 2001...   Hansford Parts and Products (HPP)                        622              --
June 2002......   Hyannis, Massachusetts facility                        5,524          (1,128)


     The losses on the sale of DTMP and S&K are reflected in the net loss on
disposal of assets line on the consolidated statement of operations for the
fiscal year ended June 24, 2001. Included in current assets,

                                      F-14

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

property plant and equipment, and current liabilities as of June 24, 2001 were
$11,585, $13,224 and $6,596, respectively, of the amounts disposed of subsequent
to fiscal 2001 year end related to the sale of DTMP and S&K.

     The net sales and operating loss of HPP in fiscal 2002 were $792 and $129,
respectively. The combined net sales and operating profit of Vanguard, DTMP, S&K
and HPP in fiscal 2001 were $46,335 and $1,124, respectively.

     In the fourth quarter of fiscal 2002, the Company entered into a
sale/leaseback agreement for the Hyannis, Massachusetts facility and recorded a
net loss on disposal of the assets of $1,128. In conjunction with the agreement,
the Company removed the facility, which had a carrying value of $6,502 at June
30, 2002, from the accounting records and recorded the cash proceeds of
approximately $5,493. Using the cash proceeds, on August 1, 2002, the Company
prepaid the Industrial Revenue Bonds of $5,000 that were issued in 1998 to fund
the expansion of the facility. See Note 4 for additional information. The
Company will have lease expense, on a go-foward basis, of approximately $800
annually.

NOTE 4 -- FINANCING

     Long-term debt consisted of the following at the end of the last two fiscal
years:



                                                              JUNE 30,   JUNE 24,
                                                                2002       2001
                                                              --------   --------
                                                                   
Term and revolving loans under senior credit facility:
  Term loan.................................................  $ 6,441    $  9,888
  Revolving loans...........................................   44,846     115,255
Foreign currency denominated revolving credit facilities....       --       1,459
Other long-term debt........................................    5,234       6,120
                                                              -------    --------
                                                               56,521     132,722
Less -- current portion of senior credit facility...........    6,000      35,500
Less -- current portions of other long-term debt............    5,140         651
                                                              -------    --------
                                                              $45,381    $ 96,571
                                                              =======    ========


     On June 20, 2002, the Company extended the senior credit facility, which
was scheduled to mature on July 2, 2002, through an amendment to the term and
revolving loan agreement. The amended agreement calls for periodic reductions in
both its revolving credit facility and term commitments. Significant terms of
the amended agreement are:

     - Extended the maturity of the agreement to July 2, 2004;

     - Waived certain existing defaults of covenants through the end of June
       2002, and established new financial covenants through the end of June
       2004;

     - Requires $1,500 quarterly scheduled commitment reductions beginning
       September 30, 2002, prorated between the term and revolving loan
       commitments through June 2004;

     - The total commitment of the term loan remained at $6,441 and the revolver
       was reduced to $70,000 from $83,700;

     - Requires all advances under the revolver and letters of credit issued in
       excess of $53,000 (priority advances) to be subject to a monthly asset
       coverage test comprised of 65% of eligible accounts receivable and 25% of
       eligible inventory. Eligible accounts receivable exclude amounts over 90
       days past invoice date, progress billings, foreign receivables of
       domestic subsidiaries (unless covered by a letter of credit or the debtor
       maintains a credit rating of BBB+, determined by Standard & Poor's

                                      F-15

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

       Rating Service or Baa2, determined by Moody's Investors Service),
       receivables of foreign subsidiaries and receivables subject to any
       security interest. Eligible inventory excludes inventory not located in
       the United States, work-in-process, excess and obsolete inventory
       reserves, and inventory subject to any security interest. At June 30,
       2002, the asset coverage was sufficient to have the full $17,000 of
       priority advances available and there were no priority advances
       outstanding;

     - Established floating interest rates for the credit facility based on
       Prime Rate plus 3.5% or Eurodollar rate plus 4.0% for all revolver
       advances up to $53,000 and Prime Rate plus 4.0% for all priority advances
       in excess of $53,000; and

     - The credit facility allows for issuance of letters of credit subject to
       the overall commitment level and restricts payment of dividends.

     At June 30, 2002, interest rates on outstanding indebtedness under the
revolving credit facility ranged from 7.94% to 8.25%. Through December 31, 2001,
borrowings were based on Prime Rate plus 3% for domestic borrowings or the
Eurodollar rate plus 6% on foreign currency borrowings. After December 31, 2001
and through June 20, 2002, the Prime Rate increment increased to 3.5% and the
Eurodollar rate increment increased to 6.5%. Subsequent to June 20, 2002,
pursuant to the amended loan agreement, the interest rates were as stated above.
The amended facility requires commitment fees of 0.50% per annum payable
quarterly on any unused portion of the revolving credit facility, an annual
agency fee of $150, a 1% amendment fee paid June 20, 2002, and a 1% annual
facility fee. The annual facility fee will be forgiven if the debt is paid in
full and the credit facility is cancelled before the annual due dates. Total
borrowing availability under the credit facility, as of June 30, 2002, was
$22,800. Borrowings under the credit facility are secured by substantially all
of the assets of DTI and its domestic subsidiaries.

     On July 27, 1998, the Company's wholly-owned subsidiary, Sencorp Systems,
Inc., participated in the issuance of $7,000 of Massachusetts Industrial Finance
Agency Multi-Mode Industrial Development Revenue Bonds 1998 Series A (Bonds) to
fund the expansion of the Company's facility in Hyannis, Massachusetts. The
Bonds were scheduled to mature July 1, 2023. On June 26, 2002, the Company
completed a sale/leaseback of the facility in Hyannis and notified the bond
trustee of its intent to prepay the outstanding balance of $5,000 on August 1,
2002. On August 1, 2002, the Bonds were fully paid and retired.

NOTE 5 -- COMPANY-OBLIGATED, MANDATORILY REDEEMABLE CONVERTIBLE PREFERRED
          SECURITIES OF SUBSIDIARY DT CAPITAL TRUST HOLDING SOLELY CONVERTIBLE
          JUNIOR SUBORDINATED DEBENTURES OF THE COMPANY (CONVERTIBLE PREFERRED
          SECURITIES)

     On June 12, 1997, the Company completed a private placement to several
institutional investors of 1,400,000 7.16% Convertible Preferred Securities
(liquidation preference of $50 per Convertible Preferred Security). The
placement was made through the Company's wholly-owned subsidiary, DT Capital
Trust (Trust), a Delaware business trust. The Convertible Preferred Securities
represent undivided beneficial ownership interests in the Trust. The sole assets
of the Trust are the 7.16% Convertible Junior Subordinated Deferrable Interest
Debentures Due 2012 (Junior Debentures) issued by the Company that were acquired
with the proceeds from the offering as well as the sale of common securities of
the Trust to the Company. The Company's obligations under the Convertible Junior
Subordinated Debentures, the Indenture pursuant to which they were issued, the
Amended and Restated Declaration of Trust of the Trust and the Guarantee of DTI,
taken together, constitute a full, irrevocable and unconditional guarantee by
DTI of amounts due on the Convertible Preferred Securities. As originally
structured, the Convertible Preferred Securities were convertible at the option
of the holders at any time into the common stock of DTI at an effective
conversion price of $38.75 per share and were mandatorily redeemable in 2012.
The Convertible Preferred Securities are redeemable at the Company's option
after June 1, 2000.

     On June 20, 2002, the Company completed a financial recapitalization
transaction pursuant to which, among other things, in the TIDES Exchange the
holders of the Convertible Preferred Securities agreed to

                                      F-16

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

restructure the Convertible Preferred Securities (and the Junior Debentures of
the Company held by the Trust) such that, among other things, $35,000 of the
outstanding Convertible Preferred Securities plus approximately $15,085 in
accrued and unpaid distributions on the Convertible Preferred Securities were
exchanged for 6,260,658 shares of common stock. The conversion price of the
remaining $35,000 outstanding Convertible Preferred Securities (and the Junior
Debentures of the Company held by the Trust) was lowered to $14.00 per share,
the distributions on the Convertible Preferred Securities do not accrue from
April 1, 2002 until July 2, 2004, and the maturity date of the Convertible
Preferred Securities was accelerated to May 31, 2008. Dividend expense of $1,604
annually on the remaining Convertible Preferred Securities will be recorded
reflecting an approximate effective yield of 4.6% over the life of the remaining
Convertible Preferred Securities.

     As a result of the TIDES Exchange, the Company recorded a gain on
conversion of the trust preferred securities of $16,587, net of tax of $8,787,
in June 2002. The shares were valued for book and tax purposes based on the
market price of the Company's common stock on the closing date of the TIDES
Exchange. The gain on conversion of the trust preferred securities was recorded
directly to equity and has been reflected on the consolidated statement of
operations below net loss to arrive at income available to common stockholders
in fiscal 2002.

NOTE 6 -- INCOME TAXES

     Loss before benefit for income taxes was taxed under the following
jurisdictions:



                                                                       FISCAL YEAR ENDED
                                                              ------------------------------------
                                                                          JUNE 24,      JUNE 25,
                                                              JUNE 30,      2001          2000
                                                                2002     AS RESTATED   AS RESTATED
                                                              --------   -----------   -----------
                                                                              
Domestic....................................................  $ (8,146)   $(73,803)      $    89
Foreign.....................................................   (10,684)    (13,389)       (6,525)
                                                              --------    --------       -------
                                                              $(18,830)   $(87,192)      $(6,436)
                                                              ========    ========       =======


     The benefit for income taxes charged to operations was as follows:



                                                                       FISCAL YEAR ENDED
                                                              ------------------------------------
                                                                          JUNE 24,      JUNE 25,
                                                              JUNE 30,      2001          2000
                                                                2002     AS RESTATED   AS RESTATED
                                                              --------   -----------   -----------
                                                                              
Current
  U. S. Federal.............................................  $(10,380)   $   (237)      $(2,632)
  State.....................................................     1,148        (296)         (436)
  Foreign...................................................        --        (473)       (2,007)
                                                              --------    --------       -------
     Total current..........................................    (9,232)     (1,006)       (5,075)
                                                              --------    --------       -------
Deferred
  U. S. Federal.............................................     5,050      (8,584)        3,687
  State.....................................................       282      (1,273)          311
  Foreign...................................................        --      (3,257)           94
                                                              --------    --------       -------
     Total deferred.........................................     5,332     (13,114)        4,092
                                                              --------    --------       -------
  Total benefit.............................................  $ (3,900)   $(14,120)      $  (983)
                                                              ========    ========       =======


                                      F-17

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

     Deferred tax assets (liabilities) are comprised of the following:



                                                                          JUNE 24,
                                                              JUNE 30,      2001
                                                                2002     AS RESTATED
                                                              --------   -----------
                                                                   
DEFERRED TAX ASSETS
  Net operating loss (NOL) carryforwards....................  $12,839      $12,792
  Project and inventory reserves............................    3,407        6,242
  Bad debt reserves.........................................      824        2,967
  Goodwill and intangibles amortization/impairment..........       --        2,183
  Other accruals............................................    5,461        5,428
  Other.....................................................    1,665          501
                                                              -------      -------
Total deferred tax assets...................................   24,196       30,113
DEFERRED TAX LIABILITIES
  Depreciation..............................................  $(2,519)     $(5,181)
  Earnings recognized under percentage of completion........   (3,081)      (3,776)
  Goodwill and intangibles amortization/impairment..........     (637)          --
  Other.....................................................   (2,257)        (583)
                                                              -------      -------
Total deferred tax liabilities..............................   (8,494)      (9,540)
                                                              -------      -------
Deferred tax assets valuation allowance.....................  (13,816)      (8,846)
                                                              -------      -------
Total net deferred tax assets...............................    1,886       11,727
Current portion included in prepaid expenses and other......    1,886        7,915
                                                              -------      -------
Long-term portion included in other assets, net and deferred
  income taxes, respectively................................  $    --      $ 3,812
                                                              =======      =======


     The deferred tax assets valuation allowance has been recorded to reflect
the potential non-realization of primarily NOL carryforwards in Canada and
deductible temporary differences in Canada. The remaining deferred tax assets
relating to domestic companies are more likely than not to be realized.

     At June 30, 2002 the Company had available domestic NOL carryforwards for
income tax reporting purposes of approximately $3,900, which will begin to
expire in 2021. Additionally, at June 30, 2002 the Company had Canadian NOL
carryforwards of approximately $15,067.

     Kalish, Inc., a wholly-owned Canadian subsidiary of the Company, agreed to
an assessment by the Canadian Customs and Revenue Agency for its tax years 1996
through 2001. The additional taxable income agreed to in the assessment was
offset by NOL carryforwards and credits that would have otherwise been included
in the deferred tax asset valuation allowance. As the majority of the assessment
relates to transfer pricing adjustments, the Company has submitted a Competent
Authority request pursuant to the United States-Canada Income Tax Treaty to
reflect the results of the Canadian audit in the Company's United States income
tax returns for the same periods. While the final outcome of these proceedings
cannot be predicted, the Company believes it is adequately reserved for this
matter.

                                      F-18

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

     The effective tax rates differ from the U.S. Federal income tax rate for
the following reasons:



                                                                       FISCAL YEAR ENDED
                                                              ------------------------------------
                                                                          JUNE 24,      JUNE 25,
                                                              JUNE 30,      2001          2000
                                                                2002     AS RESTATED   AS RESTATED
                                                              --------   -----------   -----------
                                                                              
Benefit at the U.S. statutory rate..........................  $(6,591)    $(30,517)      $(2,253)
Deferred tax assets valuation allowance.....................    4,970        7,848            --
Non-deductible goodwill amortization/impairment.............       --        9,881         1,098
State taxes.................................................     (700)      (1,100)          (82)
Canadian loss deduction.....................................   (1,645)          --            --
Foreign sales corporation...................................       --           --          (296)
Other.......................................................       66         (232)          550
                                                              -------     --------       -------
Benefit for income taxes....................................  $(3,900)    $(14,120)      $  (983)
                                                              =======     ========       =======


     The above income tax disclosures exclude the effect of the gain on
conversion of preferred securities as described in Note 5.

NOTE 7 -- RETIREMENT PLANS

     The Company offers substantially all of its employees a retirement savings
plan under Section 401(k) of the Internal Revenue Code. Each employee may elect
to enter a written salary deferral agreement under which a maximum of 17% of
their salary, subject to aggregate limits required under the Internal Revenue
Code, may be contributed to the plan. The Company will match a percentage of the
employee's contribution up to a specified maximum percentage of their salary. In
addition, the Company generally is required to make a mandatory contribution and
may make a discretionary contribution from profits. During the fiscal years
ended June 30, 2002, June 24, 2001 and June 25, 2000, the Company made
contributions of approximately $3,549, $4,557 and $4,118, respectively.

     During fiscal 1999, the Company created a non-qualified deferred
compensation plan for certain executive employees. Each employee may elect to
enter a written salary deferral agreement under which a maximum of 17% of their
salary, less any amounts contributed under the 401(k) plan, may be contributed
to the plan. The Company will match a percentage of the employee's contribution
up to a specified maximum percentage of their salary. In addition, the Company
generally is required to make a mandatory retirement contribution.

     In connection with the acquisition of Assembly Technology and Test, Ltd. in
fiscal 1998, the Company assumed defined benefit plans for the international
divisions. The following sets forth reconciliations of the projected benefit
obligations (PBO) of the defined benefit plans:



                                                               FISCAL YEAR ENDED
                                                              -------------------
                                                              JUNE 30,   JUNE 24,
                                                                2002       2001
                                                              --------   --------
                                                                   
Beginning balance...........................................  $24,525    $23,559
  Service cost..............................................    1,186      1,175
  Interest cost.............................................    1,720      1,525
  Actuarial loss (gain).....................................      183        (28)
  Other.....................................................      602       (265)
  Foreign currency translation..............................    2,402     (1,441)
                                                              -------    -------
Ending balance..............................................  $30,618    $24,525
                                                              =======    =======


                                      F-19

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

     Included in the Other line item above for fiscal year 2002 were $1,614 of
curtailments, ($610) of settlements, ($395) of benefits paid, $228 of employee
contributions and ($235) of expenses.

     The following sets forth the reconciliations of the fair value of plan
assets of the defined benefit plans:



                                                               FISCAL YEAR ENDED
                                                              -------------------
                                                              JUNE 30,   JUNE 24,
                                                                2002       2001
                                                              --------   --------
                                                                   
Beginning balance...........................................  $23,170    $23,066
  Return on plan assets.....................................   (2,508)     1,186
  Employer contributions....................................      901        648
  Other.....................................................   (1,007)      (263)
  Foreign currency translation..............................    1,791     (1,467)
                                                              -------    -------
Ending balance..............................................  $22,347    $23,170
                                                              =======    =======


     Included in the Other line item above for fiscal year 2002 were settlements
of ($610), benefits paid of ($390), employee contributions of $228 and expenses
of ($235).

     The following sets forth the funded status of the defined benefit plans as
of the end of the last two fiscal years:



                                                              JUNE 30,   JUNE 24,
                                                                2002       2001
                                                              --------   --------
                                                                   
Projected benefit obligation................................  $30,618    $24,525
Fair value of plan assets...................................   22,347     23,170
                                                              -------    -------
Excess of projected benefit obligation over plan assets.....    8,271      1,355
Unrecognized loss...........................................   (7,607)      (827)
                                                              -------    -------
Net pension liability.......................................  $   664    $   528
                                                              =======    =======


     The following sets forth the defined benefit pension plans' net periodic
pension cost:



                                                                    FISCAL YEAR ENDED
                                                              ------------------------------
                                                              JUNE 30,   JUNE 24,   JUNE 25,
                                                                2002       2001       2000
                                                              --------   --------   --------
                                                                           
Service cost................................................  $ 1,186    $ 1,175    $ 1,437
Interest cost...............................................    1,720      1,525      1,523
Expected return on plan assets..............................   (2,031)    (2,167)    (2,071)
Other.......................................................    2,184         --         --
                                                              -------    -------    -------
Net periodic pension cost...................................  $ 3,059    $   533    $   889
                                                              =======    =======    =======


     Included in the Other line item above for fiscal year 2002 were $1,614 of
curtailments, $195 of settlements and $375 of unrecognized loss.

     The weighted-average assumptions used to determine the PBO are as follows:



                                                               FISCAL YEAR ENDED
                                                              -------------------
                                                              JUNE 30,   JUNE 24,
                                                                2002       2001
                                                              --------   --------
                                                                   
Discount rate...............................................    6.0%      6.75%
Expected return on plan assets..............................    8.5%      8.5%
Rate of compensation increase...............................    3.5%      4.0%


                                      F-20

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

     Effective December 31, 2001, the Company cancelled all of its domestic post
retirement medical and life insurance benefit plans. As a result of the
cancellation, the Company reversed its post retirement benefit obligation
resulting in income of $1,325 in fiscal year 2002.

NOTE 8 -- STOCK COMPENSATION PLANS

     The Company has three stock incentive plans: the 1994 Employee Stock Option
Plan (Employee Plan), the 1994 Directors Non-Qualified Stock Option Plan
(Directors Plan) and the 1996 Long-Term Incentive Plan (LTIP Plan).

     The Employee Plan provides for the granting of options to the Company's
executive officers and key employees to purchase shares of common stock at
prices equal to the fair market value of the stock on the date of grant. Options
to purchase up to 900,000 shares of common stock may be granted under the
Employee Plan. Options outstanding at June 30, 2002 entitle the holders to
purchase common stock at prices ranging between $3.40 and $31.25 per share.
Options outstanding become exercisable over five years from the date of grant.
The right to exercise the options expires ten years from the date of grant or
earlier if an option holder ceases to be employed by the Company.

     The Directors Plan provides for the granting of options to the Company's
directors, who are not employees of the Company, to purchase shares of common
stock at prices equal to the fair market value of the stock on the date of
grant. Options to purchase up to 100,000 shares of common stock may be granted
under the Directors Plan. Options outstanding at June 30, 2002 entitle the
holders to purchase common stock at prices ranging between $4.19 and $30.25 per
share. Options outstanding become exercisable with respect to one-fourth of the
shares covered thereby on each anniversary of the date of grant, commencing on
the second anniversary of such date. All options granted under the Directors
Plan expire ten years from the date of grant or earlier if a director leaves the
board of directors of the Company.

     The LTIP Plan provides for the granting of the following four types of
awards on a stand alone, combination, or a tandem basis: nonqualified stock
options, incentive stock options, restricted shares and performance stock
awards. The LTIP Plan provides for the granting of up to 600,000 shares of
common stock. Grants to date consist of restricted shares and non-qualified
stock options entitling the holders to purchase common stock at prices ranging
between $4.19 and $37.50 per share. The exercise price of such non-qualified
stock options is equal to the fair market value of the stock on the date of the
grant. Options outstanding become exercisable over five years from the date of
grant. The right to exercise the options expires ten years from the date of
grant or earlier if an option holder ceases to be employed by the Company.

     During fiscal 2002, the Company issued 50,000 shares of restricted common
stock of the Company with four-year vesting periods under the LTIP Plan. Upon
issuance of the restricted shares, unearned compensation expense equivalent to
the market value at the date of grant was charged to Stockholders' Equity and
will be amortized to expense over the vesting period. The lapsing of
restrictions on these shares will be accelerated in certain circumstances, one
of which is a change in control of the Company.

                                      F-21

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

     A summary of the status of the Company's stock incentive plans as of June
30, 2002, June 24, 2001 and June 25, 2000, and changes during the years then
ended are presented below:



                                     FISCAL 2002            FISCAL 2001            FISCAL 2000
                                 --------------------   --------------------   --------------------
                                             WEIGHTED               WEIGHTED               WEIGHTED
                                             AVERAGE                AVERAGE                AVERAGE
                                             EXERCISE               EXERCISE               EXERCISE
                                  SHARES      PRICE      SHARES      PRICE      SHARES      PRICE
                                 ---------   --------   ---------   --------   ---------   --------
                                                                         
Outstanding at beginning of
  year.........................  1,129,138    $13.95    1,328,513    $14.27    1,011,938    $17.43
Granted........................    125,500    $ 6.21       72,000    $ 4.39      449,000    $ 7.83
Exercised......................         --        --           --        --           --        --
Forfeited......................   (246,871)   $13.61     (271,375)   $12.49     (132,425)   $16.50
                                 ---------              ---------              ---------
Outstanding at end of year.....  1,007,767    $13.14    1,129,138    $13.95    1,328,513    $14.27
                                 =========              =========              =========
Exercisable at end of year.....    697,617                706,450                538,384
                                 =========              =========              =========


     The following table summarizes certain information for options currently
outstanding and exercisable at June 30, 2002:



                                                  OPTIONS OUTSTANDING
                                          ------------------------------------    OPTIONS EXERCISABLE
                                                         WEIGHTED                ----------------------
                                                          AVERAGE     WEIGHTED                 WEIGHTED
                                                         REMAINING    AVERAGE                  AVERAGE
                                            NUMBER      CONTRACTUAL   EXERCISE     NUMBER      EXERCISE
RANGE OF EXERCISE PRICES                  OUTSTANDING      LIFE        PRICE     EXERCISABLE    PRICE
------------------------                  -----------   -----------   --------   -----------   --------
                                                                                
$3-14...................................     658,855         6         $ 9.46      382,205      $11.59
$15-19..................................     271,212         4         $16.92      242,712      $17.02
$20-30..................................      21,500         5         $27.06       18,600      $26.90
$31-38..................................      56,200         5         $32.36       54,100      $32.41
                                           ---------                               -------
                                           1,007,767                               697,617
                                           =========                               =======


    Pro Forma Disclosures

     The Company applies APB 25 and related interpretations in accounting for
its stock incentive plans. Accordingly, no compensation cost has been recognized
for the stock options granted under these plans because the options were granted
with an exercise price equal to the stock price on the date of grant. Had
compensation costs for the Company's stock incentive plans been determined based
on the fair value of the options on the grant dates consistent with the
methodology prescribed by SFAS 123, the Company's income (loss) available to
common stockholders and income (loss) available to common stockholders per
diluted share would have been the pro forma amounts indicated below. Because
future stock option awards may be granted, the pro forma impacts shown below are
not necessarily indicative of the impact in future years.



                                                                 FISCAL   FISCAL 2001   FISCAL 2000
                                                                  2002    AS RESTATED   AS RESTATED
                                                                 ------   -----------   -----------
                                                                            
Income (loss) available to common stockholders...  As reported   $1,657    $(73,072)      $(5,453)
                                                   Pro forma     $1,309    $(73,639)      $(6,219)
Income (loss) available to common stockholders
  per diluted share..............................  As reported   $ 0.15    $  (7.18)      $ (0.54)
                                                   Pro forma     $ 0.12    $  (7.24)      $ (0.62)


                                      F-22

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

     The fair value of the options granted (which is amortized over the option
vesting period in determining the pro forma impact) is estimated on the date of
grant using the Black-Scholes multiple option-pricing model with the following
weighted average assumptions:



                                                              FISCAL    FISCAL    FISCAL
                                                               2002      2001      2000
                                                              -------   -------   -------
                                                                         
Expected life of options....................................  5 years   5 years   5 years
Risk-free interest rate.....................................     4.37%     5.22%     6.21%
Expected volatility of stock................................       73%       69%       54%
Expected dividend yield.....................................      0.0%      0.0%      0.0%


     The weighted average fair value of options granted during the years ended
June 30, 2002, June 24, 2001 and June 25, 2000 was $3.91, $2.63 and $4.24 per
share, respectively.

NOTE 9 -- COMMITMENTS AND CONTINGENCIES

     The Company leases land, buildings, machinery, equipment and furniture
under various noncancelable operating lease agreements. At June 30, 2002, future
minimum lease payments under noncancelable operating leases were as follows:



FISCAL YEAR:
------------
                                                           
2003........................................................  $ 6,726
2004........................................................    4,255
2005........................................................    2,720
2006........................................................    2,552
2007........................................................    2,446
2008 and thereafter.........................................    9,378
                                                              -------
                                                              $28,077
                                                              =======


     Total lease expense under noncancelable operating leases was approximately
$6,227, $7,133 and $7,247 for the years ended June 30, 2002, June 24, 2001 and
June 25, 2000, respectively. Commitments under capital leases are not
significant to the consolidated financial statements.

     Following the Company's announcements in August and September 2000 of the
restatements of previously reported financial statements, DTI, its Kalish
subsidiary and certain of directors and officers were named as defendants in
five complaints in putative class action lawsuits. During fiscal 2001, these
actions were consolidated into a single class action styled In re DT Industries,
Inc. Securities Litigation and an amended complaint was filed (the "Securities
Action") adding the Company's Sencorp subsidiary and certain additional officers
and directors as defendants. As of the end of fiscal 2002, the Securities Action
was pending in the United States District Court for the Western District of
Missouri (the "Court"). The Consolidated Amended Complaint asserted causes of
action under Section 10(b), and Rule 10b-5 promulgated thereunder, and Section
20(a) of the Securities Exchange Act of 1934, and alleged, among other things,
that the accounting adjustments caused our previously issued financial
statements to be materially false and misleading. The Consolidated Amended
Complaint also sought damages in an unspecified amount and was purported to be
brought on behalf of purchasers of our common stock during various periods, all
of which fall between September 29, 1997 and August 23, 2000.

     On October 4, 2001, the Court granted our motion to dismiss the Securities
Action, without prejudice. Pursuant to the Court's dismissal order, all
defendants were dismissed, but the plaintiffs were granted the right to amend
their complaint. The plaintiffs filed their Second Amended Consolidated Class
Action Complaint on

                                      F-23

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

January 25, 2002 (the "Second Complaint"), thereby reviving the Securities
Action. On March 11, 2002, DTI and the other defendants filed a motion to
dismiss the Second Complaint.

     The Court granted our motion to dismiss the Second Complaint, with
prejudice, on July 16, 2002. Pursuant to the Court's dismissal order, all
defendants were dismissed and a judgment was entered in favor of the defendants.
The plaintiffs did not appeal the Court's decision, so the Court's dismissal
order is final and non-appealable, and the plaintiffs can neither further amend
their complaint nor submit a new complaint in connection with the
above-referenced restatements.

     The staff of the Securities and Exchange Commission (the "Commission") is
conducting an investigation of the accounting practices at the Company's Kalish
and Sencorp subsidiaries that led to the restatements of its consolidated
financial statements for fiscal years 1997, 1998 and 1999 and the first three
quarters of fiscal 2000, as well as the issues at AMI that led to the accounting
adjustments to the Company's previously reported audited consolidated financial
results for the fiscal years ended June 24, 2001, June 25, 2000 and June 27,
1999, as well as its previously reported unaudited consolidated financial
results for the first three fiscal quarters of 2002. The Company is cooperating
fully with the Commission in connection with its investigation and cannot
currently predict the duration or outcome of the investigation.

     In November 1998, pursuant to the agreement by which the Company acquired
Kalish, Mr. Graham L. Lewis, a former executive officer and director of DTI,
received an additional payment based on Kalish's earnings for each of the three
years after the closing. As a result of the prior restatement due to accounting
practices at Kalish, the Company believes that the additional payment should not
have been made. During fiscal 2001, the Company commenced legal action against
Mr. Lewis in Superior Court, Civil Division in Montreal, Quebec to recover this
payment and certain bonuses paid to Mr. Lewis. Mr. Lewis has counter-sued for
wrongful termination and is seeking to recover monetary damages, including
severance, loss of future income, emotional distress and harm to reputation,
equal to $2.8 million Canadian dollars. There has been no discovery in these
actions. Management believes that the Company's suit against Mr. Lewis has
merit. Management further believes that Mr. Lewis' counter-suit is without
merit. The Company intends to pursue vigorously its claims against Mr. Lewis and
defend against his counter-suit.

     Product liability claims are asserted against the Company from time to time
for various injuries alleged to have resulted from defects in the manufacture
and/or design of its products. At June 30, 2002, there are currently 10 such
claims either pending or that may be asserted against the Company. The Company
does not believe that the resolution of these claims, either individually or in
the aggregate, will have a material adverse effect on its financial condition,
results of operations or cash flow. Product liability claims are covered by the
Company's comprehensive general liability insurance policies, subject to certain
deductible amounts. The Company has established reserves for these deductible
amounts, which it believes to be adequate based on its previous claims
experience. However, there can be no assurance that resolution of product
liability claims in the future will not have a material adverse effect on the
Company's financial condition, results of operations or cash flow.

     In addition to product liability claims, from time to time the Company is
the subject of legal proceedings, including involving employee, commercial,
general liability and similar claims, that are incidental to the ordinary course
of its business. There are no such material claims currently pending. The
Company maintains comprehensive general liability insurance that it believes to
be adequate for the continued operation of our business.

NOTE 10 -- GOODWILL AND INTANGIBLE ASSETS

     SFAS 142, as explained in Note 1, is effective for fiscal years beginning
after December 15, 2001. However, early adoption was permitted in certain
instances. In the first quarter of fiscal 2002, the Company elected to
early-adopt the provisions of SFAS 142. Discontinuance of goodwill amortization
reduced pre-tax

                                      F-24

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

amortization expense by $5,287 in fiscal 2002. The carrying value of goodwill
will continue to be assessed for recoverability by management at least on an
annual basis.

     The changes in the carrying amount of goodwill for fiscal year 2002 were as
follows:




                                       MATERIAL        PRECISION           PACKAGING       ASSEMBLY &
                                      PROCESSING        ASSEMBLY            SYSTEMS           TEST
GOODWILL                               SEGMENT           SEGMENT            SEGMENT         SEGMENT         TOTAL
                                       -------           -------            -------         -------         -----
                                                                                         
Balance as of June 24, 2001           $  12,578        $  47,912          $  28,309       $  34,968     $  123,767
Foreign currency translation                 --               --              1,314             457          1,771
------------------------------------------------------------------------------------------------------------------
Balance as of June 30, 2002           $  12,578        $  47,912          $  29,623       $  35,425     $  125,538
==================================================================================================================


     At June 30, 2002, the Company had one amortized intangible asset. This
asset is unpatented technology and the gross carrying amount and accumulated
amortization at June 30, 2002 were $576 and $308, respectively.

     The amortization expense related to the intangible asset was $116 for the
fiscal year ended June 30, 2002 and June 24, 2001. Amortization expense is
expected to be $116 for each of the fiscal years through 2004 and $44 for fiscal
2005. The gross carrying amount, accumulated amortization and amortization
expense will vary depending on the prevailing foreign currency exchange rate.

     Previous to the adoption of SFAS 142, the excess of the purchase price over
the fair value of net assets acquired in business combinations (goodwill) was
capitalized and amortized on a straight-line basis over periods ranging from 15
to 40 years. Goodwill amortization charged to income for the years ended June
24, 2001 and June 25, 2000 was approximately $5,296 and $5,230, respectively.
Accumulated amortization at June 30, 2002 and June 24, 2001 was approximately
$28,372. A reconciliation of reported income (loss) available to common
stockholders and income (loss) available to common stockholders per share to the
amounts adjusted for the exclusion of goodwill amortization for the last three
completed fiscal years is as follows:



                                                                       FISCAL YEAR ENDED
                                                              ------------------------------------
                                                                          JUNE 24,      JUNE 25,
                                                              JUNE 30,      2001          2000
                                                                2002     AS RESTATED   AS RESTATED
                                                              --------   -----------   -----------
                                                                              
Reported income (loss) available to common stockholders.....   $1,657     $(73,072)      $(5,453)
Add back: Goodwill amortization (net of tax)................       --        4,701         4,731
                                                               ------     --------       -------
Adjusted income (loss) available to common stockholders.....   $1,657     $(68,371)      $  (722)
                                                               ======     ========       =======
DILUTED LOSS PER SHARE:
Reported income (loss) available to common stockholders.....   $ 0.15     $  (7.18)      $ (0.54)
Add back: Goodwill amortization (net of tax)................       --         0.46          0.47
                                                               ------     --------       -------
Adjusted income (loss) available to common stockholders.....   $ 0.15     $  (6.72)      $ (0.07)
                                                               ======     ========       =======


     The carrying value of goodwill is assessed for recoverability by management
based on an analysis of future expected cash flows from the underlying
operations of the Company's reporting units, according to SFAS 142. The
Company's reporting units represent the various components of the Company's
segments for which discrete financial information is available and management
regularly reviews the results. All goodwill has been assigned to reporting
units. Each year the Company generates operating forecasts at the reporting unit
level, upon which the future expected cash flows are based. Under SFAS 142, the
impairment analysis is a two-step process whereby, in the first step, the fair
value of the Company's reporting units (as estimated using discounted future
cash flows) is compared to the respective carrying value of the reporting unit
as an indication of whether impairment exists. If the carrying value exceeds the
fair value, a second step is required whereby the fair value of the reporting
unit is allocated to all of the assets and liabilities of the reporting unit

                                      F-25

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

resulting in an implied fair value of goodwill that is then compared to the
carrying value of goodwill. During the fiscal year ended June 30, 2002,
management determined that the goodwill recorded had not been impaired. The
Company calculated the present value of expected cash flows to determine the
fair value of the reporting units using a discount rate of 10%, which represents
the weighted average cost of capital.

     Upon adoption of SFAS 142 in the first quarter of fiscal 2002, the Company
completed the transitional goodwill impairment analysis and found there to be no
impairment. The transitional impairment test followed the same guidelines as the
annual impairment test discussed above.

     During the fourth quarter of fiscal 2001, management determined that an
assessment of the recoverability of goodwill by division was necessary. The
decision was based on a continuing decline in the operating results of certain
divisions and management assumptions regarding future performance based on the
overall economic recession and an evaluation of the organizational and
operational structure of the Company. The assessment was performed at the
divisional level as the divisions maintain distinctively identifiable goodwill
and represent the lowest level of identifiable cash flows. The Company
determined that goodwill recorded for certain divisions had been impaired and
recorded an impairment charge of $38,219 in accordance with SFAS 121. The fair
value of the goodwill was based on discounted expected future cash flows of the
related division, except as described below regarding the Stokes division.

     The components of the fiscal 2001 goodwill write-off were as follows:


                                          
Material Processing segment
  Sencorp (Hyannis, Massachusetts)           $   10,730
  Stokes (Bristol, Pennsylvania)                  5,943
                                               --------
                                                 16,673

Precision Assembly segment
  Mid-West (Buffalo Grove, Illinois)             10,000
Packaging Systems segment
  Kalish (Montreal, Quebec)                       7,353
Assembly & Test segment
  Hansford (Rochester, New York)                  4,193
                                               --------
                                             $   38,219
                                               ========


     Each of these components relates to assets to be held and used, other than
the Stokes portion, which at the time of the analysis was under a letter of
intent to be sold. The value stated in the letter of intent was used as the fair
market value for purposes of determining goodwill impairment for the Stokes
division. The proposed sale of Stokes was ultimately terminated and it is
currently being rationalized into our Hyannis, Massachusetts operation. The
total fiscal 2001 impairment charge related to the Stokes division was $9,249 of
which $5,943 was for goodwill impairment, $2,738 was for excess and obsolete
inventory and $568 was for other asset write downs. The goodwill impairment is
included in the goodwill impairment charge separately disclosed on the statement
of operations, the excess and obsolete inventory charge is included in cost of
sales and the other asset write-downs are included in selling, general and
administrative expenses. During fiscal 2001, prior to the charges discussed
above, the Stokes division had revenues of $6,707 and an operating loss of
$1,238. At June 24, 2001, the carrying value of the net assets of Stokes was
approximately $3,693. The net loss on the disposal of Scheu & Kniss recorded in
fiscal 2001, as discussed in Note 3, included a full impairment of the related
goodwill of $5,018.

NOTE 11 -- DEPENDENCE ON SIGNIFICANT CUSTOMERS

     Total net sales to a customer in the electronics industry were $99,578,
$141,884 and $47,568 in fiscal 2002, 2001, and 2000 respectively. Total net
sales to a customer in the tire industry were $38,690 and $49,084 in fiscal 2001
and 2000, respectively.

                                      F-26

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

     Trade receivables recorded for the significant customer in the electronics
industry at June 30, 2002 were $19,262, most of which was collected subsequent
to year-end.

NOTE 12 -- SUPPLEMENTAL BALANCE SHEET INFORMATION



                                                                          JUNE 24,
                                                              JUNE 30,      2001
                                                                2002     AS RESTATED
                                                              --------   -----------
                                                                   
ACCOUNTS RECEIVABLE
  Trade receivables.........................................  $ 58,021    $ 79,695
  Less -- allowance for doubtful accounts...................    (3,085)     (8,921)
                                                              --------    --------
                                                              $ 54,936    $ 70,774
                                                              ========    ========
COSTS AND ESTIMATED EARNINGS IN EXCESS OF AMOUNTS BILLED ON
  UNCOMPLETED CONTRACTS
  Costs incurred on uncompleted contracts...................  $176,781    $285,114
  Estimated earnings........................................    37,040      37,757
                                                              --------    --------
                                                               213,821     322,871
  Less -- Billings to date..................................  (196,553)   (245,908)
                                                              --------    --------
                                                              $ 17,268    $ 76,963
                                                              ========    ========
Included in the accompanying balance sheets:
  Costs and estimated earnings in excess of amounts
     billed.................................................  $ 29,288    $ 85,805
  Billings in excess of costs and estimated earnings........   (12,020)     (8,842)
                                                              --------    --------
                                                              $ 17,268    $ 76,963
                                                              ========    ========
INVENTORIES, NET
  Raw materials.............................................  $ 16,652    $ 26,778
  Work in process...........................................    10,958      18,549
  Finished goods............................................     4,292       6,090
  Less -- inventory reserves................................    (5,125)    (10,552)
                                                              --------    --------
                                                              $ 26,777    $ 40,865
                                                              ========    ========
PROPERTY, PLANT AND EQUIPMENT
  Machinery and equipment...................................  $ 50,187    $ 68,887
  Buildings and improvements................................    23,022      35,575
  Land and improvements.....................................     5,964       7,112
  Construction-in-progress..................................       809         280
                                                              --------    --------
                                                                79,982     111,854
  Less -- accumulated depreciation..........................   (42,653)    (49,391)
                                                              --------    --------
                                                              $ 37,329    $ 62,463


                                      F-27

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)



                                                                          JUNE 24,
                                                              JUNE 30,      2001
                                                                2002     AS RESTATED
                                                              --------   -----------
                                                                   
                                                              ========    ========
ACCRUED LIABILITIES
  Accrued employee compensation and benefits................  $ 10,258    $ 13,570
  Accrued warranty..........................................     3,422       3,244
  Restructuring accrual.....................................     4,678       2,879
  Other.....................................................    11,237      17,450
                                                              --------    --------
                                                              $ 29,595    $ 37,143
                                                              ========    ========


     The Company routinely incurs warranty costs after projects are installed
and completed. The Company reserves for such warranty costs based on its
historical warranty experience and consideration of any known warranty issues.

     A summary and rollforward of the warranty reserves for the previous three
fiscal years are as follows:



                                       BEGINNING BALANCE   EXPENSE   CHARGES   ENDING BALANCE
                                       -----------------   -------   -------   --------------
                                                                   
Fiscal 2002..........................       $3,244         $1,753    $(1,575)      $3,422
Fiscal 2001..........................        2,527          2,772     (2,055)       3,244
Fiscal 2000..........................        4,995          1,098     (3,566)       2,527


NOTE 13 -- WRITE-DOWN OF ASSETS

     The Company wrote down $21,809 of assets in the fourth quarter of fiscal
2001. A summary and roll-forward of the specific reserves are as follows:



                                 RESERVE AT    FISCAL    FISCAL 2002                               RESERVE AT
                                  JUNE 24,      2002     WRITE-OFFS/                                JUNE 30,
                                    2001       EXPENSE    DISPOSALS    RECOVERIES   DISPOSITIONS      2002
                                 -----------   -------   -----------   ----------   ------------   ----------
                                                                                 
Inventory......................    $10,552     $1,303      $(5,753)     $  (282)       $(695)        $5,125
Accounts receivable............      8,921      1,208       (4,277)      (2,498)        (269)         3,085


     The Company recorded inventory related charges of $9,811 (excess and
obsolete reserves and fair market value adjustments) in the fourth quarter of
fiscal 2001 resulting in an ending inventory reserve of $10,552. The Company
also took other inventory-related write-offs of $2,218 in June 2001, primarily
related to work-in-process items deemed unrecoverable by management.

     The $9,811 charge, which increased excess and obsolete reserves and
adjusted certain inventory items to fair market value was comprised of the
following items:

     - a charge of $1,400 to write-down the remaining assets of the discontinued
       extrusion product line to an estimated fair market value of $400. The
       product line was sold in fiscal year 2002 for $200 resulting in an
       additional loss of $200 in fiscal year 2002;

     - a charge of $2,738 related to excess and obsolete inventory of the Stokes
       division based on a letter of intent to sell the Stokes assets. The sale
       of the net assets of the Stokes division did not ultimately occur; and

     - a charge of $5,673 related to various divisions that were determined to
       have excess or obsolete inventory issues or inventory market value
       concerns.

     The inventory reserves established in fiscal 2001 assumed an estimated
salvage value on certain of the inventory items being reserved. The Company was
not able to achieve the estimated salvage value as it disposed of the inventory
in fiscal 2002 partially accounting for the incremental expense in fiscal 2002.
The

                                      F-28

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

Company's disposal activity during fiscal 2002 consisted of selling items for
scrap value, returning items to suppliers for credit and throwing items away.
The Company's inventory reserve balance as of June 30, 2002 is expected to be
substantially utilized in fiscal 2003. The Packaging segment accounts for $4,092
of the reserve at June 30, 2002, of which $2,176 is related to replacement parts
held at facilities closed in fiscal 2002 and deemed obsolete. The Company
anticipates disposing of these items in fiscal 2003.

     The Company recorded $8,330 of accounts receivable write-offs in the fourth
quarter of fiscal 2001 resulting in an accounts receivable allowance for
doubtful accounts of $8,921 at June 24, 2001. Of this total, $4,500 related to
two specific projects for which the Company determined it would not be able to
collect. The remaining reserve relates to accounts deemed by management to be
uncollectible. Due to increased collection efforts, $2,498 of the accounts
receivable reserved for were collected in 2002 and therefore the related
reserves were reversed.

     In addition to the above amounts, the Company also took an additional
charge of $1,450 in the fourth quarter of fiscal 2001 primarily related to
write-offs of fixed assets. The fixed asset write-off consisted primarily of
software development costs for systems that were expected to be rolled out
company-wide, which the new management team decided not to pursue.

     The inventory related charges of $12,029 and the write-offs of fixed assets
of $1,450 were included in cost of sales in the statement of operations. The
accounts receivable write-offs of $8,330 were included in selling, general and
administrative expenses.

NOTE 14 -- RESTRUCTURING

     During fiscal 2002, the Company announced several actions in connection
with its restructuring plan as outlined below. These actions resulted in an
aggregate of $10,332 of restructuring charges in fiscal 2002 after the fiscal
2001 restructuring charge reversal discussed below.

     - Closure of its Rochester, New York facility, including termination of
       employees in the fourth quarter of 2002 and the transfer of the customer
       base of this facility primarily to its Dayton, Ohio and Buffalo Grove,
       Illinois facilities. The closure was announced January 24, 2002. The
       restructuring costs, which totaled $3,648 were recorded in the third
       quarter of fiscal 2002 and included severance costs of $1,334 for the
       termination of 114 employees. As of June 30, 2002, four employees
       remained for final administrative duties, all of whom were discharged by
       the end of the first quarter of fiscal 2003. The remaining restructuring
       costs include $1,068 for future facility lease and related costs, $1,146
       for assets write-offs and $100 for office equipment lease terminations
       and miscellaneous other charges. The asset write-offs include the
       remaining value of leasehold improvements, the computer system and show
       machines.

     - Closure of its Montreal, Quebec facility, including termination of
       employees in August 2002, and the transfer of its customer base and
       assets to its operations in Leominster, Massachusetts. The closure was
       announced March 22, 2002. The restructuring costs of $2,299 were recorded
       in the third quarter of fiscal 2002 and included severance costs of $993
       for the termination of approximately 83 employees, partially offset by a
       reversal of $451 associated with severance accrual recorded in fiscal
       2001. 75 employees remained at June 30, 2002, 70 of which were terminated
       by the end of the first quarter of fiscal 2003. The remaining
       restructuring costs include $664 for future facility lease and related
       costs, $1,056 for asset write-offs and $37 of other costs. The asset
       write-offs include the remaining value of leasehold improvements,
       computer system and other.

     - Transfer of its manufacturing operations in Bristol, Pennsylvania to
       Hyannis, Massachusetts as part of its Converting Technologies division.
       The closure was announced March 22, 2002 and completed in September 2002.
       The restructuring costs of $892 were recorded in the third quarter of
       fiscal 2002 and included severance costs of $272 for the termination of
       15 employees. Up to 10 employees are expected

                                      F-29

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

       to remain in Bristol for sales and engineering support. As of June 30,
       2002, there were no terminations. By the end of the first quarter of
       fiscal 2003, 12 employees were terminated. The remaining restructuring
       costs include $400 of asset write-offs, $192 for future facility lease
       and related costs and $28 of other costs. The asset write-offs include
       the remaining value of leasehold improvements.

     - Transfer of the Assembly and Test-Europe fabrication operations from
       Gawcott, United Kingdom to its Buckingham, England plant in the fourth
       quarter of fiscal 2002. The restructuring costs of $1,206 were recorded
       in the third quarter of fiscal 2002 and included estimated severance
       costs of $908 for the termination of 43 employees, all of whom were
       terminated by June 30, 2002. The restructuring costs include $264 for
       future lease payments and $34 of other costs.

     - The Company recognized additional restructuring charges of $2,287 in
       fiscal 2002 ($1,521 in the second quarter, $463 in the third quarter, and
       $303 in the fourth quarter) primarily related to severance costs
       associated with management changes and workforce reductions at several
       divisions, as well as future lease payments resulting from the
       consolidation of two Packaging segment divisions. The restructuring
       charge included severance costs of $1,747 for the termination of 125
       employees, $300 for future lease payments and $240 of asset write-offs.
       All of the employees were terminated by June 30, 2002.

     The following table summarizes the components of the fiscal 2002
restructuring accruals:



                                                                                   NON-CASH     AS OF
                                                   RESTRUCTURING   CASH CHARGES   CHARGES TO   JUNE 30,
                                                      CHARGE        TO ACCRUAL     ACCRUAL       2002
                                                   -------------   ------------   ----------   --------
                                                                                   
Severance costs..................................     $ 5,254        $(3,823)      $    --      $1,431
Future lease costs on closed facilities..........       2,488             --            --       2,488
Asset write-downs................................       2,842             --        (2,535)        307
Other............................................         199           (199)           --          --
                                                      -------        -------       -------      ------
                                                      $10,783        $(4,022)      $(2,535)     $4,226
                                                      =======        =======       =======      ======


     The Company has utilized $6,557 of the fiscal 2002 restructuring accrual as
of June 30, 2002 resulting in a remaining balance of $4,226. The future lease
commitment on closed facilities includes a two-year accrual for the Rochester,
New York and Montreal, Quebec facilities. The remaining restructuring charges
are expected to be used by the end of September 2003.

FISCAL 2001 RESTRUCTURING

     In the fourth quarter of fiscal 2001, a restructuring charge of $3,694 was
established for severance costs associated with management changes and workforce
reductions, future lease costs on idle facilities and personnel relocation costs
resulting from the corporate office move and the closure of four Packaging
segment sales offices and non-cash asset write-downs.

     The Company's fiscal 2001 restructuring plan consisted of the following
actions:

     - Closure of Canadian operation's sales offices, including the termination
       of 64 employees. These offices were closed in the fourth quarter of 2001.
       In addition, there was a headcount reduction at the Montreal location.
       These people were notified of termination in the fourth quarter of fiscal
       2001. Total severance costs were $706 and future lease costs on rented
       office space for the sales offices was $300. As mandated by Canadian law,
       a six-month waiting period is required before termination after notice is
       given. After notification, during the six-month period, a number of
       employees left voluntarily and therefore received no benefits.
       Accordingly, an amount of $451 was reversed to income in fiscal 2002 and
       is included in the roll-forward.

                                      F-30

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

     - Consolidation of two of the Company's United Kingdom operations, which
       included the termination of 28 employees in the first quarter of fiscal
       2002 at a cost of $500.

     - Relocation of the corporate offices from Springfield, Missouri to Dayton,
       Ohio. Total moving costs incurred were $949 in the fourth quarter of
       2001, which included personnel relocation costs of $747 and other moving
       costs of $202. These moving costs were recognized when incurred. In
       addition, the Company accrued future lease costs on the idle office space
       in Springfield of $575. Lastly, severance of $545 was recorded for the
       termination of 10 employees at the Springfield office.

     The rollforward of the restructuring accrual related to fiscal 2001 is as
follows:



                                                 AS OF        CASH       NON-CASH                AS OF
                                                JUNE 24,   CHARGES TO   CHARGES TO   REVERSAL   JUNE 30,
                                                  2001      ACCRUAL      ACCRUAL     IN 2002      2002
                                                --------   ----------   ----------   --------   --------
                                                                                 
Severance costs...............................   $1,277     $  (826)      $  --       $(451)      $ --
Future lease costs............................      685        (327)         --          --        358
Relocation costs..............................      544        (544)         --          --         --
Asset write-downs.............................      131          --        (131)         --         --
Other.........................................      242        (148)         --          --         94
                                                 ------     -------       -----       -----       ----
                                                 $2,879     $(1,845)      $(131)      $(451)      $452
                                                 ======     =======       =====       =====       ====


     The Company utilized $1,976 of the fiscal 2001 restructuring accrual as of
June 30, 2002 and reversed $451 in fiscal 2002, resulting in a remaining accrual
of $452, which is expected to be used during fiscal 2003.

NOTE 15 - BUSINESS SEGMENTS

The Company adopted Statement of Financial Accounting Standards No. 131 (SFAS
131), "Disclosures about Segments of an Enterprise and Related Information",
effective June 27, 1999. SFAS 131 requires disclosure of segment information on
the basis that it is used internally for evaluating segment performance and
deciding how to allocate resources to segments.

The Company primarily operated in two business segments through fiscal 2002 -
Automation and Packaging. The Company announced in March 2002 the reorganization
of its operations into four business segments: Material Processing, Precision
Assembly, Packaging Systems and Assembly and Test. See "Item 1. Business.
Markets and Products" in the Company's Annual Report on Form 10-K for the fiscal
year ended June 30, 2002 for a description of the products and markets of these
four segments. This new structure is designed to allow the Company to streamline
product offerings, capitalize on the combined strength of operating units,
reduce overlap in the marketplace and improve capacity utilization, internal
controls, financial reporting and disclosure controls.

The Company evaluates performance and allocates resources to reportable segments
primarily based on operating income. The accounting policies of the reportable
segments are the same as those described in the summary of significant policies.
Intersegment sales are not significant.

                                      F-31

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

     Financial information for the Company's reportable segments consisted of
the following:



                                         FISCAL              FISCAL             FISCAL
                                          2002                2001               2000
                                                          AS RESTATED         AS RESTATED
                                                         (SEE NOTES 1        (SEE NOTES 1
                                                            AND 16)             AND 16)
                                       ---------           ---------           ---------
                                                                    
NET SALES

   Material Processing                 $  95,368           $ 127,722           $ 143,942

   Precision Assembly                     69,701             120,612              78,123

   Packaging Systems                      41,081              52,465              60,514

   Assembly & Test                       119,334             164,200             136,571

   Divested businesses                       792              46,103              45,135
                                       ---------           ---------           ---------

      Consolidated Total               $ 326,276           $ 511,102           $ 464,285
                                       =========           =========           =========

OPERATING INCOME (LOSS)

   Material Processing                 $   8,693           $ (21,600)          $  11,431

   Precision Assembly                      3,756             (11,431)                274

   Packaging Systems                      (3,711)            (13,928)                (59)

   Assembly & Test                        (4,369)              2,148               3,835

   Divested businesses                       565              (8,173)              2,291

   Corporate                              (6,732)            (13,811)             (8,757)
                                       ---------           ---------           ---------

      Consolidated Total               $  (1,798)          $ (66,795)          $   9,015
                                       =========           =========           =========

ASSETS

   Material Processing                 $  64,061           $  80,529           $ 114,634

   Precision Assembly                     77,865             106,080             120,564

   Packaging Systems                      53,846              52,171              70,052

   Assembly & Test                        94,266             132,334             125,039

   Divested businesses                        --              27,278              34,793

   Corporate                              18,372              12,282              13,690
                                       ---------           ---------           ---------

      Consolidated Total               $ 308,410           $ 410,674           $ 478,772
                                       =========           =========           =========

CAPITAL EXPENDITURES

   Material Processing                 $   1,836           $   1,165           $   3,863

   Precision Assembly                        110                 106                  75

   Packaging Systems                         354                 616                 513

   Assembly & Test                           499                 391                 713

   Divested businesses                         9                 522                 649

   Corporate                                 115                 378                 918
                                       ---------           ---------           ---------

      Consolidated Total               $   2,923           $   3,178           $   6,731
                                       =========           =========           =========

DEPRECIATION AND AMORTIZATION

   Material Processing                 $   2,383           $   3,789           $   4,129

   Precision Assembly                        916               2,589               2,808

   Packaging Systems                       1,043               2,020               1,881

   Assembly & Test                         1,930               3,673               3,999

   Divested businesses                        33               1,876               2,145

   Corporate                               3,500               2,456               1,498
                                       ---------           ---------           ---------

      Consolidated total               $   9,805           $  16,403           $  16,460
                                       =========           =========           =========


                                      F-32

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

Included in operating income (loss) are the following unusual items:



                                            FISCAL             FISCAL          FISCAL
                                             2002               2001            2000
                                           --------           --------         ------
                                                                     
GOODWILL IMPAIRMENT

   Material Processing                           --           $ 16,673             --

   Precision Assembly                            --             10,000             --

   Packaging Systems                             --              7,353             --

   Assembly & Test                               --              4,193             --
                                           --------           --------           ----

      Total                                      --           $ 38,219             --
                                           ========           ========           ====


RESTRUCTURING CHARGE

   Material Processing                     $  1,060                 --             --

   Precision Assembly                           461                119             --

   Packaging Systems                          2,839              1,506             --

   Assembly & Test                            5,972                 --             --

   Corporate                                     --              2,069             --
                                           --------           --------           ----

                                           $ 10,332           $  3,694             --
                                           ========           ========           ====
GAIN (LOSS) ON DISPOSAL OF ASSETS

   Material Processing                     $ (1,128)          $      2             --

   Precision Assembly                            --                 --             --

   Packaging Systems                             --                (48)            --

   Assembly & Test

   Divested businesses                           --             (9,067)            --

   Corporate                                     --                640             --
                                           --------           --------           ----

      Total                                $ (1,128)          $ (8,473)            --
                                           ========           ========           ====


In addition to the unusual items noted above, the Corporate operating loss in
fiscal 2001 included approximately $3,487 of non-recurring legal and
professional fees associated with the investigations into the prior years
accounting irregularities.

The reconciliation of segment operating income (loss) to consolidated loss
before benefit for income taxes consisted of the following:




                                                                                         FISCAL         FISCAL             FISCAL
                                                                                          2002           2001               2000
                                                                                                      AS RESTATED       AS RESTATED
                                                                                                     (SEE NOTES 1      (SEE NOTES 1
                                                                                                        AND 16)            AND 16)
                                                                                        --------       --------           --------
                                                                                                               
Material Processing                                                                     $  8,693       $(21,600)          $ 11,431

Precision Assembly                                                                         3,756        (11,431)               274

Packaging Systems                                                                         (3,711)       (13,928)               (59)

Assembly & Test                                                                           (4,369)         2,148              3,835
                                                                                        --------       --------           --------

   Operating income (loss) for reportable segments                                         4,369        (44,811)            15,481

Operating income for sold businesses                                                         565         (8,173)             2,291

Corporate                                                                                 (6,732)       (13,811)            (8,757)

Interest expense, net                                                                    (12,198)       (14,891)           (10,305)

Dividends on Company-obligated, mandatorily redeemable convertible preferred
   securities of subsidiary DT Capital Trust holding solely convertible junior
   subordinated debentures of the Company                                                 (4,834)        (5,506)            (5,146)
                                                                                        --------       --------           --------

Consolidated loss before benefit for income taxes                                       $(18,830)      $(87,192)          $ (6,436)
                                                                                        ========       ========           ========


                                      F-33

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

Financial information related to the Company's operations by geographic area
consisted of the following:



                                   FISCAL            FISCAL            FISCAL
                                    2002              2001              2000
                                  --------          --------          --------
                                                             
NET SALES

   United States                  $180,751          $321,207          $334,099

   Far East                         45,138            41,804             8,870

   Europe                           61,460           106,469            69,073

   Canada/Latin America             32,681            41,547            46,837

   Other                             6,246                75             5,406
                                  --------          --------          --------

      Consolidated Total          $326,276          $511,102          $464,285
                                  ========          ========          ========

LONG-LIVED ASSETS

   United States                  $ 28,764          $ 53,593          $ 62,284

   United Kingdom                    7,354             7,213             7,926

   Other International               1,211             1,657             3,008
                                  --------          --------          --------

      Consolidated total          $ 37,329          $ 62,463          $ 73,218
                                  ========          ========          ========


Net sales are attributed to countries based on the shipping destination of
products sold. Long-lived assets consist of total property, plant and equipment,
net of accumulated depreciation.

NOTE 16 -- RESTATEMENT

     As described in Note 1, the Company's balance sheet as of, and statement of
operations for, the fiscal year ended June 24, 2001 and the Company's statement
of operations for the fiscal year ended June 25, 2000 have been restated. A
comparison of previously reported and restated financial statements for these
periods is presented below. The impact of these restatements resulted in
increases to the Company's net loss of $1,729 and $863, and to the Company's net
loss per common share of $0.17 per share and $0.09 per share, for fiscal 2001
and 2000, respectively.

     Included in the Company's June 27, 1999 restated retained earnings is an
adjustment of $1,435 related to the cumulative impact of the restatement related
to fiscal 1999.

                                      F-34

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

                           CONSOLIDATED BALANCE SHEET



                                                              JUNE 24, 2001
                                                              AS PREVIOUSLY   JUNE 24, 2001
                                                                REPORTED       AS RESTATED
                                                              -------------   -------------
                                                                        
Assets
  Current assets:
     Cash...................................................    $  5,505        $  5,505
     Accounts receivable, net...............................      70,774          70,774
     Costs and estimated earnings in excess of amounts
      billed on uncompleted contract........................      92,000          85,805
     Inventories, net.......................................      40,865          40,865
     Prepaid expenses and other.............................      12,497          14,665
                                                                --------        --------
     Total current assets...................................     221,641         217,614
Property, plant and equipment, net..........................      62,463          62,463
Goodwill, net...............................................     123,767         123,767
Other assets, net...........................................       6,830           6,830
                                                                --------        --------
                                                                $414,701        $410,674
                                                                ========        ========
Liabilities and stockholders' equity
  Current liabilities:
     Current portion of long-term debt......................    $ 36,151        $ 36,151
     Accounts payable.......................................      40,917          40,917
     Customer advances......................................      25,651          25,651
     Accrued liabilities....................................      37,143          37,143
                                                                --------        --------
  Total current liabilities.................................     139,862         139,862
                                                                --------        --------
Long-term debt..............................................      96,571          96,571
Other long-term liabilities.................................       3,778           3,778
                                                                --------        --------
                                                                 100,349         100,349
Commitments and contingencies
Company-obligated, mandatorily redeemable convertible
  preferred securities of subsidiary DT Capital Trust
  holding solely convertible junior subordinated debentures
  of the Company............................................      80,652          80,652
Stockholders' equity:
     Common stock...........................................         113             113
     Additional paid-in capital.............................     127,853         127,853
     Retained earnings (accumulated deficit)................      (6,965)        (10,992)
     Accumulated other comprehensive loss...................      (2,058)         (2,058)
     Unearned portion of restricted stock...................        (661)           (661)
     Less -- Treasury stock.................................     (24,444)        (24,444)
                                                                --------        --------
       Total stockholders' equity...........................      93,838          89,811
                                                                --------        --------
                                                                $414,701        $410,674
                                                                ========        ========


                                      F-35

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)

                      CONSOLIDATED STATEMENT OF OPERATIONS



                                                                 FISCAL YEAR ENDED
                                           --------------------------------------------------------------
                                           JUNE 24, 2001                   JUNE 25, 2000
                                           AS PREVIOUSLY   JUNE 24, 2001   AS PREVIOUSLY    JUNE 25, 2000
                                             REPORTED       AS RESTATED       REPORTED       AS RESTATED
                                           -------------   -------------   --------------   -------------
                                                                                
Net sales................................   $   511,102     $   511,102     $   464,285      $   464,285
Cost of sales............................       434,357         437,017         374,091          375,418
                                            -----------     -----------     -----------      -----------
Gross profit.............................        76,745          74,085          90,194           88,867
Selling, general and administrative
  expenses...............................        90,494          90,494          79,852           79,852
Goodwill impairment......................        38,219          38,219              --               --
Restructuring charge.....................         3,694           3,694              --               --
Net loss on disposal of assets...........         8,473           8,473              --               --
                                            -----------     -----------     -----------      -----------
Operating income (loss)..................       (64,135)        (66,795)         10,342            9,015
Interest expense, net....................        14,891          14,891          10,305           10,305
Dividends on Company-obligated,
  mandatorily redeemable convertible
  preferred securities of subsidiary DT
  Capital Trust holding solely
  convertible junior subordinated
  debentures of the Company..............         5,506           5,506           5,146            5,146
                                            -----------     -----------     -----------      -----------
Loss before benefit for income taxes.....       (84,532)        (87,192)         (5,109)          (6,436)
Benefit for income taxes.................       (13,189)        (14,120)           (519)            (983)
                                            -----------     -----------     -----------      -----------
Net loss.................................   $   (71,343)    $   (73,072)    $    (4,590)     $    (5,453)
                                            -----------     -----------     -----------      -----------
Net loss per common share:
  Basic and Diluted......................   $     (7.01)    $     (7.18)    $     (0.45)     $     (0.54)
Weighted average common shares
  outstanding:
  Basic and Diluted......................    10,172,811      10,172,811      10,107,274       10,107,274


NOTE 17 -- QUARTERLY FINANCIAL DATA (UNAUDITED)

     As described in Note 1, the unaudited quarterly information for the first
three fiscal quarters of the fiscal year ended June 30, 2002 and the four fiscal
quarters of the fiscal year ended June 24, 2001 have been restated. A comparison
of previously reported and restated unaudited quarterly financial information is
presented below.



                                  1ST QUARTER                 2ND QUARTER                 3RD QUARTER
                                      AS        1ST QUARTER       AS        2ND QUARTER       AS        3RD QUARTER
                                  PREVIOUSLY        AS        PREVIOUSLY        AS        PREVIOUSLY        AS
                                   REPORTED      RESTATED      REPORTED      RESTATED      REPORTED      RESTATED     4TH QUARTER
                                  -----------   -----------   -----------   -----------   -----------   -----------   -----------
                                                                                                 
YEAR ENDED JUNE 30, 2002
Net sales.......................   $100,484      $100,431       $88,104       $88,661      $ 60,184      $ 59,967       $77,217
Cost of sales...................     79,501        79,832        70,488        70,733        49,712        49,714        60,732
Gross profit....................     20,983        20,599        17,616        17,928        10,472        10,253        16,485
Operating income (loss).........      5,967         5,583         2,919         3,231       (12,122)      (12,341)        1,729
Net income (loss)...............        859           609        (1,108)         (905)      (12,754)      (12,896)       (1,738)
Diluted earnings (loss) per
  share.........................       0.08          0.06         (0.11)        (0.09)        (1.23)        (1.24)        (0.12)


                                      F-36

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)


                          1ST QUARTER                 2ND QUARTER                 3RD QUARTER                 4TH QUARTER
                              AS        1ST QUARTER       AS        2ND QUARTER       AS        3RD QUARTER       AS
                          PREVIOUSLY        AS        PREVIOUSLY        AS        PREVIOUSLY        AS        PREVIOUSLY
                           REPORTED      RESTATED      REPORTED      RESTATED      REPORTED      RESTATED      REPORTED
                          -----------   -----------   -----------   -----------   -----------   -----------   -----------
                                                                                         
YEAR ENDED JUNE 24, 2001
Net sales...............   $116,451      $116,451      $131,425      $131,425      $123,965      $123,965      $139,261
Cost of sales...........     96,446        96,918       106,750       107,519       103,371       103,971       127,790
Gross profit............     20,005        19,533        24,675        23,906        20,594        19,994        11,471
Operating income
  (loss)................        284          (188)        4,800         4,031           580           (20)      (69,799)
Net income (loss).......     (3,124)       (3,431)         (929)       (1,429)       (3,434)       (3,824)      (63,856)
Diluted earnings (loss)
  per share.............      (0.31)        (0.34)        (0.09)        (0.14)        (0.34)        (0.38)        (6.17)



                          4TH QUARTER
                              AS
                           RESTATED
                          -----------
                       
YEAR ENDED JUNE 24, 2001
Net sales...............   $139,261
Cost of sales...........    128,609
Gross profit............     10,652
Operating income
  (loss)................    (70,618)
Net income (loss).......    (64,388)
Diluted earnings (loss)
  per share.............      (6.22)


     The principal unusual items which affected the quarterly results for the
fiscal years ended June 30, 2002 and June 24, 2001 include the following pre-tax
items:

     Second quarter 2002:

     - A $1,521 restructuring charge included in operating expenses.

     Third quarter 2002:

     - A $8,508 restructuring charge included in operating expenses.

     Fourth quarter 2002:

     - A $1,128 loss on disposal of the Hyannis facility, included in operating
       expenses.

     Third quarter 2001:

     - A $1,249 loss on the sale of substantially all of the assets of Vanguard
       Technical Solutions, Inc., included in operating expenses; and

     - A $640 gain on the sale of the corporate airplane, included in operating
       expenses.

     Fourth quarter 2001:

     - A $38,219 charge related to the write down of goodwill included in
       operating expenses;

     - A $7,915 loss recorded on the disposal of net assets included in
       operating expenses;

     - A $3,694 restructuring charge included in operating expenses; and

     - A $21,809 charge related to the write-down and provision of assets,
       $13,479 of which primarily related to inventory and is included in cost
       of sales, and the remaining $8,330, primarily related to accounts
       receivable, which is included in operating expenses.

     See Note 3 regarding the dispositions of assets and Notes 13 and 14
regarding the write-down of assets and restructuring.

     In general, the Company's business is not subject to seasonal variations in
demand for its products. However, because orders for certain of the Company's
products can be several million dollars, a relatively limited number of orders
can constitute a meaningful percentage of its revenue in any one quarterly
period. As a result, a relatively small reduction or delay in the number of
orders can have a material impact on the timing of recognition of the Company's
revenues. Almost all of the Company's net sales are derived from fixed price
contracts. Therefore, to the extent that original cost estimates prove to be
inaccurate, profitability from a particular contract may be adversely affected.
Gross margins may vary between comparable periods as a result of the variations
in profitability of contracts for large orders of special machines as well as
product mix between the various types of custom and proprietary equipment
manufactured by the Company. Accordingly, the Company's results of operations
for any particular quarter are not necessarily indicative of results that may be
expected for any subsequent quarter or related fiscal year.


                                      F-37



ITEM 7.  FINANCIAL STATEMENTS AND EXHIBITS.

         (c)      EXHIBITS.  The following exhibits are filed herewith.

                  Ex. 99            Consent of Independent Accountants


                                      II-1





                                    SIGNATURE

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


Date:   December 27, 2002

                                    DT INDUSTRIES, INC.


                                    By:   /s/ Dennis S. Dockins
                                          --------------------------------------
                                          Dennis S. Dockins
                                          General Counsel and Secretary


                                      II-2