EX – 99.1

Balance Sheet of DDi Corp.

October 31, 2003

	ACTUAL
	(in thousands)
Assets
Current Assets:
Cash and cash equivalents	$	2
Total current assets		2
Loan fees, net		5,706
Total other assets		5,706
Total Assets	$	5,708
Liabilities and Stockholder’s Equity
Liabilities not Subject to Compromise:
Investment in Subsidiaries		5,520
Total liabilities not subject to compromise		5,520
Liabilities Subject to Compromise		210,639
Total Liabilities		216,159
Stockholder’s Deficit:
Common Stock, Additional Paid in Capital and Other		544,739
Accumulated Deficit		(755,190	)
Total stockholders’ deficit		(210,451	)
Total Liabilities and Stockholder’s Equity		5,708