Computer Motion, Inc.
Ticker:RBOT 130-B Cremona Drive
Exchange:NASDAQ-National Market Goleta, CA 93117
Industry:Manufacturing (SIC Code 3845) (805) 968-9600

Offering Information
Type of Shares:Common Shares Filing Date:6/18/97
U.S. Shares:2,500,000 Offer Date:8/11/97
Non-U.S. Shares:0 Filing Range:$13.00 - $15.00
Primary Shares:2,500,000 Offer Price:$14.00
Secondary Shares:0 Gross Spread:$0.98
Offering Amount: $35,000,000 Selling:$0.55
Expenses:$600,000 Reallowance:$0.10
Shares Out After:7,118,468

Primary Underwriting Group
ManagerTierPhone
Montgomery SecuritiesLead Manager (415) 627-2100
Piper Jaffray IncorporatedCo-manager (612) 342-6220

Legal Counsel, Auditor and Registrar
Issuer's Law Firm: Stradling, Yocca, Carlson & Rauth
Bank's Law Firm: Wilson, Sonsini, Goodrich & Rosati
Auditor: Arthur Andersen
Registrar/Transfer Agent: U. S. Stock Transfer Corporation

Selected Financial Data

Dollar amounts in U.S. millions except for per share data
3 Month Ending Financials
Full Year
Audited
Income
Latest
Unaudited
Income
Prior
Unaudited
Income
Balance
Sheet
12/31/96 3/31/97 3/31/96 3/31/97
Revenue:$4.06$1.37$0.68Assets:$6.67
Net Income:-$4.56-$1.50-$0.89Curr Assets:
EPS:-$0.88-$0.28-$0.18Liabilities:$7.72
Prior EPS:-$0.71-$1.39-$0.56Curr Liabilities:
Cash Flow/Oper:-$3.49Equity:-$1.05
Cash Flow/Fin:Cash:
Cash Flow/Inv:

Business Description
The company develops and markets proprietary robotic and computerized surgical systems that enhance a surgeon's performance and centralize and simplify a surgeon's control of the operating room. The company believes that its products and technologies under development have the potential to revolutionize surgery and the OR by providing a surgeon with the precision and dexterity necessary to perform complex, minimally invasive surgical procedures including fully endoscopic multivessel coronary artery bypass grafts and by enabling a surgeon to control critical devices in the OR through simple verbal commands. The company believes that its products and technologies under development will broaden the scope and increase the effectiveness of minimally invasive surgery, improve patient outcomes, and create a safer, more efficient and cost effective OR. The company's current commercial product, AESOP, is an FDA-cleared, robotic endoscope positioning system.

Use of Proceeds
The proceeds from the proposed offering will be used for repayment of debt, research and development, sales and marketing and working capital.

©1997 IPO Data Systems, Inc. - All rights reserved.