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



                                    FORM 10-Q



            |X| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF
                      THE SECURITIES EXCHANGE ACT OF 1934

                  FOR THE QUARTERLY PERIOD ENDED JUNE 27, 2003

                                       OR

            |_| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF
                      THE SECURITIES EXCHANGE ACT OF 1934


                           COMMISSION FILE NO. 0-22250



                             3D SYSTEMS CORPORATION
             (Exact Name of Registrant as Specified in Its Charter)


                     DELAWARE                         95-4431352
         (State or Other Jurisdiction of           (I.R.S. Employer
          Incorporation or Organization)          Identification No.)


                26081 AVENUE HALL
               VALENCIA, CALIFORNIA                      91355
     (Address of Principal Executive Offices)         (Zip Code)


                          (661) 295-5600 (Registrant's
                     Telephone Number, Including Area Code)

Indicate by check mark whether the registrant: (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.

                                    Yes x No

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act).

                                    Yes x No

Shares of Common Stock, par value $0.001, outstanding as of July 31, 2003:
12,767,947





                             3D SYSTEMS CORPORATION

                                TABLE OF CONTENTS



                                                                                               Page
                                                                                           
PART I.    FINANCIAL INFORMATION...................................................................1

           ITEM 1.  Financial Statements...........................................................1

                    Condensed Consolidated Balance Sheets as of June 27, 2003 (unaudited) and
                    December 31, 2002 (unaudited)..................................................1

                    Condensed Consolidated Statements of Operations for the Three and Six Months
                    Ended June 27, 2003 and June 28, 2002 (as restated) (unaudited)................2

                    Condensed Consolidated Statements of Cash Flows for the Six Months Ended
                    June 27, 2003 and June 28, 2002 (as restated) (unaudited)......................3

                    Condensed Consolidated Statements of Comprehensive (Loss) Income for the
                    Six Months Ended June 27, 2003 and June 28, 2002 (as restated) (unaudited).....5

                    Notes to Condensed Consolidated Financial Statements for the Six Months
                    Ended June 27, 2003 and June 28, 2002 (unaudited)..............................6

           ITEM 2.  Management's Discussion and Analysis of Financial Condition and
                    Results of Operations.........................................................17

                    Liquidity and Capital Resources...............................................28

                    Cautionary Statements and Risk Factors........................................31

           ITEM 3.  Quantitative and Qualitative Disclosures about Market Risk....................39

           ITEM 4.  Controls and Procedures.......................................................41

PART II.   OTHER INFORMATION......................................................................43

           ITEM 1.  Legal Proceedings.............................................................43

           ITEM 6.  Exhibits and Reports on Form 8-K..............................................43






                             3D SYSTEMS CORPORATION
                      Condensed Consolidated Balance Sheets
                    As of June 27, 2003 and December 31, 2002
                                 (in thousands)
                                  (unaudited)



                                                                         JUNE 27, 2003  DECEMBER 31, 2002
                                                                         -------------  -----------------
                                ASSETS
Current assets:
                                                                                    
  Cash and cash equivalents, including restricted cash of $1,269 in
    2003                                                                 $       8,985    $    2,279
  Accounts receivable, less allowances for doubtful accounts
    of $2,660 and $3,068                                                        18,054        27,420
  Current portion of lease receivables                                             322           322
  Inventories, net of reserves of $2,318 and $1,876                             12,897        12,564
  Prepaid expenses and other current assets                                      2,222         3,687
                                                                         ---------------  ---------------
          Total current assets                                                  42,480        46,272

Property and equipment, net                                                     13,493        15,339
Licenses and patent costs, net                                                  16,979        14,960
Lease receivables, less current portion and net of allowance
   of $510 and $247                                                                363           553
Acquired technology, net                                                         6,860         7,647
Goodwill                                                                        44,650        44,456
Other assets, net                                                                2,420         3,006
                                                                         ---------------  ---------------
                                                                          $    127,245   $   132,233
                                                                         ===============  ===============

                 LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Line of credit                                                          $      8,550   $     2,450
  Accounts payable                                                               6,454        10,830
  Accrued liabilities                                                           14,577        15,529
  Current portion of long-term debt                                                155        10,500
  Customer deposits                                                                648           801
  Deferred revenues                                                             13,430        14,770
                                                                         ---------------  ---------------
          Total current liabilities                                             43,814        54,880

Other liabilities                                                                3,373         3,397
Long-term debt, less current portion                                             4,010         4,090
Subordinated debt                                                               10,000        10,000
                                                                         ---------------  ---------------
          Total liabilities                                                     61,197        72,367
                                                                         ---------------  ---------------

Redeemable preferred stock, 8% convertible, authorized 5,000 shares,
  issued and outstanding 2,634                                                  15,158           ---

 Stockholders' equity:
  Common stock, authorized 25,000 shares, issued and outstanding
    12,734 and issued and outstanding 12,725                                        13            13
  Capital in excess of par value                                                85,100        84,931
  Notes receivable from officers for purchase of stock                             (59)          (59)
  Preferred stock dividend                                                        (198)          ---
  Accumulated deficit                                                          (31,852)      (21,419)
  Accumulated other comprehensive loss                                          (2,114)       (3,600)
                                                                         ---------------  ---------------
  Total stockholders' equity                                                    50,890        59,866
                                                                         ---------------  ---------------
                                                                          $    127,245   $   132,233
                                                                         ===============  ===============


     See accompanying notes to condensed consolidated financial statements.

                                       1



                             3D SYSTEMS CORPORATION
                 Condensed Consolidated Statements of Operations
       For the Three and Six Months Ended June 27, 2003 and June 28, 2002
                    (in thousands, except per share amounts)
                                   (unaudited)


                                                       THREE MONTHS ENDED             SIX MONTHS ENDED
                                                  -----------------------------  ----------------------------
                                                                 JUNE 28, 2002                  JUNE 28, 2002
                                                                  AS RESTATED                    AS RESTATED
                                                   JUNE 27,2003  (SEE NOTE 14)    JUNE 27,2003  (SEE NOTE 14)
                                                  -------------- --------------  -------------- -------------
Sales:
                                                                                     
  Products                                        $      18,010  $      19,110   $      32,746   $     38,371
  Services
                                                          8,861          9,433          17,141         17,686
                                                  -------------- --------------  -------------- --------------
    Total sales                                          26,871         28,543          49,887         56,057
                                                  -------------- --------------  -------------- --------------

Cost of sales:
  Products                                                9,543         10,861          18,044         21,741
  Services
                                                          6,547          6,883          13,569         13,197
                                                  -------------- --------------  -------------- --------------
    Total cost of sales                                  16,090         17,744          31,613         34,938
                                                  -------------- --------------  -------------- --------------
Gross profit                                             10,781         10,799          18,274         21,119
                                                  -------------- --------------  -------------- --------------

Operating expenses:
  Selling, general and administrative                     9,719         12,974          20,375         23,944
  Research and development                                2,564          4,707           5,163          8,635
  Severance and other restructuring costs                   251          1,617             251          1,617
                                                  -------------- --------------  -------------- --------------
    Total operating expenses                             12,534         19,298          25,789         34,196
                                                  -------------- --------------  -------------- --------------
Loss from operations                                     (1,753)        (8,499)         (7,515)       (13,077)
Interest and other expense, net                             993            668           1,887          1,368
Gain on arbitration settlement                              ---            ---             ---         18,464
                                                  -------------- --------------  -------------- --------------
(Loss) income before provision for income taxes          (2,746)        (9,167)         (9,402)         4,019
Provision for (benefit from) income taxes                   815         (3,539)          1,031            953
                                                  -------------- --------------  -------------- --------------
Net (loss) income                                        (3,561)        (5,628)        (10,433)         3,066
                                                  -------------- --------------  -------------- --------------

Preferred stock dividend                                    198            --              198            --
Net (loss) income available to common
  shareholders                                    $      (3,759)  $     (5,628)    $   (10,631)    $    3,066
                                                  ============== ==============  ============== ==============
Shares used to calculate basic net (loss) income
  available to common shareholders per share             12,734         12,845          12,730         12,986
                                                  ============== ==============  ============== ==============
Basic net (loss) income available to              $      (0.30)   $      (0.44)    $     (0.84)    $     0.24
  common shareholders per share                   ============== ==============  ============== ==============

Shares used to calculate diluted net (loss)
  income to common shareholders per share                12,734         12,845          12,730         14,445
                                                  ============== ==============  ============== ==============
Diluted net (loss) income available               $      (0.30)   $      (0.44)    $     (0.84)    $     0.21
  to common shareholders per share                ============== ==============  ============== ==============


     See accompanying notes to condensed consolidated financial statements.


                                       2



                             3D SYSTEMS CORPORATION
                 Condensed Consolidated Statements of Cash Flows
            For the Six Months Ended June 27, 2003 and June 28, 2002
                                 (in thousands)
                                   (unaudited)


                                                                                    SIX MONTHS ENDED
                                                                              ---------------  ---------------
                                                                                                JUNE 28, 2002
                                                                                                 AS RESTATED
                                                                              JUNE 27, 2003     (SEE NOTE 14)
                                                                              ---------------  ---------------
Cash flows from operating activities:
                                                                                           
  Net (loss) income                                                           $     (10,433)   $      3,066
  Adjustments to reconcile net (loss) income to net cash used in
    operating activities:
    Deferred income taxes                                                                ---            893
    Gain on arbitration settlement (including $1,846 included in selling,
      general and administrative for legal reimbursement)                                ---        (20,310)
    Depreciation and amortization                                                      4,590          4,776
    Adjustment to allowance accounts                                                     259            828
    Adjustment to inventory reserve                                                      568            ---
    Loss on disposition of property and equipment                                        316          1,171
    Stock compensation expense                                                           130            ---
    Changes in operating accounts, excluding acquisition:
      Accounts receivable                                                             10,329          7,039
      Lease receivables                                                                  190            706
      Inventories                                                                       (521)           795
      Prepaid expenses and other current assets                                        1,554              7
      Other assets                                                                       435            460
      Accounts payable                                                                (4,509)          (250)
      Accrued liabilities                                                             (1,443)        (3,728)
      Customer deposits                                                                 (153)          (569)
      Deferred revenues                                                               (1,660)          (126)
      Other liabilities                                                                 (187)            142
                                                                              ---------------  ---------------
        Net cash used in operating activities                                           (535)        (5,100)

Cash flows from investing activities:
  Investment in OptoForm SARL                                                            ---         (1,200)
  Investment in RPC                                                                      ---         (2,045)
  Purchase of property and equipment                                                    (397)        (2,079)
  Additions to licenses and patents                                                   (3,231)        (1,536)
  Software development costs                                                             ---           (308)
                                                                               ---------------  ---------------
        Net cash used in investing activities                                         (3,628)        (7,168)

Cash flows from financing activities:
  Exercise of stock options and purchase plan                                             40            529
  Proceeds from sale of redeemable preferred stock                                    15,800         12,492
  Issuance cost for redeemable preferred stock                                          (642)           ---
  Repayment of officers and employee notes                                               ---            145
  Net borrowings under line of credit                                                  6,100            ---
  Borrowings                                                                             ---         30,823
  Repayment of long-term debt                                                        (10,425)       (32,042)
                                                                              ---------------  ---------------
           Net cash provided by financing activities                                  10,873         11,947

Effect of exchange rate changes on cash                                                  (4)          1,069
                                                                              ---------------  ---------------
Net increase in cash and cash equivalents                                              6,706            748
Cash and cash equivalents at the beginning of the period                               2,279          5,948
                                                                              ---------------  ---------------
Cash and cash equivalents at the end of the period                            $        8,985   $      6,696
                                                                              ===============  ===============


     See accompanying notes to condensed consolidated financial statements.

                                       3



Supplemental schedule of non-cash investing and financing activities:

During the six months ended June 27, 2003 and June 28, 2002, the Company
transferred $1.0 million and $3.2 million of property and equipment from
inventories to fixed assets, respectively. Additionally, $1.0 million and $1.8
million of property and equipment was transferred from fixed assets to
inventories for the three months ended June 27, 2003 and June 28, 2002.

In conjunction with the $22 million arbitration settlement with Vantico, which
was settled through the return of shares to the Company, the Company allocated
$1.7 million to a put option which is included as an addition to stockholders'
equity in the first quarter of 2002.

During the second quarter of 2003, the Company accrued dividends on the Series B
Convertible Preferred Stock of $0.2 million.


                                       4



                             3D SYSTEMS CORPORATION
        Condensed Consolidated Statements of Comprehensive (Loss) Income
       For the Three and Six Months Ended June 27, 2003 and June 28, 2002
                                 (in thousands)
                                   (unaudited)



                                      THREE MONTHS ENDED                SIX MONTHS ENDED
                                  ---------------------------      ---------------------------
                                                JUNE 28, 2002                    JUNE 28, 2002
                                                 AS RESTATED                      AS RESTATED
                                  JUNE 27, 2003 (SEE NOTE 14)      JUNE 27, 2003 (SEE NOTE 14)
                                  ------------- -------------      -------------  ------------
                                                                      
Net (loss)  income                $     (3,561) $     (5,628)      $    (10,433)  $     3,066

Foreign currency translation             1,210         2,515              1,486         2,871
                                  ------------- -------------      -------------  ------------
Comprehensive (loss) income       $     (2,351) $     (3,113)      $     (8,947)  $     5,937
                                  ============= =============      =============  ============


     See accompanying notes to condensed consolidated financial statements.


                                       5



                             3D SYSTEMS CORPORATION
              Notes to Condensed Consolidated Financial Statements
            For the Six Months Ended June 27, 2003 and June 28, 2002
                                   (unaudited)

(1)  Going Concern

     The accompanying condensed consolidated financial statements have been
     prepared assuming the Company will continue as a going concern. The Company
     incurred operating losses totaling $7.5 million and $21.4 million for the
     six months ended June 27, 2003 and the year ended December 31, 2002,
     respectively. In addition, the Company has a working capital deficit of
     $1.3 million and an accumulated deficit of $31.9 million at June 27, 2003.
     These factors among others raise substantial doubt about the Company's
     ability to continue as a going concern.

     Management's plans include raising additional working capital through debt
     or equity financing. In May 2003, the Company sold approximately 2.6
     million shares of its Series B Convertible Preferred Stock for aggregate
     consideration of $15.8 million (Note 7 - Preferred Stock). Subsequently, on
     May 5, 2003 the Company repaid $9.6 million of the U.S. Bank term loan
     balance (Note 10 - Borrowings).

     Management intends to obtain debt financing to replace the U.S. Bank
     financing, and in July 2003, management accepted a proposal from Congress
     Financial, a subsidiary of Wachovia, to provide a secured revolving credit
     facility of up to $20.0 million, subject to its completion of due diligence
     to its satisfaction and other conditions. Congress has not yet completed
     its diligence process; however, based on a preliminary analysis of the
     collateral, it has indicated that the loan, if made, would be for an amount
     significantly less than $20.0 million. Management is pursuing alternative
     financing sources, including a possible restructuring of the Company's
     industrial development bonds to make collateral currently serving to secure
     repayment of the bonds available for additional borrowings. Additionally,
     management intends to pursue a program to increase margins and continue
     cost saving programs. However, there is no assurance that the Company will
     succeed in accomplishing any or all of these initiatives.

     The accompanying condensed consolidated financial statements do not include
     any adjustments relating to the recoverability or classification of asset
     carrying amounts or the amounts and classification of liabilities that may
     result should the Company be unable to continue as a going concern.

(2)  Basis of Presentation

     The accompanying condensed consolidated financial statements of the Company
     are prepared in accordance with instructions to Form 10-Q and, in the
     opinion of management, include all adjustments (consisting only of normal
     recurring accruals) which are necessary for the fair presentation of
     results for the interim periods. The Company reports its interim financial
     information on a 13-week basis ending the last Friday of each quarter, and
     reports its annual financial information through the calendar year ended
     December 31. These condensed consolidated financial statements should be
     read in conjunction with the consolidated financial statements and the
     notes thereto included in the Company's Annual Report on Form 10-K for the
     year ended December 31, 2002. The results of the six months ended June 27,
     2003 are not necessarily indicative of the results to be expected for the
     full year.

(3)  Significant Accounting Policies and Estimates

     The condensed consolidated financial statements have been prepared in
     accordance with accounting principles generally accepted in the United
     States of America. The preparation of these financial statements requires
     the Company to make estimates and judgments that affect the reported
     amounts of assets, liabilities, revenues and expenses, and related
     disclosure of contingent assets and liabilities. On an on-going basis, the
     Company evaluates its estimates, including those related to allowance for
     doubtful accounts, income taxes, inventories, goodwill, intangible and
     other long-lived assets and contingencies. The Company bases its estimates
     on historical experience and on various other assumptions it believes
     reasonable under the circumstances, the results of which form the basis for
     making judgments about the carrying values of assets and liabilities that
     are not readily apparent from other sources. Actual results may differ from
     these estimates.

     The Company believes the following critical accounting policies are most
     affected by management's judgments and the estimates used in preparation of
     the condensed consolidated financial statements.

     Cash and Cash Equivalents.

     Cash and cash equivalents include all cash on hand and cash in various
     banking institutions. The Company also has $1.2 million of cash in Wells
     Fargo Bank under restriction to pay off a portion of the outstanding
     industrial development bonds relating to its Colorado facility (Note 10 -
     Borrowings). Additionally, the Company has approximately $0.1 million of
     cash on deposit under restriction, as required by an arrangement with a
     certain utility supplier.


                                       6



     Allowance for Doubtful Accounts.

     The Company's estimate for the allowance for doubtful accounts related to
     trade receivables is based on two methods. The amounts calculated from each
     of these methods are combined to determine the total amount reserved.
     First, the Company evaluates specific accounts where it has information
     that the customer may have an inability to meet its financial obligations
     (for example, bankruptcy). In these cases, the Company uses its judgment,
     based on available facts and circumstances, and records a specific reserve
     for that customer against amounts due to reduce the receivable to the
     amount that is expected to be collected. These specific reserves are
     reevaluated and adjusted as additional information is received that impacts
     the amount reserved. Second, a reserve is established for all customers
     based on a range of percentages applied to aging categories. These
     percentages are based on historical collection and write-off experience. If
     circumstances change (for example, the Company experiences higher than
     expected defaults or an unexpected material adverse change in a major
     customer's ability to meet its financial obligation to the Company),
     estimates of the recoverability of amounts due to the Company could be
     reduced by a material amount.

     Income Taxes.

     The provisions of SFAS No. 109, "Accounting for Income Taxes," require a
     valuation allowance when, based upon currently available information and
     other factors, it is more likely than not that all or a portion of the
     deferred tax asset will not be realized. SFAS No. 109 provides that an
     important factor in determining whether a deferred tax asset will be
     realized is whether there has been sufficient income in recent years and
     whether sufficient income is expected in future years in order to utilize
     the deferred tax asset. Forming a conclusion that a valuation allowance is
     not needed is difficult when there is negative evidence, such as cumulative
     losses in recent years. The existence of cumulative losses in recent years
     is an item of negative evidence that is particularly difficult to overcome.
     At June 27, 2003, the unadjusted net book value before valuation allowance
     of the Company's deferred tax assets totaled approximately $23.4 million,
     which principally was comprised of net operating loss carry-forwards and
     other credits. During the six months ended June 27, 2003 and during the
     Company's 2002 fourth quarter-end, the Company recorded valuation allowance
     of approximately $4.8 million and $12.9 million, respectively, against its
     net deferred tax assets, which was additional to the approximate $5.7
     million allowance previously recorded. The Company intends to maintain a
     valuation allowance until sufficient evidence exists to support its
     reversal. Also, until an appropriate level of profitability is reached, the
     Company does not expect to recognize any domestic tax benefits in future
     periods.

     The Company believes its determination to record a valuation allowance to
     reduce its deferred tax assets is a critical accounting estimate because it
     is based on an estimate of future taxable income in the United States,
     which is susceptible to change and dependent upon events that are remote in
     time and may or may not occur, and because the impact of recording a
     valuation allowance may be material to the assets reported on the Company's
     balance sheet. The determination of the Company's income tax provision is
     complex due to operations in numerous tax jurisdictions outside the United
     States, which are subject to certain risks, which ordinarily would not be
     expected in the United States. Tax regimes in certain jurisdictions are
     subject to significant changes, which may be applied on a retroactive
     basis. If this were to occur, the Company's tax expense could be materially
     different than the amounts reported. Furthermore, as explained in the
     preceding paragraph, in determining the valuation allowance related to
     deferred tax assets, the Company adopts the liability method as required by
     SFAS No. 109, "Accounting for Income Taxes." This method requires that we
     establish valuation allowance if, based on the weight of available
     evidence, in the Company's judgment it is more likely than not that the
     deferred tax assets may not be realized.

     Inventory.

     Inventories are stated at the lower of cost or market, cost being
     determined using the first-in, first-out method. Reserves for slow moving
     and obsolete inventories are provided based on historical experience and
     current product demand. The Company evaluates the adequacy of these
     reserves quarterly. There were no inventories consigned to a sales agent at
     June 27, 2003, and inventories consigned to a sales agent at December 31,
     2002 were $0.1 million. The Company's determination relating to the
     allowance for inventory obsolescence is subject to change because it is
     based on management's current estimates of required reserves and potential
     adjustments.

     Property and Equipment.

     Property and equipment are carried at cost and depreciated on a
     straight-line basis over the estimated useful lives of the related assets,
     generally three to thirty years. Leasehold improvements are amortized on a
     straight-line basis over their estimated useful lives, or the lives of the
     leases, whichever is shorter. Realized gains and losses are recognized upon
     disposal or retirement of the related assets and are reflected in results
     of operations. Repair and maintenance charges are expensed as incurred.


                                       7



     Licenses and Patent Costs.

     Licenses and patent costs are being amortized on a straight-line basis over
     their estimated useful lives, which are approximately eight to
     seventeen-years, or on a units-of-production basis, depending on the nature
     of the license or patent.

     Goodwill, Intangible and Other Long-Lived Assets.

     The Company has applied Statement of Financial Accounting Standards
     ("SFAS") No. 141, "Business Combinations" in its allocation of the purchase
     prices of DTM Corporation (DTM) and RPC Ltd. (RPC). The annual impairment
     testing required by SFAS No. 142, "Goodwill and Other Intangible Assets,"
     requires the Company to use its judgment and could require the Company to
     write-down the carrying value of its goodwill and other intangible assets
     in future periods. SFAS No. 142 requires companies to allocate their
     goodwill to identifiable reporting units, which are then tested for
     impairment using a two-step process detailed in the statement. The first
     step requires comparing the fair value of each reporting unit with its
     carrying amount, including goodwill. If that fair value exceeds the
     carrying amount, the second step of the process is not necessary and there
     are no impairment issues. If that fair value does not exceed that carrying
     amount, companies must perform the second step that requires an allocation
     of the fair value of the reporting unit to all assets and liabilities of
     that unit as if the reporting unit had been acquired in a purchase business
     combination and the fair value of the reporting unit was the purchase
     price. The goodwill resulting from that purchase price allocation is then
     compared to its carrying amount with any excess recorded as an impairment
     charge.

     Upon implementation of SFAS No. 142 in January 2002 and again in the fourth
     quarter of 2002, the Company concluded that the fair value of the Company's
     reporting units exceeded their carrying value and accordingly, as of that
     date, there were no goodwill impairment issues. The Company is required to
     perform a valuation of its reporting unit annually, or upon significant
     changes in the Company's business environment.

     The Company evaluates long-lived assets other than goodwill for impairment
     whenever events or changes in circumstances indicate that the carrying
     value of an asset may not be recoverable. If the estimated future cash
     flows (undiscounted and without interest charges) from the use of an asset
     are less than the carrying value, a write-down would be recorded to reduce
     the related asset to its estimated fair value.

     Contingencies.

     The Company accounts for contingencies in accordance with SFAS No. 5,
     "Accounting for Contingencies," SFAS No. 5 requires that the Company record
     an estimated loss from a loss contingency when information available prior
     to issuance of the Company's financial statements indicates that it is
     probable that an asset has been impaired or a liability has been incurred
     at the date of the financial statements and the amount of the loss can be
     reasonably estimated. Accounting for contingencies such as legal and income
     tax matters requires the Company to use its judgment. At this time, the
     Company's contingencies are not estimable and have not been recorded;
     however, management believes the ultimate outcome of these actions will not
     have a material effect on the Company's consolidated financial position,
     results of operations or cash flows.

     Revenue Recognition.

     Revenues from the sale of systems and related products are recognized upon
     shipment, provided that both title and risk of loss have passed to the
     customer and collection is reasonably assured. Some sales transactions are
     bundled and include equipment, software license, warranty, training and
     installation. The Company allocates and records revenue in these
     transactions based on vendor specific objective evidence that has been
     accumulated through historic operations. The process of allocating the
     revenue involves some management judgments. Revenues from services are
     recognized at the time of performance. We provide end users with
     maintenance under a warranty agreement for up to one year and defer a
     portion of the revenues at the time of sale based on the objective evidence
     for the of these services. After the initial warranty period, we offer
     these customers optional maintenance contracts; revenue related to these
     contracts is deferred and recognized ratably over the period of the
     contract. Our warranty costs were $2.0 million and $2.5 million, for the
     six months ended June 27, 2003 and June 28, 2002, respectively. The
     Company's systems are sold with software products that are integral to the
     operation of the systems. These software products are not sold separately.

     Certain of the Company's sales were made through a sales agent to customers
     where substantial uncertainty exists with respect to collection of the
     sales price. The substantial uncertainty is generally a result of the
     absence of a history of doing business with the customer and uncertain
     political environment in the country in which the customer does business.
     For these sales, the Company records revenues based on the cost recovery
     method, which requires that the


                                       8



     sales proceeds received are first applied to the carrying amount of the
     asset sold until the carrying amount has been recovered. Thereafter, all
     proceeds are recognized as gross profit.

     Credit is extended based on an evaluation of each customer's financial
     condition. To reduce credit risk in connection with systems sales, the
     Company may, depending upon the circumstances, require significant deposits
     prior to shipment and may retain a security interest in the system until
     fully paid. The Company often requires international customers to furnish
     letters of credit.

     Stock-based Compensation.

     The Company accounts for stock-based compensation in accordance with
     Accounting Principles Board, APB, No. 25, "Accounting for Stock Issued to
     Employees," and related interpretations. The Company has adopted the
     disclosure-only provisions of FAS No. 123 "Accounting for Stock-Based
     Compensation." Under APB No. 25, compensation expense relating to employee
     stock options is determined based on the excess of the market price of the
     Company's stock over the exercise price on the date of grant, the intrinsic
     value method, versus the fair value method as provided under FAS No. 123.
     Accordingly, no stock-based employee compensation cost is reflected in net
     (loss) income, as all options granted under the plan had an exercise price
     at least equal to the market value of the underlying common stock on the
     date of grant. Had compensation cost for the Company's stock option plan
     been determined based on the fair value at the grant date for the six-month
     periods ended June 27, 2003 and June 28, 2002, consistent with the
     provisions of FAS No. 123, the Company's net (loss) income and net (loss)
     income per share would have changed. The following table represents the
     effect on net (loss) income and net (loss) income per share if the Company
     had applied the fair value based method and recognition provisions of
     Statement of Financial Accounting Standards (SFAS) No. 123, "Accounting for
     Stock-Based Compensation," to stock-based employee compensation.




                                               Three Months Ended                Six Months Ended
                                           ----------------------------     ----------------------------
                                            June 27,        June 28,         June 27,        June 28,
                                              2003            2002             2003            2002
                                           ------------    ------------     ------------    ------------
                                                                                 
    Net (loss) income available to
     common shareholders, as reported       $   (3,759)     $   (5,628)      $  (10,631)    $     3,066


    Add:  Stock-based employee
     compensation expense included in
     reported net earnings, net of related
     tax benefits                                  ---             ---              ---             ---

    Deduct:  Stock-based employee
     compensation expense determined under
     the fair value based method for all
     awards, net of related tax effects            523           1,407            1,108           2,877
                                           ------------    ------------     ------------    ------------
    Pro forma net (loss) income
     available to common shareholders      $    (4,282)     $   (7,035)      $  (11,739)    $       189
                                           ============    ============     ============    ============
    Basic net (loss) earnings per common
     share:
                           As reported     $     (0.30)     $    (0.44)      $    (0.84)    $      0.24
                                           ============    ============     ============    ============

                           Pro forma       $     (0.34)     $    (0.55)      $    (0.92)    $      0.01
                                           ============    ============     ============    ============

   Diluted net (loss) earnings available
    to common shareholders per share:
                           As reported     $     (0.30)     $   (0.44)       $    (0.84)    $      0.21
                                           ============    ============     ============    ============
                           Pro forma       $     (0.34)     $   (0.55)       $    (0.92)    $      0.01
                                           ============    ============     ============    ============



                                       9


     SFAS No. 123 requires the use of option pricing models that were not
     developed for use in valuing employee stock options. The Black-Scholes
     option pricing model was developed for use in estimating the fair value of
     short-lived exchange traded options that have no vesting restrictions and
     are fully transferable. In addition, option pricing models require the
     input of highly subjective assumptions, including the option's expected
     life and the price volatility of the underlying stock. Because the
     Company's employee stock options have characteristics significantly
     different from those of traded options, and because changes in the
     subjective input assumptions can materially affect the fair value estimate,
     in the opinion of management, the existing models do not necessarily
     provide a reliable single measure of the fair value of employee stock
     options. The fair value of options granted for the three months ended June
     27, 2003 and June 28, 2002 was estimated at the date of grant using a
     Black-Scholes option-pricing model with the following weighted average
     assumptions:

                                           June 27, 2003        June 28, 2002
                                          --------------        -------------
     Risk free interest rate                      2.42 %               4.94 %
     Expected life                             4 years              4 years
     Expected volatility                            83 %                 83 %

     Because FAS No. 123 has not been applied to options granted prior to
     January 1, 1995, the resulting pro forma compensation cost may not be
     representative of that to be expected in the future years.

     Recent Accounting Pronouncements.

     In June 2002, the Financial Accounting Standards Board ("FASB") issued
     Statement of Financial Accounting Standards ("SFAS") No. 146, "Accounting
     for Costs Associated with Exit or Disposal Activities." SFAS No. 146
     replaces Emerging Issues Task Force (EITF) Issue 94-3, "Liability
     Recognition for Certain Employee Termination Benefits and Other Costs to
     Exit an Activity." This standard requires companies to recognize costs
     associated with exit or disposal activities when they are incurred rather
     than at the date of a commitment to an exit or disposal plan. This
     statement is effective for exit or disposal activities that are initiated
     after December 31, 2002. The adoption of SFAS 146 does not have a material
     impact on the Company's results of operations or financial condition.

     In November 2002, the FASB issued FASB Interpretation No. 45 (FIN 45),
     "Guarantor's Accounting and Disclosure Requirements for Guarantees,
     Including Indirect Guarantees of Indebtedness of Others." FIN 45 requires a
     guarantor to recognize, at the inception of a guarantee, a liability for
     the fair value of the obligation it has undertaken in issuing the
     guarantee. FIN 45 also requires guarantors to disclose certain information
     for guarantees, beginning December 31, 2002. These financial statements
     contain the required disclosures.

     In January 2003, the FASB issued FASB Interpretation No. 46 (FIN 46),
     "Consolidation of Variable Interest Entities." FIN 46 requires an investor
     with a majority of the variable interests in a variable interest entity to
     consolidate the entity and also requires majority and significant variable
     interest investors to provide certain disclosures. A variable interest
     entity is an entity in which the equity investors do not have a controlling
     financial interest or the equity investment at risk is insufficient to
     finance the entity's activities without receiving additional subordinated
     financial support from other parties. The Company does not have any
     variable interest entities that must be consolidated.

     In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain
     Financial Instruments with Characteristics of Both Liabilities and Equity."
     SFAS No. 150 establishes standards on the classification and measurement of
     financial instruments with characteristics of both liabilities and equity.
     SFAS No. 150 will become effective for financial instruments entered into
     or modified after May 31, 2003. The Company does not have any financial
     instruments to be accounted for under this pronouncement.

(4)  Inventories (in thousands):

                                         JUNE 27, 2003  DECEMBER 31, 2002
                                         -------------  -----------------
      Raw materials                      $   2,197      $    2,617
      Work in progress                         401             196
      Finished goods                        10,299           9,751
                                         -------------  -----------------
                                         $  12,897      $   12,564
                                         =============  =================




                                       10



(5)  Property and Equipment, net (in thousands):



                                            JUNE 27, 2003    DECEMBER 31, 2002    USEFUL LIFE
                                                                                   (IN YEARS)
                                           ----------------- ------------------ -----------------
                                                                       
      Land                                 $            435  $             435        ---
      Building                                        4,202              4,202         30
      Machinery and equipment                        26,681             26,984        3-5
      Office furniture and equipment                  3,711              3,597         5
      Leasehold improvements                          4,205              4,137   Life of lease
      Rental equipment                                1,207              1,189         5
      Construction in progress                          391                206        N/A
                                           ----------------- ------------------
                                                     40,832             40,750
      Less accumulated depreciation                 (27,339)           (25,411)
                                           ----------------- ------------------
                                           $         13,493  $          15,339
                                           ================= ==================


     Depreciation expense for the three-month periods ended June 27, 2003 and
     June 28, 2002 was $1.2 million and $1.8 million, respectively. Depreciation
     expense for the six-month periods ended June 27, 2003 and June 28, 2002 was
     $2.2 million and $2.8 million, respectively.

(6)  Intangible Assets and Goodwill:

     (a)  Licenses and Patent Costs

          Licenses and patent costs are summarized as follows (in thousands):



                                                  JUNE 27, 2003       DECEMBER 31, 2002
                                                 ----------------     -----------------
                                                                
          Licenses, at cost                      $         2,333      $       2,333
          Patent costs                                    26,246              22,946
                                                 ----------------     -----------------
                                                          28,579              25,279
          Less:  Accumulated
            amortization                                 (11,600)            (10,319)
                                                 ----------------     -----------------
                                                 $        16,979      $      14,960
                                                 ================     =================


          For three months ended June 27, 2003 and June 28, 2002, the Company
          amortized $0.6 million and $0.6 million in license and patent costs,
          respectively. For the six months ended June 27, 2003 and June 28,
          2002, the Company amortized $1.2 million and $1.0 million in license
          and patent costs, respectively. The Company incurred $3.2 million and
          $1.5 million in costs for the six months ended June 27, 2003 and June
          28, 2002, respectively, and $1.6 million and $1.5 million for the
          three months ended June 27, 2003 and June 28, 2002, respectively, to
          acquire, defend, develop and extend patents in the United States,
          Japan, Europe and certain other countries.

          (b)  Acquired Technology

          Acquired technology is summarized as follows (in thousands):

                                     JUNE 27, 2003   DECEMBER 31, 2002
                                    ---------------- -----------------
          Acquired technology       $        10,111  $        10,029
          Less:  Accumulated
            amortization                     (3,251)          (2,382)
                                    ---------------- -----------------
                                    $         6,860  $         7,647
                                    ================ =================

          For three months ended June 27, 2003 and June 28, 2002, the Company
          amortized $0.4 million in acquired technology for each period. For the
          six months ended June 27, 2003 and June 28, 2002, the Company
          amortized $0.8 million in acquired technology for each period.

          (c)  Other Intangible Assets

          During the three months ended June 27, 2003 and June 28, 2002, the
          Company had amortization expense on other intangible assets of $0.2
          million and $0.1 million, respectively. During the six months ended
          June 27, 2003 and June 28, 2002, the Company had amortization expense
          on other intangible assets of $0.3 million and $0.2 million,
          respectively.


                                       11



          (d)  Goodwill

          The changes in the carrying amount of goodwill for the six months
          ended June 27, 2003 are as follows (in thousands):

          Balance as of December 31, 2002           $       44,456
          Effect of foreign currency exchange rates            194
                                                    ---------------
          Balance at June 27, 2003                  $       44,650
                                                    ===============

          The Company recorded no goodwill amortization in 2003.

(7)  Redeemable Preferred Stock

     On May 5, 2003, the Company sold 2,634,016 shares of Series B Convertible
     Preferred Stock for an aggregate consideration of $15.8 million. The
     Company incurred issuance costs of approximatelY $0.6 million in connection
     with this transaction. The preferred stock accrues dividends at 8% per
     share and is convertible at any time into 2,634,016 shares of common stock.
     The preferred stock is redeemable at the Company's option after the third
     anniversary date. Redemption is mandatory on the tenth anniversary date, at
     $6.00 per share plus accrued dividends. The Company accrued $0.2 million
     for dividends payable for the period from the issuance date through June
     27, 2003.

(8)  Computation of Earnings Per Share

     Basic net (loss) income available to common shareholders per share is
     computed by dividing net (loss) income available to common shareholders by
     the weighted average number of shares of common stock outstanding during
     the period. Diluted net (loss) income available to common shareholders per
     share is computed by dividing net (loss) income available to common
     shareholders by the weighted average number of shares of common stock
     outstanding plus the number of additional common shares that would have
     been outstanding if all potentially dilutive common shares had been issued.
     Common shares related to stock options and stock warrants are excluded from
     the computation when their effect is anti-dilutive.

     The following is a reconciliation of the numerator and denominator of the
     basic and diluted earnings (loss) available per common share computations
     (in thousands):



                                             THREE MONTHS ENDED             SIX MONTHS ENDED
                                         ---------------------------   ----------------------------
                                           JUNE 27,      JUNE 28,        JUNE 27,       JUNE 28,
                                             2003          2002            2003           2002
                                                                           
                                         ------------- -------------   -------------  -------------
      Numerator:
       Net (loss) income available to
        common shareholders--numerator
        for basic and diluted net (loss)
        income available per common share  $   (3,759)  $  (5,628)      $  (10,631)    $    3,066
                                         ============= =============   =============  =============
      Denominator:
        Denominator for basic net (loss)
         income available to common
         shareholders per share--weighted
         average shares                        12,734      12,845           12,730         12,986

      Effect of dilutive securities:
        Stock options and warrants                ---         ---             ---           1,459
                                         ------------- -------------   -------------  -------------

      Denominator for diluted net (loss)
      income available to common
      shareholders per share               $   12,734   $  12,845        $  12,730     $   14,445
                                         ============= =============   =============  =============


     Potential common shares related to convertible debt, stock options and
     stock warrants were excluded from the calculation of diluted EPS because
     their effects were antidilutive. The weighted average for common shares
     excluded from the computation were approximately 3,760,000 and 1,837,000
     for the six months ended June 27, 2003, and June 28, 2002, respectively.

(9)  Segment Information

     The Company develops, manufactures and markets worldwide solid imaging
     systems designed to reduce the time it takes to produce three-dimensional
     objects. Segments are reported by geographic sales regions.

                                       12



     The Company's reportable segments include the Company's administrative,
     sales, service, manufacturing and customer support operations in the United
     States and sales and service offices in the European Community (France,
     Germany, the United Kingdom, Italy and Switzerland) and in Asia (Japan,
     Hong Kong and Singapore).

     The Company evaluates performance based on several factors, of which the
     primary financial measure is operating income. The accounting policies of
     the segments are the same as those described in the summary of significant
     accounting policies in Note 3.

     Summarized financial information concerning the Company's reportable
     segments is shown in the following tables (in thousands):




                                       THREE MONTHS ENDED                    SIX MONTHS ENDED
                                  ------------------------------      -------------------------------
                                  JUNE 27, 2003    JUNE 28, 2002      JUNE 27, 2003     JUNE 28, 2002
                                  -------------    -------------      --------------    -------------
                                                                             
    Net sales:
            USA                     $   15,119     $    18,225          $   38,625       $   40,146
            Europe                      12,342          16,149              13,629           25,008
            Asia                         4,090           2,784               6,867            7,084
                                  -------------    -------------      --------------    -------------
             Subtotal                   31,551          37,158              59,121           72,238
    Intersegment elimination            (4,680)         (8,615)             (9,234)         (16,181)
                                  -------------    -------------      --------------    -------------
    Total                           $   26,871     $    28,543          $   49,887       $   56,057
                                  =============    =============      ==============    =============

                                       THREE MONTHS ENDED                    SIX MONTHS ENDED
                                  ------------------------------      -------------------------------
                                  JUNE 27, 2003    JUNE 28, 2002      JUNE 27, 2003     JUNE 28, 2002
                                  -------------    -------------      --------------    -------------

    Intersegment eliminations:
            USA                     $    1,982        $    3,792          $    4,038        $   8,301
            Europe                       2,698             4,823               5,196            7,880
            Asia                          ---               ---                 ---              ---
                                  -------------    -------------      --------------    -------------
    Total                           $    4,680        $    8,615          $    9,234        $  16,181
                                  =============    =============      ==============    =============



     All intersegment sales are recorded at amounts consistent with prices
     charged to distributors, which are above cost.



                                       THREE MONTHS ENDED                    SIX MONTHS ENDED
                                  ------------------------------      -------------------------------
                                  JUNE 27, 2003    JUNE 28, 2002      JUNE 27, 2003     JUNE 28, 2003
                                  -------------    -------------      --------------    -------------

    (Loss) income from operations:
                                                                              
            USA                     $   (4,227)      $  (5,831)         $   (12,034)      $   (9,197)
            Europe                         883          (2,856)               1,353           (5,286)
            Asia                         1,658             825                2,496            2,809
                                  -------------    -------------      --------------    -------------
            Subtotal                    (1,686)         (7,862)              (8,185)         (11,674)
    Intersegment elimination               (67)           (637)                 670           (1,403)
                                  -------------    -------------      --------------    -------------
    Total                           $   (1,753)      $  (8,499)         $    (7,515)      $  (13,077)
                                  =============    =============      ==============    =============


                                  JUNE 27, 2003      DECEMBER 31, 2002
                                  ---------------    -----------------
    Assets:
            USA                     $   298,526            $ 273,492
            Europe                       55,035               59,067
            Asia                         11,462               13,825
                                  ---------------    -----------------
              Subtotal                  365,023              346,384
                                  ---------------    -----------------
    Intersegment elimination           (237,778)            (214,151)
                                  ---------------    -----------------
    Total                           $   127,245            $ 132,233
                                  ===============    =================



                                       13



(10) Borrowings

     The total outstanding borrowings are as follows (in thousands):




                                                                   JUNE 27, 2003   DECEMBER 31, 2002
                                                                  -------------- -------------------
                                                                               
     Line of credit                                                $      8,550        $    2,450
                                                                  ============== ===============----
     Long-term debt current portion:
       Industrial development bond                                 $        155        $      150
       Term loan                                                            ---            10,350
                                                                  -------------- -------------------
     Total long-term debt current portion                         $         155        $   10,500
                                                                  ============== ===================
     Long-term debt, less current portion -
       Industrial development bond                                $       4,010        $    4,090
                                                                  -------------- -------------------
     Total long-term debt, less current portion                   $       4,010        $    4,090
                                                                  ============== ===================
     Subordinated debt                                            $      10,000        $   10,000
                                                                  ============== ===================


     On August 20, 1996, the Company completed a $4.9 million variable rate
     industrial development bond financing of our Colorado facility. Interest on
     the bonds is payable monthly (the interest rate at June 27, 2003 was
     1.31%). Principal payments are payable in semi-annual installments through
     August 2016. The bonds are collateralized by an irrevocable letter of
     credit issued by Wells Fargo Bank, N.A. that is further collateralized by a
     standby letter of credit issued by U.S. Bank in the amount of $1.2 million.
     In order to further secure the reimbursement agreement, we executed a deed
     of trust, security agreement and assignment of rents, an assignment of
     rents and leases, and a related security agreement encumbering the Grand
     Junction facility and certain personal property and fixtures located there.
     In addition, the Grand Junction facility is encumbered by a second deed of
     trust in favor of Mesa County Economic Development Council, Inc. securing
     $0.8 million in allowances granted to us pursuant to an Agreement dated
     October 4, 1995. At June 27, 2003, a total of $4.2 million was
     outstanding under the bond. The terms of the letter of credit require the
     Company to maintain specific levels of minimum tangible net worth and fixed
     charge coverage ratios. On March 27, 2003, Wells Fargo sent a letter to the
     Company stating that it was in default under two covenants of the
     reimbursement agreement relating to this letter of credit relating to
     minimum tangible net worth and fixed charge coverage ratios, and provided
     the Company until April 26, 2003, to cure the default.

     On May 2, 2003, Wells Fargo drew down a letter of credit in the amount of
     $1.2 million which was held as partial security under the reimbursement
     agreement relating to the letter of credit underlying the bonds and placed
     the cash in a restricted account. The Company obtained a waiver for the
     default from the Bank, provided that the Company meets certain terms and
     conditions. The Company must remain in compliance with all other provisions
     of the reimbursement agreement for this letter of credit. If a replacement
     letter of credit cannot be obtained on or before December 31, 2003, the
     Company has agreed to retire $1.2 million of the bonds using the restricted
     cash. In July 2003, management accepted a proposal from Congress Financial,
     a subsidiary of Wachovia, to provide a secured revolving credit facility of
     up to $20.0 million, subject to its completion of due diligence to its
     satisfaction and other conditions. Congress has not yet completed its
     diligence process; however, based on a preliminary analysis of the
     collateral, it has indicated that the loan, if made, would be for an amount
     significantly less than $20.0 million. Management is pursuing alternative
     financing sources, including a possible restructuring of the Company's
     industrial development bonds to make collateral currently serving to secure
     repayment of the bonds available for additional borrowings.

     On August 17, 2001, the Company entered into a loan agreement with U.S.
     Bank totaling $41.5 million, in order to finance the acquisition of DTM.
     The financing arrangement consisted of a $26.5 million three-year revolving
     credit facility and $15 million 66-month commercial term loan. At June 27,
     2003, a total of $8.6 million was outstanding under the revolving credit
     facility. The Company repaid $9.6 million that was outstanding under the
     term loan on May 5, 2003. The interest rate at June 27, 2003 for the
     revolving credit facility and term loan was 7.5%. The interest rate is
     computed as either: (1) the prime rate plus a margin ranging from 0.25% to
     4.0%, or (2) the 90-day adjusted LIBOR plus a margin ranging from 2.0% to
     5.75%. Pursuant to the terms of the agreement, U.S. Bank has received a
     first priority security interest in our accounts receivable, inventories,
     equipment and general intangible assets.

     On May 1, 2003, the Company entered into "Waiver Agreement Number Two" with
     U.S. Bank whereby U.S. Bank waived all financial covenant violations at
     December 31, 2002 and March 31, 2003. The events of default caused by the
     Company's failure to timely submit audited financial statements and failure
     to make the March 31, 2003 principal payment of $5.0 million were also
     waived. The agreement requires the Company to obtain additional equity
     investments of at least $9.6 million; to pay off the balance on the term
     loan of $9.6 million by May 5, 2003; to increase the applicable interest
     rate to Prime plus 5.25%; and to pay a $0.2 million waiver fee and all
     related costs of drafting


                                       14



     the waiver. U.S. Bank also agreed to waive the Company's compliance with
     each financial covenant in the loan agreement through September 30, 2003.
     Provided the Company obtains a commitment letter from a qualified lending
     institution by September 30, 2003, to refinance all of the outstanding
     obligations with U.S. Bank, the waiver will be extended to the earlier of
     December 31, 2003, or the expiration date of the commitment letter. The
     Company has complied with all aspects of Waiver Agreement Number Two.

(11) Severance and Other Restructuring Costs

     On July 24, 2002, the Company substantially completed a reduction in
     workforce, which eliminated 109 positions out of its total workforce of 523
     or approximately 20% of the total workforce. In addition, the Company
     closed its existing office in Austin, Texas, which it acquired as part of
     its acquisition of DTM, as well as its sales office in Farmington Hills,
     Michigan. This was the second reduction in workforce completed in 2002. On
     April 9, 2002, the Company eliminated approximately 10% of its total
     workforce. All costs incurred in connection with these restructuring
     activities are included as severance and other restructuring costs in the
     accompanying condensed consolidated statements of operations.

     A summary of the severance and other restructuring costs accrual consist of
     the following (in thousands):



                                                 December                   June 27,
                                                 31, 2002      Utilized       2003
                                                -----------    ---------   ----------
                                                                         
     Severance costs (one-time benefits)        $      245  $     (209)    $       36
     Contract termination costs                        552        (312)           240
     Other associated costs                             66         (60)             6
                                                -----------    ---------   ----------
     Total severance and other
     restructuring costs                        $      863  $     (581)    $      282
                                                ===========    =========   ==========



     These amounts are included in accrued liabilities and are expected to be
     paid by October 2003. There have been no adjustments to the liability
     except for payments of amounts due under the restructuring plan.

(12) Contingencies

     The Company received an inquiry from the SEC relating to its revenue
     recognition practices. The Audit Committee has completed its own inquiry
     into the matter and shared its findings with the SEC. The Company has not
     been notified that the SEC has initiated a formal investigation.

     The Company is engaged in legal actions arising in the ordinary course of
     business. At this time, financial obligations of these contingencies are
     not estimable and no contingent loss and liabilities have been recorded.

(13) Subsequent Events

     Legal Proceedings

     E. James Selzer vs. 3D Systems Corporation (Case No. PC033145, Superior
     Court of the State of California, County of Los Angeles). On July 28, 2003,
     the Company was served with a complaint by its former chief financial
     officer, whose employment had been terminated on April 21, 2003. The
     complaint asserts breach of alleged employment and equipment purchase
     contracts. In addition to declaratory relief, Mr. Selzer seeks compensatory
     and contractual damages, which he requested to be proven at trial, and for
     various expenses, together with reasonable attorney's fees and costs. The
     Company is currently evaluating this complaint.

     Other

     The Company has agreed to maintain an effective registration statement with
     respect to the resale of certain shares of its common stock that it sold in
     private placement transactions. At the date hereof, the Company is not in
     compliance with these obligations. In one transaction, the Company is
     obligated to pay liquidated damages in an aggregate amount of approximately
     $100,000 per month commencing July 15, 2003 and continuing until an
     effective registration statement is available for use by the shareholders.


                                       15


     At June 27, 2003, the Company had a remaining note receivable totaling
     $45,232, including accrued interest, from Mr. Hull, a director and
     executive officer of the Company, pursuant to the 1996 Stock Incentive
     Plan. The loan was used to purchase shares of the Company's common stock at
     the fair market value on the date of purchase. The original amount of the
     note was $60,000. The note bore interest at a rate of 6% per annum and
     matured in 2003. Pursuant to the terms of the note, as a result of meeting
     certain profitability targets for fiscal 2000, $20,000 of the principal
     amount of the note was forgiven together with $3,671 of interest in 2000.
     The note receivable is shown on the balance sheet as a reduction of
     stockholders' equity. Pursuant to the terms of the note and related
     transaction documents, in July 2003, the Company retired Mr.
     Hull's note in exchange for 6,031 shares of common stock.

     On August 4, 2003, the Company completed a reduction in its current
     workforce by terminating 16 positions within its worldwide organization.
     The estimated severance cost of this reduction is approximately $0.3
     million.

     On August 8, 2003, Brian K. Service resigned from his position as the
     Company's Chief Executive Officer and as a member of the Company's Board of
     Directors. Mr. Service will receive aggregate payments of approximately
     $300,000 pursuant to the terms of his employment agreement and a consulting
     agreement with Brian K. Service, Inc., an affiliate of Mr. Service, payable
     through January 2004. Mr. Service will continue as an employee of the
     Company for a 24-month term to assist with various clients and
     transactions, for which he will be paid $188,000.

     Effective August 8, 2003, Charles W. Hull, the Company's co-founder, Chief
     Technical Officer and a director, was named acting Chief Executive Officer.

(14) Restatement

     Subsequent to the issuance of its June 28, 2002 consolidated quarterly
     financial statements, the Company's management determined that certain
     sales transactions recorded in the three months and six months ended June
     28, 2002 did not meet all of the criteria required for revenue recognition
     under United States Generally Accepted Accounting Principles. Additionally,
     certain sales transactions, which previously had been recorded in prior
     periods, were restated and recognized in the three and the six months ended
     June 28, 2002. The restated transactions affect the Company's previously
     recorded amounts for accounts receivable, inventory, deferred revenue,
     sales, cost of sales and others as noted below. The consolidated financial
     statements as of and for the three months and six months ended June 28,
     2002 have been restated to correct the accounting for these transactions. A
     summary of the significant effects of the restatement is as follows:



                                             THREE MONTHS ENDED                SIX MONTHS ENDED
                                          --------------------------       -------------------------
                                                             AS                              AS
                                                         PREVIOUSLY                      PREVIOUSLY
                                                          REPORTED                        REPORTED
                                           AS RESTATED     JUNE 28,    AS RESTATED        JUNE 28,
                                          JUNE 28, 2002     2002      JUNE 28, 2002          2002
                                          -------------  -----------  -------------      ------------
                                            (in thousands, except            (in thousands, except
                                             per share amounts)               per share amounts)

     CONSOLIDATED STATEMENTS OF OPERATIONS

                                                                               
          Sales                             $   28,543     $   28,782       $   56,057      $ 55,978
          Cost of Sales                         17,744         17,908           34,938        34,965
          Gross profit                          10,799         10,874           21,119        21,013
          Research & development
          expenses                               4,707          4,787            8,635         8,645
          Total operating expenses              19,298         19,378           34,196        34,205
          Loss from operations                  (8,499)        (8,504)         (13,077)      (13,192)
          Income tax expense (benefit)          (3,539)        (3,210)             953         1,367
          Net (loss) income                     (5,628)        (5,962)           3,066         2,536
          Basic net income per share             (0.44)         (0.46)            0.24          0.20
          Diluted net income per share      $    (0.44)    $    (0.46)      $     0.21      $   0.18




                                       16





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

This discussion should be read in conjunction with the condensed consolidated
financial statements and notes thereto included in Item 1, and the cautionary
statements and risk factors included in this Item 2 of this Report.

The forward-looking information set forth in this Report is as of the date of
this filing, and we undertake no duty to update this information. More
information about potential factors that could affect our business and financial
results is included in the section in this Item 2 entitled "Cautionary Statement
and Risk Factors."

RESTATEMENT

In connection with the investigation conducted by the Audit Committee of our
Board of Directors as part of the fiscal 2002 audit which we discuss in detail
in our Annual Report on Form 10-K filed on June 30, 2003, we have restated our
previously issued financial statements for the three months and the six months
ended June 28, 2002. The restatement arose from the adjustments of certain
income statement items which principally relate to the treatment and timing of
revenue recognition of eight equipment sales transactions and 12 equipment sales
transactions for the three-month and six-month periods ended June 28, 2002,
respectively. The effect of the adjustments for the three months ended June 28,
2002 is to decrease the Company's previously reported second quarter 2002
consolidated revenues from $28.8 million to $28.5 million, decrease net loss
from $6.0 million to $5.6 million and decrease diluted net loss per share from
$0.46 to $0.44. The effect of the adjustments for the six months ended June 28,
2002 is to increase the Company's previously reported consolidated revenues from
$56.0 million to $56.1 million, increase net income from $2.5 million to $3.1
million and increase diluted net income per share from $0.18 to $0.21. At the
direction of the Audit Committee, the Company has implemented changes to its
financial organization and enhanced its internal controls in response to issues
identified in the investigation and otherwise raised by the restatement. The
Company continues to implement each of the changes recommended by Audit
Committee. These changes are more fully discussed in Item 4 of this Report.

Unless otherwise expressly stated, all financial information in this Report is
presented inclusive of these income statement changes and other adjustments. The
reconciliation of previously reported amounts to the amounts currently being
reported is presented in Note 14 of the accompanying Notes to Condensed
Consolidated Financial Statements in this Report.

OVERVIEW

We develop, manufacture and market worldwide solid imaging systems designed to
reduce the time it takes to produce three-dimensional objects. Our products
produce physical objects from the digital output of solid or surface data from
computer aided design and manufacturing, which we refer to as CAD/CAM, and
related computer systems, and include SLA(R) systems, SLS(R) systems and
ThermoJet(R) solid object printers.

SLA systems use our proprietary stereolithography technology, which we refer to
as SL, an additive solid imaging process which uses a laser beam to expose and
solidify successive layers of photosensitive resin until the desired object is
formed to precise specifications in epoxy or acrylic resin. SLS systems utilize
a process called laser sintering, which we refer to as LS, which uses laser
energy to sinter powdered material to create solid objects from powdered
materials. LS and SL-produced parts can be used for concept models, engineering
prototypes, patterns and masters for molds, consumable tooling, and short-run
manufacturing of final product, among other applications. ThermoJet solid object
printers employ hot melt ink jet technology to build models in successive layers
using our proprietary thermoplastic material. These printers, about the size of
an office copier, are network-ready and are designed for operation in
engineering and design office environments. The ThermoJet printer output can be
used as patterns and molds, and when combined with other secondary processes
such as investment casting, can produce parts with representative end-use
properties.

Our customers include major corporations in a broad range of industries
including service bureaus and manufacturers of automotive, aerospace, computer,
electronic, consumer and medical products. Our revenues are generated by product
and service sales. Product sales are comprised of sales of systems and related
equipment, materials, software and other component parts, as well as rentals of
systems. Service and warranty sales include revenues from a variety of on-site
maintenance services and customer training.

For the first six months of 2003, the continued general economic slowdown in
capital equipment spending worldwide impacted both revenues and earnings. In the
first six months of 2003, SLA system unit sales were down 14.7% and SLS system
unit sales were down 36.0% from the same period in 2002. This had a significant
impact on both revenue and overall gross margin.


                                       17



We recognize the importance of recurring revenue to moderate the impact that
fluctuations in capital spending has on our high end equipment sales. The
following table reflects recurring revenues (service and materials sales) and
non-recurring revenues (system sales and related equipment) and those revenues
as a percentage of total revenues for the periods indicated below (in thousands,
except percentages):



                                 Three Months Ended                 Six Months Ended
                           ---------------------------       ---------------------------
                                             June 28,                           June 28,
                                              2002             June 27,          2002
                           June 27, 2003  (as restated)          2003       (as restated)
                           -------------  ------------       -------------   ------------
                                                                 
Recurring sales            $     16,908    $   16,430         $   32,616     $   34,185
Non-recurring sales               9,963        12,113             17,271         21,872
                           -------------  ------------       ------------   ------------
Total sales                $     26,871    $   28,543         $   49,887     $   56,057
                           =============  ============       ============   ============
Recurring sales                   62.9%         57.6%              65.4%          61.0%
Non-recurring sales               37.1%         42.4%              34.6%          39.0%
                           -------------  ------------       ------------   ------------
                                   100%          100%               100%           100%
                           =============  ============       ============   ============



Since the second quarter of 2001, the market for our capital equipment has been
impacted by overall economic conditions. Consequently, we reduced our cost
structure by implementing an approximate 10% reduction in workforce worldwide in
April 2002. After reviewing our results for the second quarter of 2002 and the
long-term prospects for the worldwide economy, we took additional measures to
realign our projected expenses with anticipated revenue levels. During the third
quarter of 2002, we closed our existing facilities in Austin, Texas, and
Farmington Hills, Michigan, and reduced our workforce by an additional 20% or
109 employees. As a result of these activities, we recorded charges of $1.6
million and $2.7 million in the quarters ended June 28, 2002 and September 27,
2002, respectively. In addition, in April 2003, we reduced our workforce by
6.2%, or 27 employees, in the United States, and in August 2003, by 3.9%, or 16
employees, worldwide, as a result of continued lower revenue levels. We recorded
a $0.3 million charge for the April 2003 reduction in the second quarter of
2003, and we expect to record a charge of approximately $0.3 million for the
August 2003 reduction in the third quarter of 2003.

Sales into our Advanced Digital Manufacturing ("ADM") market continue to
increase including sales into aerospace, motorsports, jewelry, and hearing aids.
Our ADM revenue was approximately $17.0 million or 34.0% of our overall revenue
for the six months ended June 27, 2003 and $16.2 million or 28.9% of our total
revenue for the six months ended June 28, 2002, and we believe that the market
demand for new ADM applications continues to grow.

On March 19, 2002, we reached a settlement agreement with Vantico relating to
the termination of the Distribution Agreement and the Research and Development
Agreement which required Vantico to pay us $22 million in cash or by delivery of
1.55 million shares of our common stock. On April 22, 2002, Vantico delivered
the 1.55 million shares to us. Due to the termination of this agreement, we are
increasing our focus on our internal resin conversion program and our overall
materials business through RPC. We are moving forward with our retail materials
strategy with our Accura(TM) materials which we launched on April 23, 2002.

RELATED PARTIES

On May 5, 2003, we sold 2,634,016 shares of our Series B Convertible Preferred
Stock, at a price of $6.00 per share, for aggregate consideration of $15.8
million. The preferred stock accrues dividends at 8% per share and is
convertible at any time into approximately 2,634,016 shares of common stock. The
stock is redeemable at our option after the third anniversary date. We must
redeem any shares of preferred stock outstanding on the tenth anniversary date.
The redemption price is $6.00 per share plus accrued and unpaid dividends.
Messrs. Loewenbaum, Service and Hull, the Chairman of our Board of Directors,
then Chief Executive Officer and Chief Technology Officer, respectively,
purchased an aggregate of $1,450,000 of the Series B Convertible Preferred
Stock. Additionally, Clark Partners I, L.P., a New York limited partnership,
purchased $5.0 million of the Series B Convertible Preferred Stock. Kevin Moore,
a member of our Board of Directors, is the president of the general partner of
Clark Partners I, L.P. In connection with the offering, Houlihan Lokey Howard &
Zukin rendered its opinion that the terms of the offering were fair to us from a
financial point of view. A special committee of our Board of Directors, composed
entirely of disinterested independent directors, approved the offer and sale of
the Series B Convertible Preferred Stock and recommended the transaction to our
Board of Directors. Our Board of Directors also approved the transaction, with
interested Board members not participating in the vote.


                                       18



At June 27, 2003, we had a remaining note receivable totaling $45,232, including
accrued interest, from Mr. Hull, our director and executive officer, pursuant to
the 1996 Stock Incentive Plan. The loan was used to purchase shares of our
common stock at the fair market value on the date of purchase. The original
amount of the note was $60,000. The note bore interest at a rate of 6% per annum
and matured in 2003. Pursuant to the terms of the note, as a result of meeting
certain profitability targets for fiscal 2000, $20,000 of the principal amount
of the note was forgiven together with $3,671 of interest in 2000. The note
receivable is shown on the balance sheet as a reduction of stockholders' equity.
Pursuant to the terms of the note and related transaction documents, in July
2003, we retired Mr. Hull's note in exchange for 6,031 shares of our common
stock.

On August 8, 2003, Brian K. Service resigned from his position as the Company's
Chief Executive Officer and as a member of our Board of Directors. Mr. Service
will receive aggregate payments of approximately $300,000 pursuant to the terms
of his employment agreement and a consulting agreement with Brian K. Service,
Inc., an affiliate of Mr. Service, payable through January 2004. Mr. Service
will continue as our employee for a 24-month term to assist with various clients
and transactions, for which he will be paid $188,000.

Effective August 8, 2003, Charles W. Hull, the Company's co-founder, Chief
Technical Officer and a director, was named acting Chief Executive Officer.


CRITICAL ACCOUNTING POLICIES AND SIGNIFICANT ESTIMATES

Our discussion and analysis of our financial condition and results of operations
are based upon our condensed consolidated financial statements, which have been
prepared in accordance with accounting principles generally accepted in the
United States of America. The preparation of these financial statements requires
us to make critical accounting estimates that directly impact our condensed
consolidated financial statements and related disclosures. Critical accounting
estimates are estimates that meet two criteria: (1) the estimates require that
we make assumptions about matters that are highly uncertain at the time the
estimates are made; (2) there exist different estimates that could reasonably be
used in the current period, or changes in the estimates used are reasonably
likely to occur from period to period, both of which would have a material
impact on the presentation of the financial condition or our results of our
operations. On an on-going basis, we evaluate our estimates, including those
related to the allowance for doubtful accounts, income taxes, inventory,
goodwill, intangible and other long-lived assets, contingencies and revenue
recognition. We base our estimates and assumptions on historical experience and
on various other assumptions we believe reasonable under the circumstances, the
results of which form the basis for making judgments about the carrying values
of assets and liabilities that are not readily apparent from other sources.
Actual results may differ from these estimates under different assumptions or
conditions.

The following represent what management believes are the critical accounting
policies most affected by significant management estimates and judgments.
Management has discussed these critical accounting policies, the basis for their
underlying assumptions and estimates and the nature of our related disclosures
herein with the Audit Committee of our Board of Directors.

ALLOWANCE FOR DOUBTFUL ACCOUNTS. Our estimate for the allowance for doubtful
accounts related to trade receivables is based on two methods. The amounts
calculated from each of these methods are combined to determine the total amount
reserved. First, we evaluate specific accounts where we have information that
the customer may have an inability to meet its financial obligations (for
example, bankruptcy). In these cases, we use our judgment, based on available
facts and circumstances, and record a specific reserve for that customer against
amounts due to reduce the receivable to the amount that is expected to be
collected. These specific reserves are reevaluated and adjusted as additional
information is received that impacts the amount reserved. Second, a reserve is
established for all customers based on a range of percentages applied to aging
categories. These percentages are based on historical collection and write-off
experience. If circumstances change (for example, we experience higher than
expected defaults or an unexpected material adverse change in a major customer's
ability to meet its financial obligation to us), our estimates of the
recoverability of amounts due to us could be reduced by a material amount.

We believe that our allowance for doubtful accounts is a critical accounting
estimate because it is susceptible to change and dependent upon events that are
remote in time and may or may not occur, and because the impact of recognizing
additional allowance for doubtful accounts may be material to the assets
reported on our balance sheet and our results of operations.

INCOME TAXES. The provisions of SFAS No. 109, "Accounting for Income Taxes,"
require a valuation allowance when, based upon currently available information
and other factors, it is more likely than not that all or a portion of the
deferred tax asset will not be realized. SFAS No. 109 provides that an important
factor in determining whether a deferred tax asset will be realized is whether
there has been sufficient income in recent years and whether sufficient income
is expected in future years

                                       19



in order to utilize the deferred tax asset. Forming a conclusion that a
valuation allowance is not needed is difficult when there is negative evidence,
such as cumulative losses in recent years. The existence of cumulative losses in
recent years is an item of negative evidence that is particularly difficult to
overcome. At June 27, 2003, the unadjusted net book value before valuation
allowance of our deferred tax assets totaled approximately $23.4 million, which
principally was comprised of net operating loss carry-forwards and other
credits. During the six months ended June 27, 2003 and during our 2002 fourth
quarter-end, we recorded valuation allowance of approximately $4.8 million and
$12.9 million, respectively, against our net deferred tax assets, which was
additional to the approximate $5.7 million allowance previously recorded. We
intend to maintain a valuation allowance until sufficient evidence exists to
support our reversal. Also, until an appropriate level of profitability is
reached, we do not expect to recognize any domestic tax benefits in future
periods.

We believe that our determination to record a valuation allowance to reduce our
deferred tax assets is a critical accounting estimate because it is based on an
estimate of future taxable income in the United States, which is susceptible to
change and dependent upon events that are remote in time and may or may not
occur, and because the impact of recording a valuation allowance may be material
to the assets reported on our balance sheet and our results of operations. The
determination of our income tax provision is complex due to operations in
numerous tax jurisdictions outside the United States, which are subject to
certain risks, which ordinarily would not be expected in the United States. Tax
regimes in certain jurisdictions are subject to significant changes, which may
be applied on a retroactive basis. If this were to occur, our tax expense could
be materially different than the amounts reported. Furthermore, as explained in
the preceding paragraph, in determining the valuation allowance related to
deferred tax assets, we adopt the liability method as required by SFAS No. 109,
"Accounting for Income Taxes." This method requires that we establish valuation
allowance if, based on the weight of available evidence, in our judgment it is
more likely than not that the deferred tax assets may not be realized.

INVENTORY. Inventories are stated at the lower of cost or market, cost being
determined on the first-in, first-out method. Reserves for slow moving and
obsolete inventories are provided based on historical experience and current
product demand. Our reserve for slow moving and obsolete inventory was $2.3
million and $1.9 million at June 27, 2003 and December 31, 2002, respectively.
We evaluate the adequacy of these reserves quarterly. There were no inventories
consigned to a sales agent at June 27, 2003, and inventories consigned to a
sales agent at December 31, 2002 were $0.1 million. Our determination relating
to the allowance for inventory obsolescence is subject to change because it is
based on management's current estimates of required reserves and potential
adjustments.

We believe that the allowance for inventory obsolescence is a critical
accounting estimate because it is susceptible to change and dependent upon
events that are remote in time and may or may not occur, and because the impact
of recognizing additional obsolescence reserves may be material to the assets
reported on our balance sheet and results of operations.

GOODWILL, INTANGIBLE AND OTHER LONG-LIVED ASSETS. The Company has applied
Statement of Financial Accounting Standards ("SFAS") No. 141, "Business
Combinations" in its allocation of the purchase prices of DTM Corporation (DTM)
and RPC Ltd. (RPC). The annual impairment testing required by SFAS No. 142,
"Goodwill and Other Intangible Assets," requires the Company to use its judgment
and could require the Company to write-down the carrying value of its goodwill
and other intangible assets in future periods. SFAS No. 142 requires companies
to allocate their goodwill to identifiable reporting units, which are then
tested for impairment using a two-step process detailed in the statement. The
first step requires comparing the fair value of each reporting unit with its
carrying amount, including goodwill. If that fair value exceeds the carrying
amount, the second step of the process is not necessary and there are no
impairment issues. If that fair value does not exceed that carrying amount,
companies must perform the second step that requires an allocation of the fair
value of the reporting unit to all assets and liabilities of that unit as if the
reporting unit had been acquired in a purchase business combination and the fair
value of the reporting unit was the purchase price. The goodwill resulting from
that purchase price allocation is then compared to its carrying amount with any
excess recorded as an impairment charge.

Upon implementation of SFAS No. 142 in January 2002 and again in the fourth
quarter of 2002, the Company concluded that the fair value of the Company's
reporting units exceeded their carrying value and accordingly, as of that date,
there were no goodwill impairment issues. The Company is required to perform a
valuation of its reporting unit annually, or upon significant changes in the
Company's business environment.

The Company evaluates long-lived assets other than goodwill for impairment
whenever events or changes in circumstances indicate that the carrying value of
an asset may not be recoverable. If the estimated future cash flows
(undiscounted and without interest charges) from the use of an asset are less
than the carrying value, a write-down would be recorded to reduce the related
asset to its estimated fair value.

We believe that our determination not to recognize an impairment of goodwill,
intangible or other long-lived assets is a critical accounting estimate because
it is susceptible to change, dependent upon estimates of the fair value of our
reporting units, and because the impact of recognizing an impairment may be
material to the assets reported on our balance sheet and our results of
operations.

                                       20



CONTINGENCIES. We account for contingencies in accordance with SFAS No. 5,
"Accounting for Contingencies." SFAS No. 5 requires that we record an estimated
loss from a loss contingency when information available prior to issuance of our
financial statements indicates that it is probable that an asset has been
impaired or a liability has been incurred at the date of the financial
statements and the amount of the loss can be reasonably estimated. Accounting
for contingencies such as legal and income tax matters requires us to use our
judgment. At this time our contingencies are not estimable and have not been
recorded; however, management believes the ultimate outcome of these actions
will not have a material effect on our consolidated financial position, results
of operations or cash flows.

REVENUE RECOGNITION. Revenues from the sale of systems and related products are
recognized upon shipment, provided that both title and risk of loss have passed
to the customer and collection is reasonably assured. Some sales transactions
are bundled and include equipment, software license, warranty, training and
installation. The Company allocates and records revenue in these transactions
based on vendor specific objective evidence that has been accumulated through
historic operations. The process of allocating the revenue involves some
management judgments. Revenues from services are recognized at the time of
performance. We provide end users with maintenance under a warranty agreement
for up to one year and defer a portion of the revenues at the time of sale based
on the objective evidence for the value of these services. After the initial
warranty period, we offer these customers optional maintenance contracts;
revenue related to these contracts is deferred and recognized ratably over the
period of the contract. Our warranty costs were $2.0 million and $2.5 million,
for the six months ended June 27, 2003 and June 28, 2002, respectively. The
Company's systems are sold with software products that are integral to the
operation of the systems. These software products are not sold separately.

Certain of the Company's sales were made through a sales agent to customers
where substantial uncertainty exists with respect to collection of the sales
price. The substantial uncertainty is generally a result of the absence of a
history of doing business with the customer and uncertain political environment
in the country in which the customer does business. For these sales, the Company
records revenues based on the cost recovery method, which requires that the
sales proceeds received are first applied to the carrying amount of the asset
sold until the carrying amount has been recovered. Thereafter, all proceeds are
recognized as gross profit.

Credit is extended based on an evaluation of each customer's financial
condition. To reduce credit risk in connection with systems sales, the Company
may, depending upon the circumstances, require significant deposits prior to
shipment and may retain a security interest in the system until fully paid. The
Company often requires international customers to furnish letters of credit.

RECENT ACCOUNTING PRONOUNCEMENTS

In June 2002, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial Accounting Standards ("SFAS") No. 146, "Accounting for Costs
Associated with Exit or Disposal Activities." SFAS No. 146 replaces Emerging
Issues Task Force (EITF) Issue 94-3, "Liability Recognition for Certain Employee
Termination Benefits and Other Costs to Exit an Activity." This standard
requires companies to recognize costs associated with exit or disposal
activities when they are incurred rather than at the date of a commitment to an
exit or disposal plan. This statement is effective for exit or disposal
activities that are initiated after December 31, 2002. The adoption of SFAS 146
does not have a material impact on our results of operations or financial
condition.

In November 2002, the FASB issued FASB Interpretation No. 45 (FIN 45),
"Guarantor's Accounting and Disclosure Requirements for Guarantees, Including
Indirect Guarantees of Indebtedness of Others." FIN 45 requires a guarantor to
recognize, at the inception of a guarantee, a liability for the fair value of
the obligation it has undertaken in issuing the guarantee. FIN 45 also requires
guarantors to disclose certain information for guarantees, beginning December
31, 2002. These financial statements contain the required disclosures.

In January 2003, the FASB issued FASB Interpretation No. 46 (FIN 46),
"Consolidation of Variable Interest Entities." FIN 46 requires an investor with
a majority of the variable interests in a variable interest entity to
consolidate the entity and also requires majority and significant variable
interest investors to provide certain disclosures. A variable interest entity is
an entity in which the equity investors do not have a controlling financial
interest or the equity investment at risk is insufficient to finance the
entity's activities without receiving additional subordinated financial support
from other parties. We do not have any variable interest entities that must be
consolidated.

In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain Financial
Instruments with Characteristics of Both Liabilities and Equity." SFAS No. 150
establishes standards on the classification and measurement of financial
instruments with characteristics of both liabilities and equity. SFAS No. 150
will become effective for financial instruments entered into or modified after
May 31, 2003. We do not have any financial instruments to be accounted for under
this pronouncement.

                                       21




RESULTS OF OPERATIONS

The following table sets forth, for the periods indicated, the percentage
relationship of certain items from our statements of operations to total sales:




                                             THREE MONTHS ENDED              SIX MONTHS ENDED
                                       -----------------------------   -----------------------------

                                                       JUNE 28, 2002                   JUNE 28, 2002
                                       JUNE 27, 2003   (AS RESTATED)   JUNE 27, 2003   (AS RESTATED)
                                       -------------   -------------   -------------   -------------
   Sales:
                                                                              
     Products                                  67.0%         67.0%          65.6%         68.4%
     Services                                  33.0%         33.0%          34.4%         31.6%
       Total sales                            100.0%        100.0%         100.0%        100.0%
   Cost of sales:
     Products                                  35.5%         38.1%          36.2%         38.8%
     Services                                  24.4%         24.1%          27.2%         23.5%
       Total cost of sales                     59.9%         62.2%          63.4%         62.3%

   Gross profit                                40.1%         37.8%          36.6%         37.7%
   Selling, general and administrative
     expenses                                  36.2%         45.5%          40.8%         42.7%
   Research and development expenses            9.5%         16.5%          10.3%         15.4%
   Severance and other restructuring            0.9%          5.7%           0.5%          2.9%
   Loss from operations                        (6.5)%       (29.8)%        (15.1)%       (23.3)%
   Interest and other (expense) income,
     net                                       (3.7)%        (2.3)%         (3.8)%       (2.4)%
   Gain on arbitration settlement                ---           ---            ---         32.9%
   Provision for (benefit from) income          3.0         (12.4)%          2.1%          1.7%
   Net (loss) income                          (13.2)%       (19.7)%        (20.9)%         5.5%

   Cost of sales (as a percentage of related
     Products sales):                          53.0%         56.8%          55.1%         56.7%
     Services                                  73.9%         73.0%          79.2%         74.6%
     Total cost of sales                       59.9%         62.2%          63.4%         62.3%



                                       22




      The following table sets forth, for the periods indicated, total sales
      attributable to each of our major products and services groups, and those
      sales as a percentage of total sales (in thousands, except percentages):



                                          THREE MONTHS ENDED                SIX MONTHS ENDED
                                     -----------------------------   -----------------------------

                                                    JUNE 28, 2002                    JUNE 28, 2002
                                     JUNE 27, 2003  (AS RESTATED)    JUNE 27, 2003   (AS RESTATED)
                                     -------------  -------------    -------------   -------------
     Products:
                                                                           
      SLA systems and related
        equipment                      $    6,629      $   6,242        $   10,082     $   12,137
      SLS systems and related equipment     2,300          4,958             4,699          7,004
      Solid object printers                   238            262               599          1,116
      Materials                             8,047          6,997            15,475         16,499
      Other                                   796            651             1,891          1,615
                                     -------------  -------------    --------------  -------------
         Total products                    18,010         19,110            32,746         38,371
                                     -------------  -------------    --------------  -------------
      Services:
      Maintenance                           8,454          8,963            16,391         16,596
      Other                                   407            470               750          1,090
                                     -------------  -------------    --------------  -------------
         Total services                     8,861          9,433            17,141         17,686
                                     -------------  -------------    --------------  -------------
               Total sales             $   26,871     $   28,543        $   49,887     $   56,057
                                     =============  =============    ==============  =============
      Products:
      SLA systems and related
        equipment                            24.7%          21.9%             20.2%          21.6%
      SLS systems and related
        equipment                             8.5%          17.4%              9.4%          12.5%
      Solid object printers                   0.9%           0.9%              1.2%           2.0%
      Materials                              29.9%          24.5%             31.0%          29.4%
      Other                                   3.0%           2.3%              3.8%           2.9%
                                     -------------  -------------    --------------  -------------
         Total products                      67.0%          67.0%             65.6%          68.4%
                                     -------------  -------------    --------------  -------------
      Services:
      Maintenance                            31.5%          31.4%             32.9%          29.7%
      Other                                   1.5%           1.6%              1.5%           1.9%
                                     -------------  -------------    --------------  -------------
         Total services                      33.0%          33.0%             34.4%          31.6%
                                     -------------  -------------    --------------  -------------
               Total sales                  100.0%         100.0%            100.0%         100.0%
                                     =============  =============    ==============  =============



     Segments are reported by geographic sales regions. The Company's reportable
     segments include the Company's administrative, sales, service,
     manufacturing and customer support operations in the United States and
     sales and service offices in the European Community (France, Germany, the
     United Kingdom, Italy and Switzerland) and in Asia (Japan, Hong Kong and
     Singapore).

     The Company evaluates performance based on several factors, of which the
     primary financial measure is operating income. The accounting policies of
     the segments are the same as those described in the summary of significant
     accounting policies in Note 3 of the accompanying Notes to Condensed
     Consolidated Financial Statements in this Report.

                                       23



     Summarized financial information concerning the Company's reportable
     segments is shown in the following table (in thousands):



                                             THREE MONTHS ENDED                SIX MONTHS ENDED
                                       -----------------------------    -----------------------------

                                                       JUNE 28, 2002                    JUNE 28, 2002
                                       JUNE 27, 2003   (AS RESTATED)    JUNE 27, 2003   (AS RESTATED)
                                       -------------   -------------    -------------   -------------
      Sales:
                                                                             
      U.S. operations                     $    13,137     $   14,145        $  24,195    $  29,086
      European operations                       9,644         11,614           18,825       19,887
      Asia/Pacific operations                   4,090          2,784            6,867        7,084
                                        --------------  -------------     ------------  -----------
        Total sales                            26,871         28,543           49,887       56,057
      Cost of sales:
      U.S. operations                           8,598          9,133           16,744       17,189
      European operations                       5,502          7,235           11,288       14,229
      Asia/Pacific operations                   1,990          1,376            3,581        3,520
                                        --------------  -------------     ------------  -----------
        Total cost of sales                    16,090         17,744           31,613       34,938
                                        --------------  -------------     ------------  -----------
      Gross profit                        $    10,781     $   10,799        $  18,274    $  21,119
                                        ==============  =============     ============  ===========



                  THREE MONTHS ENDED JUNE 27, 2003 COMPARED TO
                      THE THREE MONTHS ENDED JUNE 28, 2002

REVENUES. Revenues during the three months ended June 27, 2003, (the "second
quarter of 2003") were $26.9 million, a decrease of 5.9%, from the $28.5 million
recorded during the three months ended June 28, 2002 (the "second quarter of
2002"). The decrease in overall revenues reflects a decline in capital spending
due to poor economic conditions in the United States and Europe and the
uncertainty surrounding the war with Iraq. In addition, we believe that sales of
our SLA and SLS systems declined in part because we have not introduced any
significant advances in these products this year or in 2001 or 2002.
Furthermore, the resolution of the issues associated with the completion of the
fiscal year 2002 audit caused significant disruption to our organization, and
required the attention of our executive and management staff during the first
half of this year. We believe that the completion of the 2002 audit has enabled
management to refocus its attention and efforts on our core business. In
addition, we have implemented many of the recommendations of our Audit
Committee, as discussed in Item 4 of this Report and continue to implement the
remaining recommendations.

Product sales of $18.0 million were recorded in the second quarter of 2003, a
decrease of 5.8%, compared to $19.1 million for the second quarter of 2002. The
decrease was shared by our U.S. and European operating segments. Our U.S.
operations experienced a decrease in revenue from $14.1 million to $13.1
million, or 7.1% and our European operations decreased 17.0%, from $11.6 million
to $9.6. The decrease is directly related to the decline in unit sales of our
SLA systems as customers delayed decisions with respect to capital expenditures
and the distractions created by the annual audit as noted above. In addition, we
believe that sales of our SLA and SLS systems declined in part because we have
not introduced any significant advances in these products this year or in 2001
or 2002, as noted above. Our Asia/Pacific operating unit experienced an increase
in revenue of 46.9% from $2.8 million in the second quarter of 2002 to $4.1
million for the similar period in 2003. The increase in sales for Asia is
primarily due to sales of two large frame SLA systems.

Total units sold for the three months ended June 27, 2003 and June 28, 2002 were
64 and 66, respectively. During the second quarter of 2003, we sold a total of
38 SLA systems, 9 SLS systems and 11 ThermoJet systems, as compared to 44 SLA
systems, 9 SLS systems and 11 ThermoJet systems sold in the second quarter of
2002. The decrease in units sold is primarily due to the continued overall
economic decline in capital spending by customers in the United States and the
distraction of management's attention caused by the accounting issues discussed
in Item 4 of this Report.

System orders and sales may fluctuate on a quarterly basis as a result of a
number of other factors, including world economic conditions, fluctuations in
foreign currency exchange rates, acceptance of new products and the timing of
product shipments. Due to the price of certain systems and the overall low unit
volumes, the acceleration or delay of shipments of a small number of higher-end
SLA systems from one period to another can significantly affect our results of
operations for the quarters involved. We also continue to experience a shift in
our sales mix from our large frame SLA systems to our small frame SLA systems.

Materials revenue of $8.0 million was recorded in the second quarter of 2003, a
15.0% increase from the $7.0 million recorded in the second quarter of 2002. The
second quarter of 2002 was the first quarter in which we operated without the
benefit of the Vantico sales agreement. Sales for that quarter reflect the start
up of our resin conversion program and independent materials business. We are
moving forward with a retail materials strategy based in our Accura(TM)
materials, which we launched on April 23, 2002. The increase in materials
revenue primarily relates to higher volume of resin sales as we continue to
solicit customers to transition from Vantico material to RPC (Accura(TM) )
supplied material. We believe that many customers have converted to our
Accura(TM) resins and that we supply approximately 50% of the worldwide market
for SL resins used in our SLA systems.

                                       24



Service sales during the second quarter of 2003 totaled $8.9 million, a decrease
of 5.3% from the $9.4 million recorded in the second quarter of 2002. The
decrease primarily reflects a decline in system sales, and consequently a
decline in warranty revenue, as well as delayed decisions by customers whether
to renew maintenance contracts. The decrease is partially offset by an increase
in new maintenance contract revenue as a result of an increase in the overall
number of systems in the marketplace.

COST OF SALES. Cost of sales was $16.1 million or 59.9% of sales in the second
quarter of 2003 and $17.7 million or 62.2% of sales in the second quarter of
2002. The decrease in cost of sales, as a percentage of sales, primarily is
attributable to an increase in materials revenue as a percentage of overall
revenues for the second quarter of 2003.

Product cost of sales as a percentage of product sales was 53.0% in the second
quarter of 2003 and 56.8% in the second quarter of 2002. Product cost of sales
as a percentage of product sales decreased primarily due to greater material
revenue as a percentage of total product revenue. Material sales represented
29.9% of overall sales for the second quarter of 2003, as opposed to 24.5% of
overall sales for the comparative period in 2002. Materials sales carry a lower
cost of sale since most of our resin materials are being produced internally. As
a percentage of material sales, materials cost of sales was 27.6% and 42.2% for
the respective periods in 2003 and 2002 due to the start up of our RPC business.

Cost of sales for U.S. operations decreased to $8.6 million in the second
quarter of 2003 from $9.1 million in the second quarter of 2002. The monetary
decrease in cost of sales is directly related to the decrease in sales. Cost of
sales for U.S. operations as a percentage of U.S. sales increased to 65.4% in
the second quarter of 2003 from 64.6% in the second quarter of 2002. The
increase is due to the change in our sales mix for the quarter between service
revenue and systems revenue. Cost of sales for our European operations decreased
to $5.5 million or 57.1% of European sales in the second quarter of 2003 from
$7.2 million or 62.3% of sales in the second quarter of 2002. The decrease in
European cost of sales as a percent of European sales relates to lower margins
associated with the mix and prices of SLS and SLA systems sold, offset by higher
margins on resin sales. Cost of sales for our Asia/Pacific operations increased
to $2.0 million or 48.7% of Asia/Pacific sales in the second quarter of 2003
from $1.4 million or 49.4% of sales. The increase is related to the increased
sales in Asia and the margins are consistent between the periods.

Service cost of sales as a percentage of service sales was 73.9% in the second
quarter of 2003 and 73.0% in the second quarter of 2002. The slight increase in
the service cost of sales as a percentage of service sales is primarily
attributable to delayed decisions by customers whether to renew service
contracts. This effect reduces our gross profit margins as certain of our
service costs of sales are fixed and do not fluctuate in relation to service
revenues.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses totaled $9.7 million in the second quarter of 2003 and
$13.0 million in the second quarter of 2002. This decrease was primarily a
result of cost savings achieved due to a reduction in workforce and other
restructuring activities during the second and third quarters of 2002 and the
second quarter of 2003. These cost savings were offset by increased professional
fees incurred in connection with the audit committee investigation and the
completion of the 2002 audit.

RESEARCH AND DEVELOPMENT EXPENSES. Research and development expenses in the
second quarter of 2003 decreased to $2.6 million or 9.5% of sales compared to
$4.7 million or 16.5% of sales in the second quarter of 2002. The decrease in
research and development expenses is primarily due to closure of the research
and development facility in Austin, Texas, and consolidation of this activity in
other existing locations. Additionally, we reduced the workforce for research
and development during the second and third quarters of 2002 and the second
quarter of 2003. We continue the development work associated with the
InVision(R) si2 3-D printer. We do not anticipate any revenue from the
InVision(R) si2 3-D printer until we have successfully completed design
validation testing, which we currently anticipate to be in the third quarter of
2003. The impact of cost reductions and closure of our Austin facility are
impacting our research and development expenses, bringing them in line with
historical levels of approximately 9% of revenue by the end of fiscal 2003.

LOSS FROM OPERATIONS. Operating loss for the second quarter of 2003 was $1.8
million compared to a loss of $8.5 million in the second quarter of 2002. This
decrease in operating loss is attributable primarily to the restructuring and
cost savings measures we have implemented in the second and third quarters of
2002 and in the second quarter of 2003. We have made significant improvements in
our operational efficiency, reduced our labor and occupancy costs and have
improved our margins on material by developing and marketing our own line of
resins. Our performance during the second quarter of 2003, in terms of our
operating loss, reflects significant improvement over the second quarter of
2002.

INTEREST AND OTHER EXPENSE, NET. Interest and other expense, net for the second
quarter of 2003 was $1.0 million compared to interest and other expense, net of
$0.7 million in the second quarter of 2002. The increased expense in

                                       25



the second quarter of 2003 reflects higher interest rates on our debt and
additional loan costs for U.S. Bank as a result of obtaining the required
waivers of default.

PROVISION (BENEFIT FROM) FOR INCOME TAXES. For the second quarter of 2003, our
income tax provision was $0.8 million, for taxes related to our foreign
operations, compared to a benefit from income tax of $(3.5) million in the
second quarter of 2002, arising from our net loss for the quarter.

                   SIX MONTHS ENDED JUNE 27, 2003 COMPARED TO
                       THE SIX MONTHS ENDED JUNE 28, 2002

REVENUES. Revenues during the six months ended June 27, 2003, (the "first half
of 2003") were $49.9 million, a decrease of 11.0%, from the $56.1 million
recorded during the six months ended June 28, 2002 (the "first half of 2002").
The decrease in overall revenues was incurred for the most part in the first
three months of 2003, and reflects a decline in capital spending due to poor
economic conditions in the United States and the uncertainty surrounding the war
with Iraq. In addition, we believe that sales of our SLA and SLS systems
declined in part because we have not introduced any significant advances in
these products this year or in 2001 or 2002. Furthermore, the resolution of the
issues associated with the completion of the fiscal year 2002 audit, which have
since been resolved, caused significant disruption to our organization, and
required the attention of our executive and management staff for the better part
of the first half of this year. We have made significant inroads in resolving
many of these issues, as discussed in Item 4 of this document, and continue to
address the remaining issues.

Product sales of $32.7 million were recorded in the first half of 2003, a
decrease of 14.7%, compared to $38.4 million for the first half of 2002. The
decrease was primarily in the U.S. operating segment, which experienced a
decrease in revenue from $29.1 million to $24.2 million, or 16.8%. The decrease
is directly related to the decline in unit sales of our SLA systems as customers
delayed decisions with respect to capital expenditures. In addition, we believe
that sales of our SLA and SLS systems declined in part because we have not
introduced any significant advances in these products this year or in 2001 or
2002, as noted above. Our Asia operating unit also experienced a decline in
revenue of 3.1% from $7.1 million in the first half of 2002 to $6.9 million for
the similar period in 2003. The decline in sales for Asia is primarily due to
service bureau purchases of systems in the first quarter of 2002 which are not
expected to be repeated on an annual basis partially offset by large frame
systems sales in the second quarter of 2003. Product sales in our Europe
operating segment of $18.8 million in the first half of 2003 and $19.9 million
for the first half of 2002 decreased approximately 5.3% as sales of systems
declined.

Total units sold for the six months ended June 27, 2003 and June 28, 2002 were
103 and 133, respectively. During the first half of 2003, we sold a total of 58
SLA systems, 16 SLS systems and 29 ThermoJet systems, as compared to 68 SLA
systems, 25 SLS systems and 40 ThermoJet systems sold in the first half of 2002.
The decrease in units sold is primarily due to the continued overall economic
decline in capital spending by customers in the United States and the
distraction of management's attention caused by the accounting issues discussed
in Item 4 of this Report.

System orders and sales may fluctuate on a quarterly basis as a result of a
number of other factors, including world economic conditions, fluctuations in
foreign currency exchange rates, acceptance of new products and the timing of
product shipments. Due to the price of certain systems and the overall low unit
volumes, the acceleration or delay of shipments of a small number of higher-end
SLA systems from one period to another can significantly affect our results of
operations for the quarters involved. We also continue to experience a shift in
our sales mix from our large frame SLA systems to our small frame SLA systems.

Materials revenue of $15.5 million was recorded in the first half of 2003, a
6.2% decrease from the $16.5 million recorded in the first half of 2002. The
decrease in materials revenue primarily relates to fewer initial vat fill
revenues resulting from a decrease in the number of systems sold in the first
three months of 2003 partially offset by an increase in materials revenue in the
second quarter. We continue to solicit customers to transition from Vantico
material to RPC supplied material. We believe that many customers have converted
to our RPC resins and that we supply approximately 50% of the worldwide market
for SL resins used in our SLA systems.

Service sales during the first half of 2003 totaled $17.1 million, a slight
decrease from the $17.7 million recorded in the first half of 2002. The decrease
primarily reflects delays in customer decisions whether to renew maintenance
contracts. The decrease is partially offset by an increase in new maintenance
contract revenue as a result of an increase in the overall number of systems in
the marketplace.

COST OF SALES. Cost of sales was $31.6 million or 63.4% of sales in the first
half of 2003 and $34.9 million or 62.3% of sales in the first half of 2002.

Product cost of sales as a percentage of product sales was 55.1% in the first
half of 2003 and 56.7% in the first half of 2002. Product cost of sales as a
percentage of product sales decreased primarily due to lower costs of sales on
our resin materials, which we produce internally, offset slightly by a shift in
the sales mix of our SLA systems from large frame systems to small frame
systems.

                                       26



Cost of sales for U.S. operations decreased to $16.7 million in the first half
of 2003 from $17.2 million in the first half of 2002. The monetary decrease in
cost of sales is directly related to the decrease in sales. Cost of sales for
U.S. operations as a percentage of U.S. sales increased to 69.2% in the first
half of 2003 from 59.1% in the first half of 2002. The increase in cost of sales
as a percent of sales in the United States relates to lower margins associated
with the mix of SLS and SLA systems, and the mix of SLA models, sold. Cost of
sales for our European operations decreased to $11.3 million or 60.0% of
European sales in the first half of 2003 from $14.2 million or 71.5% of sales in
the first half of 2002. The monetary decrease in the cost of sales in Europe is
a result of lower machine sales as noted above. The decrease in cost of sales as
a percentage of sales in Europe principally relates to higher margins on resin
sales, partially offset by lower margins on service revenue during the first
half of 2003 as noted below. Our cost of sales for our Asia/Pacific operations
increased to $3.6 million or 52.1% of Asia/Pacific sales in the first half of
2003 from $3.5 million or 49.7% of sales in the first half of 2002 primarily as
a result of lower sales of SLA and SLS systems.

Service cost of sales as a percentage of service sales was 79.2% in the first
half of 2003 and 74.6% in the first half of 2002. The increase in the service
cost of sales as a percentage of service sales is primarily attributable to an
unusually high occurrence of warranty replacement of lasers in our machines
during the first quarter of 2003. This warranty replacement has decreased during
the second quarter of 2003, as reflected in the decrease of the service cost of
sales as a percentage of service sales from 84.8% in the first quarter of 2003
to 79.2% for the first half of 2003. Additionally, delayed decisions by
customers whether to renew service contracts reduced our gross profit margins as
certain of our service costs of sales are fixed and do not fluctuate in relation
to service revenues.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses totaled $20.4 million in the first half of 2003 and
$23.9 million in the first half of 2002. This decrease was primarily a result of
cost savings achieved due to a reduction in workforce and other restructuring
activities during the second and third quarters of 2002 and the second quarter
of 2003, offset by increased professional fees incurred in connection with the
audit committee investigation and the completion of the 2002 audit.

RESEARCH AND DEVELOPMENT EXPENSES. Research and development expenses in the
first half of 2003 decreased to $5.2 million or 10.3% of sales compared to $8.6
million or 15.4% of sales in the first half of 2002. The decrease in research
and development expenses is primarily due to closure of the research and
development facility in Austin, Texas, and consolidation of this activity in
other existing locations. Additionally, we reduced the workforce for research
and development during the second and third quarters of 2002 and the second
quarter of 2003. We continue the development work associated with the
InVision(R) si2 3-D printer. We do not anticipate any revenue from the
InVision(R) si2 3-D printer until we have successfully completed design
validation testing, which we currently anticipate to be in the third quarter of
2003. Given the anticipated impact of cost reductions and closure of our Austin
facility, we anticipate further research and development expenses to be more in
line with historical levels of approximately 9% of revenue by the end of fiscal
2003.

LOSS FROM OPERATIONS. Operating loss for the first half of 2003 was $7.5 million
compared to a loss of $13.1 million in the first half of 2002. This decrease in
operating loss is attributable primarily to improved operating efficiencies
during the second quarter of 2003. Our performance during the second quarter of
2003, in terms of our operating loss, reflects significant improvement over the
first quarter of this 2003 and the second quarter of 2002.

INTEREST AND OTHER EXPENSE, NET. Interest and other expense, net for the first
half of 2003 was $1.9 million compared to interest and other expense, net of
$1.4 million in the first half of 2002. The increased expense in the first half
of 2003 reflects higher interest rates on our debt and additional loan costs for
U.S. Bank as a result of obtaining the required waivers of default.

PROVISION FOR INCOME TAXES. For the first half of 2003, our income tax provision
was $1.0 million primarily for foreign operations, compared to $1.0 million in
the first half of 2002, primarily for the Vantico settlement recorded in the
first half of 2002.

                                       27



LIQUIDITY AND CAPITAL RESOURCES



                                           JUNE 27, 2003         DECEMBER 31, 2002
                                         -------------------     ------------------
                                                     (IN THOUSANDS)
                                                         
Cash and cash equivalents                $            8,985    $           2,279
Working capital deficit                              (1,334)              (8,608)


                                                     SIX MONTHS ENDED
                                         --------------------    ------------------
                                           JUNE 27, 2003         JUNE 28, 2002
                                                                 (AS RESTATED)
                                         -------------------     ------------------
                                                     (IN THOUSANDS)

Cash used in operating
  activities                             $             (535)   $          (5,100)
Cash used in investing activities                    (3,628)              (7,168)
Cash provided by financing
  activities                                         10,873               11,947



We have increased our cash balances as of June 27, 2003 to $9.0 million, of
which $1.3 million is restricted, from $2.3 million at December 31, 2002. The
increase is due to the collections on accounts receivable of $10.3 million, net
borrowings against our line of credit of $6.1 million and proceeds from a
preferred stock issuance in the second quarter of 2003 of $15.2 million, net of
issuance costs. This cash was consumed in operations by our net operating loss
of $10.4 million, which is offset by non-cash expenses of $4.6 for depreciation
and amortization, and to pay down accounts payable of $4.5 million, accrued
liabilities of $1.5 million and other liabilities of $1.7 million. Additionally,
we used cash to repay the $9.6 million of our term debt with U.S. Bank and $3.2
million for patent defense and legal fees.

Net cash used in operating activities in the first six months of 2003 was $0.5
million, as a result of the net loss of $10.4 million, offset by collections on
accounts receivable and payments of accounts payable. Our accounts receivable
balances at June 27, 2003 and June 28, 2002 were $18.1 million and $30.2
million, respectively, net of allowance accounts. Collections on accounts
receivable during the first half of 2003 and 2002 were $59.3 million and $62.1,
respectively. We turned our average accounts receivable balance approximately
2.61 times and 1.77 times for the respective periods in 2003 and 2002. We
continue to be implement an aggressive strategy in collecting the outstanding
balances and have successfully decreased our Days Sales Outstanding by
approximately 27 days, from 85 days to 58 days. Foreign collections have
improved significantly with average days outstanding decreasing from an average
of 126 days to 85 days for foreign operations and from an average of 64 days to
42 days for domestic operations. We have also successfully reduced the balance
and number of accounts in the over 90 day category by approximately 16% during
the first half of 2003. The cash collected during the period was used to fund
operations and to pay down accounts payable of $4.5 million and accrued
liabilities of $1.4 million for sales commissions and royalties. Additionally,
we made payments in excess of $1.0 million to outside professionals relating to
the audit committee investigation and the completion of the 2002 audit.

Our inventory balances at June 27, 2003 and June 28, 2002 were $12.9 million and
17.3 million, respectively, net of reserves for obsolete inventory and valuation
reserves. Our inventory turn for the first half of 2003 was 4.9 times as
compared to 3.8 times for the first half of 2002. We continue to build finished
goods inventory based on forecasted sales, which allows us to meet our demand
without experiencing long lead times for delivery.

Net cash used in investing activities during the first six months of 2003
totaled $3.6 million. The cash used primarily relates to additions to licenses
and patents of $3.2 million for legal defense and new patent filings. Equipment
purchases of $0.4 million were primarily for machinery and equipment used in
operations and replacement of aged computer equipment.

Net cash provided by financing activities during the first six months of 2003
totaled $10.9 million and primarily reflects $15.8 million, net of issuance
costs of $0.6 million, raised through the issuance of preferred stock and
borrowings from the line of credit of $6.1million. The cash generated from the
issuance of stock was used to pay down the term loan of $9.6 million with U. S.
Bank. The remaining cash will be used to support operations and satisfy current
obligations.

GOING CONCERN

The condensed consolidated financial statements have been prepared assuming the
Company will continue as a going concern. The Company incurred operating losses
totaling $7.5 million and $31.9 million for the six months ended June 27, 2003
and the year ended December 31, 2002, respectively, and has an accumulated
deficit of $31.7 million at June 27, 2003.

These factors raise substantial doubt about the Company's ability to continue as
a going concern. As of June 27, 2003, the Company had cash balances of $9.0
million, of which $1.3 million was restricted, and $0.1 million was available
under a bank line of credit to meet current obligations. Further, the Company is
obligated under its existing line of credit to have a commitment letter from a
substitute lender by September 30, 2003. Failure to obtain a commitment letter
from an acceptable lender will cause the amount under the line of credit to
become immediately due. Management intends to obtain debt financing to replace
the U.S. Bank financing and in July 2003, management accepted a proposal from
Congress Financial, a subsidiary of Wachovia, to provide a secured revolving
credit facility of up to $20.0 million, subject to its completion of due
diligence to its satisfaction and other conditions. Congress has not yet
completed its due diligence process; however, based on a preliminary analysis of
the collateral, it has indicated that the loan, if made, would be for an amount
significantly less than $20.0 million. Management is pursuing alternative
financing sources, including a possible restructuring of the Company's
industrial development bonds, to make collateral currently serving to secure
repayment of the bonds available for additional borrowings. Additionally,
management intends to pursue a program to increase margins and continue cost
saving programs. However, there is no assurance that we will succeed in
accomplishing any or all of these initiatives. Additionally, we cannot assure
you that over the next 12 months or thereafter we will generate funds from
operations or that capital will be available from external sources such as debt
or equity financings or other potential sources to fund future operating costs,
debt service obligations and capital requirements. Our operations are not
currently profitable. Our ability to continue operations is uncertain if we are
not successful in obtaining outside funding. Management plans to continue
raising additional capital to fund operations. The lack of additional capital
resulting from the inability to generate cash flow from operations or raise
equity or debt financing would force the Company to substantially curtail or
cease operations and would, therefore, have a material adverse effect on its
business. Further, we cannot assure you that any necessary funds, if available,
will be available on attractive terms or that they will not have a significantly
dilutive effect on the Company's existing shareholders.

                                       29



The accompanying condensed consolidated financial statements do not include any
adjustments relating to the recoverability or classification of asset carrying
amounts or the amounts and classification of liabilities that may result should
the Company be unable to continue as a going concern.

On August 20, 1996, we completed a $4.9 million variable rate industrial
development bond financing of our Colorado facility. Interest on the bonds is
payable monthly (the interest rate at June 27, 2003 was 1.31%). Principal
payments are payable in semi-annual installments through August 2016. The bonds
are collateralized by an irrevocable letter of credit issued by Wells Fargo
Bank, N.A. that is further collateralized by a standby letter of credit issued
by U.S. Bank in the amount of $1.2 million. In order to further secure the
reimbursement agreement, we executed a deed of trust, security agreement and
assignment of rents, an assignment of rents and leases, and a related security
agreement encumbering the Grand Junction facility and certain personal property
and fixtures located there. In addition, the Grand Junction facility is
encumbered by a second deed of trust in favor of Mesa County Economic
Development Council, Inc. securing $0.8 million in allowances granted to us
pursuant to an Agreement dated October 4, 1995. At June 27, 2003, a total of
$4.2 million was outstanding under the bonds. The terms of the letter of credit
require us to maintain specific levels of minimum tangible net worth and fixed
charge coverage ratio.

On March 27, 2003, Wells Fargo sent a letter to the Company stating that it was
in default of the fixed charge coverage ratio and minimum tangible net worth
covenants of the reimbursement agreement relating to the letter of credit. The
bank provided the Company until April 26, 2003, to cure the default.

On May 2, 2003, Wells Fargo drew down a letter of credit in the amount of $1.2
million which was held as partial security under the reimbursement agreement
relating to the letter of credit underlying the bonds and placed the cash in a
restricted account. The Company obtained a waiver for the default from the Wells
Fargo Bank, provided that the Company meet certain terms and conditions. The
Company must remain in compliance with all other provisions of the reimbursement
agreement for this letter of credit. If a replacement letter of credit is not be
obtained on or before December 31, 2003, the Company will agree to retire $1.2
million of the bonds using the restricted cash.

On August 17, 2001, the Company entered into a loan agreement with U.S. Bank
totaling $41.5 million, in order to finance the acquisition of DTM. The
financing arrangement consisted of a $26.5 million three-year revolving credit
facility and $15 million 66-month commercial term loan. At June 27, 2003, a
total of $8.6 million was outstanding under the revolving credit facility. The
Company repaid $9.6 million that was outstanding under the term loan on May 5,
2003. See Note 1 of the accompanying Notes to Condensed Consolidated Financial
Statements in this Report. The interest rate at June 27, 2003 for the revolving
credit facility and term loan was 7.5%. The interest rate is computed as either:
(1) the prime rate plus a margin ranging from 0.25% to 4.0%, or (2) the 90-day
adjusted LIBOR plus a margin ranging from 2.0% to 5.75%. Pursuant to the terms
of the agreement, U.S. Bank has received a first priority security interest in
our accounts receivable, inventories, equipment and general intangible assets.

On May 1, 2003 the Company entered into "Waiver Agreement Number Two" with U.S.
Bank whereby U.S. Bank waived all financial covenant violations at December 31,
2002 and March 31, 2003. The events of default caused by the Company's failure
to timely submit audited financial statements and failure to make the March 31,
2003 principal payment of $5.0 million were also waived. The agreement requires
the Company to obtain additional equity investments of at least $9.6 million; to
pay off the balance on the term loan of $9.6 million by May 5, 2003; to increase
the applicable interest rate to prime plus 5.25%; and to pay a $0.2 million
waiver fee and all related costs of drafting the waiver. U.S. Bank also agreed
to waive the Company's compliance with each financial covenant in the loan
agreement through September 30, 2003. Provided the Company obtains a commitment
letter from a qualified lending institution by September 30, 2003, to refinance
all of the outstanding obligations with U.S. Bank, the waiver will be extended
to the earlier of December 31, 2003, or the expiration date of the commitment
letter. Through the date of this filing, the Company has complied with all
aspects of Waiver Agreement Number Two including the receipt of equity
investments of $9.6 million and the $9.6 million principal repayment of the term
loan.

On May 5, 2003, we sold 2,634,016 shares of our Series B Convertible Preferred
Stock at a price of $6.00 per share for aggregate consideration of $15.8
million. The preferred stock accrues dividends at 8% per share and is
convertible at any time into approximately 2,634,016 shares of common stock. The
stock is redeemable at the Company's option at any time

                                       29


after the third anniversary date. The Company must redeem any shares of
preferred stock outstanding on the tenth anniversary date. The redemption price
is equal to $6.00 per share plus accrued and unpaid dividends. Net proceeds to
us from this transaction were $15.2 million.

We lease certain facilities under non-cancelable operating leases expiring
through December 2006. The leases are generally on a net-rent basis, whereby we
pay taxes, maintenance and insurance. Leases that expire are expected to be
renewed or replaced by leases on other properties. Rental expense for the three
months and six months ended June 27, 2003 and June 28, 2002 aggregated $0.7
million and $1.3 million for each period, respectively.

The future contractual payments at December 31, 2002 are as follows:



                                                                                          LATER
CONTRACTUAL OBLIGATIONS          2003        2004         2005       2006        2007     YEARS      TOTAL
- ---------------------------- ---------  ----------- ------------- -------- ------------ --------- -----------
                                                                             
Line of credit               $  2,450   $      ---  $      --- $      ---  $      --- $      ---  $    2,450

Term loan (a)                  10,350          ---         ---        ---         ---        ---      10,350

Industrial development bond       150          165         180        200         220      3,325       4,240

Subordinated debt                 ---          ---         ---     10,000         ---        ---      10,000

                             ---------  ----------- ------------- -------- ------------- -------- -----------
Operating leases                2,949        2,599       1,723      1,518         738        ---       9,527
                             =========  =========== ============ ========= ============== ======= ===========
Total                        $ 15,899   $    2,764  $    1,903 $   11,718  $      958 $    3,325  $   36,567

<FN>
- -----------------------

     (a) On May 5, 2003 we completely repaid this term loan.

</FN>



In addition to the foregoing contractual commitments in connection with the
acquisition of RPC, the Company has guaranteed the value of an aggregate of
264,900 shares of common stock underlying warrants issued to the former RPC
shareholders. If the fair market value of our common stock is less than $25.27
on September 19, 2003, then each warrant holder has the right to receive, in
exchange for the warrant, an amount equal to CHF 8.25 (approximately $6.30 at
June 20, 2003) multiplied by the total number of shares of common stock then
underlying the warrant. The value of this commitment at the acquisition date was
$1.3 million and was included in the purchase price of RPC. See Note 10 of Notes
to Consolidated Financial Statements for the year ended December 31, 2002. Our
aggregate potential liability at June 27, 2003 was approximately $1.6 million.
Payment in cash is due within 30 days of exercise of the guaranty right by the
warrant holder.

In order to preserve cash, we have been required to reduce expenditures for
capital projects, research and development, and in our corporate infrastructure,
any of which may have a material adverse effect on our future operations.
Further reductions in our cash balances could require us to make more
significant cuts in our operations, which would have a material adverse impact
on our future operations. We cannot assure you that we can achieve adequate
savings from these reductions over a short enough period of time in order to
allow us to continue as a going concern.

In the event we are unable to generate cash flow and achieve our estimated cost
savings, we will need to aggressively seek additional debt or equity financing
and other strategic alternatives. However, recent operating losses, our
declining cash balances, our historical stock performance, the ongoing inquiries
into certain matters relating to our revenue recognition and the general
economic downturn may make it difficult for us to attract equity investments or
debt financing or strategic partners on terms that are deemed favorable to us.
If our financial condition continues to worsen and we are unable to attract
equity or debt financing or other strategic transactions, we could be forced to
consider steps that would protect our assets against our creditors.

                                       30



CAUTIONARY STATEMENTS AND RISK FACTORS

The risks and uncertainties described below are not the only risks and
uncertainties we face. Additional risks and uncertainties not presently known to
us or that we currently deem immaterial also may impair our business operations.
If any of the following risks actually occur, our business, financial condition
and results of operations could suffer. In that event, the trading price of our
common stock could decline, and you may lose all or part of your investment in
our common stock. The risks discussed below also include forward-looking
statements and our actual results may differ substantially from those discussed
in these forward-looking statements.

FINANCE

OUR INDEPENDENT AUDITORS' REPORT EXPRESSES DOUBT ABOUT OUR ABILITY TO CONTINUE
AS A GOING CONCERN.

At December 31, 2002, our independent auditors' report, dated June 20, 2003,
includes an explanatory paragraph relating to substantial doubt as to our
ability to continue as a going concern. We experienced significant operating
losses in the first and second quarters of 2003, each quarter of fiscal 2002 and
in preceding years. We have failed to meet our financial covenants under our
bank agreements and our reimbursement agreement relating to our municipal bond
financing. U.S. Bank has waived our compliance with the financial covenants in
our loan agreement with them through September 30, 2003 and subject to obtaining
a commitment letter from a qualified lending institution by September 30, 2003
to refinance all of our outstanding obligations with U.S. Bank, the waiver will
be extended to the earlier of December 31, 2003, or the expiration date of the
commitment letter. Wells Fargo Bank, N.A. has waived compliance with certain
covenants, provided that we remain in compliance with all other provisions of
the reimbursement agreement. The waiver extends through December 31, 2003,
provided that if we do not obtain a letter of credit to replace Wells Fargo on
or before December 31, 2003, we agree to retire $1.2 million of the bonds
through the use of restricted cash. If we are unable to obtain a commitment
letter as required under the U.S. Bank waiver, we will need to raise additional
capital through debt or equity financing to pay off the bank loan or we will be
in default.

We are primarily reliant on cash generated from operations to meet our cash
requirements. In order to preserve cash, we have been required to reduce
expenditures for capital projects, research and development, and in our
corporate infrastructure, any of which may have a material adverse affect on our
future operations. Further reductions in our cash balances could require us to
make more significant reductions in our operations, which would have a material
adverse impact on our future operations. We cannot assure you that we can
generate sufficient cash from operations and realize our anticipated cost
savings in order to allow us to continue as a going concern. In the event we are
unable to generate cash flow and achieve our estimated cost savings, or unable
to enter into a commitment letter to refinance the U.S. Bank loan by September
30, 2003, we will need to aggressively seek additional debt or equity financing
and other strategic alternatives. However, recent operating losses, our
declining cash balances, our historical stock performance, the ongoing inquiries
into certain matters relating to our revenue recognition and the general
economic downturn may make it difficult for us to attract equity investments or
debt financing or strategic partners on terms that are deemed favorable to us or
at all. If we are unable to obtain financing on terms acceptable to us or at
all, we will not be able to accomplish any or all of our initiatives and could
be forced to consider steps that would protect our assets against our creditors.

OUR DEBT LEVEL COULD ADVERSELY AFFECT OUR FINANCIAL HEALTH AND AFFECT OUR
ABILITY TO RUN OUR BUSINESS.

As of June 27, 2003, our debt was $38.5 million, of which $8.7 million was
current borrowings, $25.2 million related to convertible and preferred
instruments and $4.0 million related to our industrial development bonds. This
level of debt could have important consequences to you as a holder of shares.
Below we have identified for you some of the material potential consequences
resulting from this significant amount of debt:

     o    We may be unable to obtain additional financing for working capital,
          capital expenditures, acquisitions and general corporate purposes. o
          Our ability to adapt to changing market conditions may be hampered. We
          may be more vulnerable in a volatile market and at a competitive
          disadvantage to our competitors that have less debt.

     o    Our operating flexibility is more limited due to financial and other
          restrictive covenants, including restrictions on incurring additional
          debt, creating liens on our properties, making acquisitions and paying
          dividends.

     o    We are subject to the risks that interest rates and our interest
          expense will increase.

                                       31



     o    Our ability to plan for, or react to, changes in our business is more
          limited.

Under certain circumstances, we may be able to incur additional indebtedness in
the future. If we add new debt, the related risks that we now face could
intensify.

OUR BALANCE SHEET CONTAINS SEVERAL CATEGORIES OF INTANGIBLE ASSETS THAT WE MAY
BE REQUIRED TO WRITE-OFF OR WRITE-DOWN BASED ON OUR FUTURE PERFORMANCE, WHICH
MAY ADVERSELY IMPACT OUR FUTURE EARNINGS AND OUR STOCK PRICE.

As of June 27, 2003, we had $23.8 million of unamortized intangible assets,
consisting of licenses, patents and other intellectual property and certain
expenses that we amortize over time. Any material impairment to any of these
items could reduce our net income and may adversely affect the trading price of
our common stock.

At June 27, 2003, we had $44.7 million in goodwill capitalized on our balance
sheet. In June 2001, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standard (SFAS) No. 142 "Goodwill and Other Intangible
Assets," which requires, among other things, the discontinuance of the
amortization of goodwill and certain other intangible assets that have
indefinite useful lives, and the introduction of impairment testing in its
place. Under SFAS No. 142, goodwill and some indefinite-lived intangibles will
not be amortized into results of operations, but instead will be tested for
impairment at least annually, with impairment being measured as the excess of
the carrying value of the goodwill or intangible asset over its fair value. In
addition, goodwill and intangible assets will be tested more often for
impairment as circumstances warrant, and may result in write-downs of some of
our goodwill and indefinite-lived intangibles. Accordingly, we could, from time
to time, incur impairment charges, which will be recorded as operating expenses
and will reduce our net income and adversely affect our operating results.

At June 27, 2003, we had approximately $4.6 million related to a license fee
prepaid in 1999 related to the solid object printer machine platform included
under license and patent costs, net, in our financial statements. The
amortization of this intangible is based on the number of solid object printer
units sold. If future sales of the solid object printer machine platforms do not
increase, then a more rapid rate of amortization of this balance will be
required relative to the number of units sold.

WE ARE CARRYING A SIGNIFICANT AMOUNT OF MODEL-RELATED INVENTORY AND TOOLING
COSTS FOR A SOLID OBJECT PRINTER MACHINE PLATFORM.

We have incurred or have outstanding commitments of approximately $2.1 million
in inventory and tooling costs associated with the development and production of
a new solid object printer machine platform. If we significantly write-down this
inventory and tooling due to obsolescence, our results of operations could be
materially adversely affected. Changes to the bill of material as a result of
the design validation testing, or abandonment of the new platform because of
adverse market studies, may render inventory and tooling obsolete. Additionally,
we continue to carry inventory and have vendor commitments related to our
existing solid object printer model totaling $1.1 million, which if not sold,
could become obsolete.

THE MIX OF PRODUCTS WE SELL AFFECTS OUR OVERALL PROFIT MARGINS.

We continuously expand our product offerings, including our materials, and work
to increase the number of geographic markets in which we operate and the
distribution channels we use in order to reach our various target markets and
customers. This variety of products, markets and channels results in a range of
gross margins and operating income which can cause substantial quarterly
fluctuations depending on the mix of product shipments from quarter to quarter.
We may experience significant quarterly fluctuations in gross margins or net
income due to the impact of the mix of products, channels or geographic markets
utilized from period to period. More recently, our mix of products sold has
reflected increased sales of our lower-end systems, which have reduced gross
margins as compared to the high-end SLA systems. If this trend continues over
time, we may experience lower average gross margins and returns.

WE MAY BE SUBJECT TO PRODUCT LIABILITY CLAIMS.

Products as complex as those we offer may contain undetected defects or errors
when first introduced or as enhancements are released that, despite our testing,
are not discovered until after the product has been installed and used by
customers. This could result in delayed market acceptance of the product or
damage to our reputation and business. We attempt to include provisions in our
agreements with customers that are designed to limit our exposure to potential
liability for damages arising from defects or errors in our products. However,
the nature and extent of these limitations vary from customer to customer, and
it is possible that these limitations may not be effective as a result of
unfavorable judicial decisions or laws enacted in the future. The sale and
support of our products entails the risk of product liability claims. Any
product liability claim brought

                                       32



against us, regardless of its merit, could result in material expense to us,
diversion of management time and attention, and damage to our business
reputation and ability to retain existing customers or attract new customers.

OPERATIONS

POLITICAL AND ECONOMIC EVENTS AND THE UNCERTAINTY RESULTING FROM THEM MAY HAVE A
MATERIAL ADVERSE EFFECT ON OUR OPERATING RESULTS.

The terrorist attacks that took place in the United States on September 11,
2001, along with the U.S. military campaign against terrorism in Iraq,
Afghanistan and elsewhere and continued violence in the Middle East have created
many economic and political uncertainties, some of which may materially harm our
business and revenues. The disruption of our business as a result of these
events, including disruptions and deferrals of customer purchasing decisions,
had an immediate adverse impact on our business. Since September 11, 2001, some
economic commentators have indicated that spending on capital equipment of the
type that we sell has been weaker than spending in the economy as a whole, and
many of our customers are in industries that also are viewed as under-performing
the overall economy, such as the automobile and telecommunication industries.
The long-term effects of these events on our customers, the market for our
common stock, the markets for our services and the U.S. economy as a whole are
uncertain. The consequences of any additional terrorist attacks, or any
expanded-armed conflicts are unpredictable, and we may not be able to foresee
events that could have an adverse effect on our markets or our business.

WE FACE SIGNIFICANT COMPETITION IN MANY ASPECTS OF OUR BUSINESS AND THIS
COMPETITION IS LIKELY TO INCREASE IN THE FUTURE.

We compete for customers with a wide variety of producers of equipment for
models, prototypes and other three-dimensional objects, ranging from traditional
model makers and subtractive-type producers, such as suppliers of automated
machining, or CNC, to a wide variety of additive solid imaging system
manufacturers, as well as service bureaus that provide any or all of these types
of technology, and producers of materials and services for this equipment. Some
of our existing and potential competitors are researching, designing, developing
and marketing other types of equipment, materials and services. Any reduction in
our research and development efforts could affect our ability to compete
effectively. Many of our competitors have financial, marketing, manufacturing,
distribution and other resources substantially greater than ours. In many cases,
the existence of these competitors extends the purchase decision time as
customers investigate the alternative products and solutions. Under a settlement
agreement with the U.S. Department of Justice relating to our merger with DTM,
on June 6, 2002 we licensed to Sony Corporation certain of our patents for use
in the manufacture and sale of stereolithography in North America (the United
States, Canada and Mexico). Although stereolithography is a very small part of
its activities, and Sony has thus far only has been active in the Japanese/Asia
Pacific region, Sony is an extremely large and sophisticated corporation with
annual revenues in excess of $62.0 billion. We cannot be certain of the market
impact of the license to Sony; however, we anticipate that Sony will be an
aggressive competitor in all aspects of our stereolithography business.

Our material revenue declined for the six months ended June 27, 2003, as
compared to the six months ended June 28, 2002. This was due to the termination
of our liquid resin research and development agreements with Vantico on April
22, 2002, under which we had jointly developed liquid photopolymers with Vantico
and served as the exclusive worldwide distributor (except in Japan) of these
materials. On September 20, 2001, we acquired RPC, an independent supplier of
stereolithography resins located in Switzerland, and many customers have
converted from Vantico material to our RPC resins. However, our management team
does not have substantial experience in the materials development and
manufacturing business. In addition, the manufacture of materials business
increases some of the existing risks we face and poses new risks to us. For
example, we must comply with all applicable environmental laws, rules and
regulations associated with large scale manufacturing of resins in Switzerland.
Our compliance with these laws may increase our cost of production and reduce
our margins and any failure to comply with these laws may result in legal or
regulatory action instituted against us, substantial monetary fines or other
damages.

We also face significant competition in the supply of nylon powdered materials
for laser sintering equipment where we have a leading position. In North
America, this competition is the subject of a patent infringement suit against
EOS GmbH of Planegg, Germany.

We also expect future competition may arise from the development of allied or
related techniques, both additive and subtractive, for equipment and materials
that are not encompassed by our patents, from the issuance of patents to other
companies that inhibit our ability to develop certain products and from the
improvement to existing material and equipment technologies. We have determined
to follow a strategy of continuing product development and aggressive patent
prosecution to protect our position to the extent practicable. We cannot assure
you that we will be able to maintain our current position in the field or
continue to compete successfully against current and future sources of
competition.

IF WE DO NOT KEEP PACE WITH TECHNOLOGICAL CHANGE AND INTRODUCE NEW PRODUCTS, WE
MAY LOSE REVENUE AND MARKET SHARE.


                                       33


We are affected by rapid technological change, changes in user and customer
requirements and preferences, frequent new product and service introductions
embodying new technologies and the emergence of new standards and practices, any
of which could render our existing products and proprietary technology and
systems obsolete. We believe that our future success will depend on our ability
to deliver products that meet changing technology and customer needs. To remain
competitive, we must continue to enhance and improve the functionality and
features of our products, services and technologies. Our success will depend, in
part, on our ability to:

     o    obtain leading technologies useful in our business,

     o    enhance our existing products,

     o    develop new products and technologies that address the increasingly
          sophisticated and varied needs of prospective customers, particularly
          in the area of material functionality,

     o    respond to technological advances and emerging industry standards and
          practices on a cost-effective and timely basis, and

                                       33


     o    recruit and retain key technology employees.

WE HAVE INCURRED AND MAY CONTINUE TO INCUR SUBSTANTIAL EXPENSE PROTECTING OUR
PATENTS AND PROPRIETARY RIGHTS, WHICH WE BELIEVE ARE CRITICAL TO OUR SUCCESS.

We regard our copyrights, service marks, trademarks, trade secrets, patents and
similar intellectual property as critical to our success. Third parties may
infringe or misappropriate our proprietary rights, and we intend to pursue
enforcement and defense of our patents and other proprietary rights. We have
incurred, and may continue to incur, significant expenses in preserving our
proprietary rights, and these costs could have a material adverse effect on our
results of operations, liquidity and financial condition and could cause
significant fluctuations in our operating results from quarter to quarter.

As of December 31, 2002, we held 359 patents, which include 152 in the United
States, 146 in Europe, 17 in Japan, and 44 in other foreign jurisdictions. At
that date, we also had 176 pending patent applications: 52 in the United States,
53 in Japan, 48 in European countries and 23 in other foreign countries. As we
discover new developments and components to our technology, we intend to apply
for additional patents. Effective trademark, service mark, copyright, patent and
trade secret protection may not be available in every country in which our
products and services are made available. We cannot assure you that the pending
patent applications will be granted or that we have taken adequate steps to
protect our proprietary rights, especially in countries where the laws may not
protect our rights as fully as in the United States. In addition, our
competitors may independently develop or initiate technologies that are
substantially similar or superior to ours. We cannot be certain that we will be
able to maintain a meaningful technological advantage over our competitors.

We currently are involved in several patent infringement actions, both as
plaintiff and as defendant. At June 27, 2003, we had capitalized $8.9 million in
legal costs related to various litigation, which if not settled favorably, would
need to be written off and would have a significant negative impact on our
financial results. Our ability to fully protect and exploit our patents and
proprietary rights could be adversely impacted by the level of expense required
for intellectual property litigation.

WE, AS SUCCESSOR TO DTM, CURRENTLY ARE INVOLVED IN INTELLECTUAL PROPERTY
LITIGATION, THE OUTCOME OF WHICH COULD MATERIALLY AND ADVERSELY AFFECT US.

On August 24, 2001, we completed our acquisition of DTM. As the successor to
DTM, we face direct competition for selective laser sintering equipment and
materials outside the United States from EOS. Prior to our acquisition, DTM had
been involved in significant litigation with EOS in France, Germany, Italy,
Japan and the United States with regard to its proprietary rights to selective
laser sintering technology. EOS also has challenged the validity of patents
related to laser sintering in the European Patent Office and the Japanese Patent
Office. In addition, EOS filed a patent infringement suit against DTM in federal
court in California alleging that DTM infringed certain U.S. patents that we
license to EOS.

Our inability to resolve the claims or to prevail in any related litigation
could result in a finding of infringement of our licensed patents. Additionally,
one EOS patent is asserted which, if found valid and infringed, could preclude
the continued development and sale of certain of our laser sintering products
that incorporate the intellectual property that is the subject of the patent. In
addition, we may become obligated to pay substantial monetary damages for past
infringement. Regardless of the outcome of these actions, we will continue to
incur significant related expenses and costs that could have a material adverse
effect on our business and operations. Furthermore, these actions could involve
a substantial diversion of the time of

                                       34



some members of management. The failure to preserve our laser sintering
intellectual property rights and the costs associated with these actions could
have a material adverse effect on our results of operations, liquidity and
financial condition and could cause significant fluctuations in operating
results from quarter to quarter.

THE INQUIRY INITIATED BY THE SEC MAY LEAD TO CHARGES OR PENALTIES AND MAY
ADVERSELY AFFECT OUR BUSINESS.

If any government inquiry or other investigation leads to charges against us, we
likely will be harmed by negative publicity, the costs of litigation, the
diversion of management time and other negative effects, even if we ultimately
prevail. The SEC has inquired into matters pertaining to our revenue recognition
practices. Our Audit Committee has met, and cooperated fully, with the SEC. We
have not been notified that the SEC has initiated a formal investigation. This
matter is pending and continues to require management attention and resources.
Any adverse finding by the SEC may lead to significant fines and penalties and
limitations on our activities and may harm our relationships with existing
customers and impair our ability to attract new customers. The filing of our
restated financial statements will not necessarily resolve the SEC inquiry.

OUR ABILITY TO RETAIN EXISTING CUSTOMERS, AND ATTRACT NEW CUSTOMERS, MAY BE
IMPAIRED AS A RESULT OF QUESTIONS RAISED BY OUR REVENUE RECOGNITION ISSUES.

Our previous improper recognition of revenue with regard to certain sales
transactions, the ensuing audit committee investigation and the adjustments to
previously filed financial statements could seriously harm our relationships
with existing customers and impair our ability to attract new customers.
Customers who purchase our products make a significant long-term commitment to
the use of our technology. Our products often become an integral part of each
customer's facility and our customers look to us to provide continuing support,
enhancements and new versions of our products. Because of the long-term nature
of a commitment in some of our products, customers often are concerned about the
stability of their suppliers. Purchasing decisions by potential and existing
customers have been and may continue to be postponed, we believe in part due to
our previous improper recognition of revenue and the ensuing audit committee
investigation. The failure to timely file our Annual Report on Form 10-K for
fiscal 2002 and Quarterly Report on Form 10-Q for the first quarter of fiscal
2003 and the adjustments to our previously filed financial statements may cause
existing and potential customers concern over our stability and these concerns
may cause us to lose sales. Any loss in sales could adversely affect our results
of operations, further deepening concern among current and potential customers.
If potential and existing customers lose confidence in us, our competitive
position in our industry may be seriously harmed and our revenues could further
decline.

WE HAVE EXPERIENCED SIGNIFICANT TURNOVER IN PERSONNEL, INCLUDING SENIOR
EXECUTIVES, WHICH COULD HAVE A MATERIAL ADVERSE EFFECT ON OUR BUSINESS.

We have experienced substantial turnover in our employees, including senior
members of our finance, accounting and sales departments. This turnover is a
result of several factors, including the duration and outcome of our audit
committee investigation, reductions in our workforce and the closure of our
Austin facility. This departure of senior management and other key personnel
(including the resignation of Brian Service from the position of Chief Executive
Officer) may cause delays in completing our business initiatives and adversely
impact the organization's institutional knowledge regarding key policies,
significant contracts and agreements, and other key facts. Many of these
departed employees had significant experience with our market, as well as
relationships with many of our existing and potential sources of financing,
large stockholders, customers, suppliers, employees and strategic partners. It
will take substantial time for new employees to develop an in-depth
understanding of our market and to form significant relationships with our
customers and partners. In addition, the reductions in workforce may lead to
reduced employee morale and productivity, increased attrition and difficulty
retaining existing employees and recruiting future employees, and a perception
of instability, any of which could harm our business and operating results.

WE DEPEND ON A SINGLE OR LIMITED NUMBER OF SUPPLIERS FOR SPECIFIED COMPONENTS.
IF THESE RELATIONSHIPS TERMINATE, OUR BUSINESS MAY BE DISRUPTED WHILE WE LOCATE
AN ALTERNATIVE SUPPLIER.

We subcontract for the manufacture of material laser sintering components,
powdered sintering materials and accessories from a single-source third-party
supplier. There are several potential suppliers of the material components,
parts and subassemblies for our stereolithography products. However, we
currently use only one or a limited number of suppliers for several of the
critical components, parts and subassemblies, including our lasers, materials
and certain ink jet components. Our reliance on a single or limited number of
vendors involves many risks including:

     o    shortages of some key components,

     o    product performance shortfalls, and

     o    reduced control over delivery schedules, manufacturing capabilities,
          quality and costs.

                                       35



If any of our suppliers suffers business disruptions or financial difficulties,
or if there is any significant change in the condition of our relationship with
the supplier, our costs of goods sold may increase or we may be unable to obtain
these key components for our products. In either event, our revenues, results of
operations, liquidity and financial condition would be adversely affected. While
we believe we can obtain most of the components necessary for our products from
other manufacturers, any unanticipated change in the source of our supplies, or
unanticipated supply limitations, could adversely affect our ability to meet our
product orders.

WE FACE RISKS ASSOCIATED WITH CONDUCTING BUSINESS INTERNATIONALLY AND IF WE DO
NOT MANAGE THESE RISKS, OUR RESULTS OF OPERATIONS MAY SUFFER.

A material portion of our sales is to customers in foreign countries. There are
many risks inherent in our international business activities that, unless
managed properly, may adversely affect our profitability, including our ability
to collect amounts due from customers. Our foreign operations could be adversely
affected by:

     o    unexpected changes in regulatory requirements,

     o    export controls, tariffs and other barriers,

     o    social and political risks,

     o    fluctuations in currency exchange rates,

     o    seasonal reductions in business activity in certain parts of the
          world, particularly during the summer months in Europe,

     o    reduced protection for intellectual property rights in some countries,
          o difficulties in staffing and managing foreign operations,

     o    taxation, and

     o    other factors, depending on the country in which an opportunity
          arises.

OUR COMMON STOCK IS TRADING ON THE NASDAQ NATIONAL MARKET UNDER AN EXCEPTION
FROM THE CONTINUED LISTING REQUIREMENTS.

If we fail to timely file any periodic report due by December 31, 2003, Nasdaq
will delist our common stock and, as a consequence, fewer investors, especially
institutional investors, will be willing to invest in our company, our stock
price will decline, and it will be difficult to raise money on terms acceptable
to us, or at all.

If Nasdaq delists our common stock, it could become subject to the "Penny Stock"
rules of the SEC. Penny stocks generally are equity securities with a price of
less than $5.00 per share that are not registered on a national securities
exchange or quoted on the Nasdaq system. Broker-dealers dealing in our common
stock then would be subject to additional burdens which may discourage them from
effecting transactions in our common stock, which could make it difficult for
investors to sell their shares and, consequently, limit the liquidity of our
common stock.

In addition, if Nasdaq delists our common stock, we expect that some or all of
the following circumstances will occur, which likely will cause a further
decline in our trading price and make it more difficult to raise funds:

     o    there will be less liquidity in our common stock,

     o    there will be fewer institutional and other investors that will
          consider investing in our common stock,

     o    there will be fewer market makers in our common stock,

     o    there will be less information available concerning the trading prices
          and volume of our common stock, and

     o    there will be fewer broker-dealers willing to execute trades in shares
          of our common stock.

                                       36



MANAGEMENT

OUR INABILITY TO ATTRACT AND RETAIN QUALIFIED EXECUTIVES COULD MATERIALLY AND
ADVERSELY AFFECT OUR BUSINESS.

     Our ability to develop and expand our products, business and markets and to
manage our growth depends on the services of our executive team. We do not
maintain any key life insurance coverage for or any member of our executive
team. Our success also depends on our ability to attract and retain additional
key technical, management and other personnel. Competition for these
professionals is intense. The loss of the services of any of our key executives
or the failure to attract and retain other key personnel could impair the
development of new products and have an adverse effect on our business,
operating results and financial condition.

CAPITAL STRUCTURE

OUR OPERATING RESULTS VARY FROM QUARTER TO QUARTER, WHICH COULD IMPACT OUR STOCK
PRICE.

     Our operating results fluctuate from quarter to quarter and may continue to
fluctuate in the future. In some quarters, it is possible that results could be
below expectations of analysts and investors. If so, the price of our common
stock may decline.

     Many factors, some of which are beyond our control, may cause these
fluctuations in operating results. These factors include:

     o    acceptance and reliability of new products in the market,

     o    size and timing of product shipments,

     o    currency and economic fluctuations in foreign markets and other
          factors affecting international sales,

     o    price competition,

     o    delays in the introduction of new products,

     o    general worldwide economic conditions,

     o    changes in the mix of products and services sold,

     o    impact of ongoing litigation, and

     o    impact of changing technologies.

     In addition, certain of our components require an order lead time of three
months or longer. Other components that currently are readily available may
become more difficult to obtain in the future. We may experience delays in the
receipt of some key components. To meet forecasted production levels, we may be
required to commit to long lead time prior to receiving orders for our products.
If our forecasts exceed actual orders, we may hold large inventories of slow
moving or unusable parts, which could have an adverse effect on our cash flows,
profitability and results of operations.

VOLATILITY OF STOCK PRICE.

     Our future earnings and stock price may be subject to significant
volatility, particularly on a quarterly basis. Shortfalls in our revenues or
earnings in any given period relative to the levels expected by securities
analysts could immediately, significantly and adversely affect the trading price
of our common stock.

     Historically, our stock price has been volatile. The prices of the common
stock have ranged from $4.39 to $13.50 during the 52-week period ended June 27,
2003.

     Factors that may have a significant impact on the market price of our
common stock include:

     o    future announcements concerning our developments or those of our
          competitors, including the receipt of substantial orders for products,

     o    quality deficiencies in services or products,

                                       37



     o    results of technological innovations,

     o    new commercial products,

     o    changes in recommendations of securities analysts,

     o    proprietary rights or product, patent or other litigation, and

     o    sales or purchase of substantial blocks of stock.

TAKEOVER DEFENSE PROVISIONS MAY ADVERSELY AFFECT THE MARKET PRICE OF OUR COMMON
STOCK.

     Various provisions of our corporate governance documents and of Delaware
law, together with our shareholders rights plan, may inhibit changes in control
not approved by our Board of Directors and may have the effect of depriving you
of an opportunity to receive a premium over the prevailing market price of our
common stock in the event of an attempted hostile takeover.

     Our Board of Directors is authorized to issue up to 5 million shares of
preferred stock, of which approximately 3.7 million is outstanding or reserved
for issuance. Our Board of Directors also is authorized to determine the price,
rights, preferences and privileges of those shares without any further vote or
action by the stockholders. The rights of the holders of any preferred stock may
adversely affect the rights of holders of common stock. Our ability to issue
preferred stock gives us flexibility concerning possible acquisitions and
financing, but it could make it more difficult for a third party to acquire a
majority of our outstanding voting stock. In addition, any preferred stock to be
issued may have other rights, including economic rights, senior to the common
stock, which could have a material adverse effect on the market value of the
common stock. In addition, provisions of our Certificate of Incorporation, as
amended, and Bylaws could have the effect of discouraging potential takeover
attempts or making it more difficult for stockholders to change management.

     We are subject to Delaware laws that could have the effect of delaying,
deterring or preventing a change in our control. One of these laws prohibits us
from engaging in a business combination with any interested stockholder for a
period of three years from the date that the person became an interested
stockholder, unless certain conditions are met.

     In addition, we have adopted a Shareholders' Rights Plan. Under the
Shareholders' Rights Plan, we distributed a dividend of one right for each
outstanding share of our common stock. These rights will cause substantial
dilution to the ownership of a person or group that attempts to acquire us on
terms not approved by our Board of Directors and may have the effect of
deterring hostile takeover attempts.

THE NUMBER OF SHARES OF COMMON STOCK ISSUABLE UPON CONVERSION OF OUR 7%
CONVERTIBLE SUBORDINATED DEBENTURES AND EXERCISE OF OUR SERIES B CONVERTIBLE
PREFERRED STOCK COULD DILUTE YOUR OWNERSHIP AND NEGATIVELY IMPACT THE MARKET
PRICE FOR OUR COMMON STOCK.

     The Series B Convertible Preferred Stock are convertible at any time into
approximately 2,634,016 shares of common stock. Our subordinated debt is
convertible at any time into approximately 833,333 shares of common stock. To
the extent that all of the Series B Convertible Preferred Stock and 7%
convertible subordinated debentures are converted, a significantly greater
number of shares of our common stock will be outstanding and the interests of
our existing stockholders may be diluted. Moreover, future sales of substantial
amounts of our stock in the public market, or the perception that these sales
could occur, could adversely affect the market price of our common stock.

                                       38



ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We are exposed to the impact of interest rate changes and foreign currency
fluctuations.

INTEREST RATE RISK. Our exposure to market rate risk for changes in interest
rates relates primarily to our cash investments and long-term debt. We invest
our excess cash in money market funds or other high quality investments. We
protect and preserve our invested funds by limiting default, market and
reinvestment risk.

Investments in floating rate interest-earning instruments carry a degree of
interest rate risk. Floating rate securities may produce less income than
expected if interest rates fall. Due in part to this factor, our future
investment income may fall short of expectations due to changes in interest
rates.

We are exposed to interest rate risk on our revolving credit facility and term
loan with U.S. Bank, which have variable interest rates. At June 27, 2003, we
had a total of $8.6 million outstanding under our revolving credit facility. The
Company repaid $9.6 million outstanding on our term loan on May 5, 2003. The
interest rate at June 27, 2003 for the revolving credit facility and the term
loan was 7.5%. The revolving credit facility expires in 2003.

We have an industrial development bond on our Colorado facility, which has an
outstanding balance of $4.2 million. We will make annual principal payments of
$150,000, $165,000, $180,000, $200,000, $220,000, for the years ending 2003,
2004, 2005, 2006, 2007, respectively, and $3,325,000 thereafter. The bond has a
variable interest rate and the interest rate at June 27, 2003 was 1.31%. An
increase or decrease in the variable interest rate of 1.00% would increase or
decrease our annual interest expense by $42,000. We have not entered into any
hedging contracts to protect ourselves against future changes in interest rates,
which could negatively impact the amount of interest we are required to pay.
However, we do not feel that this risk is significant and we do not plan to
attempt to hedge to mitigate this risk in the foreseeable future.

In the fourth quarter of 2001, we sold convertible subordinate debentures. As of
December 31, 2001 we received $9.4 million in proceeds from this sale. We
received additional proceeds of $0.6 million in January 2002, for a total of
$10.0 million. The convertible debentures are convertible into an aggregate of
833,333 shares of our common stock immediately at the option of the holder or at
our discretion at any time after December 31, 2003, and prior to maturity at
December 31, 2006. The debentures bear interest at the rate of 7% payable
quarterly. The Chairman of our Board of Directors and related parties
contributed $1.0 million to the completion of the convertible debentures.

The carrying amount, principal maturity and estimated fair value of long-term
debt exposure as of December 31, 2002 are as follows:



                     CARRYING
                      AMOUNT                            PAYMENTS
                       2002         2003         2004     2005        2006       2007   LATER YEARS  FAIR VALUE
                    ----------  ---------- ---------- ----------- ---------- ---------- ----------- -----------
                                                                            
Line of credit       $  2,450   $   2,450  $     ---  $     ---  $     ---    $   ---   $    ---    $   2,450
Interest rate            7.5%
Term loan (a)        $ 10,350   $  10,350  $     ---  $     ---  $     ---    $   ---   $    ---    $  10,350
Interest rate           6.42%
Industry Development
    Bond             $  4,240   $     150  $     165  $     180  $     200    $   220   $  3,325    $   4,240
Interest rate           1.31%
Subordinated debt    $ 10,000   $     ---  $     ---  $     ---  $  10,000    $   ---   $    ---    $   8,560
Interest rate           7.0%
<FN>
- -----------------------
        (a) On May 5, 2003, we completely repaid this term loan.
</FN>



FOREIGN CURRENCY RISK. International revenues accounted for approximately 51.5%
of our total revenue for the period ended June 27, 2002. International sales are
made primarily from our foreign sales subsidiaries in their respective countries
and are denominated in U.S. dollars or the local currency of each country. These
subsidiaries also incur most of their expenses in the local currency.
Accordingly, all foreign subsidiaries use the local currency as their functional
currency.

Our international business is subject to risks typical of an international
business, including, but not limited to differing economic conditions, changes
in political climate, differing tax structures, other regulations and
restrictions, and foreign exchange rate volatility. Accordingly, our future
results could be materially adversely impacted by changes in these or other
factors.


                                       39



Our exposure to foreign exchange rate fluctuations arises in part from
inter-company accounts in which costs incurred in the United States are charged
to our foreign sales subsidiaries. These inter-company accounts are typically
denominated in U.S. dollars. We also are exposed to foreign exchange rate
fluctuations as the financial results of foreign subsidiaries are translated
into U.S. dollars in consolidation. As exchange rates vary, these results, when
translated, may vary from expectations and adversely impact overall expected
profitability. The realized effect of foreign exchange rate fluctuations in 2002
resulted in a $0.3 million gain.

As of June 27, 2003, we had foreign operations that are sensitive to foreign
currency exchange rates, including non-functional currency denominated
receivables and payables. Foreign operations amount exposed in foreign currency
when subjected to a 10% change in the value of the functional currency versus
the non-functional currency produces an approximate $1.8 million translation
adjustment in our balance sheet as of June 27, 2003.

We use derivative instruments to manage exposure to foreign currency risk. We
manage selected exposures through financial market transactions in the form of
foreign exchange forward and put option contracts. We do not enter into
derivative contracts for speculative purposes. We do not hedge its foreign
currency exposure in a manner that would entirely eliminate the effects of
changes in foreign exchange rates on our consolidated net (loss) income. We have
no put option contracts in place on June 27, 2003.



                                       40




ITEM 4. CONTROLS AND PROCEDURES

In connection with the investigation conducted by the Audit Committee of our
Board of Directors as part of the fiscal 2002 audit, which we discuss in detail
in our Annual Report on Form 10-K filed on June 30, 2003, deficiencies in the
Company's internal controls were identified relating to:

     o    accounting policies and procedures;

     o    personnel and their roles and responsibilities;

Deloitte and Touche LLP advised the Audit Committee and management that these
internal control deficiencies constitute reportable conditions and a material
weakness as defined in Statement of Auditing Standards No. 60, which we discuss
in our Current Report on Form 8-K filed on July 23, 2003. At the direction of
the Audit Committee, the Company is implementing changes to its financial
organization and enhancing its internal controls. These changes include,

     o    retaining new management in senior finance and operations positions,
          and in many staff positions,

     o    terminating or reassigning senior officers and key employees,

     o    developing a comprehensive policies and procedures manual, including
          written procedures for sales order documentation and shipping and
          storage, that is accessible and understood by all employees,

     o    establishing an internal audit function and retaining an internal
          audit director,

     o    clarifying the Company's revenue recognition policies and introducing
          more formalized and frequent training of finance, sales and other
          staff,

     o    communicating a zero tolerance policy for employees who engage in
          violations of the Company's accounting policies and procedures,

     o    establishing an anonymous hotline for employees to report potential
          violations of policies and procedures or of applicable laws or
          regulations, and

     o    additional management oversight and detailed reviews of personnel,
          disclosures and reporting.

The Company is in the process of implementing these changes. To date, the
Company has retained a Director of Internal Audit, expanded the number of
employees in its finance department, terminated or reassigned senior officers
and key employees, established an anonymous hotline for employees to report
potential violations of policies and procedures and, through its Disclosure
Committee, which is discussed in more detail below, engaged in detailed reviews
of its public disclosures and reporting. The Company is in the process of
implementing each other recommendation. In order to prepare this report, pending
full implementation of the changes set forth above, the Company implemented
interim alternative and additional control measures (the "INTERIM MEASURES") to
ensure that the financial statements, and other financial information included
in these reports, fairly present in all material respects the financial
condition, results of operations and cash flows of the Company as of, and for,
the periods presented in these reports.

Our management, including the Principal Executive Officer and our Principal
Accounting Officer, does not expect that our disclosure controls or our internal
controls will prevent all error and all fraud. A control system, no matter how
well designed and operated, can provide only reasonable, not absolute, assurance
that the control system's objectives will be met. Further, the design of a
control system must reflect the fact that there are resource constraints, and
the benefits of controls must be considered relative to their costs. Because of
the inherent limitations in all control systems, no evaluation of controls can
provide absolute assurance that all control issues and instances of fraud, if
any, within the Company have been detected. These inherent limitations include
the realities that judgments in decision-making can be faulty, and that
breakdowns can occur because of simple error or mistake. Controls can also be
circumvented by the individual acts of some persons, by collusion of two or more
people, or by management override of the controls. The design of any system of
controls is based in part upon certain assumptions about the likelihood of
future events, and we cannot assure you that any design will succeed in
achieving its stated goals under all potential future conditions. Because of the
inherent limitations in a cost-effective control system, misstatements due to
error or fraud may occur and not be detected.


                                       41



EVALUATION OF DISCLOSURE CONTROLS AND PROCEDURES. During fiscal 2002, the
Company formed a disclosure committee to assist the Principal Executive Officer
and Principal Accounting Officer in fulfilling their responsibility in
designing, establishing, maintaining and reviewing the Company's disclosure
controls and procedures (the "DISCLOSURE COMMITTEE"). The Disclosure Committee
currently includes the Company's Principal Executive Officer, Principal
Accounting Officer, General Counsel, Chief Technology Officer, Senior Vice
President, Development and Operations, Senior Vice President, Worldwide Revenue
Generation. The Company's Principal Executive Officer and Principal Accounting
Officer, along with the other members of the Disclosure Committee, evaluated the
Company's disclosure controls and procedures as of the end of the period covered
by this Report. The Company's Principal Executive Officer and Principal
Accounting Officer have concluded that, with the application of the Interim
Measures together with the other changes to its organization and controls
implemented to date, the disclosure controls and procedures are sufficient to
bring to their attention on a timely basis material information relating to the
Company (including its consolidated subsidiaries) required to be included in the
Company's periodic filings under the Exchange Act.

CHANGES IN INTERNAL CONTROLS. The Company has implemented and continues to
implement the changes identified above, and has applied the Interim Measures,
all of which are intended to increase the effectiveness of its control
procedures. Other than the aforementioned items, there were no significant
changes in the Company's internal controls or in other factors that could
significantly affect internal controls.


                                       42



PART II-- OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

3D Systems, Inc. vs. Aaroflex, et al.(U.S. District Court, Central District of
California). On July 25, 2003, the court notified the Company that rulings on
all patents in issue would be decided prior to September 30, 2003 and trial on
any remaining unresolved issues following the rulings in this matter was
rescheduled to November 12, 2003.

DTM vs. EOS, et al. The plastic sintering patent infringement actions against
EOS began in France (Paris Court), Germany (District Court of Munich) and Italy
(Regional Court of Pinerolo) in 1996. Legal actions in France, Germany and Italy
are proceeding. In France, the Court of Appeals has set the hearing date for
March 30, 2004 to address EOS' appeal of the lower court's ruling that the
asserted patent is not infringed. In Italy, the trial court has set a hearing
for October 10, 2003 to consider the assertion of infringement by the EOS
product.

Hitachi Zosen vs. 3D Systems, Inc. (Tokyo District Court, Japan) At a hearing
held on June 30, 2003, the Judge offered 3D the opportunity to submit a brief to
rebut Hitachi Zosen's brief in support of its claim for damages before the next
hearing which he scheduled for August 19th. Counsel for the Company is currently
preparing this brief.

EOS vs. DTM and 3D Systems, Inc. (U.S. District Court, Central District of
California). On July 3, 2003, the Court in this matter heard summary judgment
motions by both parties. The Court informed the parties that it expected to
issue a decision on these matters on or about July 31, 2003. A decision on these
matters has not been issued at the date of filing this report.

3D Systems, Inc. vs. AMES. (U.S. District Court, Western District of Texas) This
matter was dismissed without prejudice on July 23, 2003.

E. James Selzer vs. 3D Systems Corporation (Case No. PC033145, Superior Court of
the State of California, County of Los Angeles). On July 28, 2003, the Company
was served with a complaint by its former chief financial officer, whose
employment had been terminated on April 21, 2003. The complaint asserts breach
of alleged employment and equipment purchase contracts. In addition to
declaratory relief, Mr. Selzer seeks compensatory and contractual damages, which
he requested to be proven at trial, and for various expenses, together with
reasonable attorney's fees and costs. The Company is currently evaluating this
complaint.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

     a.   Exhibits

          31.1 Certification of Principal Executive Officer Pursuant to Section
               302 of the Sarbanes-Oxley Act of 2002 Dated August 11, 2003.

          31.2 Certification of Principal Accounting Officer Pursuant to Section
               302 of the Sarbanes-Oxley Act of 2002 Dated August 11, 2003.

          32.1 Certification of Principal Executive Officer Pursuant to 18 U.S.
               C. Section 1350, as Adopted Pursuant to Section 906 of the
               Sarbanes-Oxley Act of 2002 Dated August 11, 2003.

          32.2 Certification of Principal Accounting Officer Pursuant to Section
               906 of the Sarbanes-Oxley Act of 2002 Dated August 11, 2003.

     b.   Reports on Form 8-K

          -    Current Report on Form 8-K, Items 5 and 7, filed April 16, 2003.

          -    Current Report on Form 8-K, Items 4, 5 and 7, filed April 23,
               2003.

          -    Current Report on Form 8-K, Items 4 and 7, filed April 30, 2003.

          -    Current Report on Form 8-K, Items 5 and 7, filed May 7, 2003.

          -    Current Report on Form 8-K, Items 7 and 12, filed July 2, 2003.

          -    Current Report on Form 8-K, Items 7 and 12, filed July 15, 2003.

          -    Current Report on Form 8-K, Items 4 and 7, filed July 23, 2003.

          -    Current Report on Form 8-K, Items 5 and 7, filed August 11, 2003.
                                       43





                                    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 thereunto duly authorized.

/s/ G. Peter V. White
- --------------------------------
G. Peter V. White                                      Date: August 11, 2003
Vice President, Finance
(Principal Accounting Officer)







                                  EXHIBIT INDEX

     NUMBER       EXHIBIT TITLE

     31.1 Certification of Principal Executive Officer Pursuant to Section 302
          of the Sarbanes-Oxley Act of 2002 Dated August 11, 2003.

     31.2 Certification of Principal Accounting Officer Pursuant to Section 302
          of the Sarbanes-Oxley Act of 2002 Dated August 11, 2003.

     32.1 Certification of Principal Executive Officer Pursuant to 18 U.S.C.
          Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley
          Act of 2002 Dated August 11, 2003.

     32.2 Certification of Principal Accounting Officer Pursuant to 18 U.S.C.
          Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley
          Act of 2002 Dated August 11, 2003.