Ontrack Data International, Inc.
(www.ontrack.com)
Ticker: ONDI 6321 Bury Drive
Exchange: NASDAQ-National Market Eden Prairie, Minnesota 55346
Industry: High-Tech (612) 937-1107

Type of Shares:Common Shares Filing Date:8/22/96
U.S. Shares:2,700,000 Offer Date:10/21/96
Non-U.S. Shares:0 Filing Range:$10.00 - $12.00
Primary Shares:2,000,000 Offer Price:$12.00
Secondary Shares:700,000 Gross Spread:$0.84
Offering Amount: $29,700,000 Selling:$0.48
Expenses:$450,000 Reallowance:$0.10
Shares Out After:9,602,674

ManagerTierPhone
Montgomery SecuritiesLead Manager (415) 627-2220
Dain Bosworth IncorporatedCo-manager (612) 371-2711
Volpe, Welty & CompanyCo-manager (415) 956-8120

Auditor: Price Waterhouse
Audited
Income
Latest
Unaudited
Income
Prior
Unaudited
Income
Balance
Sheet
12/31/95 6/30/96 6/30/95 6/30/96
Revenue:$17.15$11.90$7.19Assets:$9.11
Net Income:$2.21$1.31$1.01Liabilities:$7.82
EPS:$0.28$0.17Equity:$1.30

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

Business Description
The company is a leading provider of data recovery services to a broad range of customers experiencing a loss of valuable computer data. During the past nine years, the company has performed over 30,000 data recoveries for Fortune 500 corporations, governmental agencies, educational and financial institutions, as well as small businesses and individuals. The company first developed expertise in data file structures, operating systems, and storage media technologies in 1985 through the development of Disk Manager, a hard disk drive installation software utility which the company continues to market. The company performs its data recovery services in its headquarters in Minneapolis, Minnesota and its branch offices in London, England, Los Angeles, California and Washington, D.C., which offices were opened in 1991, 1992 and 1995 respectively. The company also develops and markets a number of commercial software products which have played a key role in expanding the company's knowledge base for the development of data recovery solutions.

Use of Proceeds
The proceeds of the offering will be used for working capital and general corporate purposes.

Last updated: 12/1/96

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