Company Doctor, The
Ticker: CDOC 1200 East Copeland, Suite 100
Exchange: NASDAQ-Small Cap Market Arlington, Texas 76011
Industry: Service (817) 277-0000

Type of Shares:Common Shares Filing Date:11/16/95
U.S. Shares:1,600,000 Offer Date:2/6/96
Non-U.S. Shares:0 Filing Range:$5.00 - $6.00
Primary Shares:1,600,000 Offer Price:$5.25
Secondary Shares:0 Gross Spread:$0.47
Offering Amount: $8,800,000 Selling:$0.24
Expenses:$765,000 Reallowance:$0.05
Shares Out After:4,315,155

ManagerTierPhone
Royce Investment Group, Inc.Lead Manager (516) 364-8300
Americorp Securities Inc.Co-manager (800) 758-6556

Auditor: Ehrhardt Keefe Steiner & Hottman
Audited
Income
Latest
Unaudited
Income
Prior
Unaudited
Income
Balance
Sheet
6/30/95 9/30/95 9/30/94 9/30/95
Revenue:$3.01$0.95$0.74Assets:$1.16
Net Income:-$0.19$0.03$0.00Liabilities:$1.42
EPS:-$0.09$0.01$0.00Equity:-$0.26

Note: Dollar amounts are in U.S. millions; Audited figures expressed as full year,
unaudited figures are partial year

Business Description
The company manages the non-medical related portions of medical practices which operate facilities that provide occupational and industrial medical and related services exclusively to employees and prospective employees of corporate customers. The company's corporate customers are located in Texas, Louisiana and Arkansas. These facilities pre-screen prospective employees and diagnose and treat work-related injuries and medical conditions arising from employment, while assisting employers in reducing work-related health and insurance expenses and costs associated with lost productivity due to employee absenteeism.

Use of Proceeds
The company anticipates the use of the net proceeds of this offering will be utilized over a period of 18 months following this offering substantially as follows: 1) $2.5 million - Purchase and capitalization of insurance subsidiary, 2) $1.5 million - Acquisition of medical practices assets and management, 3) $750,000 - Opening new facilities, 4) $400,000 - Marketing and promotion, 5) $400,000 - General and administrative expenses, 6) $335,000 - Payment of accounts payable, accrued expenses and related party consulting fee and 7) $994,000 - Working capital.

Last updated: 10/28/96

©1996 IPO Data Systems, Inc. - All rights reserved.