DYNAMEX INC
S-1, 1998-04-07
TRUCKING & COURIER SERVICES (NO AIR)
Previous: AVAX TECHNOLOGIES INC, SC 13G, 1998-04-07
Next: AMF BOWLING WORLDWIDE INC, POS AM, 1998-04-07



<PAGE>   1
 
     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON APRIL 7, 1998
                                                    REGISTRATION NO. 333-
================================================================================
 
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                             ---------------------
 
                                    FORM S-1
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                             ---------------------
 
                                  DYNAMEX INC.
             (Exact name of registrant as specified in its charter)
 
<TABLE>
<S>                                <C>                                <C>
             DELAWARE                             4215                            86-0712225
   (State or other jurisdiction            (Primary Standard                   (I.R.S. Employer
  incorporation or organization)       Industrial Classification            Identification Number)
                                              Code Number)
</TABLE>
 
                              1431 GREENWAY DRIVE
                                   SUITE 345
                              IRVING, TEXAS 75038
                                 (972) 756-8180
          (Address, including zip code and telephone number, including
            area code, of registrant's principal executive offices)
 
                                ROBERT P. CAPPS
                     VICE PRESIDENT-CHIEF FINANCIAL OFFICER
                              1431 GREENWAY DRIVE
                                   SUITE 345
                              IRVING, TEXAS 75038
                                 (972) 756-8184
           (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)
                             ---------------------
 
                                   Copies To:
 
<TABLE>
<S>                                                    <C>
           CROUCH & HALLETT, L.L.P.                       AKIN, GUMP, STRAUSS, HAUER & FELD, L.L.P.
         717 NORTH HARWOOD, SUITE 1400                         1700 PACIFIC AVENUE, SUITE 4100
              DALLAS, TEXAS 75201                                    DALLAS, TEXAS 75201
            ATTN: BRUCE H. HALLETT                                ATTN: SETH R. MOLAY, P.C.
                (214) 953-0053                                         (214) 969-2800
</TABLE>
 
                             ---------------------
 
     APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As soon as
practicable after this Registration Statement becomes effective.
 
    If any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box.  [ ]
 
    If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering.  [ ]
 
    If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering.  [ ]
 
    If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box.  [ ]
                             ---------------------
 
                        CALCULATION OF REGISTRATION FEE
 
<TABLE>
<CAPTION>
================================================================================================================================
                                                               PROPOSED MAXIMUM         PROPOSED MAXIMUM
 TITLE OF EACH CLASS OF SECURITIES       AMOUNT TO BE           OFFERING PRICE         AGGREGATE OFFERING         AMOUNT OF
        TO BE REGISTERED(1)            REGISTERED(1)(2)          PER SHARE(3)            PRICE(1)(2)(3)      REGISTRATION FEE(4)
- - --------------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>                    <C>                      <C>                      <C>
Common Stock, $.01 par value.......    3,239,741 shares             $11.63                $37,678,188              $11,418
================================================================================================================================
</TABLE>
 
(1) Includes 422,575 shares which the Underwriters have the option to purchase
    to cover over-allotments, if any.
(2) Includes associated rights (the "Rights") to purchase one one-hundredth of a
    share of Series A Junior Participating Preferred Stock, par value $.01 per
    share. Rights initially are attached to and trade with the Common Stock of
    the Registrant. The value attributable to such Rights, if any, is reflected
    in the offering price of the Common Stock.
(3) Estimated solely for purposes of determining the registration fee pursuant
    to Rule 457(o).
(4) A filing fee of $11,754 was paid in advance of the filing of this
    Registration Statement.
                             ---------------------
 
    THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT OF 1933 OR UNTIL THIS REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.
 
================================================================================
<PAGE>   2
 
INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES
EFFECTIVE. THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE SECURITIES
IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.
 
                   SUBJECT TO COMPLETION, DATED APRIL 7, 1998
 
                                2,817,166 SHARES
 
                                  DYNAMEX INC.
 
                                  COMMON STOCK
                               ($0.01 PAR VALUE)
 
     Of the 2,817,166 shares of Common Stock being offered hereby (the
"Offering"), 2,500,000 shares are being sold by Dynamex Inc. ("Dynamex" or "the
Company") and 317,166 shares are being sold by the Selling Stockholders. See
"Principal and Selling Stockholders." The Company will not receive any proceeds
from the sale of shares by the Selling Stockholders.
 
     The Company's Common Stock is traded on the Nasdaq National Market under
the symbol "DYMX." On April 3, 1998, the last reported sale price for the
Company's Common Stock on the Nasdaq National Market was $11.63 per share. See
"Price Range of Common Stock."
 
     FOR A DISCUSSION OF CERTAIN FACTORS THAT SHOULD BE CONSIDERED IN CONNECTION
WITH AN INVESTMENT IN THE COMPANY, SEE "RISK FACTORS" COMMENCING ON PAGE 8.
 
  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
 EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
   AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
                               CRIMINAL OFFENSE.
 
<TABLE>
<S>                                <C>                 <C>                 <C>                 <C>
- - ------------------------------------------------------------------------------------------------------------------
                                                          UNDERWRITING
                                                            DISCOUNTS          PROCEEDS TO     PROCEEDS TO SELLING
                                     PRICE TO PUBLIC   AND COMMISSIONS(1)      COMPANY(2)         STOCKHOLDERS
- - ------------------------------------------------------------------------------------------------------------------
Per Share.........................          $                   $                   $                   $
- - ------------------------------------------------------------------------------------------------------------------
Total(3)..........................          $                   $                   $                   $
- - ------------------------------------------------------------------------------------------------------------------
</TABLE>
 
(1) See "Underwriting" for indemnification arrangements.
 
(2) Before deducting estimated expenses of $400,000 payable by the Company.
 
(3) The Company has granted to the Underwriters a 30-day option to purchase up
    to an additional 422,575 shares of Common Stock, on the same terms and
    conditions as set forth above, solely to cover over-allotments, if any. If
    this option is exercised in full, the total Price to Public, Underwriting
    Discounts and Commissions, Proceeds to Company and Proceeds to Selling
    Stockholders will be $          , $          , $          and $          ,
    respectively. See "Underwriting."
 
     The shares of Common Stock offered hereby are being offered by the
Underwriters, subject to prior sale and acceptance by the Underwriters and
subject to the right of the Underwriters to reject any order in whole or in
part. It is expected that the Common Stock will be available for delivery on or
about             , 1998 at the offices of Schroder & Co. Inc., New York, New
York.
 
SCHRODER & CO. INC.
                            WILLIAM BLAIR & COMPANY
                                                   HOAK BREEDLOVE WESNESKI & CO.
 
                                         , 1998
<PAGE>   3
 
                       [INSIDE COVER PAGE OF PROSPECTUS]
 
      [MAP OF THE U.S. AND CANADA INDICATING LOCATIONS OF COMPANY OFFICES]
 
     CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS
THAT STABILIZE, MAINTAIN, OR OTHERWISE AFFECT THE PRICE OF THE COMMON STOCK.
SPECIFICALLY, THE UNDERWRITERS MAY OVERALLOT IN CONNECTION WITH THE OFFERING AND
MAY BID FOR AND PURCHASE SHARES OF THE COMMON STOCK IN THE OPEN MARKET. FOR A
DESCRIPTION OF THESE ACTIVITIES, SEE "UNDERWRITING."
 
     IN CONNECTION WITH THIS OFFERING, CERTAIN UNDERWRITERS AND SELLING GROUP
MEMBERS MAY ENGAGE IN PASSIVE MARKET MAKING TRANSACTIONS IN THE COMMON STOCK ON
NASDAQ IN ACCORDANCE WITH RULE 103 UNDER REGULATION M. SEE "UNDERWRITING."
                                        2
<PAGE>   4
 
                               PROSPECTUS SUMMARY
 
     The following summary is qualified in its entirety by the more detailed
information and the financial statements, including the notes thereto, appearing
elsewhere in this Prospectus. Unless otherwise indicated, all information herein
assumes no exercise of the Underwriters' over-allotment option. References
herein to the "Company" or "Dynamex" mean Dynamex Inc., a Delaware corporation,
and its subsidiaries unless the context otherwise requires. The pro forma
financial information included in this Prospectus has been prepared to give
effect to the IPO Acquisitions and the Pro Forma Completed Acquisitions (each as
defined herein). See "Pro Forma Financial Information" included elsewhere in
this Prospectus.
 
                                  THE COMPANY
 
     Dynamex is a leading provider of same-day delivery and logistics services
in the United States and Canada. From its base as the largest nationwide
same-day transportation company in Canada, over the last three years Dynamex has
established a presence in 21 metropolitan markets in the United States and has
continued to expand its system in Canada. Through internal growth and
acquisitions, the Company has grown from $7.0 million in revenues and an
operating loss for the fiscal year ended July 31, 1994 to revenues of $193.3
million and operating income of $11.5 million for the fiscal year ended July 31,
1997 on a pro forma basis. For the fiscal year ended July 31, 1997, 63.2% of
these pro forma revenues were derived from the Company's U.S. operations.
 
     Through its network of branch offices, the Company provides same-day,
door-to-door delivery services utilizing its ground couriers. For many of its
inter-city deliveries, the Company uses third party air or motor carriers in
conjunction with its ground couriers to provide same-day service. In addition to
traditional on-demand delivery services, the Company offers scheduled
distribution services, which encompass recurring, often daily, point-to-point
deliveries or multiple destination deliveries that often require intermediate
handling, and manages strategic stocking locations from which it makes on-demand
deliveries to meet its customers' just-in-time inventory requirements. The
Company also offers fleet and facilities management services. These services
include designing and managing systems to maximize efficiencies in transporting,
sorting and delivering customers' products on a local and multi-city basis. With
its fleet management service, the Company manages and may provide a fleet of
dedicated vehicles at single or multiple customer sites. The Company's on-demand
delivery capabilities are available to supplement scheduled distribution
arrangements or dedicated fleets as needed. Facilities management services
include the Company's operation and management of a customer's mailroom.
 
     The Company believes that the same-day delivery segment of the
transportation industry is benefitting from several recent trends. For example,
the trend toward outsourcing has resulted in numerous shippers turning to third
party providers for a range of services including same-day delivery, strategic
stocking and management of in-house distribution. Many businesses that outsource
their distribution requirements prefer to purchase such services from one source
that can service multiple cities, thereby decreasing the number of vendors from
which they purchase services. By providing an array of services in numerous
branch offices, Dynamex has benefitted from this outsourcing trend and expects
such trend to continue. Dynamex has also benefitted from the growth of
"just-in-time" inventory practices designed to reduce inventory carrying costs.
Additionally, technological developments such as e-mail and facsimile have
increased the pace of business and other transactions, thereby increasing demand
for the same-day delivery of a wide array of items, ranging from voluminous
documents to critical manufacturing parts and medical devices. Consequently,
Dynamex has experienced increasing demand for the same-day transportation of
items that are not suitable for fax or electronic transmission, but for which
there is an immediate need.
 
     Dynamex believes that the strong operational background of its senior
management is important to building a company with a strong brand identity
throughout the United States and Canada
                                        3
<PAGE>   5
 
while simultaneously overseeing and encouraging individual managers to be
successful in their local markets. Dynamex has grown significantly both
internally and through acquisitions and intends to continue its focus on
internal growth opportunities, including the benefits presented by the
integration of recently acquired businesses, as well as selected acquisitions.
Since the Company's initial public offering in August 1996 (the "IPO"), it has
completed 18 acquisitions and believes it has many opportunities to make further
acquisitions.
 
     Dynamex markets its services through a sales force comprised of national
and local sales representatives. As a same-day transportation provider with a
national network of branch offices in Canada and locations in 21 metropolitan
markets in the United States, Dynamex is positioned to pursue large accounts
whose same-day transportation requirements may encompass multiple city
locations. Historically, local accounts, which often include large companies
with multiple locations, have provided the bulk of the Company's sales. The
Company's sales force will seek to generate additional business from these
accounts in multiple locations. The Company's expansion of its national sales
program and continuing investment in technology to support the Company's
expanding operations, have been undertaken at a time when large companies are
increasing their demand for delivery providers who offer a range of delivery
services at multiple locations.
 
     Substantially all of the Dynamex drivers are owner-operators who provide
their own vehicles, pay all expenses of operating their vehicles and receive a
percentage of the delivery charge as compensation. Management believes that this
creates a higher degree of responsiveness on the part of its drivers as well as
significantly lowering the capital required to operate the business and reducing
the Company's fixed costs. Management believes that its use of owner-operators
is a primary factor in the Company reporting a return on assets (measured as
operating income as a percentage of average assets) of 11.6% over the past two
fiscal years.
 
BUSINESS STRATEGY
 
     The Company intends to expand its operations in the U.S. and Canada to
capitalize on the demand of local, regional and national businesses for
innovative same-day transportation solutions. The key elements of the Company's
business strategy are as follows:
 
     - Focus on Primary Services: The Company provides three primary services:
(i) same-day on-demand delivery services, (ii) same-day scheduled distribution
services and (iii) outsourcing services such as fleet management and facilities
management. The Company focuses its same-day on-demand delivery business on
transporting non-faxable, time sensitive items throughout metropolitan areas. By
delivering items of greater weight over longer distances and providing value
added on-demand services such as strategic stocking, the Company expects to
raise the yield per delivery relative to the yield that would be generated by
only delivering documents within a central business district. Additionally, the
Company intends to capitalize on the market trend towards outsourcing
transportation requirements by concentrating its logistics services in same-day
scheduled distribution and fleet management. The delivery transactions in a
fleet management, scheduled distribution or strategic stocking program are
recurring in nature, thus creating the potential for long term customer
relationships. Additionally, these value added services are generally less
vulnerable to price competition than traditional on-demand delivery services.
 
     - Target National and Regional Accounts: The Company's sales force focuses
on pursuing and maintaining national and regional accounts. The Company
anticipates that its (i) existing multi-city network of locations combined with
new locations to be acquired, (ii) ability to offer value added services such as
strategic stocking and fleet management to complement its basic same-day
delivery services and (iii) experienced, operations oriented management team and
sales force will create further opportunities with many of its existing
customers and attract new national and regional accounts.
 
     - Create Strategic Alliances: By forming alliances with strategic partners
that offer services that compliment those of the Company, the Company and its
partners can jointly market their services,
                                        4
<PAGE>   6
 
thereby accessing one another's customer base and providing such customers with
a broader range of value added services. For example, the Company has formed an
alliance with Purolator Courier Ltd. ("Purolator"), the largest Canadian
overnight courier company, whereby on an exclusive basis the Company and
Purolator provide each other with certain delivery services and market each
other's delivery services to their respective customers. See "Business -- Sales
and Marketing."
 
     - Pursue Acquisitions: The Company believes that the highly fragmented
nature of the delivery and logistics industry creates significant opportunities
for same-day delivery and logistics companies with national marketing and
operations. The Company will continue to seek to acquire high quality same-day
delivery businesses in new markets as well as in markets in which it has already
established a presence. Management expects that acquisitions in existing markets
will provide access to an acquired company's customer base while creating
operating efficiencies within these markets. Management believes that its
operating and acquisition experience and the Company's ability to offer cash or
Common Stock as purchase consideration are important advantages in pursuing
acquisition candidates. The Company plans to augment the services offered by the
companies it acquires with value added services such as fleet management and
strategic stocking and to integrate the acquired businesses into the Company's
operations.
 
     The principal executive offices of the Company are located at 1431 Greenway
Drive, Suite 345, Irving, Texas 75038 and its telephone number is (972)
756-8180.
 
                                  THE OFFERING
 
<TABLE>
<S>                                          <C>          <C>
Common Stock offered by:
  The Company..............................  2,500,000    shares
  The Selling Stockholders.................    317,166    shares(1)
                                             ---------
          Total............................  2,817,166    shares
                                             =========
Common Stock to be outstanding after the
  Offering.................................  9,959,623(2)
Use of Proceeds to the Company               To reduce outstanding indebtedness. See "Use of
                                             Proceeds."
Nasdaq National Market Symbol..............       DYMX
</TABLE>
 
- - ---------------
 
(1) See "Principal and Selling Stockholders."
 
(2) Excludes 571,384 additional shares of Common Stock reserved for issuance
    under the Company's Stock Option Plan, of which (i) 166,384 shares of Common
    Stock are issuable upon exercise of options outstanding at a weighted
    average exercise price of $3.72 per share, (ii) 257,000 shares of Common
    Stock are issuable upon exercise of stock options outstanding at an exercise
    price $8.00 per share, (iii) 10,000 shares of Common Stock are issuable upon
    exercise of options outstanding at an exercise price of $7.25 per share, and
    (iv) 138,000 shares of Common Stock are issuable upon exercise of options
    outstanding at an exercise price of $10.375 per share. Of the 571,384
    additional shares of Common Stock reserved for issuance under the Company's
    Stock Option Plan, 181,907 are immediately exercisable and 389,477 become
    exercisable over a period ranging from July 1998 through October 2002.
 
                                        5
<PAGE>   7
 
                      SUMMARY CONSOLIDATED FINANCIAL DATA
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
<TABLE>
<CAPTION>
                                                                                             SIX MONTHS ENDED
                                                   FISCAL YEAR ENDED JULY 31,                  JANUARY 31,
                                            ----------------------------------------   ----------------------------
                                                                              PRO                            PRO
                                                                            FORMA(1)                       FORMA(1)
                                             1995       1996       1997       1997      1997      1998       1998
                                            -------    -------   --------   --------   -------   -------   --------
<S>                                         <C>        <C>       <C>        <C>        <C>       <C>       <C>
STATEMENT OF OPERATIONS DATA:
Sales.....................................  $21,032    $71,812   $131,867   $193,288   $56,846   $95,262   $100,153
Gross profit..............................    6,696     21,794     44,674    65,847     18,747    31,125     33,130
Operating income (loss)...................   (1,219)     2,707      7,813    11,465      2,666     5,381      5,756
Interest expense..........................      403      1,655      1,481     3,986        508     1,899      2,143
Income (loss) before taxes(2).............   (1,622)     1,052      6,332     7,479      2,158     3,482      3,613
Income taxes..............................        3        176      2,485     2,941        861     1,475      1,526
Net income (loss)(2)......................  $(1,625)   $   876   $  3,847   $ 4,538    $ 1,297   $ 2,007   $  2,087
                                            =======    =======   ========   ========   =======   =======   ========
Net income (loss) per common share(2)(3)
  -- basic................................  $ (1.90)   $  0.34   $   0.58   $  0.61    $  0.20   $  0.27   $   0.28
                                            =======    =======   ========   ========   =======   =======   ========
  -- assuming dilution....................  $ (1.90)   $  0.23   $   0.56   $  0.60    $  0.20   $  0.27   $   0.28
                                            =======    =======   ========   ========   =======   =======   ========
Weighted average shares:
  Common shares outstanding...............      855      2,543      6,670     7,412      6,223     7,387      7,412
  Adjusted common shares..................      855      3,732      6,839     7,581      6,443     7,558      7,582
OTHER DATA:
Earnings (loss) before interest, taxes,
  depreciation and amortization(4)........  $  (529)   $ 4,249   $ 11,356   $17,352    $ 4,183   $ 8,238   $  8,726
Operating Ratio(5)........................    105.8%      96.2%      94.1%     94.1%      95.3%     94.4%      94.3%
EBITDA Margin(6)..........................     (2.5%)      5.9%       8.6%      9.0%       7.4%      8.6%       8.7%
Return on Assets(7).......................       --       10.4%      12.7%     13.3%      11.0%     10.8%      10.4%
</TABLE>
 
<TABLE>
<CAPTION>
                                                                AS OF JANUARY 31, 1998
                                                              --------------------------
                                                               ACTUAL     AS ADJUSTED(8)
                                                              --------    --------------
<S>                                                           <C>         <C>
BALANCE SHEET DATA:
Working capital.............................................  $ 18,828       $ 18,828
Total assets................................................   110,819        110,819
Long-term debt, excluding current portion...................    54,794         27,863
Stockholders' equity........................................    42,788         69,719
</TABLE>
 
- - ---------------
 
(1) The pro forma income statement data for the fiscal year ended July 31, 1997
    gives effect to the IPO, the IPO Acquisitions and the Pro Forma Completed
    Acquisitions as if the IPO and such acquisitions had occurred at the
    beginning of such period. The pro forma income statement data for the six
    months ended January 31, 1998 gives effect to the Pro Forma Completed
    Acquisitions that occurred during this period as if such acquisitions had
    occurred at the beginning of such period. See "Pro Forma Financial
    Information."
 
(2) Before extraordinary loss of $335 in the fiscal year ended July 31, 1997 and
    the six months ended January 31, 1997.
 
(3) See Notes 1 and 14 of Notes to Consolidated Financial Statements.
 
(4) EBITDA is defined as income excluding interest, taxes, depreciation and
    amortization of goodwill and other intangible assets (as presented on the
    face of the income statement). EBITDA is supplementally presented because
    management believes that it is a widely accepted financial indicator of a
    company's ability to service and/or incur indebtedness, maintain current
    operating levels of fixed assets and acquire additional operations and
    businesses. EBITDA should not be considered as a substitute for the
    statement of operations or cash flow data from the Company's financial
    statements, which have been prepared in accordance with generally accepted
    accounting principles. Cash flows provided by (used in) operating activities
    for the three years ending July 31, 1997 and for the six months ended
    January 31, 1997 and 1998 were ($951), $2,372, $4,473, $2,846 and $(514),
    respectively. Cash flows used in investing activities for the three years
    ended July 31, 1997 and for the six months ended January 31, 1997 and 1998
    were $7,995, $13,192, $31,896, $14,888 and $20,820, respectively. Cash flows
    provided by financing activities for the three years ended July 31, 1997 and
    for the six months
 
                                        6
<PAGE>   8
 
    ended January 31, 1997 and 1998 were $8,587, $11,208, $27,855, $12,747 and
    $21,491, respectively.
 
(5) Operating Ratio is defined as the sum of cost of sales and all operating
    costs expressed as a percentage of revenues.
 
(6) EBITDA Margin is defined as EBITDA expressed as a percentage of revenues.
 
(7) Return on Assets is defined as operating income for the respective period
    expressed as a percentage of average total assets over such period. Return
    on Assets for the fiscal year ended July 31, 1995 was negative due to
    operating losses in such period. Return on Assets for the six months ended
    January 31, 1997 and 1998 (actual and as adjusted) has been annualized.
 
(8) Adjusted to reflect the sale by the Company of 2,500,000 shares of Common
    Stock in the Offering at an assumed offering price of $11.63 per share and
    the application of the net proceeds therefrom as set forth under "Use of
    Proceeds."
 
                                        7
<PAGE>   9
 
                                  RISK FACTORS
 
     Prospective investors should carefully review the following risk factors
together with the other information in this Prospectus in evaluating the Company
and its business prior to purchasing the Common Stock offered by this
Prospectus. Statements and information presented within this Prospectus contain
"forward-looking statements" within the meaning of Section 27A of the Securities
Act of 1933, as amended (the "Securities Act"), and Section 21E of the
Securities Exchange Act of 1934, as amended (the "Exchange Act"). These
forward-looking statements can be identified by the use of predictive,
future-tense or forward-looking terminology, such as "believes," "anticipates,"
"expects," "estimates," "may," "will" or similar terms. Forward-looking
statements also include projections of financial performance, statements
regarding management's plans and objectives and statements concerning any
assumptions relating to the foregoing. Certain important factors which may cause
actual results to vary materially from these forward-looking statements are set
forth in the following risk factors and elsewhere in this Prospectus. All
subsequent written or oral forward-looking statements attributable to the
Company or persons acting on its behalf are expressly qualified by these
factors.
 
ACQUISITION STRATEGY; POSSIBLE NEED FOR ADDITIONAL FINANCING
 
     In order to expand its network of facilities, the Company plans to acquire
local delivery businesses in new geographic regions as well as in the
metropolitan areas in which the Company currently operates. Due to ongoing
consolidation within the same-day delivery and logistics industry, there is
significant competition in acquiring such businesses. There can be no assurance
that the Company will be able to acquire or profitably manage additional
companies or successfully integrate such additional companies into the Company's
existing operations. In addition, there can be no assurance that businesses
acquired in the future either will be beneficial to the successful
implementation of the Company's overall strategy or will ultimately produce
returns that justify the investment therein, or that the Company will be
successful in achieving meaningful economies of scale through the acquisition
thereof. See "Business -- Business Strategy" and "-- Recent Acquisitions."
 
     The Company's acquisition strategy may require the Company to incur
additional debt in the future, may result in potentially dilutive issuances of
securities and may result in increased goodwill, intangible assets and
amortization expense. Additionally, the Company must obtain the consent of its
primary lenders to consummate any acquisition for which the purchase price
exceeds $6.0 million and for any acquisition consummated in any rolling twelve
month period commencing after August 1997 in which the aggregate acquisition
consideration paid during such period exceeds $10.0 million. The Company has
completed six acquisitions subsequent to August, 1997 for an aggregate purchase
price of approximately $26.8 million in cash and the issuance of 74,118 shares
of Common Stock. Consequently, any acquisition completed prior to October 1998
will require the primary lenders' consent. There can be no assurance that the
Company's primary lenders will consent to such acquisitions or that if
additional financing is necessary, it can be obtained on terms the Company deems
acceptable. As a result, the Company might be unable to implement successfully
its acquisition strategy. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations -- Liquidity and Capital Resources."
 
LIMITED COMBINED OPERATING HISTORY
 
     Recent acquisitions have greatly expanded the size and scope of the
operations of the Company. The process of integrating acquired businesses often
involves unforeseen difficulties and may require a disproportionate amount of
the Company's financial and other resources, including management time. There
can be no assurance that the Company will be able to profitably manage recently
acquired companies or successfully integrate their operations into the Company.
 
                                        8
<PAGE>   10
 
HIGHLY COMPETITIVE INDUSTRY
 
     The market for same-day delivery and logistics services has been and is
expected to remain highly competitive. Competition is often intense,
particularly for basic delivery services. The industry is characterized by high
fragmentation and low barriers to entry and there is a recent trend toward
consolidation. Other companies in the industry compete with the Company not only
for provision of services but also for acquisition candidates and qualified
drivers. Some of these companies have longer operating histories and greater
financial and other resources than the Company. Additionally, companies that do
not currently operate delivery and logistics businesses may enter the industry
in the future to capitalize on the consolidation trend. See
"Business -- Competition."
 
CLAIMS EXPOSURE
 
     As of March 31, 1998, the Company utilized the services of approximately
5,000 drivers and messengers. From time to time such persons are involved in
accidents or other activities that may give rise to liability claims. The
Company currently carries liability insurance with a per claim and an aggregate
limit of $15.0 million. Owner-operators are required to maintain liability
insurance of at least the minimum amounts required by applicable state or
provincial law (generally such minimum requirements range from $35,000 to
$75,000). The Company also has insurance policies covering property and
fiduciary trust liability, which coverage includes all drivers and messengers.
There can be no assurance that claims against the Company, whether under the
liability insurance or the surety bonds, will not exceed the applicable amount
of coverage, that the Company's insurer will be solvent at the time of
settlement of an insured claim, or that the Company will be able to obtain
insurance at acceptable levels and costs in the future. If the Company were to
experience a material increase in the frequency or severity of accidents,
liability claims, workers' compensation claims or unfavorable resolutions of
claims, the Company's business, financial condition and results of operations
could be materially adversely affected. In addition, significant increases in
insurance costs could reduce the Company's profitability.
 
CERTAIN TAX MATTERS RELATED TO DRIVERS
 
     Substantially all of the Company's drivers own their own vehicles and as of
March 31, 1998, approximately 82% of these owner-operators were independent
contractors as opposed to employees of the Company. The Company does not pay or
withhold any federal, state or provincial employment tax with respect to or on
behalf of independent contractors. From time to time, taxing authorities in the
U.S. and Canada have sought to assert that independent owner-operators in the
transportation industry, including those utilized by the Company, are employees,
rather than independent contractors. The Company believes that the independent
owner-operators utilized by the Company are not employees under existing
interpretations of federal (U.S. and Canadian), state and provincial laws.
However, there can be no assurance that federal (U.S. and Canadian), state or
provincial authorities will not challenge this position, or that other laws or
regulations, including tax laws, or interpretations thereof, will not change.
If, as a result of any of the foregoing, the Company is required to pay
withholding taxes and pay for and administer added employee benefits to these
drivers, the Company's operating costs would increase. Additionally, if the
Company is required to pay back-up withholding with respect to amounts
previously paid to such drivers, it may also be required to pay penalties or be
subject to other liabilities as a result of incorrect classification of such
drivers. If the drivers are deemed to be employees rather than independent
contractors, then the Company may be required to increase their compensation
since they will no longer be receiving commission-based compensation. Any of the
foregoing circumstances could have a material adverse impact on the Company's
financial condition and results of operations, and/or to restate financial
information from prior periods. See "Business -- Services" and "-- Employees."
 
     In addition to the drivers that are independent contractors, certain of the
Company's drivers are employed by the Company and own and operate their own
vehicles during the course of their
                                        9
<PAGE>   11
 
employment. The Company reimburses these employees for all or a portion of the
operating costs of those vehicles. The Company believes that these reimbursement
arrangements do not represent additional compensation to those employees.
However, there can be no assurance that federal (U.S. and Canadian), state or
provincial taxing authorities will not seek to recharacterize some or all of
such payments as additional compensation. If such amounts were so
recharacterized, the Company would have to pay additional employment related
taxes on such amounts, and may also be required to pay penalties, which could
have an adverse impact on the Company's financial condition and results of
operations, and/or to restate financial information from prior periods. See
"Business -- Services" and "-- Employees."
 
FOREIGN EXCHANGE
 
     A significant portion of the Company's operations are conducted in Canada.
Exchange rate fluctuations between the U.S. and Canadian dollar result in
fluctuations in the amounts relating to the Canadian operations reported in the
Company's consolidated financial statements. The conversion rate between the
U.S. dollar and the Canadian dollar has declined significantly during the first
six months of fiscal year ending July 31, 1998 as compared to the same period in
fiscal year ended July 31, 1997. As the Canadian dollar is the functional
currency for the Company's Canadian operations, this decline has had a negative
effect on the Company's reported revenues for such period. The Company
historically has not entered into hedging transactions with respect to its
foreign currency exposure, but may do so in the future. There can be no
assurance that fluctuations in foreign currency exchange rates will not have a
material adverse effect on the Company's business, financial condition or
results of operations. See "Management's Discussion and Analysis of Financial
Condition and Results of Operations" and Note 9 of Notes to Consolidated
Financial Statements.
 
PERMITS AND LICENSING
 
     Although recent legislation has significantly deregulated certain aspects
of the transportation industry, the Company's delivery operations are still
subject to various federal (U.S. and Canadian), state, provincial and local
laws, ordinances and regulations that in many instances require certificates,
permits and licenses. Failure by the Company to maintain required certificates,
permits or licenses, or to comply with applicable laws, ordinances or
regulations could result in substantial fines or possible revocation of the
Company's authority to conduct certain of its operations. Furthermore, delays in
obtaining approvals for the transfer or grant of certificates, permits or
licenses, or failure to obtain such approvals, could impede the implementation
of the Company's acquisition program. See "Business -- Regulation."
 
DEPENDENCE ON KEY PERSONNEL
 
     The Company's success is largely dependent on the skills, experience and
performance of certain key members of its management, including Richard K.
McClelland, the Company's Chairman of the Board, President and Chief Executive
Officer. The loss of the services of any of these key employees could have a
material adverse effect on the Company's business, financial condition and
results of operations. The Company has entered into an employment contract with
Mr. McClelland. See "Management -- Employment Agreement." The Company's future
success and plans for growth also depend on its ability to attract, train and
retain skilled personnel in all areas of its business. There is strong
competition for skilled personnel in the same-day delivery and logistics
businesses. See "Management."
 
RISKS ASSOCIATED WITH THE LOCAL DELIVERY INDUSTRY; GENERAL ECONOMIC CONDITIONS
 
     The Company's revenues and earnings are especially sensitive to events that
affect the delivery services industry, including extreme weather conditions,
economic factors affecting the Company's significant customers and shortages of
or disputes with labor, any of which could result in the
                                       10
<PAGE>   12
 
Company's inability to service its clients effectively or the inability of the
Company to profitably manage its operations. In addition, demand for the
Company's services may be negatively impacted by downturns in the level of
general economic activity and employment in the U.S. or Canada.
 
     Technological advances in the nature of facsimile and electronic mail have
affected the market for on-demand document delivery services. Although the
Company has shifted its focus to the distribution of non-faxable items and
logistics services, there can be no assurance that these or other technologies
will not have a material adverse effect on the Company's business, financial
condition and results of operations in the future.
 
DEPENDENCE ON AVAILABILITY OF QUALIFIED COURIER PERSONNEL
 
     The Company is dependent upon its ability to attract, train and retain, as
employees or through independent contractor or other arrangements, qualified
courier personnel who possess the skills and experience necessary to meet the
needs of its operations. The Company competes in markets in which unemployment
is relatively low and the competition for couriers and other employees is
intense. The Company must continually evaluate, train and upgrade its pool of
available couriers to keep pace with demands for delivery services. There can be
no assurance that qualified courier personnel will continue to be available in
sufficient numbers and on terms acceptable to the Company. The inability to
attract and retain qualified courier personnel would have a material adverse
impact on the Company's business, financial condition and results of operations.
 
SHARES ELIGIBLE FOR FUTURE SALE; POSSIBLE ADVERSE EFFECT ON FUTURE MARKET PRICES
 
     Upon completion of the Offering, the Company will have outstanding
9,959,623 shares of Common Stock, an aggregate of approximately 4,500,000 of
which were issued by the Company in private offerings that were not registered
under the Securities Act. The Company, and the Company's executive officers and
directors and the Selling Stockholders who after the Offering will beneficially
own in the aggregate approximately 1,750,000 shares of Common Stock, have agreed
not to offer, sell, contract to sell or otherwise dispose of any shares of
Common Stock or any securities exercisable for or convertible into Common Stock
for a period of 120 days after the date of this Prospectus without the prior
written consent of Schroder & Co. Inc. The unregistered shares also include an
aggregate of approximately 1,300,000 shares of Common Stock issued to certain
owners or affiliates of delivery businesses acquired by the Company in the IPO
Acquisitions and the Pro-Forma Completed Acquisitions. As of March 31, 1998,
approximately 900,000 of these shares remain eligible for public resale in
compliance with Rule 144 under the Securities Act or pursuant to and in the
manner described in a currently effective registration statement filed by the
Company on Form S-3, as the case may be (although approximately 130,000 of such
shares will be subject to the executive officer lockup agreement described
above). The Company may issue additional shares of Common Stock as consideration
for future acquisitions and may register such shares for resale in the manner
described above. Further, an aggregate of 571,384 additional shares of Common
Stock are issuable upon exercise of outstanding options, 181,907 of which are
immediately exercisable (subject to the 120 day lockup period for executive
officers, directors and Selling Stockholders discussed above as applicable), and
389,477 of which vest over a period ranging from July 1998 through October 2002.
 
     No predictions can be made as to the effect, if any, that market sales of
such shares will have on the market price of shares of Common Stock prevailing
from time to time. However, sales of substantial amounts of Common Stock in the
open market or the availability of such shares for sale following the Offering
could adversely affect the market price for the Common Stock. See "Description
of Capital Stock" and "Principal and Selling Stockholders."
 
                                       11
<PAGE>   13
 
VOLATILITY OF STOCK PRICE
 
     The Company's Common Stock began trading on the Nasdaq National Market on
August 13, 1996. Prices for the Common Stock will be determined in the
marketplace and may be influenced by many factors, including the depth and
liquidity of the market for the Common Stock, investor perception of the Company
and general economic and market conditions. Variations in the Company's
operating results, general trends in the industry and other factors could cause
the market price of the Common Stock to fluctuate significantly. In addition,
general trends and developments in the industry, government regulation and other
factors could have a significant impact on the price of the Common Stock. The
stock market has, on occasion, experienced extreme price and volume fluctuations
that have often particularly affected market prices for smaller companies and
that often have been unrelated or disproportionate to the operating performance
of the affected companies, and the price of the Common Stock could be affected
by such fluctuations.
 
ANTI-TAKEOVER PROVISIONS
 
     Certain provisions of the Company's Restated Certificate of Incorporation
(the "Restated Certificate of Incorporation"), the Company's Bylaws (the
"Bylaws") and the Rights Agreement between Dynamex Inc. and Harris Trust and
Savings Bank (the "Rights Agreement") may delay, defer, discourage or prevent a
merger, proxy contest, tender offer or takeover attempt that a stockholder might
consider to be in such stockholder's best interest, including attempts that
might result in a premium over the market price for the shares held by
stockholders.
 
     The Bylaws provide that the number of directors shall be as fixed, from
time to time, by resolution of the Board of Directors of the Company. Neither
the Bylaws nor the Restated Certificate of Incorporation permit stockholders to
call special meetings or to take actions by written consent in lieu of a
meeting, unless such action and the taking of such action by written consent
have been approved in advance by the Board of Directors. The Restated
Certificate of Incorporation provides that the Board of Directors may amend the
Bylaws, subject to the rights of the stockholders to amend such Bylaws. An
amendment to the provision of the Restated Certificate of Incorporation which
prohibits action by stockholders by written consent in lieu of a meeting
requires the affirmative vote of two-thirds of the Company's capital stock then
outstanding. Pursuant to the Restated Certificate of Incorporation, additional
shares of Common Stock may be issued in the future without further stockholder
approval. Furthermore, the Restated Certificate of Incorporation permits the
Board of Directors to establish by resolution one or more series of preferred
stock ("Preferred Stock") and to establish the powers, designations, preferences
and relative, participating, optional or other special rights of each series of
Preferred Stock. The Preferred Stock could be issued on terms that are
unfavorable to the holders of Common Stock or that could make a takeover or
change in control of the Company more difficult.
 
     In June 1996, the Board of Directors of the Company approved the Rights
Agreement which is designed to protect stockholders should the Company become a
target of coercive and unfair takeover tactics but may discourage takeover
attempts that are not approved by the Board of Directors. The preferred stock
purchase rights (the "Rights") granted pursuant to the Rights Agreement could
cause substantial dilution to a person or group that attempts to acquire the
Company without conditioning the offer on redemption of the Rights or on
substantially all of the Rights also being acquired. In addition, the Company is
subject to Section 203 of the Delaware General Corporation Law, which places
restrictions on certain business combinations with certain stockholders of the
Company that could render more difficult a change in control of the Company. See
"Description of Capital Stock."
 
NO DIVIDENDS
 
     The Company has not declared or paid any cash dividends on its Common Stock
since its inception. The Company currently intends to retain all earnings for
the operation and expansion of
 
                                       12
<PAGE>   14
 
its business and does not anticipate paying any dividends in the foreseeable
future. In addition, the Company's revolving credit facility (the "Credit
Facility") restricts the payment of dividends. See "Dividend Policy" and Note 6
of Notes to Consolidated Financial Statements.
 
                                USE OF PROCEEDS
 
     The net proceeds to be received by the Company from the sale of 2,500,000
shares of Common Stock in the Offering are estimated to be approximately $26.9
million, assuming an offering price of $11.63 per share (the last reported sales
price for the Common Stock on the Nasdaq National Market on April 3, 1998) and
after deducting the estimated underwriting discounts and offering expenses. The
Company will not receive any proceeds from the sale of 400,000 shares of Common
Stock by the Selling Stockholders in the Offering.
 
     The Company will apply all of the net proceeds of the Offering to reduce
its outstanding bank indebtedness, which totaled $59.7 million at March 31,
1998. The Company's bank indebtedness was incurred under the Credit Facility
which provides for total borrowings of up to $75.0 million and bears interest at
a variable rate (7.75% per annum as of March 31, 1998) based on prime or certain
rate elections based on LIBOR plus an applicable margin. Amounts outstanding
under the Credit Facility are due August 31, 2000. Borrowings under the Credit
Facility have been used principally for acquisitions and general corporate
purposes. See Note 6 of Notes to Consolidated Financial Statements.
 
                          PRICE RANGE OF COMMON STOCK
 
     On August 13, 1996, the Company's Common Stock was admitted for trading on
the Nasdaq National Market under the symbol "DYMX." The following table sets
forth, for the periods indicated, the high and low closing sale prices per share
of Common Stock, as reported by the Nasdaq National Market on and after August
13, 1996.
 
<TABLE>
<CAPTION>
                                                               HIGH       LOW
                                                              -------    ------
<S>                                                           <C>        <C>
FISCAL 1997
First Quarter (from August 13, 1996)........................  $11.750     8.000
Second Quarter..............................................   11.625     8.375
Third Quarter...............................................   11.250     5.750
Fourth Quarter..............................................    8.875     5.750
FISCAL 1998
First Quarter...............................................   11.000     6.500
Second Quarter..............................................   11.625     9.375
Third Quarter (through April 3, 1998).......................   13.125    10.813
</TABLE>
 
     The last reported closing sale price for the Common Stock on the Nasdaq
National Market on April 3, 1998 was $11.63 per share. As of April 3, 1998,
there were approximately 100 record owners of the Company's Common Stock.
 
                                DIVIDEND POLICY
 
     The Company has not declared or paid any cash dividends on its Common Stock
since its inception. The Company currently intends to retain all earnings for
the operation and expansion of its business and does not anticipate paying any
dividends in the foreseeable future. In addition, the Credit Facility restricts
the payment of dividends. See Note 6 to Notes to Consolidated Financial
Statements.
 
                                       13
<PAGE>   15
 
                                 CAPITALIZATION
 
     The following table sets forth the consolidated short-term debt and
capitalization of the Company as of January 31, 1998 and as adjusted to reflect
the sale by the Company of 2,500,000 shares of Common Stock offered hereby at an
assumed offering price of $11.63 per share and the application of the net
proceeds therefrom as described under "Use of Proceeds." This table should be
read in conjunction with the Company's consolidated financial statements and
notes thereto and "Management's Discussion and Analysis of Financial Condition
and Results of Operations" appearing elsewhere in this Prospectus.
 
<TABLE>
<CAPTION>
                                                                 JANUARY 31, 1998
                                                              ----------------------
                                                              ACTUAL     AS ADJUSTED
                                                              -------    -----------
                                                              (DOLLARS IN THOUSANDS)
<S>                                                           <C>        <C>
Current portion of long-term debt...........................  $   525      $   525
                                                              =======      =======
Long-term debt and capital leases, excluding current
  maturities................................................  $54,794      $27,863
                                                              -------      -------
Stockholders' equity:
  Preferred Stock, $0.01 par value 10,000,000 shares
     authorized, no shares issued...........................       --           --
  Common Stock, $0.01 par value, 50,000,000 shares
     authorized; 7,411,623 shares issued and outstanding,
     9,959,623 shares issued and outstanding as
     adjusted(1)............................................       74          100
  Additional paid-in capital................................   41,646       68,755
  Note receivable from officer(2)...........................       --         (204)
  Retained earnings.........................................    2,257        2,257
  Unrealized foreign currency translation adjustment........   (1,189)      (1,189)
                                                              -------      -------
          Total stockholders' equity........................   42,788       69,719
                                                              -------      -------
          Total capitalization..............................  $97,582      $97,582
                                                              =======      =======
</TABLE>
 
- - ---------------
 
(1) Excludes 571,384 shares of Common Stock reserved for issuance under the
    Company's Stock Option Plan, of which (i) 166,384 shares of Common Stock are
    issuable upon exercise of options outstanding at a weighted average exercise
    price of $3.72 per share, (ii) 257,000 shares of Common Stock are issuable
    upon exercise of options outstanding at an exercise price $8.00 per share,
    (iii) 10,000 shares of Common Stock are issuable upon exercise of options
    outstanding at an exercise price of $7.25 per share, and (iv) 138,000 shares
    of Common Stock are issuable upon exercise of options outstanding at an
    exercise price of $10.375 per share. Of the 571,384 additional shares of
    Common Stock reserved for issuance under the Company's Stock Option Plan,
    181,907 are immediately exercisable and 389,477 become exercisable over a
    period ranging from July 1998 through October 2002.
 
(2) Represents loan in connection with the exercise of stock options. See
    "Certain Transactions."
 
                                       14
<PAGE>   16
 
                      SELECTED CONSOLIDATED FINANCIAL DATA
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
     The following selected historical consolidated financial data for the three
years ended July 31, 1997 have been derived from the audited consolidated
financial statements of the Company appearing elsewhere herein. The following
selected historical consolidated financial data for the two years ended July 31,
1994 have been derived from the audited consolidated financial statements of the
Company not included herein. The following selected historical consolidated
financial data for the six months ended January 31, 1997 and 1998, have been
derived from the Company's unaudited consolidated financial statements appearing
elsewhere herein. The unaudited consolidated financial statements, in the
opinion of management, include all adjustments, consisting of normal recurring
accruals, which the Company considers necessary for a fair presentation of the
results of operations for that period. Operating results for the six months
ended January 31, 1998 are not necessarily indicative of the results that may be
expected for the entire fiscal year ended July 31, 1998. The following selected
pro forma financial data for the fiscal year ended July 31, 1997 and for the six
months ended January 31, 1998 have been derived from the unaudited pro forma
financial information appearing elsewhere herein. The selected financial data
are qualified in their entirety, and should be read in conjunction with, the
Company's financial statements, including the notes thereto appearing elsewhere
herein, "Pro Forma Financial Information" and "Management's Discussion and
Analysis of Financial Condition and Results of Operations."
 
<TABLE>
<CAPTION>
                                                                                                    SIX MONTHS ENDED
                                                 FISCAL YEAR ENDED JULY 31,                           JANUARY 31,
                                 ----------------------------------------------------------   ----------------------------
                                                                                     PRO                            PRO
                                                                                    FORMA                          FORMA
                                  1993     1994      1995      1996       1997     1997(1)     1997      1998     1998(1)
                                 ------   -------   -------   -------   --------   --------   -------   -------   --------
<S>                              <C>      <C>       <C>       <C>       <C>        <C>        <C>       <C>       <C>
STATEMENT OF OPERATIONS DATA:
Sales..........................  $  728   $ 7,023   $21,032   $71,812   $131,867   $193,288   $56,846   $95,262   $100,153
Cost of sales..................     419     5,212    14,336    50,018     87,193    127,441    38,099    64,137     67,023
                                 ------   -------   -------   -------   --------   --------   -------   -------   --------
 Gross profit..................     309     1,811     6,696    21,794     44,674     65,847    18,747    31,125     33,130
Selling, general and
 administrative expenses.......     752     2,449     7,225    17,545     33,318     48,495    14,564    22,887     24,404
Depreciation and
 amortization..................      54       322       690     1,542      3,543      5,887     1,517     2,857      2,970
                                 ------   -------   -------   -------   --------   --------   -------   -------   --------
 Operating income (loss).......    (497)     (960)   (1,219)    2,707      7,813     11,465     2,666     5,381      5,756
Interest expense...............      25       157       403     1,655      1,481      3,986       508     1,899      2,143
                                 ------   -------   -------   -------   --------   --------   -------   -------   --------
 Income (loss) before taxes....    (508)   (1,067)   (1,622)    1,052      6,332      7,479     2,158     3,482      3,613
Income taxes...................      --        --         3       176      2,485      2,941       861     1,475      1,526
                                 ------   -------   -------   -------   --------   --------   -------   -------   --------
 Income before extraordinary
   item........................  $ (508)  $(1,067)  $(1,625)  $   876   $  3,847   $  4,538   $ 1,297   $ 2,007   $  2,087
                                 ======   =======   =======   =======   ========   ========   =======   =======   ========
Net income (loss) per common
 share before extraordinary
 item(2)(3)
 -- basic......................  $(1.29)  $ (2.02)  $ (1.90)  $  0.34   $   0.58   $   0.61   $  0.20   $  0.27   $   0.28
                                 ======   =======   =======   =======   ========   ========   =======   =======   ========
 -- assuming dilution..........  $(1.29)  $ (2.02)  $ (1.90)  $  0.23   $   0.56   $   0.60   $  0.20   $  0.27   $   0.28
                                 ======   =======   =======   =======   ========   ========   =======   =======   ========
Common shares outstanding......     393       528       855     2,543      6,670      7,412     6,223     7,387      7,412
Adjusted common shares.........     393       528       855     3,732      6,839      7,581     6,443     7,558      7,582
OTHER DATA:
Earnings (loss) before
  interest, taxes, depreciation
  and amortization(4)..........  $ (429)  $  (638)  $  (529)  $ 4,249   $ 11,356   $ 17,352   $ 4,183   $ 8,238   $  8,726
Operating Ratio(5).............   168.2%    113.7%    105.8%     96.2%      94.1%      94.1%     95.3%     94.4%      94.3%
EBITDA Margin(6)...............   (58.9)%    (9.1)%    (2.5)%     5.9%       8.6%       9.0%      7.4%      8.6%       8.7%
Return on Assets(7)............      --        --        --      10.4%      12.7%      13.3%     11.0%     10.8%      10.4%
</TABLE>
 
<TABLE>
<CAPTION>
                                                                     AS OF JULY 31,                    AS OF JANUARY 31, 1998
                                                      ---------------------------------------------   -------------------------
                                                       1993     1994     1995      1996      1997      ACTUAL    AS ADJUSTED(8)
                                                      ------   ------   -------   -------   -------   --------   --------------
<S>                                                   <C>      <C>      <C>       <C>       <C>       <C>        <C>
BALANCE SHEET DATA:
Working capital.....................................  $   36   $  638   $ 1,484   $ 4,086   $11,428   $ 18,828      $ 18,828
Total assets........................................   1,286    8,134    17,194    34,999    88,151    110,819       110,819
Long-term debt, excluding current maturities........   1,037    1,999     5,924    20,036    32,388     54,794        27,863
Stockholders' equity (deficit)......................    (106)   3,389     4,650     6,158    41,100     42,788        69,719
</TABLE>
 
                                       15
<PAGE>   17
 
- - ---------------
 
(1) The pro forma income statement data for the fiscal year ended July 31, 1997
    gives effect to the IPO, the IPO Acquisitions and the Pro Forma Completed
    Acquisitions as if the IPO and such acquisitions had occurred at the
    beginning of such period. The pro forma income statement data for the six
    months ended January 31, 1998 gives effect to the Pro Forma Completed
    Acquisitions that occurred during this period as if such acquisitions had
    occurred at the beginning of such period. Such pro forma data are presented
    for illustrative purposes only and do not purport to represent what the
    Company's results actually would have been if such acquisitions had occurred
    on the dates indicated, nor do such data purport to project results of
    operations for any future periods. See "Pro Forma Financial Information."
 
(2) Before extraordinary loss of $335 in the fiscal year ended July 31, 1997 and
    the six months ended January 31, 1997.
 
(3) See Notes 1 and 14 of the Notes to Consolidated Financial Statements.
 
(4) EBITDA is defined as income excluding interest, taxes, depreciation and
    amortization of goodwill and other intangible assets (as presented on the
    face of the income statement). EBITDA is supplementally presented because
    management believes that it is a widely accepted financial indicator of a
    company's ability to service and/or incur indebtedness, maintain current
    operating levels of fixed assets and acquire additional operations and
    businesses. EBITDA should not be considered as a substitute for the
    statement of operations or cash flow data from the Company's financial
    statements, which have been prepared in accordance with generally accepted
    accounting principles. Cash flows provided by (used in) operating activities
    for the three years ending July 31, 1997 and for the six months ended
    January 31, 1997 and 1998 were ($951), $2,372, $4,473, $2,846 and $(514),
    respectively. Cash flows used in investing activities for the three years
    ended July 31, 1997 and for the six months ended January 31, 1997 and 1998
    were $7,995, $13,192, $31,896, $14,888 and $20,820, respectively. Cash flows
    provided by financing activities for the three years ended July 31, 1997 and
    for the six months ended January 31, 1997 and 1998 were $8,587, $11,208,
    $27,855, $12,747 and $21,491, respectively.
 
(5) Operating Ratio is defined as the total cost of sales and all operating
    costs as a percentage of revenues.
 
(6) EBITDA Margin is defined as EBITDA expressed as a percentage of revenues.
 
(7) Return on Assets is defined as operating income for the respective period
    expressed as a percentage of average total assets over such period. Return
    on Assets for periods prior to the fiscal year ended July 31, 1996 was
    negative due to operating losses in such periods. Return on Assets for the
    six months ended January 31, 1997 and 1998 (actual and as adjusted) has been
    annualized.
 
(8) Adjusted to reflect the sale by the Company of 2,500,000 shares of Common
    Stock in the Offering at an assumed offering price of $11.63 per share and
    the application of the net proceeds therefrom as set forth under "Use of
    Proceeds."
 
                                       16
<PAGE>   18
 
                        PRO FORMA FINANCIAL INFORMATION
 
     The following unaudited pro forma consolidated condensed financial
information consists of the unaudited Pro Forma Consolidated Condensed
Statements of Operations for the fiscal year ended July 31, 1997 and the six
months ended January 31, 1998 (collectively, the "Pro Forma Statements"). On
August 16, 1996, using a portion of the proceeds from the IPO, the Company
purchased five same-day delivery businesses in three U.S. and two Canadian
cities (collectively, the "IPO Acquisitions"). Subsequent to the IPO and through
January 31, 1998, the Company purchased 14 additional same-day delivery
businesses in nine U.S. and two Canadian cities (the "Pro Forma Completed
Acquisitions"). Acquisitions consummated by the Company subsequent to January
31, 1998 (the "Recent Acquisitions") have not been included in these Pro Forma
Statements because their aggregate effect on such statements is not material.
See "Business -- Recent Acquisitions."
 
     Each of these acquisitions has been accounted for using the purchase method
of accounting and therefore is included in the Company's historical results of
operations from the date such acquisition was consummated. The Pro Forma
Statements for the fiscal year ended July 31, 1997 give effect to the IPO, the
IPO Acquisitions and the Pro Forma Completed Acquisitions as if the IPO and such
acquisitions had occurred at the beginning of such period. The Pro Forma
Statements for the six months ended January 31, 1998 give effect to the Pro
Forma Completed Acquisitions that occurred during this period as if such
acquisitions had occurred at the beginning of such period.
 
     The two largest Pro Forma Completed Acquisitions, in terms of purchase
price paid and revenues acquired, were the Company's acquisition of Road Runner
Transportation, Inc. ("Road Runner") on May 16, 1997 and New York Document
Exchange Corporation and certain related entities (collectively, the "Nydex
Companies") on October 1, 1997. Audited financial statements for Road Runner for
the nine months ended February 28, 1997 (the "Road Runner Financials") and for
the Nydex Companies for the fiscal year ended May 31, 1997 (the "Nydex
Financials") were prepared in connection with the consummation of these two
acquisitions and appear elsewhere herein. The Pro Forma Statements for the
fiscal year ended July 31, 1997 include the nine-month period reflected in the
Road Runner Financials which are presented under a separate column. Adjustments
have been made to the Road Runner Financials to exclude Road Runner's results of
operations for the two-month period ended July 31, 1996 and to include Road
Runner's results of operations for the period commencing on February 28, 1997
and ending on May 15, 1997 (the day prior to the Company's acquisition of Road
Runner). These adjustments, which are presented under a separate column
captioned "Pro Forma Adjustments," have been made so that Road Runner's results
of operations may be presented for the same 12-month period that is presented
for the Company. No pro forma adjustments were required to be made to Road
Runner's results of operations presented in the Pro Forma Statements for the
six-months ended January 31, 1998 because the acquisition of Road Runner was
completed prior to the beginning of that period.
 
     The Pro Forma Statements for the fiscal year ended July 31, 1997 also
include a full 12 months of operations of the Nydex Companies consisting of the
Nydex Financials which are included under a separate column. Although the period
presented does not reflect the operations of the Nydex Companies for the 12
consecutive months ended July 31, 1997, management believes that the results
presented are comparable to the results achieved by the Nydex Companies during
that period. The Pro Forma Statements for the six months ended January 31, 1998
include a full six months of operations of the Nydex Companies consisting of (i)
the two-month period ended September 30, 1997 which are included under a
separate column and (ii) the four-month period following the Company's
acquisition of the Nydex Companies (October 1, 1997 through January 31, 1998)
during which period the Nydex Companies' operations were included in the
Company's historical results.
 
     The operating results of the IPO Acquisitions and Pro Forma Completed
Acquisitions other than Road Runner and the Nydex Companies for the periods not
included in the Company's historical results of operations are presented
collectively under the columns headed "Other Acquisitions."
 
                                       17
<PAGE>   19
 
     Unaudited pro forma adjustments are based upon historical information,
preliminary estimates and certain assumptions regarding the ongoing operations
of the acquired businesses that the Company deems appropriate.
 
     The pro forma data included in these Pro Forma Statements are presented for
illustrative purposes only and do not purport to represent what the Company's
results actually would have been if such acquisitions had occurred on the dates
indicated, nor do such data purport to project results of operations for any
future periods. The Pro Forma Statements should be read in conjunction with the
historical audited and unaudited other financial statements and notes thereto of
the Company, Road Runner and the Nydex Companies appearing elsewhere in this
Prospectus.
 
                                       18
<PAGE>   20
 
                         DYNAMEX INC. AND SUBSIDIARIES
 
      UNAUDITED PRO FORMA CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
                        FISCAL YEAR ENDED JULY 31, 1997
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
<TABLE>
<CAPTION>
                                                                                                              THE
                                                                                                            COMPANY
                                       THE           ROAD       THE NYDEX                                  PRO FORMA
                                     COMPANY        RUNNER      COMPANIES                                   FISCAL
                                      FISCAL     NINE MONTHS      FISCAL                                     YEAR
                                    YEAR ENDED      ENDED       YEAR ENDED                                   ENDED
                                     JULY 31,    FEBRUARY 28,    MAY 31,        OTHER        PRO FORMA     JULY 31,
                                       1997          1997          1997      ACQUISITIONS   ADJUSTMENTS      1997
                                    ----------   ------------   ----------   ------------   -----------    ---------
<S>                                 <C>          <C>            <C>          <C>            <C>            <C>
Sales.............................   $131,867      $17,058       $21,835       $20,851       $    755(a)   $193,288
                                                                                                 (625)(b)
                                                                                                1,547(c)
Cost of sales.....................     87,193        9,613        16,657        13,523            460(a)    127,441
                                     --------      -------       -------       -------                     --------
                                                                                                 (832)(b)
                                                                                                  827(c)
                                                                                             --------
Gross profit......................     44,674        7,445         5,178         7,328          1,222        65,847
Selling, general and
  administrative expenses.........     33,318        6,312         4,541         6,014            236(a)     48,495
                                                                                                  398(c)
                                                                                               (2,324)(d)
Depreciation and amortization.....      3,543          752            52            --          1,540(e)      5,887
                                     --------      -------       -------       -------       --------      --------
Operating income..................      7,813          381           585         1,314          1,372        11,465
Interest expense..................      1,481          144            46            81          2,234(f)      3,986
Other (income) expense............         --          137         1,500            --         (1,637)(d)        --
                                     --------      -------       -------       -------       --------      --------
Income before taxes...............      6,332          100          (961)        1,233            775         7,479
Income taxes......................      2,485           --           114            --            342(g)      2,941
                                     --------      -------       -------       -------       --------      --------
Net income before extraordinary
  item............................      3,847          100        (1,075)        1,233            433         4,538
Extraordinary loss on early
  retirement of debt (net of
  income tax benefit of $222).....       (335)          --            --            --            335(h)         --
                                     --------      -------       -------       -------       --------      --------
Net income........................   $  3,512      $   100       $(1,075)      $ 1,233       $    768      $  4,538
                                     ========      =======       =======       =======       ========      ========
Earnings per common share --
  basic:
  Income before extraordinary
    item..........................   $   0.58                                                              $   0.61
  Extraordinary loss..............      (0.05)                                                                   --
                                     --------                                                              --------
  Net income......................   $   0.53                                                              $   0.61
                                     ========                                                              ========
Earnings per common share --
  assuming dilution:
  Income before extraordinary
    item..........................   $   0.56                                                              $   0.60
  Extraordinary loss..............      (0.05)                                                                   --
                                     --------                                                              --------
  Net income......................   $   0.51                                                              $   0.60
                                     ========                                                              ========
Weighted average shares:
  Common shares outstanding.......      6,670                                                                 7,412
  Adjusted common shares --
    assuming exercise of stock
    options.......................      6,839                                                                 7,581
</TABLE>
 
      The accompanying Notes to Unaudited Pro Forma Consolidated Condensed
         Financial Statements are an integral part of these statements.
 
                                       19
<PAGE>   21
 
                         DYNAMEX INC. AND SUBSIDIARIES
 
      UNAUDITED PRO FORMA CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
                       SIX MONTHS ENDED JANUARY 31, 1998
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
<TABLE>
<CAPTION>
                                                                                                THE
                                     THE         THE NYDEX                                    COMPANY
                                   COMPANY       COMPANIES                                   PRO FORMA
                                     SIX            TWO                                         SIX
                                   MONTHS         MONTHS                                      MONTHS
                                    ENDED          ENDED                                       ENDED
                                 JANUARY 31,   SEPTEMBER 30,      OTHER        PRO FORMA    JANUARY 31,
                                    1998           1997        ACQUISITIONS   ADJUSTMENTS      1998
                                 -----------   -------------   ------------   -----------   -----------
<S>                              <C>           <C>             <C>            <C>           <C>
Sales..........................    $95,262        $3,646          $1,245         $  --       $100,153
Cost of sales..................     64,137         2,167             719            --         67,023
                                   -------        ------          ------         -----       --------
Gross profit...................     31,125         1,479             526            --         33,130
Selling, general and
  administrative expenses......     22,887         2,013             403          (899)(d)     24,404
Depreciation and
  amortization.................      2,857            --              --           113(e)       2,970
                                   -------        ------          ------         -----       --------
Operating income (loss)........      5,381          (534)            123           786          5,756
Interest expense...............      1,899            --              --           244(f)       2,143
                                   -------        ------          ------         -----       --------
Income before taxes............      3,482          (534)            123           542          3,613
Income taxes...................      1,475            --              --            51(g)       1,526
                                   -------        ------          ------         -----       --------
Net income (loss)..............    $ 2,007        $ (534)         $  123         $ 491       $  2,087
                                   =======        ======          ======         =====       ========
Net income per common share
  -- basic.....................    $  0.27                                                   $   0.28
                                   =======                                                   ========
  -- assuming dilution.........    $  0.27                                                   $   0.28
                                   =======                                                   ========
Weighted average shares:
  Common shares outstanding....      7,387                                                      7,412
  Adjusted common shares --
     assuming exercise of stock
     options...................      7,558                                                      7,582
</TABLE>
 
      The accompanying Notes to Unaudited Pro Forma Consolidated Condensed
         Financial Statements are an integral part of these statements.
 
                                       20
<PAGE>   22
 
                                  DYNAMEX INC.
 
              NOTES TO UNAUDITED PRO FORMA CONSOLIDATED CONDENSED
                            STATEMENTS OF OPERATIONS
 
     Adjustments to the Unaudited Pro Forma Consolidated Condensed Statements of
Operations:
 
          (a) To add the results of operations of the businesses acquired in the
     IPO Acquisitions for the period from August 1, 1996 through August 15,
     1996.
 
          (b) To eliminate the effect of certain historical business operations
     of the acquired companies which were not acquired by the Company.
 
          (c) To adjust, as set forth below, the operating results of Road
     Runner for the audited nine months ended February 28, 1997 to (i) include
     the results of operations for the period beginning March 1, 1997 and ending
     May 15, 1997 (the day immediately preceding the Company's acquisition of
     Road Runner) and (ii) eliminate the results of operations for the two
     months ended July 31, 1996.
 
<TABLE>
<CAPTION>
                                         INCLUDE:        ELIMINATE:
                                        TWO-MONTH,        TWO-MONTH
                                       15 DAY PERIOD       PERIOD           NET
                                           ENDED            ENDED        PRO FORMA
                                       MAY 15, 1997     JULY 31, 1996    ADJUSTMENT
                                       -------------    -------------    ----------
<S>                                    <C>              <C>              <C>
Sales...............................      $5,125           $(3,578)        $1,547
Cost of sales.......................       2,589            (1,762)           827
Selling, general and administrative
  expenses..........................       1,889            (1,491)           398
</TABLE>
 
          (d) To eliminate costs and expenses for certain items, primarily owner
     compensation, not related to ongoing operations of the acquired companies.
 
          (e) To adjust depreciation and amortization to reflect the effect of
     allocations of purchase price.
 
          (f) To adjust interest expense to reflect additional borrowings
     related to the IPO Acquisitions and the Pro Forma Completed Acquisitions.
 
          (g) To adjust provision for income taxes.
 
          (h) To eliminate extraordinary loss resulting from early retirement of
     debentures with proceeds from the IPO.
 
                                       21
<PAGE>   23
 
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
     The following discussion should be read in conjunction with the information
contained in the Company's consolidated financial statements, including the
notes thereto, and the other financial information appearing elsewhere in this
Prospectus. Statements regarding future economic performance, management's plans
and objectives, and any statements concerning its assumptions related to the
foregoing contained in Management's Discussion and Analysis of Financial
Condition and Results of Operations constitute forward-looking statements.
Certain factors which may cause actual results to vary materially from these
forward-looking statements accompany such statements or appear elsewhere in this
report, including without limitation, the factors disclosed under "Risk
Factors."
 
GENERAL
 
     In May 1995, the Company acquired Dynamex Express, the ground courier
operations of Air Canada ("Dynamex Express"), which was led by Richard K.
McClelland, the Company's Chief Executive Officer, and which had a national
network of 20 locations across Canada. In December 1995, the Company acquired
the on-demand ground courier operations of Mayne Nickless Incorporated and Mayne
Nickless Canada Inc. (together, "Mayne Nickless") which had operations in eight
U.S. cities and two Canadian cities. In August 1996, the Company completed the
IPO Acquisitions and thereby acquired five same-day delivery businesses in three
U.S. and two Canadian cities. Subsequent to the IPO and through January 31,
1998, the Company completed the Pro Forma Completed Acquisitions and thereby
acquired an additional 14 same-day delivery businesses in nine U.S. and two
Canadian cities. Subsequent to January 31, 1998, the Company consummated the
Recent Acquisitions, and thereby acquired four same-day delivery businesses in
three U.S. cities and one Canadian city. The IPO Acquisitions, the Pro Forma
Completed Acquisitions and the Recent Acquisitions are referred to collectively
herein as the "Acquisitions." See "Business -- Recent Acquisitions." Each of
these acquisitions has been accounted for using the purchase method of
accounting. Accordingly, the Company's historical results of operations reflect
the results of acquired operations from the date of acquisition. As a result of
these various acquisitions, the historical operating results of the Company for
the periods presented are not necessarily comparable.
 
     Sales consist primarily of charges to customers for individual delivery
services and weekly or monthly charges for recurring services, such as fleet
management. Sales are recognized when the service is performed. The yield
(revenue per transaction) for a particular service is dependent upon a number of
factors including size and weight of articles transported, distance transported,
special handling requirements, requested delivery time and local market
conditions. Generally, articles of greater weight transported over longer
distances and those that require special handling produce higher yields.
 
     Cost of sales consists of costs relating directly to performance of
services, including driver and messenger costs and third party delivery charges,
if any. Substantially all of the drivers used by the Company own their own
vehicles, and approximately 82% of these owner-operators are independent
contractors as opposed to employees of the Company. Drivers and messengers are
generally compensated based on a percentage of the delivery charge.
Consequently, the Company's driver and messenger costs are variable in nature.
To the extent that the drivers and messengers are employees of the Company,
employee benefit costs related to them, such as payroll taxes and insurance, are
also included in cost of sales.
 
     Selling, general and administrative expenses include costs incurred at the
branch level related to taking orders and dispatching drivers and messengers, as
well as administrative costs related to such functions. Also included in
selling, general and administrative expenses are regional and corporate level
marketing and administrative costs and occupancy costs related to branch and
corporate locations.
 
                                       22
<PAGE>   24
 
     Generally, the Company's on-demand services provide higher gross profit
margins than do scheduled distribution or fleet management services because
driver compensation for on-demand services is generally lower as a percentage of
sales from such services. However, scheduled distribution and fleet management
services generally have fewer administrative requirements related to order
taking, dispatching drivers and billing. As a result of these variances, the
Company's margins are dependent in part on the mix of business for a particular
period.
 
     As the Company has no significant investment in transportation equipment,
depreciation and amortization expense relates to depreciation of office,
communication and computer equipment and the amortization of intangible assets
acquired in the Company's various acquisitions, each of which has been accounted
for using the purchase method of accounting. The Company expects to continue to
make acquisitions and anticipates that such acquisitions will be accounted for
using the purchase method of accounting. As a consequence, it is likely that in
the future the Company will incur additional expense from amortization of
acquired intangible assets, including goodwill.
 
     A significant portion of the Company's revenues are generated in Canada.
For the fiscal years ended July 31, 1995, 1996 and 1997, for the six months
ended January 31, 1998, and on a pro forma basis for fiscal year ended July 31,
1997, approximately 71.8%, 72.8%, 52.1%, 39.3%, and 36.8%, respectively, of the
Company's revenues were generated in Canada. The decrease in the proportion of
revenues generated in Canada is attributable to the high proportion of U.S.
businesses acquired in the Acquisitions. Before deduction of corporate costs,
the majority of which are incurred in the U.S., the cost structure of the
Company's operations in the U.S. and in Canada is very similar. Consequently,
when expressed as a percentage of U.S. or Canadian sales, as appropriate, the
operating profit generated in each such country (before deduction of corporate
costs) is not materially different.
 
     The conversion rate between the U.S. dollar and Canadian dollar has
declined significantly during the first six months of the fiscal year ending
July 31, 1998 as compared to the first six months of the fiscal year ended July
31, 1997. As the Canadian dollar is the functional currency for the Company's
Canadian operations, this decline has had a negative effect on the Company's
reported revenues. The effect of this decline on the Company's net income for
the six months ended January 31, 1998 has not been material, although there can
be no assurance that fluctuations in such currency exchange rate will not in the
future have material adverse effect on the Company's business, financial
condition or results of operations.
 
RESULTS OF OPERATIONS
 
     The following table sets forth for the periods indicated certain items from
the Company's consolidated statement of operations, expressed as a percentage of
sales:
 
<TABLE>
<CAPTION>
                                                                SIX MONTHS ENDED
                                  FISCAL YEAR ENDED JULY 31,      JANUARY 31,
                                  --------------------------    ----------------
                                   1995      1996      1997      1997      1998
                                  ------    ------    ------    ------    ------
<S>                               <C>       <C>       <C>       <C>       <C>
Sales...........................   100.0%    100.0%    100.0%    100.0%    100.0%
Cost of sales...................    68.2      69.7      66.1      67.0      67.3
                                  ------    ------    ------    ------    ------
  Gross profit..................    31.8      30.3      33.9      33.0      32.7
Selling, general and
  administrative expenses.......    34.3      24.4      25.3      25.6      24.0
Depreciation and amortization...     3.3       2.1       2.7       2.7       3.0
                                  ------    ------    ------    ------    ------
  Operating income..............    (5.8)      3.8       5.9       4.7       5.7
Interest expense................     1.9       2.3       1.1       0.9       2.0
                                  ------    ------    ------    ------    ------
  Income (loss) before taxes
     ...........................    (7.7%)     1.5%      4.8%      3.8%      3.7%
                                  ======    ======    ======    ======    ======
</TABLE>
 
                                       23
<PAGE>   25
 
  Six Months Ended January 31, 1998 Compared to Six Months Ended January 31,
1997
 
     Sales for the six months ended January 31, 1998 increased $38.4 million, or
67.6%, to $95.3 million from $56.8 million for the six months ended January 31,
1997 primarily due to the Pro Forma Completed Acquisitions, as well as increased
sales from the Company's existing operations. Due to a decline in the conversion
rate between the U.S. dollar and the Canadian dollar, the Company's reported
sales for the six months ended January 31, 1998 were approximately $1.4 million
less than would have been reported for such period had the conversion rate been
the same as in the six months ended January 31, 1997.
 
     Cost of sales for the six months ended January 31, 1998 increased $26.0
million, or 68.3%, to $64.1 million from $38.1 million for the six months ended
January 31, 1997, primarily due to the Pro Forma Completed Acquisitions. As a
percentage of sales, such costs increased to 67.3% from 67.0%. This increase
reflects the generally lower gross profit associated with certain services,
specifically outsourcing or fleet management services and scheduled distribution
services. Due in part to the Company's acquisition of the Nydex Companies in
October 1997, these lower gross margin services comprised an increased
proportion of the Company's business in the six months ended January 31, 1998
relative to the six months ended January 31, 1997.
 
     Selling, general and administrative expenses for the six months ended
January 31, 1998 increased $8.3 million, or 57.1%, to $22.9 million from $14.6
million for the six months ended January 31, 1997, primarily reflecting the
expenses of the acquired operations and increased spending for marketing,
technology and administrative support. As a percentage of sales, selling,
general and administrative expenses decreased to 24.0% from 25.6% which reflects
the spreading of certain fixed costs over a larger revenue base, as well as the
generally lower administrative costs required for outsourcing and scheduled
distribution services.
 
     Depreciation and amortization for the six months ended January 31, 1998
increased $1.3 million, or 88.3%, to $2.9 million from $1.5 million in the six
months ended January 31, 1997 and, as a percentage of sales, to 3.0% from 2.7%.
These increases primarily resulted from depreciation and amortization of assets
acquired in the Pro Forma Completed Acquisitions.
 
     Interest expense for the six months ended January 31, 1998 increased $1.4
million, or 273.8%, to $1.9 million from $508,000 for the six months ended
January 31, 1997 primarily as a result of the additional borrowings required to
finance the Pro Forma Completed Acquisitions.
 
  Fiscal Year Ended July 31, 1997 Compared to Fiscal Year Ended July 31, 1996
 
     The fiscal year ended July 31, 1997 includes the results of the operations
acquired from Mayne Nickless for the entire period as compared to the fiscal
year ended July 31, 1996 which includes such results only from December 29,
1995, the date of the Mayne Nickless acquisition. The results of the IPO
Acquisitions are included from August 16, 1996, the date such acquisitions were
completed. The operating results related to each of the Pro Forma Completed
Acquisitions are included from the date each such acquisition was completed. See
"Business -- Recent Acquisitions."
 
     Sales for the fiscal year ended July 31, 1997 increased $60.1 million, or
83.6%, to $131.9 million from $71.8 million for the fiscal year ended July 31,
1996. This increase resulted from the full year effect of the Mayne Nickless
operations, the IPO Acquisitions and the effect of the Pro Forma Completed
Acquisitions that were completed prior to fiscal year end as well as increased
sales from existing operations. The increase in sales from existing operations
was in spite of a decline of approximately $1.6 million in sales from certain
unprofitable business in Western Canada and Arizona which was terminated at the
Company's election during the fiscal year ended July 31, 1996.
 
     Cost of sales for the fiscal year ended July 31, 1997 increased $37.2
million, or 74.3%, to $87.2 million from $50.0 million for the fiscal year ended
July 31, 1996. This increase was a direct result of the increased sales in
fiscal 1997 as discussed above. As a percent of sales, such costs
                                       24
<PAGE>   26
 
decreased to 66.1% for the fiscal year ended July 31, 1997 as compared to 69.7%
for the previous year. This decline and the corresponding increase in gross
profit margin resulted from a higher proportion of on-demand services (which
have a higher gross profit margin) provided by the businesses acquired. In
addition, the termination of certain unprofitable business as discussed above
resulted in a higher overall gross profit.
 
     Selling, general and administrative expenses for the fiscal year ended July
31, 1997 increased $15.8 million, or 89.9%, to $33.3 million from $17.5 million
for the fiscal year ended July 31, 1996. As a percent of sales, such costs
increased to 25.3% for the fiscal year ended July 31, 1997 from 24.4% for the
fiscal year ended July 31, 1996. The increase in absolute costs related
primarily to the acquired operations (including the increased on-demand services
provided thereby), as well as corporate general and administrative costs related
to the Company's new status as a public company.
 
     Depreciation and amortization expense for the fiscal year ended July 31,
1997 increased $2.0 million, or 129.8%, to $3.5 million from $1.5 million for
the fiscal year ended July 31, 1996. This increase related to the depreciation
of fixed assets and the amortization of intangible assets, including goodwill,
associated with the Mayne Nickless operations, the IPO Acquisitions and the Pro
Forma Completed Acquisitions that were completed prior to the fiscal year end.
 
     Interest expense for the fiscal year ended July 31, 1997 decreased
$174,000, or 10.5%, to $1.5 million from $1.7 million for the fiscal year ended
July 31, 1996. The decrease resulted primarily from lower average borrowings
and, to a lesser extent, lower average interest rates during the fiscal year
ended July 31, 1997. In August 1996, the Company retired approximately $13.6
million of outstanding debt with from the proceeds of its IPO. During the fiscal
year ended July 31, 1997, the Company borrowed additional amounts under the
Credit Facility to fund the cash portion of the purchase price of certain of the
Pro Forma Completed Acquisitions.
 
  Fiscal Year Ended July 31, 1996 Compared to Fiscal Year Ended July 31, 1995
 
     The fiscal year ended July 31, 1996 includes the results of Dynamex
Express, which was acquired by the Company on May 31, 1995, for the entire
period. In addition, the fiscal year ended July 31, 1996 includes the results
from the operations acquired from Mayne Nickless from December 29, 1995 (the
acquisition date) through July 31, 1996.
 
     Sales for the fiscal year ended July 31, 1996 increased $50.8 million, or
241.4%, to $71.8 million from $21.0 million for the fiscal year ended July 31,
1995. Approximately $37.4 million of this increase was attributable to the
acquired operations of Dynamex Express and approximately $14.6 million was
attributable to the acquired operations of Mayne Nickless. Sales attributable to
the previously existing operations of the Company declined by approximately $1.2
million from the fiscal year ended July 31, 1995 to the fiscal year ended July
31, 1996 primarily due to a decline in sales in Arizona that was partially
offset by increases in sales in Western Canada. In January and February 1996,
severe winter storms in the Eastern United States resulted in a general
disruption of commerce and therefore a decline in sales for the Company's
operations in those areas.
 
     Cost of sales for the fiscal year ended July 31, 1996 increased $35.7
million, or 248.9%, to $50.0 million from $14.3 million for the fiscal year
ended July 31, 1995. Cost of sales for the fiscal year ended July 31, 1996
included approximately $27.2 million attributable to the operations of Dynamex
Express and approximately $9.3 million attributable to the operations of Mayne
Nickless. This increase was partially offset by a decrease in the cost of sales
from the existing operations of the Company. The Company's gross profit margin
declined to 30.3% in the fiscal year ended July 31, 1996 from 31.8% in the
fiscal year ended July 31, 1995. The decrease was primarily caused by two
factors: (i) the higher proportion of lower margin scheduled distribution and
fleet management business arising from the inclusion of Dynamex Express
operations in fiscal year ended July 31, 1996 (which decrease was partially
offset by the additional higher margin on-demand business arising from the
inclusion of Mayne Nickless operations during seven months of such period) and
                                       25
<PAGE>   27
 
(ii) the decline in gross margin attributable to the Company's operations in
Western Canada and Arizona due to competitive pressures and certain unprofitable
business. To a lesser extent, the increased cost of providing service during the
winter storms which occurred during the fiscal year ended July 31, 1996 also had
a negative impact on the Company's gross profit margin during such period.
 
     Selling, general and administrative expenses for the fiscal year ended July
31, 1996 increased $10.3 million, or 142.8%, to $17.5 million from $7.2 million
for the fiscal year ended July 31, 1995, primarily because (i) the 1996 period
included a full year of costs related to Dynamex Express operations and, to a
lesser extent, costs related to Mayne Nickless operations which were included
for seven months of such period, and (ii) the Company continued to invest in and
to incur significant costs related to its national and regional marketing
program. As a percentage of sales, selling, general and administrative expenses
for the fiscal year ended July 31, 1996 decreased to 24.4% from 34.3% for the
fiscal year ended July 31, 1995. This decrease resulted from a larger revenue
base which enabled the Company to spread such fixed costs over more sales, and
the absence of certain revisions to accounting estimates made in the 1995 period
relating to uncollectible accounts, accrued insurance costs and other accrued
liabilities. As a result of these revisions, the Company recognized additional
selling, general and administrative expenses of approximately $715,000 during
the fiscal year ended July 31, 1995.
 
     Depreciation and amortization expense for the fiscal year ended July 31,
1996 increased $852,000, or 123.5%, to $1.5 million from $690,000 for the fiscal
year ended July 31, 1995. Of this increase, approximately $461,000 related to
depreciation and amortization of assets related to Dynamex Express and
approximately $389,000 related to depreciation and amortization of assets
related to Mayne Nickless.
 
     Interest expense for the fiscal year ended July 31, 1996 increased $1.3
million, or 310.7%, to $1.7 million from $403,000 for the fiscal year ended July
31, 1995. Increased debt of approximately $4.7 million incurred in connection
with the acquisition of Dynamex Express created approximately $471,000 of this
increase while additional debt of approximately $12.3 million incurred in
connection with the acquisition of Mayne Nickless resulted in increased interest
expense of approximately $869,000. These increases were partially offset by
lower average balances of other debt and reduced interest rates on certain debt
refinanced at the time of the Mayne Nickless acquisition.
 
LIQUIDITY AND CAPITAL RESOURCES
 
     The Company's capital needs arise primarily from its acquisition program
and, to a lesser extent, its capital expenditures and working capital needs.
During the fiscal year ended July 31, 1997, the Company completed 16
Acquisitions for aggregate consideration of approximately $42.6 million
(excluding assumed liabilities of approximately $4.8 million). Of this aggregate
consideration, approximately $10.6 million was paid by the issuance of 1,264,045
shares of the Company's Common Stock to the sellers of the acquired businesses,
approximately $700,000 was paid with promissory notes issued by the Company to
the sellers and approximately $31.3 million was paid in cash. In August 1996,
the Company completed its IPO and received net proceeds of approximately $21.4
million. Of these proceeds, $7.0 million was utilized to pay the cash portion of
the consideration for the IPO Acquisitions and the balance of $14.4 million was
used to retire outstanding debt. The balance of the cash consideration paid for
the acquisitions completed during the fiscal year ended July 31, 1997 was
provided by cash flow from operations and proceeds from the Credit Facility.
 
     During the six months ended January 31, 1998, the Company completed three
Acquisitions for aggregate consideration of approximately $19.6 million,
consisting of $19.0 million in cash and the issuance of 74,118 shares of Common
Stock. In March 1998, the Company completed four additional Acquisitions for
approximately $7.8 million in cash. The cash portion of the consideration
 
                                       26
<PAGE>   28
 
for the Acquisitions consummated after July 31, 1997 was provided by borrowings
under the Credit Facility.
 
     In addition, in connection with certain Acquisitions, the Company agreed to
pay the sellers additional consideration if the acquired operations meet certain
performance goals related to their earnings before interest, taxes, depreciation
and amortization, as adjusted for certain factors. The maximum amount of
additional consideration payable, if all performance goals are met, is
approximately $14.9 million, of which $14.0 million is payable in cash and
$900,000 is payable in shares of the Company's Common Stock (valued at the time
such stock is to be issued). These payments of additional consideration are to
be made on specified dates through October 2000, and generally commence at the
end of the twelve-month period following the completion of the relevant
Acquisition. Management intends to fund the cash portion of this additional
consideration with internally generated cash flow and, to the extent necessary,
with borrowings under the Credit Facility.
 
     As part of its ongoing acquisition program, the Company regularly evaluates
and holds preliminary discussions with potential acquisition candidates. The
Company is currently a party to four non-binding letters of intent for the
acquisition of four same-day courier businesses. See "Business -- Recent
Acquisitions."
 
     During the fiscal year ended July 31, 1997 and the six months ended January
31, 1998, the Company spent approximately $565,000 and $1.9 million,
respectively, on capital expenditures, which expenditures related primarily to
improvements in facilities and technology to support the Company's expanding
operations. Management presently expects the amount of capital expenditures for
the fiscal years ending July 31, 1998 and 1999 to approximate $3.0 million for
each year, subject to increases as its operations continue to expand, and that
such amount will remain relatively minor compared to the capital requirements of
the Company's acquisition program. The Company does not have significant capital
expenditure requirements to replace or expand the number of vehicles used in its
operations because substantially all of its drivers are owner-operators who
provide their own vehicles. The Company's expansion of its national marketing
program consists primarily of increased hiring and salary expenditures related
to the Company's Vice President of Marketing and additional product specialists.
These marketing expenditures have not, nor does management expect that in the
future they will have, a significant impact on the Company's liquidity. See
"Business -- Sales and Marketing."
 
     The Company's cash flow provided by operations for the fiscal year ended
July 31, 1997 was approximately $4.5 million and, consequently, increases in
working capital during such period were completely financed by internally
generated cash flow. The Company's cash flow used in operations for the six
months ended January 31, 1998 was approximately $514,000, reflecting working
capital demands which exceeded internally generated cash flow.
 
     In August 1997, the Company amended the Credit Facility to provide for
total borrowings of up to $75.0 million, of which $59.7 million was outstanding
as of March 31, 1998. Any amounts outstanding under the Credit Facility are due
August 31, 2000. Interest under the facility is payable quarterly at the prime
rate, or certain other interest rate elections based on LIBOR plus an applicable
margin ranging from 1.25% to 2.00%. The applicable margin can vary from quarter
to quarter based on the ratio of the Company's funded debt to cash flow, each as
defined in the Credit Facility. At March 31, 1998, the weighted average interest
rate for all outstanding borrowings was approximately 7.75%. See Note 6 of Notes
to Consolidated Financial Statements.
 
     The Company has entered into interest rate protection arrangements on a
portion of the borrowings under the Credit Facility. The interest rate on $15.0
million of outstanding debt has been fixed at 6.26%, plus the applicable margin,
and a collar of between 5.50% and 6.50%, plus the applicable margin, has been
placed on $9.0 million of outstanding debt. These hedging arrangements mature on
August 31, 2000. Amounts outstanding under the Credit Facility are secured by
all of the Company's U.S. assets and 65% of the stock of its Canadian
subsidiary. The Credit Facility also contains restrictions on the payment of
dividends, incurring additional debt, capital expendi-
                                       27
<PAGE>   29
 
tures and investments by the Company as well as requiring the Company to
maintain certain financial ratios. Generally, the Company must obtain the
lenders' consent to consummate any acquisition. See Note 6 of Notes to
Consolidated Financial Statements and "Risk Factors -- Acquisition Strategy;
Possible Need for Additional Financing."
 
     Management is currently negotiating to amend the Credit Facility to (i)
provide for total borrowings of up to $110.0 million, (ii) extend the maturity
date to May 31, 2001 and (iii) decrease the restrictions and procedures
concerning the consummation of acquisitions. There can be no assurance that the
Company will enter into a revised credit facility on these or other terms
favorable to the Company.
 
     For the fiscal year ended July 31, 1997, the Company's EBITDA increased to
approximately $11.4 million from approximately $4.2 million for the fiscal year
ended July 31, 1996. For the six months ended January 31, 1998, the Company's
EBITDA increased to approximately $8.2 million from approximately $4.2 million
for the six months ended January 31, 1997. Management has included EBITDA in its
discussion herein as a measure of liquidity because it believes that it is a
widely accepted financial indicator of a company's ability to service and/or
incur indebtedness, maintain current operating levels of fixed assets and
acquire additional operations and businesses. EBITDA should not be considered as
a substitute for statement of operations or cash flow data from the Company's
financial statements, which have been prepared in accordance with generally
accepted accounting principles. In addition, the Company's working capital as of
July 31, 1997 increased to approximately $11.4 million from approximately $4.1
million as of July 31, 1996 and the Company's working capital as of January 31,
1998 increased to approximately $18.8 million. These increases in liquidity are
due in part to the increased level of operations arising from acquired
businesses and internal sales growth, as well as from improved profitability in
the Company's existing operations.
 
     Management expects that its capital requirements, other than in connection
with acquisitions, will be met from internally generated cash flow. Management
expects to continue to meet the capital requirements of its acquisition program
from the following sources: (i) internally generated cash flow, (ii) proceeds
from borrowings under the Credit Facility and (iii) the issuance of its Common
Stock to the sellers of acquired businesses. However, the portion of future
acquisition costs which will be funded with Common Stock is dependent upon the
sellers' willingness to accept the stock as partial consideration and the
Company's willingness to issue such stock based on the market price of the
stock.
 
     The extent to which these existing sources of capital will be adequate to
fund the Company's acquisition program is dependent upon the number of
economically and strategically attractive acquisitions available to the Company,
the size of the acquisitions and the amount of internally generated cash flow.
Should these factors be such that currently available capital resources are
inadequate, the Company may seek additional sources of capital. Such sources
could include additional bank borrowings or the issuance of debt or equity
securities. Should these additional sources of capital not be available or be
available only on terms which the Company does not find attractive, the Company
may be forced to reduce its acquisition activity. This in turn could negatively
affect the Company's ability to implement its business strategy in the manner,
or in the time frame, anticipated by management.
 
YEAR 2000 COMPLIANCE
 
     Currently, there is significant uncertainty among software users regarding
the impact of the year 2000 on installed software. Other than the Company's
proprietary software system that is currently used in its Minneapolis/St. Paul
operations, the Company uses software that has been licensed from third-party
vendors. The Company is in the process of determining the extent to which its
licensed and proprietary software is year 2000 compliant and the cost of
obtaining such compliance. The Company does not believe that the cost of
addressing the year 2000 issue or the
 
                                       28
<PAGE>   30
 
effects of any year 2000 non-compliance in any proprietary or licensed software
will result in any material adverse impact on the Company's business or
financial condition.
 
INFLATION
 
     The Company does not believe that inflation has had a material effect on
the Company's results of operations nor does it believe it will do so in the
foreseeable future.
 
ACCOUNTING PRONOUNCEMENTS
 
     New accounting standard -- In February 1997, the Financial Accounting
Standards Board issued Statement of Financial Accounting Standards No. 128,
("SFAS No. 128"), "Earnings Per Share" which requires presentation of basic and
diluted earnings per share. Basic earnings per share is computed by dividing
income available to common shareholders by the weighted average number of common
shares outstanding for the reporting period. Diluted earnings per share reflects
the potential dilution that could occur if securities or other contracts to
issue common stock were exercised or converted into common stock. As required,
the Company adopted the provisions of SFAS No. 128 in the quarter ended January
31, 1998. All prior period weighted average and per share information has been
restated in accordance with SFAS No. 128. Outstanding stock options issued by
the Company represent the only dilutive effect reflected in diluted weighted
average shares.
 
                                       29
<PAGE>   31
 
                                    BUSINESS
 
GENERAL
 
     Dynamex is a leading provider of same-day delivery and logistics services
in the United States and Canada. From its base as the largest nationwide
same-day transportation company in Canada, over the last three years Dynamex has
established a presence in 21 metropolitan markets in the United States and has
continued to expand its system in Canada. Through its network of branch offices,
the Company provides same-day, door-to-door delivery services utilizing its
ground couriers. For many of its inter-city deliveries, the Company uses third
party air or motor carriers in conjunction with its ground couriers to provide
same-day service. In addition to traditional on-demand delivery services, the
Company offers scheduled distribution services, which encompass recurring, often
daily, point-to-point deliveries or multiple destination deliveries that often
require intermediate handling, and manages strategic stocking locations from
which it makes on-demand deliveries to meet its customers' just-in-time
inventory requirements. The Company also offers fleet and facilities management
services. These services include designing and managing systems to maximize
efficiencies in transporting, sorting and delivering customers' products on a
local and multi-city basis. With its fleet management service, the Company
manages and may provide a fleet of dedicated vehicles at single or multiple
customer sites. The Company's on-demand delivery capabilities are available to
supplement scheduled distribution arrangements or dedicated fleets as needed.
Facilities management services include the Company's operation and management of
a customer's mailroom.
 
     The Company was organized under the laws of Delaware in 1992 as Parcelway
Systems Holding Corp. In May 1995, the Company acquired Dynamex Express and, in
July 1995, the Company changed its name to Dynamex Inc. At the time of its
acquisition by the Company, Dynamex Express had developed a national network of
20 locations across Canada and offered an array of services on a national,
multi-city and local basis. In December 1995, the Company acquired the on-demand
ground courier operations of Mayne Nickless which had operations in eight U.S.
cities and two Canadian cities. In August 1996, the Company consummated the IPO
Acquisitions, thereby acquiring five same-day delivery businesses in three U.S.
and two Canadian cities. Subsequent to the IPO and through January 31, 1998 the
Company consummated the Pro Forma Completed Acquisitions, thereby acquiring 14
additional same-day delivery businesses in nine U.S. and two Canadian cities.
Subsequent to January 31, 1998, the Company completed the Recent Acquisitions,
thereby acquiring four additional same-day delivery businesses in three U.S.
cities and one Canadian city. See "-- Recent Acquisitions."
 
INDUSTRY OVERVIEW
 
     The delivery and logistics industry is large, highly fragmented and
growing. The industry is composed primarily of same-day, next-day and second-day
service providers. The Company primarily services the same-day, intra-city
delivery market. The same-day delivery and logistics industry in the U.S. and
Canada primarily consists of several thousand small, independent businesses
serving local markets and a small number of multi-location regional or national
operators. The Company believes that the same-day delivery and logistics
industry offers substantial consolidation opportunities as a result of industry
fragmentation and that there are significant operating benefits to large scale
service providers. Relative to smaller operators in the industry, the Company
believes that national operators such as the Company benefit from several
competitive advantages including: national brand identity, professional
management, the ability to service national accounts and centralized
administrative and management information systems. These factors have
contributed to a recent trend toward consolidation in the industry.
 
     Management believes that the same-day delivery segment of the
transportation industry is benefitting from several recent trends. For example,
the trend toward outsourcing has resulted in numerous shippers turning to third
party providers for a range of services including same-day
                                       30
<PAGE>   32
 
delivery, strategic stocking and management of in-house distribution. Many
businesses that outsource their distribution requirements prefer to purchase
such services from one source that can service multiple cities, thereby
decreasing the number of vendors from which they purchase services.
Additionally, the growth of "just-in-time" inventory practices designed to
reduce inventory carrying costs has increased the demand for the same-day
delivery of such inventory from strategic stocking locations. Technological
developments such as e-mail and facsimile have increased the pace of business
and other transactions, thereby increasing demand for the same-day delivery of a
wide array of items, ranging from voluminous documents to critical manufacturing
parts and medical devices. Consequently, there has been increased demand for the
same-day transportation of items that are not suitable for fax or electronic
transmission, but for which there is an immediate need.
 
BUSINESS STRATEGY
 
     The Company intends to expand its operations in the U.S. and Canada to
capitalize on the demand of local, regional and national businesses for
innovative same-day transportation solutions. The key elements of the Company's
business strategy are as follows:
 
     - Focus on Primary Services: The Company provides three primary services:
       (i) same-day on-demand delivery services, (ii) same-day scheduled
       distribution services and (iii) outsourcing services such as fleet
       management and facilities management. The Company focuses its same-day
       on-demand delivery business on transporting non-faxable, time sensitive
       items throughout metropolitan areas. By delivering items of greater
       weight over longer distances and providing value added on-demand services
       such as strategic stocking, the Company expects to raise the yield per
       delivery relative to the yield that would be generated by only delivering
       documents within a central business district. Additionally, the Company
       intends to capitalize on the market trend towards outsourcing
       transportation requirements by concentrating its logistics services in
       same-day scheduled distribution and fleet management. The delivery
       transactions in a fleet management, scheduled distribution or strategic
       stocking program are recurring in nature, thus creating the potential for
       long term customer relationships. Additionally, these value added
       services are generally less vulnerable to price competition than
       traditional on-demand delivery services.
 
     - Target National and Regional Accounts: The Company's sales force focuses
       on pursuing and maintaining national and regional accounts. The Company
       anticipates that its (i) existing multi-city network of locations
       combined with new locations to be acquired, (ii) ability to offer value
       added services such as strategic stocking and fleet management to
       complement its basic same-day delivery services and (iii) experienced,
       operations oriented management team and sales force will create further
       opportunities with many of its existing customers and attract new
       national and regional accounts.
 
     - Create Strategic Alliances: By forming alliances with strategic partners
       that offer services that compliment those of the Company, the Company and
       its partner can jointly market their services, thereby accessing one
       another's customer base and providing such customers with a broader range
       of value added services. For example, the Company has formed an alliance
       with Purolator, the largest Canadian overnight courier company, whereby
       on an exclusive basis the Company and Purolator provide each other with
       certain delivery services and market each other's delivery services to
       their respective customers. See "Sales and Marketing."
 
     - Pursue Acquisitions: The Company believes that the highly fragmented
       nature of the delivery and logistics industry creates significant
       opportunities for same-day delivery and logistics companies with national
       marketing and operations. Having substantially completed its Canadian
       network, the Company will focus its acquisition program on further
       penetrating the U.S. market. The Company will seek to acquire high
       quality same-day delivery businesses in new markets as well as in markets
       in which it has already established a presence.
 
                                       31
<PAGE>   33
 
       Management expects that acquisitions in existing markets will provide
       access to an acquired company's customer base while creating operating
       efficiencies within these markets. Management believes that its operating
       and acquisition experience and the Company's ability to offer cash or
       Common Stock as purchase consideration and are important advantages in
       pursuing acquisition candidates. The Company plans to augment the service
       offerings of its acquired companies with value added services such as
       fleet management and strategic stocking and to integrate the acquired
       business into the Company's operations.
 
SERVICES
 
     The Company capitalizes on its routing, dispatch and vehicle and personnel
management expertise developed in the ground courier business to provide its
customers with a broad range of value added, same-day distribution services. By
creating innovative applications of its core services, the Company intends to
expand the market for its distribution services and increase the yield per
service provided.
 
          Same-Day On-Demand Delivery. The Company provides same-day intra-city
     on-demand delivery services whereby Company messengers or drivers respond
     to a customer's request for immediate pick-up and delivery. The Company
     also provides same-day inter-city delivery services by utilizing third
     party air or motor carriers in conjunction with the Company's ground
     couriers. The Company focuses on the delivery of non-faxable, time
     sensitive items throughout major metropolitan areas rather than traditional
     downtown document delivery. By delivering items of greater weight over
     longer distances and providing value added on-demand services such as
     strategic stocking, the Company expects to continue to raise the yield per
     delivery relative to the yield generated from downtown document deliveries.
 
          The Company's on-demand services include the management of strategic
     stocking locations from which it makes on-demand deliveries to meet its
     customers' just-in-time inventory requirements. The Company does not take
     ownership of or title to the inventory but provides the warehouse space or
     utilizes space provided by its customers to store and control the goods.
     Furthermore, the Company can bundle services such as same-day ground,
     same-day air and next-day air delivery to replenish stocking locations. The
     benefits of strategic stocking to the customer include (i) faster response
     time due to broader geographic distribution of inventory locations and
     emergency transportation capabilities, (ii) decreased lease and employee
     costs associated with warehouse functions resulting from the Company's
     ability to consolidate warehouse space and administrative costs for
     multiple strategic stocking customers and (iii) improved inventory control
     through improved information systems. The Company has targeted the computer
     and telecommunications industries as primary markets for its strategic
     stocking services and has established a network of parts banks across
     Canada to serve such markets. In the computer industry, for example,
     potential losses to the customers of computer parts and services
     distributors can increase with the length of time it takes the distributor
     to deliver and install replacement parts. As a result, the distributor must
     act quickly to meet its customers' needs. By storing computer parts in the
     Company's strategic stocking locations, distributors can contact the
     Company and have the replacement part quickly delivered to their customers.
     Additionally, the Company has expanded the scope of its strategic stocking
     services to include simple repairs, such as replacement of a defective
     keyboard, which are performed by the Company's drivers, thus eliminating
     the need for the distributor to dispatch a technician. For the fiscal year
     ended July 31, 1997 and the six months ended January 31, 1998,
     approximately 66% and 63%, respectively, of the Company's revenues were
     generated from on-demand same-day delivery services, including strategic
     stocking services.
 
          Same-Day Scheduled Distribution. The Company provides same-day
     scheduled distribution services for time-sensitive local deliveries.
     Scheduled distribution services include regularly scheduled deliveries made
     on a point-to-point basis and deliveries that may require intermediate
     handling, routing or sorting of items to be delivered to multiple
     locations. The Company's
                                       32
<PAGE>   34
 
     on-demand delivery capabilities are available to supplement the scheduled
     drivers as needed. A bulk shipment may be received at the Company's
     warehouse where it is sub-divided into smaller bundles and sorted for
     delivery to specified locations. Same-day scheduled distribution services
     are provided on both a local and multi-city basis. For example, in the
     suburban Washington, D.C./Baltimore area the Company provides scheduled, as
     well as on-demand, delivery services for a group of local hospitals and
     medical laboratories, transferring samples between these facilities. In
     Ontario, Canada, the Company services the scheduled distribution
     requirements of a consortium of commercial banks. These banks require
     regular pick-up of non-negotiable materials that are then delivered by the
     Company on an intra- and inter-city basis. For the fiscal year ended July
     31, 1997 and the three months ended January 31, 1998, approximately 13% and
     14%, respectively, of the Company's revenues were generated from same-day
     scheduled distribution services.
 
          Outsourcing Services. The Company's outsourcing services include fleet
     management and mailroom or other facilities management, such as maintenance
     of call centers for inventory tracking and delivery. With its outsourcing
     services, the Company is able to apply its same-day delivery capability and
     logistics experience to design and manage efficient delivery systems for
     its customers. The outsourcing service offerings can expand along with the
     customer's needs. Management believes that the trend toward outsourcing has
     resulted in many customers reducing their reliance on in-house
     transportation departments and increasing their use of third-party
     providers for a variety of delivery services.
 
          The largest component of the Company's outsourcing services is fleet
     management. With its fleet management service, the Company provides
     transportation services primarily for customers that previously managed
     such operations in-house. This service is generally provided with a fleet
     of dedicated vehicles that can range from passenger cars to tractor
     trailers (or any combination) and may display the customer's logo and
     colors. In addition, the Company's on-demand delivery capability may
     supplement the dedicated fleet as necessary, thereby allowing a smaller
     dedicated fleet to be maintained than would otherwise be required. The
     Company's fleet management services include designing and managing systems
     created to maximize efficiencies in transporting, sorting and delivering
     customers' products on a local and multi-city basis. Because the Company
     generally does not own vehicles but instead hires drivers who do, the
     Company's fleet management solutions are not limited by the Company's need
     to utilize its own fleet.
 
          By outsourcing their fleet management, the Company's customers (i)
     utilize the Company's distribution and route optimization experience to
     deliver their products more efficiently, (ii) gain the flexibility to
     expand or contract fleet size as necessary, and (iii) reduce the costs and
     administrative burden associated with owning or leasing vehicles and hiring
     and managing transportation employees. For example, the Company has
     configured and now manages a distribution fleet for one of the largest
     distributors to drug stores in Canada. For the fiscal year ended July 31,
     1997 and the six months ended January 31, 1998, approximately 21% and 23%,
     respectively, of the Company's revenues were generated from fleet
     management and other outsourcing services.
 
     While the volume and profitability of each service provided varies
significantly from branch office to branch office, each of the Company's branch
offices generally offers the same core services. Factors which impact the
business mix per branch include customer base, competition, geographic
characteristics, available labor and general economic environment. The Company
can bundle its various delivery and logistics services to create customized
distribution solutions and, by doing so, seeks to become the single source for
its customers' distribution needs.
 
                                       33
<PAGE>   35
 
OPERATIONS
 
     The Company's operations are divided into three U.S. regions and one
Canadian region, with each of the Company's approximately 40 branches assigned
to the appropriate region. Branch operations are locally managed with regional
and national oversight and support provided as necessary. A branch manager is
assigned to each branch office and is accountable for all aspects of such branch
operations including its profitability. Each branch manager reports to a
regional manager with similar responsibilities for all branches within his
region. Certain administrative and marketing functions may be centralized for
multiple branches in a given city or region. Dynamex believes that the strong
operational background of its senior management is important to building brand
identity throughout the United States while simultaneously overseeing and
encouraging individual managers to be successful in their local markets.
 
          Same-Day On-Demand Delivery. Most branches have operations centers
     staffed by dispatchers, as well as customer service representatives and
     operations personnel. Incoming calls are received by trained customer
     service representatives who utilize computer systems to provide the
     customer with a job-specific price quote and to transmit the order to the
     appropriate dispatch location. Certain of the Company's larger clients can
     access such software through electronic data interface to enter dispatch
     requirements, page specific drivers, make inquiries and receive billing
     information. A dispatcher coordinates shipments for delivery within a
     specific time frame. Shipments are routed according to the type and weight
     of the shipment, the geographic distance between the origin and destination
     and the time allotted for the delivery. Coordination and deployment of
     delivery personnel for on-demand deliveries is accomplished either through
     communications systems linked to the Company's computers, through pagers or
     by radio.
 
          Same-Day Scheduled Distribution. A dispatcher coordinates and assigns
     scheduled deliveries to the drivers and manages the delivery flow. In many
     cases, certain drivers will handle a designated group of scheduled routes
     on a recurring basis. Any intermediate handling required for a scheduled
     distribution is conducted at the Company's warehouse or at a third party
     facility such as the airport.
 
          Outsourcing Services. The largest component of the Company's
     outsourcing services is its fleet management. Fleet management services are
     coordinated by the Company's logistics specialists who have experience in
     designing, implementing and managing integrated networks for transportation
     services. Based upon the specialist's analysis of a customer's fleet and
     distribution requirements, the Company develops a plan to optimize fleet
     configuration and route design. The Company provides the vehicles and
     drivers necessary to implement the fleet management plan. Such vehicles and
     drivers are generally dedicated to a particular customer and may display
     the customer's name and logo on its vehicles. The Company can supplement
     these dedicated vehicles and drivers with its on-demand capability as
     necessary.
 
     Prices for the Company's services are determined at the branch level based
on the distance, weight and time-sensitivity of a particular delivery. The
Company generally enters into customer contracts for scheduled distribution,
fleet and facilities management and strategic stocking services which are
generally terminable by such customer upon notice generally ranging from 30 to
90 days. The Company does not typically enter into contracts with its customers
for on-demand delivery services other than strategic stocking services.
 
     Substantially all of the Dynamex drivers are owner-operators who provide
their own vehicles, pay all expenses of operating their vehicles and receive a
percentage of the delivery charge as compensation. Management believes that this
creates a higher degree of responsiveness on the part of its drivers as well as
significantly lowering the capital required to operate the business and reducing
the Company's fixed costs. The Company owns approximately 50 vehicles, primarily
light trucks and automobiles, with ages ranging from one to 15 years, and an
average age of five years.
 
                                       34
<PAGE>   36
 
These vehicles are used by certain Company employees for delivery services or
are leased to owner-operators.
 
SALES AND MARKETING
 
     The Company markets its services through a sales force comprised of
national and local sales representatives. As a same-day transportation provider
with a national network of branch offices in Canada and locations in 21
metropolitan markets in the United States, Dynamex is positioned to pursue large
accounts whose same-day transportation requirements may encompass multiple city
locations. Historically, local accounts, which often include large companies
with multiple locations, have provided the bulk of the Company's sales. The
Company's sales force will seek to generate additional business from these
accounts in multiple locations. In January 1997, the Company hired a Vice
President of Marketing and has been actively hiring product and industry
specialists to expand its national marketing efforts. The Company's expansion of
its national sales program and continuing investment in technology to support
the Company's expanding operations, have been undertaken at a time when large
companies are increasing their demand for delivery providers who offer a range
of delivery services at multiple locations.
 
     The Company's marketing program is directed by the Vice President of
Marketing, who was hired in January 1997. The Company's national sales force,
comprised of approximately 10 persons, includes product specialists dedicated to
specific services, such as fleet management or strategic stocking. Additionally,
some of these specialists have developed expertise in servicing certain
industries such as banks and telecommunications companies. As part of its
overall marketing plan, the Company has been increasing the number of national
product and industry specialists and intends to continue to do so in the future.
Approximately 75 local employee sales representatives target business
opportunities from the branch offices and approximately 25 specialized sales
representatives contact existing customers to assess customer satisfaction and
requirements.
 
     The Company's local sales representatives make regular calls on existing
and potential customers to identify such customers' delivery and logistics
needs. The Company's national product and industry specialists augment the local
marketing efforts and seek new applications of the Company's primary services in
an effort to expand the demand for such services. Customer service
representatives on the local and national levels regularly communicate with
customers to monitor the quality of services and to quickly respond to customer
concerns. The Company maintains a database of its customers' service utilization
patterns and satisfaction level. This database is used by the Company's
specialized sales force to analyze opportunities and conduct performance audits.
 
     Fostering strategic alliances with customers who offer services that
complement those of the Company is an important component of the Company's
marketing strategy. For example, under an agreement with Purolator, the Company
serves as Purolator's exclusive provider of same-day courier services, which
services are then marketed by Purolator to its customers. The Company also
provides Purolator with local and inter-city same-day ground courier service for
misdirected Purolator shipments. Purolator, in turn, serves as the Company's
exclusive provider of overnight delivery services which services are marketed by
the Company to its customers. Purolator reports that it is the largest overnight
courier in Canada with approximately 9,000 employees who handle approximately
300,000 packages daily.
 
CUSTOMERS
 
     As of January 31, 1998, the Company had a diversified customer base of
approximately 45,000 active customers across the U.S. and Canada. The Company's
target customer is a business that distributes time-sensitive, non-faxable items
that weigh from one to seventy pounds to multiple locations. The primary
industries served by the Company include financial services, electronics,
pharmaceuticals, medical laboratories and hospitals, auto parts, legal services
and Canadian governmental agencies. Management believes that as of January 31,
1998, no single industry
 
                                       35
<PAGE>   37
 
accounted for more than 10% of the Company's annual revenues. A significant
number of the Company's customers are located in Canada. For the fiscal years
ended July 31, 1995, 1996 and 1997, respectively, and for the six months ended
January 31, 1998, approximately 71.8%, 72.8%, 52.1% and 39.3% of the Company's
revenues, respectively, were generated in Canada. See Note 9 of Notes to
Consolidated Financial Statements for additional information concerning the
Company's foreign sales.
 
COMPETITION
 
     The market for the Company's same-day delivery and logistics services has
been and is expected to remain highly competitive. The Company believes that the
principal competitive factors in the markets in which it competes are
reliability, quality, breadth of service and price.
 
     Most of the Company's competitors in the same-day intra-city delivery
market are privately held companies that operate in only one location, with no
one competitor dominating the market. However, there is a trend toward industry
consolidation and companies with greater financial and other resources than the
Company that may not currently operate in the delivery and logistics business
may enter the industry to capitalize on such trend. Price competition for basic
delivery services is particularly intense.
 
     The market for the Company's logistics services is also highly competitive,
and can be expected to become more competitive as additional companies seek to
capitalize on the growth in the industry. The Company's principal competitors
for such services are other delivery companies and in-house transportation
departments. The Company generally competes on the basis of its ability to
provide customized service regionally and nationally, which it believes is an
important advantage in this highly fragmented industry, and on the basis of
price.
 
     The Company competes for acquisition candidates with other companies in the
industry and companies that may not currently operate in the industry but may
acquire and consolidate local courier businesses. Management believes that its
operating experience and its strategy to fully integrate each acquired company
by adding its core services and introducing national and multi-city marketing
will allow it to remain competitive in the acquisition market.
 
     The Company's principal competitors for drivers are other delivery
companies within each market area. Management believes that its method of driver
compensation, which is based on a percentage of the delivery charge, is
attractive to drivers and helps the Company to recruit and retain drivers.
 
                                       36
<PAGE>   38
 
RECENT ACQUISITIONS
 
     Commencing with the IPO in August 1996 and continuing through March 31,
1998, the Company acquired the following same-day delivery businesses:
 
<TABLE>
<CAPTION>
                                                                              EFFECTIVE DATE
                   COMPANY                      METROPOLITAN AREAS SERVED     OF ACQUISITION
                   -------                      -------------------------     --------------
<S>                                             <C>                         <C>
Action Delivery(1)............................  Halifax, Nova Scotia        August 16, 1996
Seidel Delivery(1)............................  Columbus, Ohio              August 16, 1996
Seko/Metro(1).................................  Chicago, Illinois           August 16, 1996
Southbank(1)..................................  New York, New York          August 16, 1996
Zipper(1).....................................  Winnipeg, Manitoba          August 16, 1996
Express It, Inc.(2)...........................  New York, New York          October 1, 1996
Dollar Courier(2).............................  San Diego, California       October 18, 1996
Winged Foot Couriers, Inc.(2).................  New York, New York          December 1, 1996
Boogey Transportation Limited(2)..............  Saskatoon, Saskatchewan     December 1, 1996
One Hour Delivery Services, Inc.(2)...........  Dallas, Texas               January 1, 1997
Priority Parcel Express, Inc.(2)..............  Dallas, Texas               January 1, 1997
Max America Holdings, Inc.(2).................  Dallas, Texas               January 1, 1997
Eagle Couriers, Inc.(2).......................  Richmond, Virginia          February 1, 1997
One Hour Courier Service, Inc.(2).............  Kansas City, Missouri       March 1, 1997
Regina Mail Marketing, Inc.(2)................  Regina, Saskatchewan        April 28, 1997
Road Runner Transportation, Inc.(2)...........  Minneapolis/St. Paul, MN    May 16, 1997
Central Delivery Service of
  Washington, Inc.(2 branches only)(2)........  Hartford, Connecticut       August 16, 1997
                                                Boston, Massachusetts
Road Management Systems, Inc. and certain
  related companies(2)........................  Atlanta, Georgia            September 26, 1997
Nydex Companies(2)............................  New York, New York          October 1, 1997
Backstreet Couriers, Inc. and a related
  company(3)..................................  Memphis, Tennessee          March 1, 1998
U.S.C. Management Systems, Inc.(3)............  New York, New York          March 23, 1998
Colorado Courier and Distribution, Inc.(3)....  Denver, Colorado            March 31, 1998
Alpine Enterprises Ltd.(3)....................  Winnipeg, Manitoba          March 31, 1998
</TABLE>
 
- - ---------------
 
(1) IPO Acquisition.
(2) Pro Forma Completed Acquisition.
(3) Recent Acquisition.
 
     The aggregate consideration paid by the Company in the Acquisitions was
approximately $70.0 million, consisting of approximately $58.1 million in cash
and the issuance by the Company of approximately $700,000 in promissory notes
and approximately 1,338,000 shares of Common Stock to the sellers. In addition,
in certain instances, additional cash consideration may be paid by the Company
if such acquired businesses obtain certain performance goals. See "Management's
Discussion and Analysis of Financial Condition and Results of Operations." The
consideration paid by the Company for the Acquisitions was determined through
arms-length negotiations among the Company and the representatives of the owners
of these acquired companies. The factors considered by the parties in
determining the purchase price include, among other things, the historical
operating results and the future prospects of the acquired companies.
 
     Each of the Acquisitions has been accounted for using the purchase method
of accounting. Accordingly, each acquired company is included in the Company's
consolidated results of operations from the date of its respective acquisition.
The Company is currently integrating recently acquired businesses into the
Company's operations. Each acquired company has been assigned to the appropriate
regional division of the Company. Generally, an existing manager of each
acquired company has agreed to continue to manage such operation after the
consummation of the respective acquisition. Management is training the staff of
the acquired companies so that each branch will be able to provide and market
the full range of Company services. As soon as practicable and where
appropriate, the Company will assimilate each acquired company's accounting,
payroll and cash management functions, standardize its insurance coverage and
employee benefits and supplement or replace the use of the acquired company's
tradename with "Dynamex."
 
                                       37
<PAGE>   39
 
     Subsequent to January 31, 1998 and through March 31, 1998 the Company
completed the acquisition of four same-day transportation companies. On March 1,
1998, the Company purchased Backstreet Couriers, Inc. and a related company
(together, "Backstreet") for approximately $1.6 million in cash, plus additional
cash consideration of up to $250,000 the payment of which is contingent upon
Backstreet's performance over the twelve months following the closing.
Backstreet has its principal operations in Memphis, Tennessee. On March 23,
1998, the Company purchased U.S.C. Management Systems, Inc. ("USC") for
approximately $4.8 million in cash, plus additional cash consideration of up to
$3.0 million the payment of which is contingent upon USC's performance over the
twelve months following the closing. USC operates in New Jersey and Long Island
and Manhattan, New York.
 
     On March 31, 1998, the Company purchased Colorado Courier and Distribution,
Inc. ("Colorado Courier") for approximately $500,000 in cash, plus additional
consideration of up to $350,000 the payment of which is contingent upon Colorado
Courier's performance over the twelve months following the closing. Colorado
Courier operates in Denver, Colorado. Additionally, on March 31, 1998, the
Company purchased Alpine Enterprises Ltd. ("Alpine") for approximately $950,000
in cash, plus additional consideration of up to $280,000 the payment of which is
contingent upon Alpine's performance over the twelve months following the
closing. Alpine operates in Winnipeg, Manitoba.
 
     As part of its ongoing acquisition program, the Company regularly evaluates
and holds preliminary discussions with potential acquisition candidates. In
addition to the acquisitions described above, the Company has entered into
non-binding letters of intent for the acquisition of two U.S. and two Canadian
same-day transportation companies. The completion of each of these transactions
is contingent upon the satisfactory completion of a due diligence review by the
Company and the consent of the Company's primary lenders. Accordingly, there is
no assurance that any or all of these acquisitions will be completed. It is
currently contemplated that the aggregate consideration to be paid in such
acquisitions will be approximately $7.3 million, consisting of $6.8 million in
cash and approximately 40,000 shares of Common Stock. In addition, these
transactions provide for contingent consideration of up to $6.1 million in cash
if the acquired businesses achieve certain financial results subsequent to their
acquisition by the Company.
 
REGULATION
 
     The Company's business and operations are subject to various federal (U.S.
and Canadian), state, provincial and local regulations and, in many instances,
require permits and licenses from state authorities. The Company holds
nationwide general commodities authority from the Federal Highway Administration
of the U.S. Department of Transportation to transport certain property as a
motor carrier on an inter-state basis within the contiguous 48 states. Where
required, the Company holds statewide general commodities authority. The Company
holds permanent extra-provincial (and where required, intra-provincial)
operating authority in all Canadian provinces where the Company does business.
 
     In connection with the operation of certain motor vehicles, the handling of
hazardous materials in its courier operations and other safety matters,
including insurance requirements, the Company is subject to regulation by the
United States Department of Transportation, the states and by the appropriate
Canadian federal and provincial regulations. The Company is also subject to
regulation by the Occupational Health and Safety Administration, provincial
occupational health and safety legislation and federal and provincial employment
laws respecting such matters as hours of work, driver logbooks and workers'
compensation. To the extent the Company holds licenses to operate two-way radios
to communicate with its fleet, the Company is regulated by the Federal
Communica-
 
                                       38
<PAGE>   40
 
tions Commission. The Company believes that it is in substantial compliance with
all of these regulations. The failure of the Company to comply with the
applicable regulations could result in substantial fines or possible revocations
of one or more of the Company's operating permits.
 
SAFETY
 
     From time to time, the Company's drivers are involved in accidents. The
Company carries liability insurance with a per claim and an aggregate limit of
$15.0 million. Owner-operators are required to maintain liability insurance of
at least the minimum amounts required by applicable state and provincial law
(generally such minimum requirements range from $35,000 to $75,000). The Company
also has insurance policies covering property and fiduciary trust liability,
which coverage includes all drivers. The Company reviews prospective drivers to
ensure that they have acceptable driving records. In addition, where required by
applicable law, the Company requires prospective drivers to take a physical
examination and to pass a drug test. Branch managers are responsible for
training drivers on any additional safety requirements as dictated by customer
specifications.
 
PROPERTIES
 
     The Company leases facilities in 69 locations. These facilities are
principally used for operations and general and administrative functions.
Several of these facilities are primarily used as storage and warehouse space
for strategic stocking. The chart below summarizes the locations of facilities
which the Company leases:
 
<TABLE>
<CAPTION>
                                                          NUMBER OF
                      LOCATION                        LEASED PROPERTIES
                      --------                        ------------------
<S>                                                   <C>
Canada
Alberta.............................................           6
British Columbia....................................           6
Manitoba............................................           4
Newfoundland........................................           1
Nova Scotia.........................................           1
Ontario.............................................          10
Quebec..............................................           3
Saskatchewan........................................           3
                                                      ----------
          Canadian Total............................          34
                                                      ==========
U.S.
Arizona.............................................           1
California..........................................           4
Colorado............................................           1
Connecticut.........................................           1
District of Columbia................................           1
Georgia.............................................           1
Illinois............................................           2
Maryland............................................           1
Massachusetts.......................................           1
Minnesota...........................................           2
Missouri............................................           1
New Jersey..........................................           1
New York............................................           8
North Carolina......................................           1
Ohio................................................           1
Pennsylvania........................................           1
Tennessee...........................................           1
Texas...............................................           3
Virginia............................................           2
Washington..........................................           1
                                                      ----------
          U.S. Total................................          35
                                                      ==========
</TABLE>
 
     The Company believes that its properties are well maintained, in good
condition and adequate for its present needs. The Company anticipates that
suitable additional or replacement space will be
 
                                       39
<PAGE>   41
 
available when required. The Company's facilities rental expense for the fiscal
year ended July 31, 1997 and the six months ended January 31, 1998 was
approximately $2.1 million and $1.3 million, respectively. The Company's
principal executive offices are located in Irving, Texas. See Note 7 of Notes to
Consolidated Financial Statements.
 
INTELLECTUAL PROPERTY
 
     The Company has registered "DYNAMEX" and "DYNAMEX EXPRESS" as federal trade
marks in the Canadian Intellectual Office and has filed applications in the U.S.
Patents and Trademark's office for federal trademark registration of such names.
No assurance can be given that any such registration will be granted in the U.S.
or that if granted, such registration will be effective to prevent others from
using the trade mark concurrently or preventing the Company from using the trade
mark in certain locations.
 
EMPLOYEES
 
     At March 31, 1998, the Company had approximately 2,500 employees, of whom
approximately 1,600 were employed primarily in various management, supervisory,
administrative, and other corporate positions and approximately 900 were
employed as drivers and messengers. Additionally at March 31, 1998, the Company
had contracts with approximately 4,100 independent owner-operator drivers.
Management believes that the Company's relationship with such employees and
independent owner-operators is good. See "Risk Factors -- Certain Tax Matters
Related to Drivers."
 
     Of the approximately 5,000 drivers and messengers used by the Company as of
March 31, 1998, approximately 1,900 are located in Canada and approximately
3,100 are located in the U.S. Approximately 50% of the drivers and messengers
located in Canada are represented by major international labor unions.
Management believes that the Company's relationship with such unions is good.
None of the Company's U.S. employees, drivers or messengers are represented by
unions.
 
LEGAL PROCEEDINGS
 
     There are no pending legal proceedings involving the Company other than
routine litigation incidental to the Company's business, including numerous
motor vehicle-related accident claims. In the opinion of the Company's
management, such proceedings should not, individually or in the aggregate, have
a material adverse effect on the Company's business, financial condition or
results of operations.
 
                                       40
<PAGE>   42
 
                                   MANAGEMENT
 
DIRECTORS AND EXECUTIVE OFFICERS
 
     The following table sets forth certain information concerning each of the
persons who are executive officers or directors of the Company:
 
<TABLE>
<CAPTION>
               NAME                 AGE                      POSITION(S)
               ----                 ---                      -----------
<S>                                 <C>   <C>
Richard K. McClelland.............  46    Chairman of the Board, President, Chief Executive
                                            Officer and Director(1)
Robert P. Capps...................  43    Vice President -- Chief Financial Officer,
                                          Treasurer and Secretary
John J. Wellik....................  36    Vice President -- Controller and Assistant
                                          Secretary
James R. Aitken...................  37    Vice President -- Canada
Ralph Embree......................  47    Vice President -- Eastern U.S.
James C. Isaacson.................  62    Vice President -- Central U.S.
Robert Dobrient...................  36    Vice President -- Marketing and Assistant
                                          Secretary
James M. Hoak, Jr.................  53    Director(1)
Stephen P. Smiley.................  49    Director(1)(2)
Wayne Kern........................  65    Director
Brian J. Hughes...................  36    Director(2)(3)
Kenneth H. Bishop.................  60    Director(2)(3)
E. T. Whalen......................  64    Director
</TABLE>
 
- - ---------------
 
(1) Member of the Executive Committee.
 
(2) Member of the Compensation Committee.
 
(3) Member of the Audit Committee.
 
     Richard K. McClelland became the President, Chief Executive Officer and a
director of the Company in May 1995 upon the closing of the Company's
acquisition of Dynamex Express (the ground courier division of Air Canada),
where he also served as President since 1988. He was elected as Chairman of the
Board of the Company in February 1996. Prior to joining Dynamex Express in 1986,
Mr. McClelland held a number of advisory and management positions with the
Irving Group, Purolator Courier Ltd. and Sunbury Transport Ltd., where he was
engaged in the domestic and international same-day air, overnight air and
trucking businesses.
 
     Robert P. Capps has served as Vice President, Treasurer and Assistant
Secretary of the Company since February 1996 and was elected Chief Financial
Officer in May 1997. Mr. Capps served in various financial management capacities
with Hadson Corporation (an energy company) from February 1986 through June 1995
and was Executive Vice President and Chief Financial Officer from May 1991
through June 1995. Mr. Capps is a certified public accountant.
 
     John J. Wellik became the Vice President-Controller and Assistant Secretary
of the Company in December 1997. Prior to joining the Company, Mr. Wellik served
as the Assistant Controller for the American Pad & Paper Company (a paper
products manufacturer) since June 1997. From January 1989 through February 1997,
he served in various accounting management positions, including Director of
Financial Accounting, for Avnet, Inc. (an electronics distributor) and Hall-Mark
Electronics Corporation (an electronics distributor), which company was acquired
by Avnet, Inc. in July 1993. Mr. Wellik is a certified public accountant.
 
     James R. Aitken was elected as the Vice President -- Eastern Canada in
September 1997. He joined the Company in May 1995 in conjunction with the
Company's acquisition of Dynamex
 
                                       41
<PAGE>   43
 
Express, was appointed General Manager -- Eastern Canada in February 1996 and
served in such capacity until September 1997. Prior to joining the Company, Mr.
Aitken was the Director of Sales and Marketing with Dynamex Express, where he
had been employed since 1988. During his employment with Dynamex Express, Mr.
Aitken worked in sales and marketing, regional and branch management and client
development. Mr. Aitken has over 18 years of experience in the courier industry.
 
     Ralph Embree, was elected as the Vice President -- Eastern U.S. in
September 1997. He joined the Company in December 1995 in conjunction with the
Company's acquisition of Mayne Nickless and was appointed as the General
Manager -- Eastern U.S. in February 1996. Prior to joining the Company, Mr.
Embree held a variety of operations, sales and management positions with Mayne
Nickless where he was employed for seven years. Mr. Embree has over 17 years of
experience in the courier industry.
 
     James C. Isaacson was elected as the Vice President -- Central U.S. in
September 1997. He joined the Company in May 1997 in conjunction with the
Company's acquisition of Road Runner Transportation, Inc. Prior to joining the
Company, Mr. Isaacson had been the principal stockholder and executive officer
of Road Runner since 1978. Mr. Isaacson has over 19 years of experience in the
courier industry. See "Certain Transactions."
 
     Robert Dobrient was elected as the Vice President -- Marketing and
Assistant Secretary in September 1997. He joined the Company as an operations
manager in January 1997 in conjunction with the Company's acquisition of Max
America Holdings, Inc., a logistics services business in Dallas, Texas. Prior to
joining the Company, Mr. Dobrient was a principal stockholder and executive
officer of Max America since 1985. Mr. Dobrient has over 12 years of experience
in the courier industry. See "Certain Transactions."
 
     James M. Hoak, Jr. has served as a director of the Company since February
1996. Mr. Hoak has served as Chairman and a principal of Hoak Capital
Corporation (a private equity investment firm) since September 1991. From June
1996 through March 1998, Mr. Hoak served as Chairman and a director of Hoak
Breedlove Wesneski & Co. (an investment bank, securities broker-dealer and one
of the Underwriters) and as Chairman of such company's parent corporation, HBW
Holdings, Inc. (an investment bank). Mr. Hoak has been serving as a director of
HBW Holdings, Inc. since the end of March 1998. Mr. Hoak served as Chairman of
Heritage Media Corporation (a broadcasting and marketing services firm) from its
inception in August 1987 to its sale in August 1997. From February 1991 to
January 1995, he served as Chairman and Chief Executive Officer of Crown Media,
Inc. (a cable television company). From 1971 to 1987, he served as President and
Chief Executive Officer of Heritage Communications, Inc. (a diversified
communications company), and as its Chairman and Chief Executive Officer from
August 1987 to December 1990. Mr. Hoak is a director of MidAmerican Energy
Company, PanAmSat Corporation, Pier 1 Imports, Inc. and Texas Industries, Inc.
See "Certain Transactions" and "Underwriting."
 
     Stephen P. Smiley has served as a director of the Company since 1993 and
was a Vice President of the Company from December 1995 through February 1996.
Mr. Smiley was President of Hoak Capital Corporation from 1991 through February
1996. Mr. Smiley joined Hunt Financial Corporation (a private investment
company) as Executive Vice President in February 1996, and was appointed
President in January 1997. Mr. Smiley is also a director of Ergo Science
Corporation (a biopharmaceutical company). See "Certain Transactions."
 
     Wayne Kern has served as a director of the Company since February 1996. Mr.
Kern served as the Secretary of HBW Holdings, Inc. from July 1996 through March
1998. Mr. Kern served as Senior Vice President and Secretary of Heritage Media
Corporation from 1987 through August 1997. From 1991 to 1995, Mr. Kern also
served as Executive Vice President of Crown Media, Inc. From 1979 to 1991, Mr.
Kern served as the Executive or Senior Vice President, General Counsel and
Secretary of Heritage Communications, Inc. See "Certain Transactions" and
"Underwriting."
 
                                       42
<PAGE>   44
 
     Brian J. Hughes has served as a director of the Company since May 1995. Mr.
Hughes has served as the Vice President -- Investments of both The Guidant
Financial Group, Inc. (formerly, Preferred Risk Life Insurance Company) and
Guidant Mutual Insurance Company (formerly, Preferred Risk Mutual Insurance
Company) since September 1992. From 1986 to 1992, Mr. Hughes served as Assistant
Vice President -- Investments at Boatmen's National Bank. See "Certain
Transactions."
 
     Kenneth H. Bishop has served as a director of the Company since August
1996. From 1974 to August 1996, Mr. Bishop was President and General Manager of
Zipper Transportation Services, Ltd. and a related company (together "Zipper")
which operated a same-day delivery business in Winnipeg, Manitoba. Zipper was
acquired by the Company in August 1996. See "Certain Transactions."
 
     E. T. Whalen has served as a director of the Company since August 1996. Mr.
Whalen is currently a consultant to Gateway Freight Services, an entity
providing freight forwarding services to major international airlines. From 1965
until January 1996, Mr. Whalen was employed by Japan Airlines in various
management positions, including Staff Vice President-Cargo from October 1986.
 
BOARD OF DIRECTORS
 
     The Board of Directors of the Company consists of seven members. Each
director holds office until the annual meeting of the stockholders of the
Company next following his election, unless his successor is elected and
qualified. The holders of the shares of Common Stock, voting separately as a
class, are entitled to elect all of the directors.
 
     Directors who are employees of the Company do not receive additional
compensation for serving as directors. Each director who is not an employee of
the Company receives an annual fee of $6,000 as compensation for his or her
services as a member of the Board of Directors. Non-employee directors receive
an additional fee of $500 for each meeting of the Board of Directors attended in
person by such director and $250 for each telephonic meeting in which such
director participates. Non-employee directors who serve on a committee of the
Board of Directors receive $500 for each committee meeting attended in person
and $250 for each telephonic committee meeting in which such director
participates. All directors of the Company are reimbursed for out-of-pocket
expenses incurred in attending meetings of the Board of Directors or committees
thereof, and for other expenses incurred in their capacities as directors of the
Company.
 
COMMITTEES OF THE BOARD OF DIRECTORS
 
     The Board of Directors has established three committees: a Compensation
Committee, an Audit Committee and an Executive Committee. Each of these
committees has two or more members who serve at the discretion of the Board of
Directors. The Compensation Committee is responsible for reviewing and making
recommendations to the Board of Directors with respect to compensation of
executive officers, other compensation matters and awards under the Company's
stock option plan. The Audit Committee is responsible for reviewing the
Company's financial statements, audit reports, internal financial controls and
the services performed by the Company's independent public accountants, and for
making recommendations with respect to those matters to the Board of Directors.
The Executive Committee exercises all powers and authority of the Board of
Directors in the management of the business and affairs of the Company, except
as otherwise reserved in the Company Bylaws or designated by resolution of the
Board of Directors for action by the full board or another committee thereof.
 
                                       43
<PAGE>   45
 
EXECUTIVE COMPENSATION
 
     The following summary compensation table sets forth the total annual
compensation paid or accrued by the Company to or for the account of the Chief
Executive Officer and each of the executive officers of the Company whose total
cash compensation for the fiscal year ended July 31, 1997 exceeded $100,000:
 
                           SUMMARY COMPENSATION TABLE
 
<TABLE>
<CAPTION>
                                                                                LONG TERM
                                                                               COMPENSATION
                                                                                  AWARDS
                                                               ANNUAL          ------------
                                                            COMPENSATION        SECURITIES
                                                         ------------------     UNDERLYING
                  NAME AND                     FISCAL    SALARY      BONUS       OPTIONS
             PRINCIPAL POSITION                 YEAR       ($)        ($)          (#)
             ------------------                ------    -------    -------    ------------
<S>                                            <C>       <C>        <C>        <C>
Richard K. McClelland
  President and Chief Executive Officer......    1997    200,000    120,000       99,000
                                                 1996    194,467     50,790           --
                                                 1995(1)  22,050         --      103,000
Robert P. Capps
  Vice President and Chief Financial
     Officer.................................    1997(2) 141,950     54,250       46,000
</TABLE>
 
- - ---------------
 
(1) Mr. McClelland was employed by the Company as of May 31, 1995, and,
    consequently, his salary for fiscal year 1995 as set forth above represents
    only two months of his annual salary. Had Mr. McClelland been employed for
    the entire twelve months of fiscal year 1995, his salary for such year would
    have been approximately $132,300.
 
(2) Mr. Capps was initially employed by the Company in January 1996 and did not
    earn in excess of $100,000 in salary and bonus prior to fiscal year 1997.
 
EMPLOYMENT AGREEMENT
 
     The Company has entered into an employment agreement with Mr. McClelland
that provides for a base salary in the annual amount of $200,000 (which amount
has been increased by the Board of Directors to $220,000 commencing with the
fiscal year ended July 31,1998), participation in an executive bonus plan, an
auto allowance of Cdn $900 per month and participation in other employee benefit
plans. The agreement also provides that the Company shall pay Mr. McClelland
eight additional bonus payments, each in the amount of $25,500 plus interest,
with the first such payment to be made three months after Mr. McClelland's
exercise of certain stock options to purchase 48,000 shares of Common Stock, and
the remaining payments to be made on the last day of each three month period
thereafter, respectively, for the following eighteen months. Interest accrues on
the aggregate unpaid amount of such bonus payments from the option exercise date
at the prime rate of the Company's primary lenders.
 
     Unless terminated earlier, the employment agreement shall continue until
May 31, 2000, upon which date such agreement will be automatically extended for
successive one-year renewal terms unless notice is given upon the terms provided
in the agreement. Additionally, upon a sale or transfer of substantially all of
the assets of the Company or certain other events that constitute a change of
control of the Company, or the acquisition by any "person" or "group" as defined
in such agreement, other than certain named stockholders of the Company, of
securities representing 15% of the votes that may be cast for director
elections, the Company shall continue to pay Mr. McClelland the compensation set
forth in such agreement for the greater of two years from the date of such
change of control or the remainder of the agreement term. During the term of the
employment agreement and pursuant to such agreement, the Company will use its
best efforts to cause Mr. McClelland to be nominated and elected to the Board of
Directors of the Company.
 
                                       44
<PAGE>   46
 
1996 STOCK OPTION PLAN
 
     The Company maintains the Dynamex Inc. Amended and Restated 1996 Stock
Option Plan (the "Option Plan") which provides for the grant of options to
eligible employees and directors for the purchase of Common Stock of the
Company. Under the Option Plan, any employee, including an employee who is a
director, is eligible to receive incentive stock options ("ISOs") (as defined in
Section 422 (formerly Section 422A) of the Internal Revenue Code of 1986, as
amended (the "Code")), nonqualified stock options (which do not meet the
requirements of Section 422) and restricted stock grants (which restrictions may
include, without limitation, restrictions on the right to vote or receive
dividends with respect to such shares). Non-employee directors are only eligible
to receive nonqualified stock options pursuant to a specified formula described
below.
 
     The Compensation Committee administers and interprets the Option Plan and
is authorized to grant options and restricted stock to all directors and
eligible employees, including officers. The maximum number of shares of Common
Stock approved for issuance under the Option Plan is 1,000,000, of which no more
than 100,000 shares may be delivered pursuant to restricted stock grants and the
exercise of options awarded to non-employee directors. Options to purchase more
than an aggregate of 500,000 shares may not be granted to any one participant.
Restricted stock grants covering more than an aggregate of 100,000 shares may
not be granted to any one participant. The Compensation Committee designates the
optionees or stock recipients, the number of shares subject to such award and
the terms and conditions of each award. The purchase price under each option
will be 100% of the fair market value of the Common Stock on the date of award.
No option shall be exercisable more than ten years after the date the option is
awarded. An ISO may not be granted under the Option Plan to an employee who owns
more than 10% of the outstanding Common Stock unless the purchase price is 110%
of the fair market value of the Common Stock at the date of award and the option
is not exercisable more than five years after it is awarded. Unless sooner
terminated, the Option Plan will terminate on June 5, 2006, and no awards may
thereafter be granted under the Option Plan.
 
     Non-employee directors are granted a nonqualified option to purchase 2,000
shares on the date of their initial election or appointment to the Board of
Directors. Non-employee directors subsequently reelected at any annual meeting
of stockholders receive as of the date of such meeting (commencing with the 1998
annual meeting) a nonqualified option to purchase 2,000 shares. Options granted
to each non-employee director are immediately exercisable. If a non-employee
director ceases to be a director of the Company, such director's options shall
be exercisable by him only during the six months following the date he ceases to
be a director (or if he dies while a director, by his or his estate's legal
representative within six months of the date of death) except that, a
non-employee director's options shall terminate immediately on the date such
person is removed for cause.
 
                                       45
<PAGE>   47
 
OPTION GRANTS
 
     The following table sets forth information regarding the grant of stock
options under the Option Plan during the fiscal year ended July 31, 1997 to the
executive officers named in the Summary Compensation Table:
 
                       OPTION GRANTS IN FISCAL YEAR 1997
 
<TABLE>
<CAPTION>
                                            INDIVIDUAL GRANTS
                           ----------------------------------------------------   POTENTIAL REALIZABLE
                                          PERCENT                                   VALUE AT ASSUMED
                                          OF TOTAL                                    ANNUAL RATES
                                        OPTIONS/SARS                                 OF STOCK PRICE
                                         GRANTED TO                                 APPRECIATION FOR
                            OPTIONS/     EMPLOYEES      EXERCISE                     OPTION TERM(1)
                              SARS       IN FISCAL       OR BASE     EXPIRATION   ---------------------
          NAME             GRANTED(#)       YEAR       PRICE($/SH)      DATE       5%($)       10%($)
          ----             ----------   ------------   -----------   ----------   --------   ----------
<S>                        <C>          <C>            <C>           <C>          <C>        <C>
Richard K. McClelland....    99,000        40.1%          8.00        8/16/06     498,000    1,262,000
Robert P. Capps..........    46,000        18.6%          8.00        8/16/06     231,000      586,000
</TABLE>
 
- - ---------------
 
(1) The 5% and 10% assumed annual rates of appreciation are mandated by the
    rules of the Securities and Exchange Commission and do not reflect the
    Company's estimates or projections of future prices of the shares of the
    Company's Common Stock. There can be no assurance that the amounts reflected
    in this table will be achieved.
 
FISCAL YEAR-END OPTION VALUES
 
     In the fiscal year ended July 31, 1997, none of the executive officers
named in the Summary Compensation Table exercised any of the options granted to
him under the Option Plan. The following table sets forth information with
respect to the unexercised options to purchase shares of the Company's Common
Stock granted under the Option Plan to the executive officers named in the
Summary Compensation Table and held by them at July 31, 1997.
 
<TABLE>
<CAPTION>
                                                 FISCAL YEAR-END OPTION VALUES
                                                      AS OF JULY 31, 1997
                                  -----------------------------------------------------------
                                      NUMBER OF SECURITIES
                                     UNDERLYING UNEXERCISED          VALUE OF UNEXERCISED
                                            OPTIONS                IN-THE-MONEY OPTIONS(1)
                                  ----------------------------   ----------------------------
              NAME                EXERCISABLE    UNEXERCISABLE   EXERCISABLE    UNEXERCISABLE
              ----                -----------    -------------   -----------    -------------
<S>                               <C>            <C>             <C>            <C>
Richard K. McClelland...........    70,000          132,000       $210,000(2)      $99,000
Robert P. Capps.................        --           46,000             --              --
</TABLE>
 
- - ---------------
 
(1) Based on the closing price of the Company's Common Stock on July 31, 1997
    which price was $7.25 per share.
 
(2) Does not give effect to the Company's agreement to pay a cash bonus to Mr.
    McClelland upon exercise of his option to purchase 48,000 of these shares
    equal to the exercise price multiplied by the number of shares purchased.
 
COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION
 
     No executive officer of the Company serves as a member of the board of
directors or compensation committee of any entity which has one or more
executive officers serving as a member of the Company's Board of Directors or
Compensation Committee.
 
LIMITATION ON LIABILITY AND INDEMNIFICATION MATTERS
 
     The Company's Restated Certificate of Incorporation limits the liability of
directors of the Company to the Company or its stockholders to the fullest
extent permitted by Delaware General Corporation Law (the "DGCL"). Accordingly,
pursuant to the terms of the DGCL presently in effect,
 
                                       46
<PAGE>   48
 
the Company's directors will not be liable to the Company or its stockholders
for monetary damages for breach of the directors' fiduciary duty as a director,
except for liability (i) for any breach of the directors' duty of loyalty to the
Company or its stockholders, (ii) for acts or omissions not in good faith or
which involve intentional misconduct or a knowing violation of law, (iii) in
respect of certain unlawful dividend payments or stock redemptions or
repurchases or (iv) for any transaction from which the director derived an
improper personal benefit. The effect of these provisions will be to eliminate
the rights of the Company and its stockholders (through stockholders' derivative
suits on behalf of the Company) to recover monetary damages against a director
for breach of fiduciary duty as a director (including breaches resulting from
grossly negligent behavior), except in the situations described above. These
provisions will not limit the liability of directors under federal securities
laws. Such limitation of liability does not affect the availability of equitable
remedies such as injunctive relief or rescission.
 
     The Company's Bylaws provide that the Company shall indemnify each of its
directors and officers, acting in such capacity, so long as such person acted in
good faith and in a manner he or she reasonably believed to be in or not opposed
to the best interests of the Company. Such indemnification may be made only upon
a determination by the Board of Directors that such indemnification is proper in
the circumstances because the person to be indemnified has met the applicable
standard of conduct to permit indemnification under the law. The Company is also
required to advance to such persons payment for their expenses incurred in
defending a proceeding to which indemnification might apply, provided the
recipient provides an undertaking agreeing to repay all such advanced amounts if
it is ultimately determined that he is not entitled to be indemnified.
 
     The Company has also entered into indemnification agreements with each of
its directors and certain of its executive officers. Pursuant to these
agreements, the Company is obligated, to the extent permitted by law, to
indemnify these persons against all expenses, judgments, fines and penalties
incurred in connection with the defense or settlement of any actions brought
against them by reason of the fact that they are or were directors or officers
of the Company or that they are or were serving at the request of the Company as
an officer or director of another corporation or enterprise, except that if the
acts of such an indemnitee are found by a court of proper jurisdiction to be
intentional or willful, the Company will not be liable to indemnify such
indemnitee.
 
     As of this date hereof, there is no pending litigation or proceeding
involving a director, officer, employee or agent of the Company where
indemnification will be required or permitted, and the Company is not aware of
any threatened litigation or proceeding which may result in a claim for such
indemnification.
 
                              CERTAIN TRANSACTIONS
 
     In December 1995, the Company issued an aggregate of $4.5 million principal
amount of junior subordinated debentures (the "Bridge Notes") due June 28, 2001,
bearing interest at an initial annual rate of 12%, and related warrants (the
"Bridge Warrants") that were mandatorily exercisable upon completion of the IPO
for an aggregate of 540,000 shares of Common Stock (reduced from 1,080,000
shares because the IPO was completed prior to December 31, 1996, as prescribed
in the Bridge Warrants) at an exercise price of $.025 per share to certain
investors including:
 
     (a) Cypress Capital Partners I, L.P. ("Cypress"), which acquired $1.0
million principal amount of Bridge Notes and Bridge Warrants exercisable for
120,000 shares, for aggregate consideration of $1.0 million. At the time of such
issuance to Cypress, (i) James M. Hoak (a Company director) was the sole
director and stockholder of CCP Investment Corp. ("CCP") (the 5% general partner
of Cypress), and owned a 45% limited partnership interest in Cypress, (ii)
Stephen P. Smiley (a Company director and Compensation Committee member) was the
President of CCP and (iii) Brian J. Hughes (a Company director and Compensation
Committee member) was a member of the Cypress Advisory Board, and his employers,
Guidant Mutual Insurance Company (formerly,
                                       47
<PAGE>   49
 
Preferred Risk Mutual Insurance Company) and The Guidant Financial Group, Inc.
(formerly, Preferred Risk Life Insurance Company) owned limited partnership
interests in Cypress;
 
     (b) certain affiliates of CCP (including a partnership owned by Wayne Kern,
a Company director) and various limited partners of Cypress (including Guidant
Mutual Insurance Company and The Guidant Financial Group, Inc. (each a Selling
Stockholder) and Stephen P. Smiley), which acquired an aggregate of $1.8 million
principal amount of Bridge Notes and Bridge Warrants exercisable for 210,000
shares for aggregate consideration of approximately $1.8 million; and
 
     (c) James M. Hoak, Jr. and CCP, which acquired an aggregate of $1.8 million
principal amount of Bridge Notes and Bridge Warrants exercisable for 210,000
shares, for aggregate consideration of approximately $1.8 million.
 
     In August 1996, at the time of the IPO, the Company redeemed the Bridge
Notes at 100% of the principal amount thereof plus accrued and unpaid interest
and the holders exercised their Bridge Warrants in full. See Note 6 of Notes to
Consolidated Financial Statements. As of August 1997, Cypress had distributed to
its limited partners all of its shares of the Company's Common Stock.
 
     The Company paid Hoak Capital Corporation fees in the aggregate amount of
approximately $146,000 in the fiscal year ended July 31, 1995 for advisory
services rendered in connection with certain acquisitions and financing
arrangements. James M. Hoak, Jr. has served as Chairman and a principal of Hoak
Capital Corporation (a private equity investment firm) since September 1991. In
January 1996, the Company paid SC Securities Corp. (formerly Hoak Securities
Corp.) a fee of $70,000 for investment banking services rendered in connection
with the Company's acquisition of Mayne Nickless and $165,000 for the
arrangement of bank financing related to that acquisition. James M. Hoak, Jr.
was the Chairman and principal shareholder of SC Securities Corp., substantially
all of the assets of which were sold to Hoak Breedlove Wesneski & Co. (one of
the Underwriters) in July 1996. In August 1996, the Company paid Hoak Breedlove
Wesneski & Co. approximately $367,000 for investment banking services rendered
in such firm's capacity as a co-manager of the IPO. Mr. Hoak served as a
director of Hoak Breedlove Wesneski & Co. through March 1998. In addition,
through March 1998, Mr. Hoak was the Chairman, a director and a principal
stockholder of Hoak Breedlove Wesneski & Co.'s parent corporation and Wayne
Kern, a director of the Company, was the Secretary of such parent corporation.
Mr. Hoak continues to serve as a director of such parent corporation.
 
     In August 1996, the Company purchased from Kenneth Bishop and certain other
parties all of the capital stock of Zipper Transportation Services, Ltd. and a
related company for an aggregate purchase price of approximately Cdn $2.5
million in cash (approximately $1.8 million, as converted using the exchange
rate at the time of such acquisition of 0.73 U.S. dollars to 1.00 Canadian
dollar) and 56,922 shares of Common Stock. Simultaneously with the closing of
such acquisition, the Company repaid Zipper's bank indebtedness of approximately
Cdn $445,000 (approximately $325,000, converted on the same basis as above) and
Mr. Bishop became a director of the Company. The Company rents operating space
in Winnipeg from an entity controlled by Mr. Bishop at a rate of Cdn $162,000
per annum under a lease expiring in August 2001.
 
     In January 1997, the Company purchased from Robert Dobrient and certain
other parties all of the capital stock of Max America Holdings, Inc. for an
aggregate purchase price of approximately $3.9 million in cash (plus contingent
compensation if certain performance goals are met by the acquired business) and
33,500 shares of the Company's Common Stock. Upon the closing of the
acquisition, Mr. Dobrient was employed by the Company to manage the acquired
operations and, in September 1997, he was elected as the Company's Vice
President-Marketing and Assistant Secretary.
 
     In May 1997, the Company purchased from James C. Isaacson and certain other
parties all of the capital stock of Road Runner Transportation, Inc. for an
aggregate purchase price of approxi-
 
                                       48
<PAGE>   50
 
mately $11.2 million in cash (plus contingent compensation if certain
performance goals are met by the acquired business) and 350,000 shares of the
Company's Common Stock. Upon the closing of the acquisition, Mr. Isaacson was
employed by the Company to manage the acquired operations and, in September
1997, he was elected as the Company's Vice President-Central U.S. Operations.
The Company rents operating space in St. Paul/Minnesota from Mr. Isaacson at
escalating rates ranging from approximately $135,000 to $152,000 per annum under
a lease expiring in November 2001. Aggregate rental payments of approximately
$102,000 were paid to Mr. Isaacson under this lease from the date of the Road
Runner acquisition through March 23, 1998.
 
     The Company has agreed to loan Mr. McClelland the sum of $204,000 in
connection with his exercise of stock options at the time of the Offering. The
principal amount of this loan will be due in eight installments, each in the
amount of $25,500 plus accrued interest, with the first such installment to be
made three months after Mr. McClelland's exercise of the aforementioned stock
options, and the remaining payments to be made at the end of the seven
successive three month periods. Interest accrues on the aggregate unpaid amount
of such loan from the date of such loan at the prime rate published by the
Company's primary lenders.
 
     The Company believes that all of the transactions set forth above were made
on terms no less favorable to the Company than could have been obtained from
unaffiliated third parties. All future transactions, including loans, between
the Company and its officers, directors, principal stockholders and affiliates,
will be approved by a majority of the Board of Directors, including a majority
of the independent and disinterested outside directors, and have been and will
be on terms no less favorable to the Company than could be obtained from
unaffiliated third parties.
 
                       PRINCIPAL AND SELLING STOCKHOLDERS
 
     The following table sets forth certain information regarding the beneficial
ownership of the Common Stock as of March 31, 1998, before and after giving
effect to the sale of shares of Common Stock being offered hereby, by (i) each
person who is known by the Company to own beneficially more than 5% of the
Common Stock, (ii) each Selling Stockholder, (iii) each director, (iv) each
executive officer named in the Summary Compensation Table and (v) all directors
and executive officers of the Company as a group. Except pursuant to applicable
community property laws and except as otherwise indicated, each stockholder
identified in the table possesses sole voting and investment power with respect
to its or his shares.
 
<TABLE>
<CAPTION>
                                          BENEFICIAL OWNERSHIP                   BENEFICIAL OWNERSHIP
                                          PRIOR TO OFFERING(1)                     AFTER OFFERING(1)
                                          ---------------------                  ---------------------
                                          NUMBER OF               SHARES BEING   NUMBER OF
                                            SHARES     PERCENT      OFFERED        SHARES     PERCENT
                                          ----------   --------   ------------   ----------   --------
<S>                                       <C>          <C>        <C>            <C>          <C>
Directors and Executive Officers:
Richard K. McClelland...................    100,800       1.3%       48,000         52,800         *
Robert P. Capps.........................      9,200         *            --          9,200         *
James M. Hoak(2)........................  1,275,942      17.2%           --      1,275,942      12.8%
Stephen P. Smiley.......................      6,160         *            --          6,160         *
Wayne Kern..............................      6,640         *            --          6,460         *
Brian J. Hughes(3)......................         --        --            --             --        --
Kenneth Bishop..........................      4,422         *            --          4,422         *
E. T. Whalen............................      4,000         *                        4,000         *
All directors and executive officers as
  a group (13 individuals)..............  1,552,715      20.5%       48,000      1,504,715        15%
Other Selling Stockholders:
Guidant Mutual Insurance Company(4).....    523,166       7.1%      269,166        254,000       2.5%
Other 5% Stockholders:
William Blair Fund & Company,
  L.L.C.(5).............................    614,954       8.3%           --        614,954       6.2%
</TABLE>
 
                                       49
<PAGE>   51
 
- - ---------------
 
 *   Indicates less than 1%.
 
(1) Includes shares issuable upon the exercise of stock options outstanding and
    fully vested as of June 7, 1998.
 
(2) Mr. Hoak's address is One Galleria Tower, Suite 1050, 13355 Noel Road,
    Dallas, Texas 75240. Excludes an aggregate of 26,572 shares owned by Mr.
    Hoak's wife and children, as to which shares Mr. Hoak disclaims beneficial
    ownership.
 
(3) Excludes 523,166 (prior to the Offering) and 273,166 (after the Offering)
    shares beneficially owned by The Guidant Financial Group, Inc. (formerly,
    Preferred Risk Life Insurance Company) ("Guidant Mutual") and Guidant Mutual
    Insurance Company (formerly, Preferred Risk Mutual Insurance Company)
    ("Guidant Financial"), each of which employs Mr. Hughes as Vice
    President -- Investments. Mr. Hughes disclaims beneficial ownership of such
    shares.
 
(4) Includes shares owned of record by its affiliate Guidant Financial. The
    address of both Guidant Financial and Guidant Mutual is 1111 Ashworth Road,
    West Des Moines, Iowa 50265.
 
(5) Includes 495,720 shares with respect to which William Blair & Company,
    L.L.C. has sole investment power in its capacity as an investment adviser
    and an aggregate of 119,234 shares that are owned directly by William Blair
    & Company, L.L.C. and certain of its members. The address of William Blair &
    Company, L.L.C. is 222 West Adams Street, Chicago, Illinois 60606.
 
                          DESCRIPTION OF CAPITAL STOCK
 
     The Company's authorized capital stock consists of 60,000,000 shares of
capital stock, par value $.01 per share, of which 50,000,000 are Common Stock
and 10,000,000 are Preferred Stock. As of March 31, 1998, there were 7,411,623
shares of Common Stock issued and outstanding and held by approximately 100
record owners. No shares of Preferred Stock were outstanding.
 
     The following description of the Company's capital stock does not purport
to be complete and is subject in all respects to applicable Delaware law and to
the provisions of the Restated Certificate of Incorporation, Bylaws and Rights
Agreement, in each case as amended to date.
 
COMMON STOCK
 
     The holders of Common Stock are entitled to one vote per share on all
matters submitted to a vote of stockholders, including the election of
directors. The Common Stock does not have cumulative voting rights, which means
that the holders of a majority of the shares voting for election of directors
can elect all members of the Board of Directors. Dividends may be paid ratably
to holders of Common Stock when and if declared by the Board of Directors out of
funds legally available therefor. Upon liquidation or dissolution of the
Company, the holders of Common Stock will be entitled to share ratably in the
assets of the Company legally available for distribution to stockholders after
payment of all liabilities and the liquidation preferences of any outstanding
Preferred Stock.
 
     The holders of Common Stock have no preemptive or conversion rights or
other subscription rights and are not subject to redemption or sinking fund
provisions or to calls or assessments by the Company. The shares of Common Stock
offered hereby will be, when issued and paid for, fully paid and not liable for
call or assessment. The Common Stock is listed on the Nasdaq National Market.
 
PREFERRED STOCK
 
     Under governing Delaware law and the Restated Certificate of Incorporation,
no action by the Company's stockholders is necessary, and only action of the
Board of Directors is required, to authorize the issuance of any of the
Preferred Stock. The Board of Directors is empowered to establish, and to
designate the name of, each class or series of the Preferred Stock. In
connection
 
                                       50
<PAGE>   52
 
with the Rights Agreement discussed below, 500,000 shares of Series A Junior
Participating Preferred Stock (the "Series A Preferred Stock") have been
designated by the Board of Directors.
 
     Shares of Series A Preferred Stock purchasable upon exercise of the Rights
will not be redeemable. Each share of Series A Preferred Stock will be entitled
to a minimum preferential quarterly dividend payment of $.25 per share but will
be entitled to an aggregate dividend of 100 times the dividend declared per
share of Common Stock. In the event of liquidation, the holders of the shares of
Series A Preferred Stock will be entitled to a minimum preferential liquidation
payment of $1 per share, plus an amount equal to accrued and unpaid dividends
and distributions thereon, whether or not declared, to the date of such payment,
provided that the holders of the shares of Series A Preferred Stock shall be
entitled to an aggregate payment of 100 times the payment made per share of
Common Stock, as adjusted to reflect any dividend on the Common Stock payable in
shares of Common Stock or any subdivision, combination or reclassification of
the Common Stock. Each share of Series A Preferred Stock will have 100 votes,
voting together with the Common Stock. Finally, in the event of any merger,
consolidation or other transaction in which shares of Common Stock are
exchanged, each share of Series A Preferred Stock will be entitled to receive
100 times the amount received per share of Common Stock. These rights are
protected by customary antidilution provisions.
 
     Although the Company has no present plans to issue additional series of
Preferred Stock (other than shares which may be issued in connection with the
Rights Agreement), such shares may be issued from time to time in one or more
classes or series with such designations, powers, preferences, rights,
qualifications, limitations and restrictions as may be fixed by the Company's
Board of Directors. The Board of Directors, without obtaining stockholder
approval, may issue such shares with voting or conversion rights or both and
thereby dilute the voting power and equity of the holders of Common Stock and
adversely affect the market price of such stock.
 
     The existence of authorized Preferred Stock may have the effect of
discouraging an attempt, through acquisition of a substantial number of shares
of Common Stock, to acquire control of the Company with a view to effecting a
change in control of the Company, a merger, sale or exchange of assets or a
similar transaction. The anti-takeover effects of authorized Preferred Stock may
deny stockholders the receipt of a premium on their Common Stock and may also
have a depressive effect on the market price of the Common Stock.
 
RIGHTS AGREEMENT
 
     In June 1996, the Board of Directors of the Company approved the Rights
Agreement which is designed to protect stockholders should the Company become
the target of coercive and unfair takeover tactics. Pursuant to the Rights
Agreement, the Board of Directors declared a dividend of one Right for each
outstanding share of Common Stock on May 31, 1996. Each Right entitles the
registered holder to purchase from the Company one one-hundredth of a share of
the Series A Preferred Stock, at a price of $45.00 per one one-hundredth of a
share of Series A Preferred Stock, subject to possible adjustment.
 
     Initially, the Rights are attached to all Common Stock certificates and no
separate Rights certificates exist. Until the Rights become separable as
described below, an additional Right will be issued with every share of newly
issued Common Stock, including the shares of Common Stock issued pursuant to the
Offering. Until a Right is exercised, the holder of a Right will have no rights
as a stockholder of the Company, including the right to vote or to receive
dividends. The Rights will expire on May 31, 2006 (the "Final Expiration Date"),
unless the Final Expiration Date is extended or unless the Rights are earlier
redeemed or exchanged by the Company, in each case as described below.
 
     The Rights will become exercisable and separable from shares of Common
Stock upon the earlier to occur of (i) 10 days after the first public
announcement that a person or group (an "Acquiring Person"), other than the
Company, any subsidiary of the Company or any employee
                                       51
<PAGE>   53
 
benefit plan of the Company or Cypress, James M. Hoak (or any affiliates
thereof), has become the beneficial owner of 15% or more of the outstanding
shares of Common Stock or (ii) 10 business days (or such later date as may be
determined by action of the Board of Directors prior to the time any person or
group becomes an Acquiring Person) after the commencement of, or the
announcement of an intention to commence, a tender or exchange offer the
consummation of which would result in any person or group (other than the
Company, any subsidiary of the Company or any employee benefit plan of the
Company) becoming the beneficial owner of 15% or more of such outstanding shares
of Common Stock.
 
     In the event that any person or group, other than those listed above,
becomes the beneficial owner of 15% or more of the shares of Common Stock then
outstanding, each registered holder of a Right will have the right to receive
upon exercise of Right at the then current purchase price of the Right that
number of shares of Common Stock of the Company having a market value of two
times such purchase price. Notwithstanding the foregoing, after the occurrence
of the event described in this paragraph, all Rights which are, or (under
certain circumstances specified in the Rights Agreement) were, beneficially
owned by an Acquiring Person will be void. Under no circumstances may a Right be
exercised following the occurrence of a transaction described in this paragraph
prior to the expiration of the Company's right of redemption.
 
     In the event that, on or after the first public announcement by the Company
or an Acquiring Person that an Acquiring Person has become such (the "Share
Acquisition Date"), the Company is acquired in a merger or other business
combination transaction or 50% or more of its consolidated assets or earning
power are sold or transferred (in one transaction or a series of transactions
other than in the ordinary course of business), each registered holder of a
Right (except Rights which have become void as specified above) will thereafter
have the right to receive, upon the exercise thereof at the then current
purchase price of the Right, the number of shares of common stock of the
acquiring company (or of another person or group affiliated with the Acquiring
Person as provided in the Rights Agreement) which at the time of such
transaction will have a market value of two times such purchase price.
 
     At any time after any person becomes an Acquiring Person and prior to the
time such person or group becomes the beneficial owner of 50% or more of the
outstanding shares of Common Stock, the Board of Directors of the Company may
exchange the Rights (other than Rights which have become void), in whole or in
part, at the exchange rate of one share of Common Stock, or one one-hundredth of
a share of Series A Preferred Stock (or of a share of a class or series of the
Company's preferred stock having equivalent rights, preferences and privileges),
per Right, subject to adjustment as provided in the Rights Agreement.
 
     At any time prior to the earlier of (i) the 10th business day after the
Share Acquisition Date, subject to one or more extensions by a majority of the
Disinterested Directors (as defined below) and (ii) the Final Expiration Date,
the Board of Directors of the Company may redeem the Rights in whole, but not in
part, at a redemption price of $.01 per Right, appropriately adjusted to reflect
any stock split, stock dividend, subdivision or combination or any similar
transaction occurring after the date of the Rights Agreement (the "Redemption
Price"); provided, however, that, under certain circumstances specified in the
Rights Agreement, the Rights may not be redeemed unless there are Disinterested
Directors in office and such redemption is approved by a majority of such
Disinterested Directors. The redemption of the Rights may be made effective at
such time, on such basis and with such conditions as the Board of Directors in
its sole discretion shall establish. After the redemption period has expired,
the Company's right of redemption may be reinstated, under the circumstances
specified in the Rights Agreement, which include the concurrence of a majority
of the Disinterested Directors, if an Acquiring Person shall have reduced to 10%
or less the number of outstanding shares of Common Stock beneficially owned in a
transaction or series of transactions not involving the Company and not
constituting specified transactions which result in a discounted purchase price
under the Rights Agreement. Immediately after any action by the Board of
Directors
 
                                       52
<PAGE>   54
 
directing the redemption of the Rights, the right to exercise the Rights shall
terminate and thereafter the registered holders of the Rights shall be entitled
to receive only the Redemption Price per Right.
 
     The term "Disinterested Director" means any member of the Company's Board
of Directors who is unaffiliated with an Acquiring Person and was a member of
the Company's Board of Directors prior to the time that an Acquiring Person
became such and any successor of a Disinterested Director who is unaffiliated
with an Acquiring Person and is recommended to succeed a Disinterested Director
by a majority of Disinterested Directors then on the Company's Board of
Directors.
 
     The Rights have certain anti-takeover effects. The Rights could cause
substantial dilution to a person or group that attempts to acquire the Company
without conditioning the offer on redemption of the Rights or on substantially
all of the Rights also being acquired. The Rights should not, however, interfere
with any merger or other business combination approved by the Board of Directors
of the Company since the Rights may be redeemed or amended by the Company as
described above.
 
SECTION 203 OF THE DELAWARE GENERAL CORPORATION LAW
 
     The Company is a Delaware corporation and is subject to the provisions of
Section 203 of the Delaware General Corporation Law. In general, Section 203
provides that a Delaware corporation may not engage in any of a broad range of
business combinations with a person or affiliate or associate of such person who
is an "interested stockholder" (defined generally as a person who together with
affiliates and associates, own (or within three years, did own) 15% or more of a
corporation's outstanding voting stock) unless: (a) the transaction resulting in
a person's becoming an interested stockholder, or the business combination, is
approved by the board of directors of the corporation before the person becomes
an interested stockholder; (b) the interested stockholder acquires 85% or more
of the outstanding voting stock of the corporation in the same transaction that
makes it an interested stockholder; or (c) on or after the date the person
becomes an interested stockholder, the business combination is approved by the
corporation's board of directors and by the holders of at least 66 2/3% of the
corporation's outstanding voting stock at an annual or special meeting,
excluding shares owned by the interested stockholder.
 
TRANSFER AGENT AND REGISTRAR
 
     The Transfer Agent and Registrar for the Company's Common Stock is Harris
Trust and Savings Bank.
 
                                       53
<PAGE>   55
 
                                  UNDERWRITING
 
     Subject to the terms and conditions of the Underwriting Agreement, each of
the Underwriters named below, and each of the Underwriters for whom Schroder &
Co. Inc., William Blair & Company, L.L.C., and Hoak Breedlove Wesneski & Co. are
acting as Representatives (the "Representatives") has severally agreed to
purchase from the Company and the Selling Stockholders an aggregate of 2,900,000
shares of Common Stock at the price to the public less the underwriting
discounts set forth on the cover page of this Prospectus, in the amounts set
forth below opposite their respective names.
 
<TABLE>
<CAPTION>
                                                                   NUMBER
                        UNDERWRITERS                              OF SHARES
                        ------------                              ---------
<S>                                                               <C>
Schroder & Co. Inc..........................................
William Blair & Company, L.L.C..............................
Hoak Breedlove Wesneski & Co................................
 
                                                                  ---------
          Total.............................................      2,900,000
                                                                  =========
</TABLE>
 
     The Underwriting Agreement provides that the Underwriters' obligation to
pay for and accept delivery of the shares of Common Stock offered hereby is
subject to certain conditions precedent and that the Underwriters will be
obligated to purchase all such shares, excluding shares covered by the
over-allotment option, if any are purchased. The Underwriters have informed the
Company that no sales of Common Stock will be confirmed to discretionary
accounts.
 
     The Company has been advised by the Underwriters that they propose
initially to offer the Common Stock to the public at the public offering price
set forth on the cover page of this Prospectus and to certain dealers at such
price, less a concession not in excess of $     per share. The Underwriters may
allow and such dealers may reallow a concession not in excess of $       per
share to certain other brokers and dealers. After the Offering, the public
offering price, the concession and reallowances to dealers and other selling
terms may be changed by the Underwriters.
 
     The Company has granted to the Underwriters an option exercisable for 30
days after the date of this Prospectus to purchase up to an aggregate of 435,000
additional shares of Common Stock to cover over-allotments, if any, at the same
price per share to be paid by the Underwriters for the other shares of Common
Stock offered hereby. If the Underwriters purchase any such additional shares
pursuant to the over-allotment option, each Underwriter will be committed,
subject to certain conditions, to purchase a number of the additional shares of
Common Stock proportionate to such Underwriter's initial commitment.
 
     The Company, its directors and executive officers and the Selling
Stockholders, who will beneficially own an aggregate of 1,758,715 shares of the
Common Stock outstanding immediately after the Offering, have agreed with the
Representatives, for a period of 120 days after the date of this Prospectus, not
to issue, sell, offer to sell, grant any options for the sale of, or otherwise
dispose of any shares of Common Stock or any rights to purchase shares of Common
Stock (other than stock issued or options granted pursuant to the Company's
stock incentive plans), without the prior written consent of Schroder & Co. Inc.
 
     The Company and the Selling Stockholders have severally agreed to indemnify
the Underwriters against certain liabilities that may be incurred in connection
with the sale of the Common Stock,
 
                                       54
<PAGE>   56
 
including liabilities arising under the Securities Act, and to contribute to
payments that the Underwriters may be required to make with respect thereto.
 
     Other than in the United States, no action has been taken by the Company or
the Underwriters that would permit a public offering of the shares of Common
Stock offered hereby in any jurisdiction where action for that purpose is
required. The shares of Common Stock offered hereby may not be offered or sold,
directly or indirectly, nor may this Prospectus or any other offering material
or advertisements in connection with the offer and sale of any such shares of
Common Stock be distributed or published in any jurisdiction, except under
circumstances that will result in compliance with the applicable rules and
regulations of such jurisdiction. Persons into whose possession this Prospectus
comes are advised to inform themselves about and to observe any restrictions
relating to the Offering and the distribution of this Prospectus. This
Prospectus does not constitute an offer to sell or a solicitation of an offer to
buy any shares of Common Stock offered hereby in any jurisdiction in which such
an offer or a solicitation is unlawful.
 
     The Underwriters and dealers may engage in passive market making
transactions in the Common Stock in accordance with Rule 103 of Regulation M
promulgated by the Commission. In general, a passive market maker may not bid
for or purchase shares of Common Stock at a price that exceeds the highest
independent bid. In addition, the net daily purchases made by any passive market
maker generally may not exceed 30% of its average daily trading volume in the
Common Stock during a specified two month prior period, or 200 shares, whichever
is greater. A passive market maker must identify passive market making bids as
such on the Nasdaq electronic inter-dealer reporting system. Passive market
making may stabilize or maintain the market price of the Common Stock above
independent market levels. Underwriters and dealers are not required to engage
in passive market making and may end passive market making activities at any
time.
 
     In connection with the Offering, the Underwriters may engage in
transactions that stabilize, maintain or otherwise affect the price of the
Common Stock. Specifically, the Underwriters may overallot the Offering,
creating a syndicate short position. The Underwriters may bid for and purchase
shares of Common Stock in the open market or cover such syndicate short position
or to stabilize the price of the Common Stock. These activities may stabilize or
maintain the market price of the Common Stock above independent market levels.
The Underwriters are not required to engage in these activities, and may end any
of these activities at any time.
 
     James M. Hoak, a director of the Company and beneficial owner of
approximately 1.3 million shares of Common Stock, served as a director of Hoak
Breedlove Wesneski & Co., one of the Representatives, through March 1998. In
addition, through March 1998, Mr. Hoak was the Chairman, a director and a
principal stockholder of Hoak Breedlove Wesneski & Co.'s parent corporation and
Wayne Kern, a director of the Company, was the Secretary of such parent
corporation. Mr. Hoak continues to serve as a director of such parent
corporation. As a result, Hoak Breedlove Wesneski & Co. is deemed to be an
affiliate of the Company for purposes of the Conduct Rules of the National
Association of Securities Dealers, Inc. (the "NASD Conduct Rules"). Accordingly,
the Offering is being made in compliance with Rule 2720 of the NASD Conduct
Rules. See "Management," "Certain Transactions" and "Principal and Selling
Stockholders."
 
                               VALIDITY OF SHARES
 
     The validity of the Common Stock offered hereby will be passed upon for the
Company and the Selling Stockholders by Crouch & Hallett, L.L.P. Certain legal
matters related to the Offering will be passed on for the Underwriters by Akin,
Gump, Strauss, Hauer & Feld, L.L.P.
 
                                       55
<PAGE>   57
 
                                    EXPERTS
 
     The (i) consolidated financial statements of Dynamex Inc. and its
subsidiaries as of and for each of the years in the three-year period ended July
31, 1997 and (ii) financial statements of New York Document Exchange
Corporation, Eastside/Westside, Inc. and City Courier, Inc. as of and for the
year ended May 31, 1997 have been audited by Deloitte & Touche, independent
auditors, as stated in their reports appearing herein. Such financial statements
are included herein in reliance upon such reports given upon the authority of
such firm as experts in accounting and auditing.
 
     The financial statements of Road Runner Transportation, Inc. included in
the Prospectus have been audited by Deloitte & Touche LLP, independent auditors,
as stated in their reports appearing herein, and are included in reliance upon
the reports of such firm given upon their authority as experts in accounting and
auditing.
 
                             AVAILABLE INFORMATION
 
     The Company has filed a Registration Statement on Form S-1 (the
"Registration Statement") with the Securities and Exchange Commission (the
"Commission") under the Securities Act of 1933, as amended (the "Securities
Act"), with respect to the shares of Common Stock offered hereby. This
Prospectus, which is a part of the Registration Statement, does not contain all
of the information set forth in the Registration Statement and the exhibits and
schedules thereto. Reference is hereby made to the Registration Statement and to
the exhibits and schedules thereto for further information, which may be
inspected without charge at the office of the Commission at 450 Fifth Street,
N.W., Washington, D.C. 20549, and copies of which may be obtained from the
Commission at prescribed rates. Statements contained in this Prospectus relating
to the contents of any contract or other document referred to herein or therein
are not necessarily complete and, in each instance, reference is made to the
copy of such document filed as an exhibit to the Registration Statement. Each
such statement is qualified in its entirety by such reference.
 
     In addition, the Company is subject to the informational requirements of
the Securities Exchange Act of 1934, as amended (the "Exchange Act"), and in
accordance therewith files reports, proxy statements and other information with
the Commission. Such reports, proxy statements and other information filed with
the Commission can be inspected and copied at the public reference facilities
maintained by the Commission at Room 1024, 450 Fifth Street, N.W., Washington,
D.C. 20549 or at the Regional Offices of the Commission which are located as
follows: 500 West Madison Street, Suite 1400, Chicago, Illinois 60661 and Seven
World Trade Center, 13th Floor, New York, New York 10048. Copies of such
material can also be obtained from the Commission at prescribed rates. Written
requests for such material should be addressed to the Public Reference Section,
Securities and Exchange Commission, 450 Fifth Street, N.W., Washington, D.C.
20549. The Commission maintains a Web site that contains reports, proxy
statements and other information filed electronically by the Company with the
Commission which can be accessed over the internet at http://www.sec.gov.
 
                                       56
<PAGE>   58
 
                         INDEX TO FINANCIAL STATEMENTS
 
<TABLE>
<CAPTION>
                                                                PAGE
                                                                ----
<S>                                                             <C>
DYNAMEX INC. AND SUBSIDIARIES
  Independent Auditors' Report..............................     F-2
  Consolidated Balance Sheets, July 31, 1996 and 1997.......     F-3
  Consolidated Statements of Operations for each of the
     years in the three-year period ended July 31, 1997.....     F-4
  Consolidated Statements of Stockholders' Equity for each
     of years in the three-year period ended July 31,
     1997...................................................     F-5
  Consolidated Statements of Cash Flows for each of the
     years in the three-year period ended July 31, 1997.....     F-6
  Notes to the Consolidated Financial Statements............     F-7
  Condensed Consolidated Balance Sheets, July 31, 1997 and
     January 31, 1998 (unaudited)...........................    F-16
  Condensed Consolidated Statements of Operations
     (unaudited) three and six months ended January 31, 1997
     and 1998...............................................    F-17
  Condensed Consolidated Statements of Cash Flows
     (unaudited) six months ended January 31, 1997 and
     1998...................................................    F-18
  Notes to the Condensed Consolidated Financial Statements
     (unaudited)............................................    F-19
NEW YORK DOCUMENT EXCHANGE CORPORATION, EASTSIDE/WESTSIDE,
  INC., AND CITY COURIER, INC.
  Independent Auditors' Report..............................    F-20
  Combined Balance Sheet, May 31, 1997......................    F-21
  Combined Statement of Operations for the year ended May
     31, 1997...............................................    F-22
  Combined Statement of Stockholders' Equity for the year
     ended May 31, 1997.....................................    F-23
  Combined Statement of Cash Flows for the year ended May
     31, 1997...............................................    F-24
  Notes to the Combined Financial Statements................    F-25
ROAD RUNNER TRANSPORTATION, INC.
  Independent Auditors' Report..............................    F-30
  Balance Sheet, February 28, 1997..........................    F-31
  Statement of Income, nine months ended February 28,
     1997...................................................    F-32
  Statement of Stockholders' Equity, nine months ended
     February 28, 1997......................................    F-33
  Statement of Cash Flows, nine months ended February 28,
     1997...................................................    F-34
  Notes to Financial Statements.............................    F-35
</TABLE>
 
                                       F-1
<PAGE>   59
 
                          INDEPENDENT AUDITORS' REPORT
 
To the Board of Directors and
  Stockholders of Dynamex Inc.
 
     We have audited the accompanying consolidated balance sheets of Dynamex
Inc. and subsidiaries as of July 31, 1996 and 1997 and the related consolidated
statements of operations, stockholders' equity and cash flows for each of the
years in the three year period ended July 31, 1997. These financial statements
are the responsibility of the Company's management. Our responsibility is to
express an opinion on these financial statements based on our audits.
 
     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.
 
     In our opinion, such consolidated financial statements present fairly, in
all material respects, the financial position of Dynamex Inc. and subsidiaries
as of July 31, 1996 and 1997 and the results of their operations and their cash
flows for each of the years in the three year period ended July 31, 1997 in
conformity with generally accepted accounting principles.
 
DELOITTE & TOUCHE
 
Toronto, Canada
September 19, 1997 except for Notes 3(b) and 14
which are as of September 29, 1997 and March 20, 1998, respectively
 
                                       F-2
<PAGE>   60
 
                         DYNAMEX INC. AND SUBSIDIARIES
 
                          CONSOLIDATED BALANCE SHEETS
                             JULY 31, 1996 AND 1997
                        (IN THOUSANDS EXCEPT SHARE DATA)
 
                                     ASSETS
 
<TABLE>
<CAPTION>
                                                               1996       1997
                                                              -------    -------
<S>                                                           <C>        <C>
CURRENT
  Cash and cash equivalents.................................  $   894    $ 1,326
  Accounts receivable (net of allowance for doubtful
     accounts of $281 and $616 at July 31, 1996 and 1997,
     respectively)..........................................   11,141     20,867
  Prepaid and other current assets..........................      856      3,301
  Deferred income taxes.....................................       --        597
                                                              -------    -------
                                                               12,891     26,091
PROPERTY AND EQUIPMENT -- net (Note 5)......................    2,047      5,787
INTANGIBLES -- net (Note 4).................................   18,196     54,036
DEFERRED OFFERING EXPENSES..................................      763         --
DEFERRED INCOME TAXES.......................................       --        405
OTHER ASSETS................................................    1,102      1,832
                                                              -------    -------
                                                              $34,999    $88,151
                                                              =======    =======
                                  LIABILITIES
CURRENT
  Accounts payable trade....................................  $ 1,088    $ 1,759
  Accrued liabilities
     Broker commissions.....................................    1,348      2,697
     Wages..................................................      667      1,803
     Other..................................................    3,431      4,696
  Income taxes payable......................................       --      2,968
  Current portion of long-term debt (Note 6)................    2,271        740
                                                              -------    -------
                                                                8,805     14,663
LONG-TERM DEBT (Note 6).....................................   20,036     32,388
                                                              -------    -------
                                                               28,841     47,051
                                                              -------    -------
COMMITMENTS AND CONTINGENCIES (Note 7)
 
                              STOCKHOLDERS' EQUITY
Preferred stock; $0.01 par value, 10,000,000 shares
  authorized; none outstanding..............................       --         --
Common stock; $0.01 par value, 50,000,000 shares authorized;
  7,337,505 (1996 -- 2,543,460) shares outstanding..........       25         73
Stock warrants (Note 6).....................................      624         --
Additional paid-in capital..................................    8,756     40,967
Retained earnings (deficit).................................   (3,262)       250
Unrealized foreign currency translation adjustment..........       15       (190)
                                                              -------    -------
                                                                6,158     41,100
                                                              -------    -------
                                                              $34,999    $88,151
                                                              =======    =======
</TABLE>
 
        See accompanying notes to the consolidated financial statements.
 
                                       F-3
<PAGE>   61
 
                         DYNAMEX INC. AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                    YEAR ENDED JULY 31, 1995, 1996 AND 1997
                      (IN THOUSANDS EXCEPT PER SHARE DATA)
 
<TABLE>
<CAPTION>
                                                               1995      1996       1997
                                                              -------   -------   --------
<S>                                                           <C>       <C>       <C>
SALES.......................................................  $21,032   $71,812   $131,867
COST OF SALES...............................................   14,336    50,018     87,193
                                                              -------   -------   --------
GROSS PROFIT................................................    6,696    21,794     44,674
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES................    7,225    17,545     33,318
DEPRECIATION AND AMORTIZATION...............................      690     1,542      3,543
                                                              -------   -------   --------
OPERATING INCOME (LOSS).....................................   (1,219)    2,707      7,813
INTEREST EXPENSE............................................      403     1,655      1,481
                                                              -------   -------   --------
INCOME (LOSS) BEFORE TAXES..................................   (1,622)    1,052      6,332
INCOME TAXES................................................        3       176      2,485
                                                              -------   -------   --------
NET INCOME (LOSS) BEFORE EXTRAORDINARY ITEM.................   (1,625)      876      3,847
EXTRAORDINARY LOSS ON EARLY RETIREMENT OF DEBT (net of
  income tax benefit of $222) (Note 6)......................       --        --        335
                                                              -------   -------   --------
NET INCOME (LOSS)...........................................  $(1,625)  $   876   $  3,512
                                                              =======   =======   ========
EARNINGS PER COMMON SHARE -- BASIC (Note 14):
  Income (loss) before extraordinary item...................  $ (1.90)  $  0.34   $   0.58
  Extraordinary loss........................................       --        --      (0.05)
                                                              -------   -------   --------
  Net income (loss).........................................  $ (1.90)  $  0.34   $   0.53
                                                              =======   =======   ========
EARNINGS PER COMMON SHARE -- ASSUMING DILUTION (Note 14):
  Income (loss) before extraordinary item...................  $ (1.90)  $  0.23   $   0.56
  Extraordinary loss........................................       --        --      (0.05)
                                                              -------   -------   --------
  Net income (loss).........................................  $ (1.90)  $  0.23   $   0.51
                                                              =======   =======   ========
WEIGHTED AVERAGE SHARES (Note 14):
  Common shares outstanding.................................      855     2,543      6,670
  Adjusted common shares -- assuming exercise of stock
     warrants and options...................................      855     3,732      6,839
</TABLE>
 
        See accompanying notes to the consolidated financial statements.
 
                                       F-4
<PAGE>   62
 
                         DYNAMEX INC. AND SUBSIDIARIES
 
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                    YEAR ENDED JULY 31, 1995, 1996 AND 1997
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                     REDEEMABLE                                             UNREALIZED
                                                      PREFERRED                                RETAINED       FOREIGN
                                  COMMON STOCK          STOCK                   ADDITIONAL     EARNINGS      CURRENCY
                                 ---------------   ---------------               PAID-IN     (ACCUMULATED   TRANSLATION
                                 SHARES   AMOUNT   SHARES   AMOUNT   WARRANTS    CAPITAL       DEFICIT)     ADJUSTMENT     TOTAL
                                 ------   ------   ------   ------   --------   ----------   ------------   -----------   -------
<S>                              <C>      <C>      <C>      <C>      <C>        <C>          <C>            <C>           <C>
BALANCE, AUGUST 1, 1994........    516     $  5      309     $  3     $  --      $ 5,453       $(2,072)        $  --      $ 3,389
  Sale of common stock.........    608        6       --       --        --        2,539            --            --        2,545
  Conversion of redeemable
    preferred stock to common
    stock......................  1,236       12     (309)      (3)       --           (9)           --            --           --
  Dividend on redeemable
    preferred stock............     --       --       --       --        --           --          (441)           --         (441)
  Dividend and interest expense
    converted to common
    stock......................    183        2       --       --        --          773            --            --          775
  Unrealized foreign currency
    translation adjustment.....     --       --       --       --        --           --            --             7            7
  Net loss.....................     --       --       --       --        --           --        (1,625)           --       (1,625)
                                 -----     ----     ----     ----     -----      -------       -------         -----      -------
BALANCE, JULY 31, 1995.........  2,543       25       --       --        --        8,756        (4,138)            7        4,650
  Sale of stock warrants.......     --       --       --       --       624           --            --            --          624
  Unrealized foreign currency
    translation adjustment.....     --       --       --       --        --           --            --             8            8
  Net income...................     --       --       --       --        --           --           876            --          876
                                 -----     ----     ----     ----     -----      -------       -------         -----      -------
BALANCE, JULY 31, 1996.........  2,543       25       --       --       624        8,756        (3,262)           15        6,158
  Sale of common stock in
    connection with IPO........  2,990       30       --       --        --       20,946            --            --       20,976
  Issuance of common stock in
    connection with IPO
    acquisitions...............    174        2       --       --        --        1,386            --            --        1,388
  Issuance of common stock on
    exercise of stock
    warrants...................    540        5       --       --      (624)         633            --            --           14
  Issuance of common stock in
    connection with
    acquisitions...............  1,091       11       --       --        --        9,246            --            --        9,257
  Unrealized foreign currency
    translation adjustment.....     --       --       --       --        --           --            --          (205)        (205)
  Net income...................     --       --       --       --        --           --         3,512            --        3,512
                                 -----     ----     ----     ----     -----      -------       -------         -----      -------
BALANCE, JULY 31, 1997.........  7,338     $ 73       --     $ --     $  --      $40,967       $   250         $(190)     $41,100
                                 =====     ====     ====     ====     =====      =======       =======         =====      =======
</TABLE>
 
        See accompanying notes to the consolidated financial statements.
 
                                       F-5
<PAGE>   63
 
                         DYNAMEX INC. AND SUBSIDIARIES
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                    YEAR ENDED JULY 31, 1995, 1996 AND 1997
                        (IN THOUSANDS EXCEPT SHARE DATA)
 
<TABLE>
<CAPTION>
                                                             1995        1996        1997
                                                            -------    --------    --------
<S>                                                         <C>        <C>         <C>
OPERATING ACTIVITIES
  Net income (loss).......................................  $(1,625)   $    876    $  3,512
  Adjustment to reconcile net income to net cash provided
     by operating activities:
     Depreciation and amortization........................      678       1,542       3,543
     Extraordinary loss on early retirement of debt.......       --          --         557
     Deferred income taxes................................       --          --      (1,002)
     Loss on disposal of property and equipment...........       12          --          --
     Loss on disposal Tuscon division.....................       18          --          --
     Dividend and interest expense converted to common
       stock..............................................       57          --          --
  Changes in assets and liabilities:
     Accounts receivable..................................       (6)       (627)     (3,879)
     Prepaids and other assets............................      154        (341)     (2,064)
     Accounts payable and accrued liabilities.............     (239)        922       3,806
                                                            -------    --------    --------
  Net cash provided by (used in) operating activities.....     (951)      2,372       4,473
                                                            -------    --------    --------
INVESTING ACTIVITIES
  Payments for acquisitions...............................   (7,794)    (12,613)    (31,331)
  Purchase of property and equipment......................     (213)       (579)       (565)
  Proceeds from sale of property and equipment............       12          --          --
                                                            -------    --------    --------
  Net cash used in investing activities...................   (7,995)    (13,192)    (31,896)
                                                            -------    --------    --------
FINANCING ACTIVITIES
  Principal payment on long term debt.....................   (1,110)     (5,064)     (9,820)
  Net borrowings under line of credit.....................    2,797      (2,686)         --
  Proceeds from issuance of long term debt................    4,709      20,470      18,160
  Proceeds from issuance of stock warrants................       --         624          --
  Net proceeds from sale of common stock..................    2,460          --      21,753
  Dividends paid..........................................      (21)         --          --
  Other assets, deferred offering expenses and
     intangibles..........................................     (255)     (2,144)     (2,033)
  Unrealized foreign currency adjustment..................        7           8        (205)
                                                            -------    --------    --------
  Net cash provided by financing activities...............    8,587      11,208      27,855
                                                            -------    --------    --------
NET INCREASE (DECREASE) IN CASH...........................     (359)        388         432
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR..............      865         506         894
                                                            -------    --------    --------
CASH AND CASH EQUIVALENTS, END OF YEAR....................  $   506    $    894    $  1,326
                                                            =======    ========    ========
SUPPLEMENTAL DISCLOSURE OF NON-CASH INFORMATION
  Cash paid for interest..................................  $   403    $  1,114    $  1,261
  Cash paid for taxes.....................................       21         109         500
                                                            =======    ========    ========
SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING
  ACTIVITIES
  Assets acquired, liabilities assumed and consideration
     paid for acquisitions were as follows:
     Fair value of assets acquired........................  $10,188    $ 15,243      47,483
     Liabilities assumed and incurred and issuance of
       notes payable......................................   (7,268)     (2,630)     (5,507)
     Issuance of common stock.............................       --          --     (10,645)
                                                            -------    --------    --------
                                                            $ 2,920    $ 12,613    $ 31,331
                                                            =======    ========    ========
</TABLE>
 
        See accompanying notes to the consolidated financial statements.
 
                                       F-6
<PAGE>   64
 
                         DYNAMEX INC. AND SUBSIDIARIES
 
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
 
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
     Dynamex Inc. (formerly Parcelway Systems Holding Corp.) (the "Company")
provides same-day delivery and logistics services in the U.S. and Canada. The
Company's primary services are (i) same-day, on-demand delivery, (ii) scheduled
distribution and (iii) fleet management. The Company intends to continue to
expand its business through acquiring or developing businesses in additional
areas of the U.S. and Canada and in areas of its existing operations.
 
     Principles of consolidation -- The consolidated financial statements
include the accounts of the Company and its wholly-owned subsidiaries: Dynamex
Operations East, Inc., Dynamex Operations West, Inc., Dynamex Canada Inc.
(formerly Parcelway Courier Systems Canada Ltd.), and Road Runner
Transportation, Inc. All significant intercompany balances and transactions are
eliminated on consolidation.
 
     The accounts of Dynamex Canada Inc. have been translated into United States
dollars under the provision of Statement of Financial Accounting Standards No.
52 with the Canadian dollar as the functional currency. Translation adjustments
arising from the translation of Canada's financial statements into United States
dollars are reported as a separate component of equity.
 
     Use of estimates -- The preparation of financial statements in conformity
with generally accepted accounting principles requires management to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the balance
sheet dates and the reported amounts of revenues and expenses for the periods
presented. Actual results may differ from such estimates.
 
     Property and equipment are stated at cost and are depreciated using the
straight-line method over their estimated useful lives or the term of the lease,
whichever is shorter, as follows:
 
<TABLE>
<S>                                                       <C>
Equipment...............................................  3-5 years
Furniture...............................................  5 years
Vehicles................................................  7-12 years
Other...................................................  4 years
</TABLE>
 
     Intangibles arise from the acquisition of operations and include the excess
purchase price over net assets acquired, covenants not-to-compete and other
intangible costs. The excess purchase price over net assets acquired is being
amortized over periods from 5 to 25 years. The Company reviews the value
assigned to the excess purchase price over net assets acquired to determine if
it has been impaired by adverse conditions affecting the Company. Management is
of the opinion that there has been no diminution in the value assigned.
Covenants not-to-compete, trademarks and other intangibles are being amortized
over their estimated effective lives, generally five years. Total amortization
expense was $450,000, $944,000 and $2,444,000 for the years ended July 31, 1995,
1996 and 1997, respectively.
 
     Other assets consist of financing fees incurred. These costs are being
amortized on a straight-line basis over the term of the related financing,
approximately five years.
 
     Revenue recognition -- Revenue and direct expenses are recognized when
services are rendered to customers.
 
     Cash and cash equivalents -- The Company considers all highly liquid
investments with a maturity of three months or less to be cash equivalents.
 
     Fair value of financial instruments -- Carrying values of cash and cash
equivalents, accounts receivable, accounts payable trade and current portion of
long-term debt approximate fair value due
 
                                       F-7
<PAGE>   65
                         DYNAMEX INC. AND SUBSIDIARIES
 
         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
to the short-term maturities of these assets and liabilities. Long-term debt
consists primarily of variable rate borrowings under the bank credit agreement.
The carrying value of these borrowings approximates fair value.
 
     Derivative financial instruments -- The Company utilizes derivative
financial instruments, including interest rate swaps and caps, to reduce
interest rate fluctuation risk. Amounts paid or received by the Company under
these agreements are recorded as adjustments to interest expense. The Company
does not hold or issue derivative financial instruments for speculative or
trading purposes. In the event that a derivative financial instrument were
terminated prior to its contractual maturity, it is the Company's policy to
recognize the resulting gain or loss over the shorter of the remaining original
contract life of the derivative financial instrument or the remaining term of
the underlying hedged debt agreement.
 
     Stock split -- On June 3, 1996, the Company declared a 4 for 1 stock split
(Note 11(a)). The effect of such stock split has been retroactively reflected in
the accompanying financial statements.
 
2. INITIAL PUBLIC OFFERING
 
     On August 16, 1996, the Company completed an initial public offering (the
"IPO") whereby the Company sold 2,600,000 shares of Common Stock at $8.00 per
share. On September 10, 1996, the Underwriters exercised their over-allotment
option to purchase an additional 390,000 shares of Common Stock at the IPO
price. The net proceeds received by the Company from the IPO of approximately
$21,700,000 were applied as follows: (i) approximately $7,800,000 to pay the
cash portion of the consideration payable in connection with the IPO
Acquisitions, including repayment of assumed debt of approximately $325,000 and
the estimated transaction costs to effect the transactions of approximately
$400,000, (ii) approximately $2,400,000 to repay the note payable in connection
with the acquisition of Dynamex Express, (iii) the early retirement of the
Junior Subordinated Debentures of approximately $4,800,000 which resulted in an
extraordinary loss of $335,000 net of tax, and (iv) the balance to repay a
portion of the indebtedness under the Bank Credit Agreement.
 
3. ACQUISITIONS
 
     (a) On May 31, 1995, the Company acquired certain assets of Dynamex Express
Inc., the ground courier operations of Air Canada, for cash of $2,920,000 (plus
expenses of $164,000), a $4,709,000 note and the assumption of $2,558,000 in
liabilities.
 
     On December 29, 1995, the Company acquired certain assets of Mayne Nickless
Courier Systems, Inc., Mayne Nickless Messenger Services, Inc. and Mayne
Nickless Canada Inc. (collectively "Mayne Nickless"), a same-day intracity on
demand ground courier service operating in various cities in the U.S. and
Canada, for cash of $11,868,000 (plus expenses of $399,000) and the assumption
of $2,058,418 in liabilities.
 
     On June 30, 1996, the Company acquired the shares of Action Delivery and
Messenger Service Limited, a same-day on demand ground courier service operating
in Halifax, Nova Scotia, for cash of $147,000 (plus expenses of $22,000).
 
     On August 16, 1996, simultaneously with the closing of the initial public
offering, the Company acquired the same-day delivery business of (i) Seidel
Enterprises, Inc. and the related company, (ii) Seko Enterprises, Inc. and
related companies, (iii) Southbank Courier, Inc. and (iv) K.H.B. & Associates
Ltd. for cash of approximately $8,410,000, the assumption of liabilities of
approximately $629,000 and 173,485 shares of common stock.
 
                                       F-8
<PAGE>   66
                         DYNAMEX INC. AND SUBSIDIARIES
 
         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     On October 1, 1996, the Company acquired the same-day delivery business of
Express-It, Inc. for cash and assumption of liabilities of approximately
$438,000 and 444,250 shares of common stock.
 
     On May 16, 1997, the Company acquired the same-day delivery business of
Road Runner Transportation, Inc. for cash of approximately $12,201,000,
assumption of liabilities of approximately $1,827,000 and 350,000 shares of
common stock.
 
     In addition to the above acquisition, during 1997, the Company acquired the
same-day delivery businesses of nine separate companies for cash of
approximately $10,676,000, assumption of liabilities of approximately $2,657,000
and 296,310 shares of common stock.
 
     Each of these acquisitions has been accounted for using the purchase method
of accounting and the results of operations of these companies have been
included in these financial statements from the date of acquisition. The
following unaudited pro forma combined results of operations for the year ended
July 31, 1996 and 1997 are presented as if the acquisitions occurred August 1,
1995.
 
<TABLE>
<CAPTION>
                                                                 YEAR ENDED JULY 31
                                                              ------------------------
                                                                 1996          1997
                                                              ----------    ----------
                                                              PRO FORMA     PRO FORMA
                                                              ----------    ----------
                                                                    (UNAUDITED)
                                                              (IN THOUSANDS EXCEPT PER
                                                                    SHARE DATA)
<S>                                                           <C>           <C>
Sales.......................................................   $150,523      $161,956
Net income..................................................      2,132         4,301
                                                               --------      --------
Per share:
  Net income................................................   $   0.28      $   0.57
                                                               ========      ========
</TABLE>
 
     The Company has recorded the assets acquired as shown below (in thousands):
 
<TABLE>
<CAPTION>
                                                                   JULY 31
                                                              ------------------
                                                               1996       1997
                                                              -------    -------
<S>                                                           <C>        <C>
Accounts receivable.........................................  $ 3,413    $ 5,847
Property and equipment......................................      546      2,757
Other assets................................................       --        381
Intangibles.................................................   11,292     38,498
                                                              -------    -------
Assets acquired.............................................  $15,251    $47,483
                                                              =======    =======
</TABLE>
 
     Consideration for these transactions consisted of the following (in
thousands):
 
<TABLE>
<CAPTION>
                                                                   JULY 31
                                                              ------------------
                                                               1996       1997
                                                              -------    -------
<S>                                                           <C>        <C>
Cash........................................................  $12,613    $31,331
Issuance of common stock....................................       --     10,645
Long-term debt..............................................      453      1,924
Liabilities assumed.........................................    2,185      3,583
                                                              -------    -------
                                                              $15,251    $47,483
                                                              =======    =======
</TABLE>
 
                                       F-9
<PAGE>   67
                         DYNAMEX INC. AND SUBSIDIARIES
 
         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     b) Acquisitions subsequent to year end
 
     On August 15, 1997, the Company acquired certain assets of Central Delivery
Service of Washington, Inc. for cash of approximately $541,000.
 
     On September 26, 1997, the Company acquired the ground courier message
business of Road Management Systems, Inc., Consolidated Transportation Services,
Inc., D.D.S. Courier Service, Inc., Elite Courier Service, Inc., and Time
Courier, Inc. for cash of approximately $3,816,000 and 74,118 shares of common
stock.
 
     On September 29, 1997, the Company acquired the same-day messenger business
of City Courier, Inc., New York Document Exchange Corporation, and
Eastside/Westside, Inc. for cash of approximately $14,606,000.
 
4. INTANGIBLES
 
     Intangibles from the Company's various acquisitions consist of the
following (in thousands):
 
<TABLE>
<CAPTION>
                                                                   JULY 31
                                                              -----------------
                                                               1996      1997
                                                              -------   -------
<S>                                                           <C>       <C>
Goodwill....................................................  $17,875   $52,422
Covenants not to compete....................................    1,206     4,746
Other.......................................................      602       602
                                                              -------   -------
                                                               19,683    57,770
Less accumulated amortization...............................   (1,487)   (3,734)
                                                              -------   -------
Intangibles -- net..........................................  $18,196   $54,036
                                                              =======   =======
</TABLE>
 
5. PROPERTY AND EQUIPMENT
 
     Property and equipment consists of the following (in thousands):
 
<TABLE>
<CAPTION>
                                                                   JULY 31
                                                              -----------------
                                                               1996      1997
                                                              -------   -------
<S>                                                           <C>       <C>
Equipment...................................................  $ 2,024   $ 7,625
Furniture...................................................      186     1,172
Vehicles....................................................      267     2,005
Other.......................................................      655     1,838
                                                              -------   -------
                                                                3,132    12,640
Less accumulated depreciation...............................   (1,085)   (6,853)
                                                              -------   -------
Property and equipment -- net...............................  $ 2,047   $ 5,787
                                                              =======   =======
</TABLE>
 
     Leased equipment under capital leases, included in property and equipment
total $780,000 (1996 -- $76,000) net of accumulated depreciation of $96,000
(1996 -- $57,000) as of July 31, 1997.
 
                                      F-10
<PAGE>   68
                         DYNAMEX INC. AND SUBSIDIARIES
 
         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
6. LONG-TERM DEBT
 
<TABLE>
<CAPTION>
                                                                    JULY 31
                                                              -------------------
                                                               1996        1997
                                                              -------     -------
<S>                                                           <C>         <C>
Bank credit agreement(a)....................................  $15,012     $31,535
Junior subordinated debentures(b)...........................    4,212          --
Note payable(c).............................................    2,378          --
Seller financing notes and other(d).........................      629         844
Capital lease obligations (Note 7)..........................       76         749
                                                              -------     -------
                                                               22,307      33,128
Less current portion........................................    2,271         740
                                                              -------     -------
                                                              $20,036     $32,388
                                                              =======     =======
</TABLE>
 
     a) Bank Credit Agreement
 
     On August 26, 1997, the Company amended and restated its bank credit
agreement. Under the terms of the restated agreement, the Company may borrow up
to $75,000,000 (formerly $40,000,000) on a revolving basis through August 31,
2000, at which time any amounts outstanding under the facility are due. Interest
on outstanding borrowings is payable quarterly at prime, or various other
interest rate elections based on LIBOR plus an applicable margin. The applicable
margin ranges from 1.25% to 2.00% based on the ratio of the Company's funded
debt to cash flow, both as defined in the agreement. In addition, the Company is
required to pay a commitment fee of 0.50% of any unused amounts of the total
commitment. At July 31, 1997 the weighted average interest rate for then
outstanding borrowings under the credit agreement was 7.27%.
 
     Borrowings under the agreement are secured by all of the Company's assets
in the United States and by 65% of the stock of the Company's Canadian
subsidiary. Prior to August, 1997 all Canadian assets were also pledged under
the agreement. The agreement contains restrictions on the payment of dividends,
incurring additional debt, capital expenditures and investments by the Company.
In addition, the Company is required to maintain certain financial ratios
related to minimum amounts of stockholders' equity, fixed charges to cash flow
and funded debt to cash flow, all as defined in the agreement. The agreement
also requires the Company to obtain the consent of the lender for additional
acquisitions in certain instances.
 
     The Company has entered into interest rate protection agreements on a
portion of the borrowings under the revolving credit facility. Through an
interest rate swap, the interest rate on $15,000,000 of outstanding debt has
been fixed at 6.26%, plus the applicable margin, and a collar of between 5.50%
and 6.50%, plus the applicable margin, has been placed on $9,000,000 of
outstanding debt. Both of these hedging agreements have three year terms and
expire on August 31, 2000. The total cost of these agreements was approximately
$65,000 and is being amortized to interest expense over the term of the
agreements. The counterparty to these agreements is a major financial
institution with which the Company also has other financial relationships. The
Company believes that the risk of loss due to nonperformance by the counterparty
to these agreements is remote and, in any event, the amount of such loss would
be immaterial to the Company's results of operations.
 
     b) Junior Subordinated Debentures
 
     In connection with the acquisition of Mayne Nickless the Company issued
$4,500,000 face value of Junior Subordinated Debentures "Debentures" to certain
stockholders of the Company. The Debentures were subordinated to all other debt
for borrowed money and were recorded at their estimated fair value as of the
date of issue of $3,876,000. Interest was payable semi-annually and
 
                                      F-11
<PAGE>   69
                         DYNAMEX INC. AND SUBSIDIARIES
 
         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
accrued at 12% through December 28, 1996 and at 18% thereafter. On June 28,
1996, the Company elected to pay $270,000 of interest in additional debentures.
 
     The purchasers of the Debentures were also issued warrants to purchase an
aggregate of 1,080,000 shares reduced to 540,000 shares, of the Company's common
stock at a price of $0.025 per share. The warrants were recorded at their
estimated fair value of as of the date of issue of $624,000 and were amortized
over the term of the Debentures.
 
     The Debentures were redeemed in full on August 16, 1996 with a portion of
the proceeds from the Company's initial public offering resulting in an
extraordinary loss on redemption of $335,000 (net of income tax benefit of
$222,000).
 
     c) Note Payable
 
     In connection with the acquisition of Dynamex Express, the Company issued
to the seller a note payable in the principal amount of $4,709,000 (Cdn
$6,450,000). Upon the acquisition of Mayne Nickless this note was repaid and
replaced with a new note bearing interest at 10%, in the principal amount of
$2,369,000 (Cdn $3,225,000). The note was repaid in full on August 16, 1996 with
a portion of the proceeds from the Company's initial public offering (see Note
2).
 
     d) Seller Financing Notes and Other
 
     In connection with various acquisitions (see Note 3) the Company issued
various notes to the sellers of those businesses. These notes bear interest at
varying rates based primarily on prime.
 
     Scheduled principal payments in each of the next five years on long term
debt are as follows (in thousands):
 
<TABLE>
<S>                                                 <C>
1998..............................................  $   740
1999..............................................      521
2000..............................................      199
2001..............................................   31,617
2002..............................................       51
                                                    -------
                                                    $33,128
                                                    =======
</TABLE>
 
7. COMMITMENTS AND CONTINGENCIES
 
     The Company leases certain equipment under properties and non-cancelable
lease agreements which expire at various dates.
 
     At July 31, 1997, minimum annual lease payments for such leases are as
follows (in thousands):
 
<TABLE>
<CAPTION>
                                                              CAPITAL    OPERATING
                                                              LEASES      LEASES
                                                              -------    ---------
<S>                                                           <C>        <C>
1998........................................................   $362       $ 1,442
1999........................................................    237         1,059
2000........................................................     78           662
2001........................................................     74           408
2002........................................................     51           194
                                                               ----
                                                                802
Less amount representing interest...........................     53
                                                               ----
Net present value of future minimum lease payments..........   $749
                                                               ====
</TABLE>
 
                                      F-12
<PAGE>   70
                         DYNAMEX INC. AND SUBSIDIARIES
 
         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
     Rent expense related to the operating leases amounted to approximately
$458,000, $1,177,000 and $2,056,000 for the years ended July 31, 1995, 1996 and
1997, respectively.
 
     From time to time, the Company becomes involved in various legal matters
which it considers to be in the ordinary course of business. While the Company
is not currently able to determine the potential liability, if any, related to
such matters, the Company believes none of the matters, individually or in the
aggregate, will have a material adverse effect on its financial position.
 
8. INCOME TAXES
 
     As of August 1, 1992, the Company adopted Statement of Financial Accounting
Standards No. 109 ("SFAS No. 109"), Accounting for Income Taxes, which requires
an asset and liability approach for financial accounting and reporting for
income taxes. For purposes of reporting the Company's deferred tax items under
the provisions of SFAS No. 109, the deferred tax asset of approximately $640,000
as of July 31, 1996, arising principally from the available net operating loss
carryforward, has not been reported as an asset due to a valuation allowance.
 
     The differences in income tax provided and the amounts determined by
applying the combined statutory tax rate to income before income taxes result
from the following (in thousands):
 
<TABLE>
<CAPTION>
                                                             YEAR ENDED JULY 31
                                                          ------------------------
                                                          1995     1996      1997
                                                          -----    -----    ------
<S>                                                       <C>      <C>      <C>
Canadian federal and provincial tax rate................     45%      45%       44%
United States federal and state tax rate................     40       40        42%
                                                          -----    -----    ------
Combined statutory tax rate.............................     44%      44%       43%
                                                          =====    =====    ======
Income tax based on combined statutory rate.............  $(714)   $ 463    $2,723
Add (deduct) the effect of:
  Benefit of net operating losses.......................   (186)    (470)     (476)
  Non-deductible expenses and other -- net..............    189      183       238
  Valuation allowance...................................    714       --        --
                                                          -----    -----    ------
                                                          $   3    $ 176    $2,485
                                                          =====    =====    ======
</TABLE>
 
     Differences between accounting rules and tax laws cause differences between
the bases of certain assets and liabilities for financial reporting purposes and
tax purposes. The tax effects of these differences, to the extent they are
temporary, are recorded as deferred tax assets and liabilities under SFAS 109
and consisted of the following components as at July 31, 1997.
 
<TABLE>
<S>                                                           <C>
Deferred tax assets:
  Allowance for doubtful accounts...........................  $  206
  Accrued vacation..........................................     112
  Accrued worker compensation...............................     211
  Accrued severance payments................................      67
  Other.....................................................       1
                                                              ------
                                                                 597
  Capital assets............................................     405
                                                              ------
                                                              $1,002
                                                              ======
</TABLE>
 
                                      F-13
<PAGE>   71
                         DYNAMEX INC. AND SUBSIDIARIES
 
         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
9. FOREIGN OPERATIONS
 
     Amounts included in the consolidated financial statements applicable to
Canada were as follows (in thousands):
 
<TABLE>
<CAPTION>
                                                           YEAR ENDED JULY 31
                                                      -----------------------------
                                                       1995       1996       1997
                                                      -------    -------    -------
<S>                                                   <C>        <C>        <C>
Revenues............................................  $15,094    $52,249    $68,690
Operating income (loss).............................      (78)     7,759      5,338
Identifiable assets.................................   13,324     17,274     23,059
</TABLE>
 
10. RELATED PARTY TRANSACTIONS
 
     During the year ended July 31, 1995, the Company paid approximately
$146,000 to a related party for consulting services in connection with
acquisition of Dynamex Express Inc. and other advisory services. During the year
ended July 31, 1996 the Company paid a related party $70,000 for investment
banking services rendered in connection with the Company's acquisition of Mayne
Nickless and $165,000 for the arrangement of bank financing related to that
acquisition. During the year ended July 31, 1997 the company paid a related
party approximately $367,000 in connection with the underwriting of the
Company's initial public offering.
 
11. STOCKHOLDERS' EQUITY
 
     On December 20, 1995, the Company restated its certificate of incorporation
to change its name from Parcelway Systems Holding Corp. to Dynamex Inc. The
certificate of incorporation was also restated to increase the authorized
capital stock to 10,000,000 shares of $0.01 per value common stock and to
3,000,000 shares of $0.01 per value preferred stock.
 
     On June 3, 1996, the Company restated its certificate of incorporation to
increase the authorized capital stock to 50,000,000 shares of $0.01 par value
common stock and to 10,000,000 shares of $0.01 par value preferred stock. The
Company then effected a common stock split in the form of a dividend where it
distributed three shares of common stock for every common share outstanding. The
effect of the dividend was to increase the number of common shares outstanding
from 635,865 to 2,543,460.
 
  Rights Agreement
 
     In June 1996, the Board of Directors of the Company approved a Rights
Agreement which is designed to protect stockholders should the Company become
the target of coercive and unfair takeover tactics. Pursuant to the Rights
Agreement, the Board of Directors declared a dividend of one preferred stock
purchase right (a "Right") for each outstanding share of Common Stock on May 31,
1996. Each Right entitles the registered holder to purchase from the Company one
one-hundredth of a share of the Series A Preferred Stock, at a price of $45.00
per one one-hundredth of a share of Series A Preferred Stock, subject to
possible adjustment.
 
12. STOCK OPTION PLAN
 
     a) Effective June 5, 1996, the Company's stockholders approved the 1996
Stock Option Plan (the "Option Plan"). The maximum aggregate amount of Common
Stock with respect to which options may be granted is 620,000. The Option Plan
provides for the granting of both incentive stock options and non-qualified
stock options. In addition, the Option Plan provides for the granting of
restricted stock, which may include, without limitation, restrictions on the
right to vote such shares
 
                                      F-14
<PAGE>   72
                         DYNAMEX INC. AND SUBSIDIARIES
 
         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
 
and restrictions on the right to receive dividends on such shares. The exercise
price of all options granted under the Option Plan may not be less than the fair
market value of the underlying Common Stock on the date of grant option.
 
     Options to purchase 471,384 shares are outstanding and (i) 214,384 of these
options have a weighted average exercise price of $3.84 per share and expire
between November 2003 and July 2005 and (ii) 257,000 of these options (which
were granted in connection with the Offering and are exercisable at $8.00 per
share) expire in August 2006. A total of 148,616 shares remained available for
future grants under the Option Plan.
 
     b) Stock-Based Compensation
 
     Had compensation cost for stock option plan been determined based upon fair
values of the grant dates for awards under this plan consistent with the
methodology prescribed under Statement of Financial Accounting Standards No.
123, "Accounting for Stock-Based Compensation", the Company's net income and
earnings per share would have been reduced by approximately $1,650,000 or $0.24
per share in 1997. The fair value of each grant is estimated on the date of
grant using the Black-Scholes option-pricing model with the following
weighted-average assumptions used for grants in 1997; dividend yield of 0%,
expected volatility of 64%, risk-free interest rate of 8.35%, and expected lives
of an average of 10 years.
 
13. SELLING, GENERAL AND ADMINISTRATIVE
 
     Included in selling, general and administrative expenses for the years
ended July 31, 1995, 1996, and 1997 are bad debt expenses of $155,000, $462,000
and $559,000, respectively.
 
14. SUBSEQUENT EVENT
 
     In February 1997, the Financial Accounting Standards Board Issued Statement
of Financial Accounting Standards No. 128 ("SFAS No. 128"), "Earnings Per
Share," which requires presentation of basic and diluted earnings per share.
Basic earnings per share is computed by dividing income available to common
shareholders by the weighted average number of common shares outstanding for the
reporting period. Diluted earnings per share reflects the potential dilution
that could occur if securities or other contracts to issue common stock were
exercised or converted into common stock. As required, the Company adopted the
provisions of SFAS No. 128 in the quarter ended January 31, 1998. All prior
period weighted average and per share information has been restated in
accordance with SFAS No. 128. Stock options and stock warrants issued by the
Company represent the only dilutive effect reflected in diluted weighted average
shares.
 
                                  * * * * * *
 
                                      F-15
<PAGE>   73
 
                         DYNAMEX INC. AND SUBSIDIARIES
 
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                        (IN THOUSANDS EXCEPT SHARE DATA)
 
                                     ASSETS
 
<TABLE>
<CAPTION>
                                                              JULY 31,    JANUARY 31,
                                                                1997         1998
                                                              --------    -----------
                                                                          (UNAUDITED)
<S>                                                           <C>         <C>
CURRENT
  Cash and cash equivalents.................................  $ 1,326      $  1,483
  Accounts receivable -- net................................   20,867        25,553
  Prepaid and other current assets..........................    3,301         4,436
  Deferred income taxes.....................................      597           593
                                                              -------      --------
                                                               26,091        32,065
PROPERTY AND EQUIPMENT -- net...............................    5,787         7,047
INTANGIBLES -- net..........................................   54,036        69,313
DEFERRED INCOME TAXES.......................................      405           397
OTHER ASSETS................................................    1,832         1,997
                                                              -------      --------
                                                              $88,151      $110,819
                                                              =======      ========
 
                                     LIABILITIES
 
CURRENT
  Accounts payable trade....................................  $ 1,759      $    928
  Accrued liabilities.......................................    9,196        11,057
  Income taxes payable......................................    2,968           727
  Current portion of long-term debt.........................      740           525
                                                              -------      --------
                                                               14,663        13,237
LONG-TERM DEBT..............................................   32,388        54,794
                                                              -------      --------
                                                               47,051        68,031
                                                              -------      --------
COMMITMENTS AND CONTINGENCIES
 
                                STOCKHOLDERS' EQUITY
 
Preferred stock; $0.01 par value, 10,000,000 shares
  authorized; none outstanding..............................       --            --
Common stock; $0.01 par value, 50,000,000 shares authorized;
  7,337,505 and 7,411,623 shares outstanding................       73            74
Additional paid-in capital..................................   40,967        41,646
Retained earnings...........................................      250         2,257
Unrealized foreign currency translation adjustment..........     (190)       (1,189)
                                                              -------      --------
                                                               41,100        42,788
                                                              -------      --------
                                                              $88,151      $110,819
                                                              =======      ========
</TABLE>
 
   See accompanying notes to the condensed consolidated financial statements.
 
                                      F-16
<PAGE>   74
 
                         DYNAMEX INC. AND SUBSIDIARIES
 
                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                      (IN THOUSANDS EXCEPT PER SHARE DATA)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                   THREE MONTHS ENDED     SIX MONTHS ENDED
                                                      JANUARY 31,           JANUARY 31,
                                                   ------------------    ------------------
                                                    1997       1998       1997       1998
                                                   -------    -------    -------    -------
<S>                                                <C>        <C>        <C>        <C>
SALES............................................  $29,946    $48,712    $56,846    $95,262
COST OF SALES....................................   20,106     32,623     38,099     64,137
                                                   -------    -------    -------    -------
GROSS PROFIT.....................................    9,840     16,089     18,747     31,125
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES.....    7,638     11,773     14,564     22,887
DEPRECIATION AND AMORTIZATION....................      834      1,453      1,517      2,857
                                                   -------    -------    -------    -------
OPERATING INCOME.................................    1,368      2,863      2,666      5,381
INTEREST EXPENSE.................................      236      1,071        508      1,899
                                                   -------    -------    -------    -------
INCOME BEFORE TAXES..............................    1,132      1,792      2,158      3,482
INCOME TAXES.....................................      453        753        861      1,475
                                                   -------    -------    -------    -------
INCOME BEFORE EXTRAORDINARY ITEM.................      679      1,039      1,297      2,007
EXTRAORDINARY LOSS ON EARLY RETIREMENT OF DEBT
  (net of income tax benefit of $222)............       --         --       (335)        --
                                                   -------    -------    -------    -------
NET INCOME.......................................  $   679    $ 1,039    $   962    $ 2,007
                                                   =======    =======    =======    =======
EARNINGS PER COMMON SHARE -- BASIC:
  Income before extraordinary item...............  $  0.10    $  0.14    $  0.20    $  0.27
  Extraordinary loss.............................       --         --      (0.05)        --
                                                   -------    -------    -------    -------
  Net income.....................................  $  0.10    $  0.14    $  0.15    $  0.27
                                                   =======    =======    =======    =======
EARNINGS PER COMMON SHARE -- ASSUMING DILUTION:
  Income before extraordinary item...............  $  0.10    $  0.14    $  0.20    $  0.27
  Extraordinary loss.............................       --         --      (0.05)        --
                                                   -------    -------    -------    -------
  Net income.....................................  $  0.10    $  0.14    $  0.15    $  0.27
                                                   =======    =======    =======    =======
WEIGHTED AVERAGE SHARES:
  Common shares outstanding......................    6,759      7,412      6,223      7,387
  Adjusted common shares -- assuming exercise of
     stock options...............................    6,947      7,616      6,443      7,558
</TABLE>
 
   See accompanying notes to the condensed consolidated financial statements.
 
                                      F-17
<PAGE>   75
 
                         DYNAMEX INC. AND SUBSIDIARIES
 
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                SIX MONTHS ENDED
                                                                  JANUARY 31,
                                                              --------------------
                                                                1997        1998
                                                              --------    --------
<S>                                                           <C>         <C>
OPERATING ACTIVITIES
  Net income................................................  $    962    $  2,007
  Adjustment to reconcile net income to net cash provided by
     operating activities:
     Depreciation and amortization..........................     1,517       2,857
     Extraordinary loss on early retirement of debt.........       558          --
     Unrealized foreign currency adjustment.................       180        (999)
     Changes in current assets and current liabilities:
       Accounts receivable..................................    (1,780)     (1,650)
       Prepaids and other assets............................      (361)         99
       Accounts payable and accrued liabilities.............     1,770      (2,828)
                                                              --------    --------
  Net cash provided by (used in) operating activities.......     2,846        (514)
                                                              --------    --------
INVESTING ACTIVITIES
  Payments for acquisitions.................................   (14,129)    (18,963)
  Purchase of property and equipment........................      (759)     (1,857)
                                                              --------    --------
  Net cash used in financing activities.....................   (14,888)    (20,820)
                                                              --------    --------
FINANCING ACTIVITIES
  Principal payment on long-term debt.......................    (8,051)         --
  Net borrowing under line of credit........................        --      22,004
  Net proceeds from sale of common stock....................    21,148          --
  Other assets, deferred offering expenses and
     intangibles............................................      (350)       (513)
                                                              --------    --------
  Net cash provided by financing activities.................    12,747      21,491
                                                              --------    --------
NET INCREASE IN CASH........................................       705         157
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD..............       894       1,326
                                                              --------    --------
CASH AND CASH EQUIVALENTS, END OF PERIOD....................  $  1,599    $  1,483
                                                              ========    ========
SUPPLEMENTAL DISCLOSURE ON NON-CASH INFORMATION
  Cash paid for interest....................................  $    559    $  1,636
                                                              ========    ========
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING
  ACTIVITIES
In conjunction with the acquisitions described, liabilities
  were assumed as follows:
  Fair value of assets acquired.............................  $ 18,401    $ 20,809
  Cash paid.................................................   (14,129)    (18,963)
                                                              --------    --------
  Liabilities assumed and incurred..........................  $  4,272    $  1,846
                                                              ========    ========
</TABLE>
 
   See accompanying notes to the condensed consolidated financial statements.
 
                                      F-18
<PAGE>   76
 
                         DYNAMEX INC. AND SUBSIDIARIES
 
            NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)
 
1. BASIS OF PRESENTATION
 
     Dynamex Inc. (the "Company") provides same-day delivery and logistics
services in the United States and Canada. The Company's primary services are (i)
same-day, on-demand delivery, (ii) scheduled distribution and (iii) fleet
management.
 
     The financial statements of the Company include the accounts of the Company
and its wholly-owned subsidiaries: Dynamex Operations East, Inc., Dynamex
Operations West, Inc., Dynamex Canada Inc., Road Runner Transportation, Inc. and
New York Document Exchange Corporation. All significant intercompany balances
and transactions are eliminated on consolidation. The accounts of Dynamex Canada
Inc. are translated into United States dollars with the Canadian dollar as the
functional currency.
 
     The accompanying interim financial statements are unaudited. Certain
information and disclosures normally included in financial statements prepared
in accordance with generally accepted accounting principles have been condensed
or omitted, although the Company believes the disclosures included herein are
adequate to make the information presented not misleading. These interim
financial statements should be read in conjunction with the Company's financial
statements for the fiscal year ended July 31, 1997.
 
     The accompanying interim financial statements contain all adjustments,
consisting only of normal recurring adjustments, necessary for a fair
presentation of the Company's financial position at January 31, 1998, and the
results of its operations and its cash flows for the three and six month periods
ended January 31, 1998 and 1997. The results of the interim periods presented
are not necessarily indicative of results to be expected for the full fiscal
year.
 
2. ACQUISITIONS
 
     Through three separate transactions during the six months ended January 31,
1998, the Company acquired the same-day delivery business of companies operating
in Hartford, Connecticut, Boston, Massachusetts, Atlanta, Georgia and New York,
New York for total consideration of approximately $19.0 million in cash and
74,118 shares of common stock.
 
     In March 1998, the Company completed the acquisition of a same-day delivery
company in Memphis, Tennessee for total consideration of approximately $1.6
million in cash.
 
3. EARNINGS PER SHARE
 
     In February 1997, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 128 ("SFAS No. 128"), "Earnings Per
Share," which requires presentation of basic and diluted earnings per share.
Basic earnings per share is computed by dividing income available to common
shareholders by the weighted average number of common shares outstanding for the
reporting period. Diluted earnings per share reflects the potential dilution
that could occur if securities or other contracts to issue common stock were
exercised or converted into common stock. As required, the Company adopted the
provisions of SFAS No. 128 in the quarter ended January 31, 1998. All prior
period weighted average and per share information has been restated in
accordance with SFAS No. 128. Outstanding stock options issued by the Company
represent the only dilutive effect reflected in diluted weighted average shares.
 
                                      F-19
<PAGE>   77
 
                          INDEPENDENT AUDITORS' REPORT
 
To the Stockholders of
New York Document Exchange Corporation,
  Eastside-Westside, Inc., and City Courier, Inc.
 
     We have audited the accompanying combined balance sheet of New York
Document Exchange Corporation, Eastside-Westside, Inc., and City Courier, Inc.
(the "Companies"), all of which are under common ownership and common
management, as of May 31, 1997 and the related combined statements of
operations, stockholders' equity and cash flows for the year then ended. These
financial statements are the responsibility of the Companies' management. Our
responsibility is to express an opinion on these financial statements based on
our audit.
 
     We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.
 
     In our opinion, such combined financial statements present fairly, in all
material respects, the combined financial position of the Companies' at May 31,
1997 and the combined results of their operations and their combined cash flows
for the year then ended in conformity with generally accepted accounting
principles.
 
DELOITTE & TOUCHE
 
Toronto, Canada
August 1, 1997
 
                                      F-20
<PAGE>   78
 
                    NEW YORK DOCUMENT EXCHANGE CORPORATION,
                EASTSIDE-WESTSIDE, INC., AND CITY COURIER, INC.
 
                             COMBINED BALANCE SHEET
                                  MAY 31, 1997
 
                                     ASSETS
 
<TABLE>
<S>                                                             <C>
CURRENT
  Cash......................................................    $  338,480
  Accounts receivable (net of allowance for doubtful
     accounts of $59,488)...................................     2,155,850
  Due from affiliates.......................................        83,329
  Stockholders' loans receivable............................       296,495
  Other current assets (Note 4).............................       138,920
                                                                ----------
                                                                 3,013,074
PROPERTY AND EQUIPMENT (Note 5).............................        94,212
INTANGIBLES, NET (Note 6)...................................         8,604
OTHER ASSETS................................................        29,730
                                                                ----------
                                                                $3,145,620
                                                                ==========
                               LIABILITIES
CURRENT
  Accounts payable..........................................    $  206,481
  Accrued payroll...........................................       241,650
  Accrued workmen's compensation............................       177,680
  Other accrued liabilities.................................        35,932
  Accrued death benefit (Note 9)............................     1,500,000
  Income taxes payable......................................       152,365
  Line of credit (Note 7)...................................       196,298
  Capital lease obligation -- current (Note 8)..............        26,225
  Deferred taxes payable....................................       413,823
                                                                ----------
                                                                 2,950,454
CAPITAL LEASE OBLIGATIONS (Note 8)..........................        14,372
                                                                ----------
                                                                 2,964,826
                                                                ----------
COMMITMENTS AND CONTINGENCIES (Note 12).....................            --
                           STOCKHOLDERS' EQUITY
Common stock
  New York Document Exchange Corporation -- ($1 par value;
     authorized 200 shares; issued 150 shares)..............           150
  Eastside-Westside, Inc. -- ($5 par value; authorized 200
     shares; issued 111 shares).............................           555
  City Courier, Inc. (No par value; authorized 200 shares;
     issued 100 shares).....................................        41,000
Additional paid-in capital..................................        58,651
Treasury stock..............................................          (500)
Stock subscription receivable...............................        (1,000)
Retained earnings...........................................        81,938
                                                                ----------
                                                                   180,794
                                                                ----------
                                                                $3,145,620
                                                                ==========
</TABLE>
 
                  See notes to combined financial statements.
 
                                      F-21
<PAGE>   79
 
                    NEW YORK DOCUMENT EXCHANGE CORPORATION,
                EASTSIDE-WESTSIDE, INC., AND CITY COURIER, INC.
 
                        COMBINED STATEMENT OF OPERATIONS
                        FOR THE YEAR ENDED MAY 31, 1997
 
<TABLE>
<S>                                                             <C>
REVENUE.....................................................    $21,835,219
COST OF SALES...............................................     16,657,053
                                                                -----------
GROSS MARGIN................................................      5,178,166
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES................      4,592,612
                                                                -----------
OPERATING INCOME............................................        585,554
INTEREST EXPENSE............................................         46,388
                                                                -----------
INCOME BEFORE UNDERNOTED ITEM AND INCOME TAXES..............        539,166
DEATH BENEFIT EXPENSE (Note 9)..............................      1,500,000
                                                                -----------
LOSS BEFORE INCOME TAXES....................................       (960,834)
INCOME TAXES (Note 10)......................................        113,790
                                                                -----------
NET LOSS....................................................    $(1,074,624)
                                                                ===========
</TABLE>
 
                  See notes to combined financial statements.
 
                                      F-22
<PAGE>   80
 
                    NEW YORK DOCUMENT EXCHANGE CORPORATION,
                EASTSIDE-WESTSIDE, INC., AND CITY COURIER, INC.
 
                   COMBINED STATEMENT OF STOCKHOLDERS' EQUITY
                        FOR THE YEAR ENDED MAY 31, 1997
<TABLE>
<CAPTION>
                            NEW YORK DOCUMENT
                          EXCHANGE CORPORATION          EAST-WESTSIDE, INC.       CITY COURIER, INC.
                       ---------------------------   --------------------------   -------------------   ADDITIONAL
                          NUMBER                      NUMBER                       NUMBER                PAID-IN
                        OF SHARES        AMOUNT      OF SHARES       AMOUNT       OF SHARES   AMOUNT     CAPITAL
                       ------------   ------------   ---------   --------------   ---------   -------   ----------
<S>                    <C>            <C>            <C>         <C>              <C>         <C>       <C>
BALANCE, BEGINNING OF
  YEAR...............      150            $150          111           $555           100      $41,000    $108,195
NET LOSS.............       --              --           --             --            --          --           --
TREASURY STOCK
    REACQUIRED.......       --              --           --             --            --          --      (49,544)
                           ---            ----          ---           ----           ---      -------    --------
BALANCE, END
  OF YEAR............      150            $150          111           $555           100      $41,000    $ 58,651
                           ===            ====          ===           ====           ===      =======    ========
 
<CAPTION>
 
                           TREASURY STOCK
                       ----------------------      STOCK
                         NUMBER                 SUBSCRIPTION    RETAINED
                        OF SHARES     AMOUNT     RECEIVABLE     EARNINGS        TOTAL
                       -----------   --------   ------------   -----------   -----------
<S>                    <C>           <C>        <C>            <C>           <C>
BALANCE, BEGINNING OF
  YEAR...............      --         $  --       $(1,000)     $ 1,156,562   $ 1,305,462
NET LOSS.............      --            --            --       (1,074,624)   (1,074,624)
TREASURY STOCK
    REACQUIRED.......      50          (500)           --               --       (50,044)
                           --         -----       -------      -----------   -----------
BALANCE, END
  OF YEAR............      50         $(500)      $(1,000)     $    81,938   $   180,794
                           ==         =====       =======      ===========   ===========
</TABLE>
 
                  See notes to combined financial statements.
 
                                      F-23
<PAGE>   81
 
                    NEW YORK DOCUMENT EXCHANGE CORPORATION,
                EASTSIDE-WESTSIDE, INC., AND CITY COURIER, INC.
 
                        COMBINED STATEMENT OF CASH FLOWS
                        FOR THE YEAR ENDING MAY 31, 1997
 
<TABLE>
<CAPTION>
 
<S>                                                           <C>
OPERATING ACTIVITIES:
  Net loss..................................................  $(1,074,624)
  Adjustments to reconcile net income to net cash provided
     by operating activities:
     Depreciation and amortization..........................       52,415
     Deferred income taxes..................................     (106,553)
  Changes in assets and liabilities
     Increase in accounts receivable........................      (96,027)
     Increase in due from affiliates........................      (61,100)
     Increase in other current assets.......................      (32,849)
     Increase in accounts payable and accrued expenses......    1,515,760
     Increase in income taxes payable.......................      100,897
                                                              -----------
  Net cash provided by operating activities.................      297,919
                                                              -----------
FINANCING ACTIVITIES:
  Obligations under capital lease...........................      (23,583)
  Borrowings on credit facility.............................      695,000
  Repayments of credit facility.............................     (695,000)
  Reacquisition of common stock.............................      (50,044)
  Advances to stockholders..................................      (69,725)
                                                              -----------
  Net cash used in financing activities.....................     (143,352)
                                                              -----------
INVESTING ACTIVITIES:
  Acquisition of property and equipment.....................      (27,106)
  Increase in other assets..................................        2,178
                                                              -----------
  Net cash used in investing activities.....................      (24,928)
                                                              -----------
NET INCREASE IN CASH........................................      129,639
CASH, BEGINNING OF THE YEAR.................................      208,841
                                                              -----------
CASH, END OF THE YEAR.......................................  $   338,480
                                                              ===========
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
  Income taxes paid.........................................  $    68,746
  Interest paid.............................................  $    46,388
                                                              ===========
</TABLE>
 
                  See notes to combined financial statements.
 
                                      F-24
<PAGE>   82
 
                    NEW YORK DOCUMENT EXCHANGE CORPORATION,
                EASTSIDE-WESTSIDE, INC., AND CITY COURIER, INC.
 
                   NOTES TO THE COMBINED FINANCIAL STATEMENTS
                                  MAY 31, 1997
 
1. BUSINESS AND ORGANIZATION
 
     New York Document Exchange Corporation, Eastside-Westside, Inc., and City
Courier, Inc. (collectively the "Companies") provide facility management,
overnight courier, messenger, and mail box subscription services in the New York
City metropolitan area. The majority of revenues are earned from messenger and
facilities management services.
 
2. PRINCIPLES OF COMBINATION
 
     The Companies are commonly owned by a single shareholder and operate under
common management, and have been combined due to their interdependence and form
of operations. The combined financial statements include the accounts of the
Companies after all intercompany balances have been eliminated.
 
3. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
  Revenue recognition
 
     The Companies recognize messenger service revenue when deliveries are
completed or services are performed. Facilities management service revenue is
recognized in accordance with the terms of the customer contract.
 
  Property and equipment
 
     Property and equipment are recorded at cost less accumulated depreciation.
Depreciation is provided annually at rates calculated to write-off the assets
over their estimated useful lives as follows:
 
<TABLE>
<S>                             <C>
Furniture and fixtures........  -- 5-7 years -- straight-line basis
Computer software.............  -- 5 years -- straight-line basis
Leaseholds....................  -- applicable useful life or lease term if shorter
</TABLE>
 
  Use of estimates
 
     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.
 
  Income taxes
 
     New York Document Exchange Corporation and City Courier, Inc., with the
consent of its stockholders, have elected under the Internal Revenue and the New
York State Tax Codes to be S corporations. In lieu of corporation income taxes,
the stockholders of an S corporation are taxed on their proportionate share of
the Company's taxable income. Therefore no provision or liability for federal
income tax has been included in the financial statements. Provision for New York
state income taxes has been included to the extent the corporate tax rate
exceeds the highest personal income tax rate. The City of New York does not
recognize S corporation status, therefore, a provision has been made for New
York City corporation taxes.
 
     Eastside-Westside, Inc., is a C corporation, as such the financial
statements include a provision for federal, state and local corporation taxes.
 
                                      F-25
<PAGE>   83
                    NEW YORK DOCUMENT EXCHANGE CORPORATION,
                EASTSIDE-WESTSIDE, INC., AND CITY COURIER, INC.
 
           NOTES TO THE COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
                                  MAY 31, 1997
 
  Fair value of financial instruments
 
     The financial statements include the following financial instruments: cash,
trade accounts receivable, due from affiliates, stockholders' loans receivable,
accounts payable, and the bank indebtedness. With the exception of the bank
indebtedness, no separate comparison of fair values is presented for the
aforementioned financial instruments since their fair values are not
significantly different that their balance sheet carrying values. Based upon
prevailing market interest rates, the fair value of the bank indebtedness
approximates its carrying value.
 
4. OTHER CURRENT ASSETS
 
     Other current assets consist of the following:
 
<TABLE>
<S>                                                           <C>
Employee and messenger loans and advances...................  $ 45,328
Prepaid expenses............................................    25,599
Prepaid insurance...........................................    67,993
                                                              --------
                                                              $138,920
                                                              ========
</TABLE>
 
5. PROPERTY AND EQUIPMENT
 
     Property and equipment consist of the following:
 
<TABLE>
<S>                                                           <C>
Furniture and equipment.....................................  $479,307
Computer software...........................................     6,719
Leasehold improvements......................................    26,263
                                                              --------
                                                               512,289
Accumulated depreciation....................................   418,077
                                                              --------
                                                              $ 94,212
                                                              ========
</TABLE>
 
     Included in property and equipment are assets recorded under capital leases
aggregating $75,454, with related accumulated depreciation of $21,877.
 
6. INTANGIBLES
 
     Intangibles, arising from the purchase of assets of another company, are
carried at cost and amortized on a straight-line basis over the life of the
agreements or a period of 5 to 10 years. Intangibles consist of the following:
 
<TABLE>
<S>                                                           <C>
Covenant not to compete.....................................  $239,925
Customer lists..............................................    38,388
Customer contracts..........................................    50,383
Organizational costs........................................    28,161
                                                              --------
                                                               356,857
Accumulated amortization....................................   348,253
                                                              --------
                                                              $  8,604
                                                              ========
</TABLE>
 
                                      F-26
<PAGE>   84
                    NEW YORK DOCUMENT EXCHANGE CORPORATION,
                EASTSIDE-WESTSIDE, INC., AND CITY COURIER, INC.
 
           NOTES TO THE COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
                                  MAY 31, 1997
 
7. LINE OF CREDIT
 
     The line of credit is due on demand. The balance represents the amount
drawn on a $300,000 revolving line of credit. The outstanding balance may not
exceed 80% of eligible accounts receivable as defined. The loan is evidenced by
ninety-day notes which bear interest at the prime rate plus 2%. The loan is
guaranteed by the stockholders' of the Companies. Interest on the note payable
for the year amounted to $17,887.
 
     The stockholders of the Companies have negotiated a credit facility with a
bank, whereby the stockholders may borrow up to $750,000 under a demand note
payable, bearing interest at the bank's base lending rate plus 1% per annum. The
proceeds of this loan are for the direct use of the Companies. Borrowings under
this agreement have been guaranteed by the stockholders, with a cross guaranty
by the Companies. The bank has further secured the loan by a lien on the
Companies' assets. At May 31, 1997 no outstanding balance existed. Interest
expense incurred during the year related to this loan amounted to $19,601.
 
8. LEASES
 
     The Companies are obligated under various non-cancellable capital and
operating leases for computer and office equipment, and storage space. Rent
expense, under the operating leases aggregated $180,521, for the year ended May
31, 1997. Minimum future rental commitments under the capital and operating
leases at May 31, 1997 are as follows:
 
<TABLE>
<CAPTION>
                                                                CAPITAL
                                                                 LEASE       OPERATING
                                                              OBLIGATIONS     LEASES
                                                              -----------    ---------
<S>                                                           <C>            <C>
1998........................................................   $ 30,249      $148,442
1999........................................................     15,241       113,510
2000........................................................         --       108,417
2001........................................................         --        72,117
2002........................................................         --        40,058
                                                               --------      --------
Total minimum payments......................................     45,490      $482,544
                                                                             ========
Less: amount representing interest..........................     (4,893)
                                                               --------
Total present value of net minimum lease payments at May 31,
  1997......................................................     40,597
Less: current portion.......................................    (26,225)
                                                               --------
Long-term portion...........................................   $ 14,372
                                                               ========
</TABLE>
 
     Interest expense includes $8,900 with respect to these capital lease
obligations.
 
9. ACCRUED DEATH BENEFIT
 
     On August 15, 1996 Eastside-Westside, Inc. entered into a salary
continuation and death benefit agreement with a stockholder. The agreement
stated that in the event of the stockholder's death, which occurred in November
1996, the spouse or the estate is entitled to receive weekly payments for a
period of ten years, and other related benefits. If during the term of the
agreement, Eastside-Westside, Inc. is sold, the spouse or the estate then
becomes entitled to receive immediate payment. This amount is estimated at
$1,500,000 and due to the pending sale of Eastside-Westside,
 
                                      F-27
<PAGE>   85
                    NEW YORK DOCUMENT EXCHANGE CORPORATION,
                EASTSIDE-WESTSIDE, INC., AND CITY COURIER, INC.
 
           NOTES TO THE COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
                                  MAY 31, 1997
 
Inc. the amount has been accrued as a current liability and included in the
determination of the net loss for the year.
 
10. PROVISION FOR FEDERAL, STATE AND LOCAL INCOME TAXES
 
     Provisions for federal, state and local income taxes consist of the
following:
 
<TABLE>
<CAPTION>
                                     CURRENT    DEFERRED    TOTAL
                                     --------   --------   --------
<S>                                  <C>        <C>        <C>
Federal............................  $ 80,740   $(40,535)  $ 40,205
State..............................    32,090     (9,110)    22,980
Local..............................    42,215      8,390     50,605
                                     --------   --------   --------
                                     $155,045.. $(41,255)  $113,790
                                     ========   ========   ========
</TABLE>
 
     Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial reporting
purposes and the amounts used for income tax purposes.
 
<TABLE>
<CAPTION>
 
<S>                                                           <C>
The sources of the net deferred tax liability relate to
  differences between accrual and cash accounting...........  $413,823
                                                              ========
</TABLE>
 
     In addition to the amount disclosed above, there is a potential tax benefit
of approximately $680,000 related to the death benefit expense, which has been
offset by a valuation allowance.
 
     The effective tax rate on income before taxes differs from the United
States statutory rate. The following summary reconciles taxes at the United
States statutory rate with the effective rates:
 
<TABLE>
<CAPTION>
 
<S>                                                            <C>
Taxes on income at U.S. statutory rate......................    34.0%
Increase (reduction) in taxes resulting from
  State and local income taxes (net of federal tax
     benefit)...............................................     9.0
  Corporations taxed as electing S corporation status.......   (25.2)
  Vacation allowance........................................   (32.9)
  Other.....................................................     3.3
                                                               -----
Taxes on income at effective rates..........................   (11.8)%
                                                               =====
</TABLE>
 
11. RELATED PARTY TRANSACTIONS
 
     The Companies have advanced funds to three of their stockholders which are
non-interest bearing and are due on demand. Amounts due to the Companies from
these stockholders totalled $296,495 as of May 31, 1997.
 
     The Companies provide services to a company which is controlled by a
stockholder. $1,888,035 is included in revenue. At May 31, 1997 the balance due
from this Company totalled $19,579.
 
     New York Document Exchange Corporation utilizes the services of independent
contractors that are employed by a company which is controlled by a stockholder.
For the year ended May 31, 1997, $1,888,035 of services are included in Trucking
expense. At May 31, 1997 $62,565 is owed to the Companies.
 
                                      F-28
<PAGE>   86
                    NEW YORK DOCUMENT EXCHANGE CORPORATION,
                EASTSIDE-WESTSIDE, INC., AND CITY COURIER, INC.
 
           NOTES TO THE COMBINED FINANCIAL STATEMENTS -- (CONTINUED)
                                  MAY 31, 1997
 
12. COMMITMENTS AND CONTINGENCIES
 
     New York Document Exchange Corporation and City Courier, Inc. are currently
being audited by the United States Department of Labor, Wage and Hour Division,
to determine if they are in compliance with the Fair Labor Standards Act. To
date, the Department of Labor has not issued an assessment nor has it quantified
the amount of back wages, if any, that may be due as a result of the
examination.
 
13. LETTER OF INTENT
 
     On May 15, 1997, holders of the Companies' voting common stock signed a
non-binding letter of intent to sell all of the Companies' common stock. There
can be no assurances the sale will be completed.
 
                                      F-29
<PAGE>   87
 
                          INDEPENDENT AUDITORS' REPORT
 
To the Board of Directors of
  Road Runner Transportation, Inc.
 
     We have audited the accompanying balance sheet of Road Runner
Transportation, Inc. (the "Company") as of February 28, 1997, and the related
statements of income, stockholders' equity and cash flows for the nine months
then ended. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audit.
 
     We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.
 
     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of the Company as of February
28, 1997, and the results of its operations and its cash flows for the nine
months then ended, in conformity with generally accepted accounting principles.
 
DELOITTE & TOUCHE LLP
 
Dallas, Texas
April 14, 1997
 
                                      F-30
<PAGE>   88
 
                        ROAD RUNNER TRANSPORTATION, INC.
 
                                 BALANCE SHEET
                               FEBRUARY 28, 1997
 
                                     ASSETS
 
<TABLE>
<S>                                                           <C>
CURRENT ASSETS:
  Cash......................................................  $   12,715
  Receivables:
     Trade, net of allowance for doubtful accounts of
      $30,000 (Note 7)......................................   1,995,115
     Related parties (Note 6)...............................      97,940
     Other..................................................       2,035
  Inventories...............................................      17,383
  Prepaid expenses..........................................      67,111
                                                              ----------
          Total current assets..............................   2,192,299
                                                              ----------
PROPERTY AND EQUIPMENT, AT COST (Notes 3 and 4):
  Leasehold improvements....................................     154,454
  Office furniture and equipment............................     248,192
  Radios....................................................     679,791
  Data processing equipment.................................   2,191,448
  Transportation and other delivery equipment...............   2,106,790
                                                              ----------
                                                               5,380,675
  Less accumulated depreciation.............................   2,817,138
                                                              ----------
  Property and equipment, net...............................   2,563,537
                                                              ----------
OTHER ASSETS:
  Tax deposits..............................................     119,631
  Other.....................................................      86,171
                                                              ----------
                                                                 205,802
                                                              ----------
TOTAL ASSETS................................................  $4,961,638
                                                              ==========
                  LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Note payable to bank (Note 2).............................  $  240,000
  Current maturities of long-term debt......................     583,007
  Notes payable to stockholders (Note 6)....................      72,884
  Accounts payable..........................................     222,501
  Accrued expenses:
     Compensation...........................................     260,133
     Commissions............................................     879,096
     Profit sharing.........................................      90,000
     Other..................................................      83,652
  Deferred revenue..........................................      53,606
                                                              ----------
          Total current liabilities.........................   2,484,879
                                                              ----------
LONG-TERM DEBT, less current maturities (Notes 2 and 3).....     573,993
                                                              ----------
COMMITMENTS (Note 9)
STOCKHOLDERS' EQUITY (Note 9):
  Common stock, no par value; 25,000 shares authorized:
     Voting, 6,545 shares, issued and outstanding...........     135,487
     Nonvoting, 4,364 shares, issued and outstanding........      90,489
  Retained earnings.........................................   1,676,790
                                                              ----------
          Total stockholders' equity........................   1,902,766
                                                              ----------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY..................  $4,961,638
                                                              ==========
</TABLE>
 
                       See notes to financial statements.
 
                                      F-31
<PAGE>   89
 
                        ROAD RUNNER TRANSPORTATION, INC.
 
                              STATEMENT OF INCOME
                      NINE MONTHS ENDED FEBRUARY 28, 1997
 
<TABLE>
<S>                                                           <C>
REVENUE:
  Delivery services (Note 7)................................  $16,413,755
  Rents (Note 4)............................................      143,291
  Driver services...........................................      500,797
                                                              -----------
                                                               17,057,843
                                                              -----------
COSTS AND EXPENSES:
  Commissions, drivers......................................    8,156,397
  Compensation and related costs............................    4,841,891
  Depreciation..............................................      752,080
  Repairs and maintenance...................................      170,104
  Insurance.................................................      781,654
  Profit sharing contribution (Note 5)......................       90,000
  Interest..................................................      143,511
  Other direct delivery costs...............................      504,670
  Other selling, general and administrative expenses (Note
     6).....................................................    1,380,777
  Loss on sale of property and equipment (Note 8)...........      137,116
                                                              -----------
                                                               16,958,200
                                                              -----------
NET INCOME..................................................  $    99,643
                                                              ===========
</TABLE>
 
                       See notes to financial statements.
 
                                      F-32
<PAGE>   90
 
                        ROAD RUNNER TRANSPORTATION, INC.
 
                       STATEMENT OF STOCKHOLDERS' EQUITY
                      NINE MONTHS ENDED FEBRUARY 28, 1997
 
<TABLE>
<CAPTION>
                                     VOTING               NONVOTING
                                  COMMON STOCK          COMMON STOCK
                              --------------------   -------------------
                              NUMBER OF              NUMBER OF              RETAINED
                               SHARES      AMOUNT     SHARES     AMOUNT     EARNINGS      TOTAL
                              ---------   --------   ---------   -------   ----------   ----------
<S>                           <C>         <C>        <C>         <C>       <C>          <C>
BALANCE, BEGINNING..........    6,000     $    600     4,000     $   400   $1,727,147   $1,728,147
  Net income................                                                   99,643       99,643
  Common stock issued for
     compensation...........      545      134,887       364      90,089                   224,976
  Dividends.................                                                 (150,000)    (150,000)
                                -----     --------     -----     -------   ----------   ----------
BALANCE, ENDING.............    6,545     $135,487     4,364     $90,489   $1,676,790   $1,902,766
                                =====     ========     =====     =======   ==========   ==========
</TABLE>
 
                       See notes to financial statements.
 
                                      F-33
<PAGE>   91
 
                        ROAD RUNNER TRANSPORTATION, INC.
 
                            STATEMENT OF CASH FLOWS
                      NINE MONTHS ENDED FEBRUARY 28, 1997
 
<TABLE>
<S>                                                           <C>
OPERATING ACTIVITIES:
  Net income................................................  $    99,643
  Adjustments to reconcile net income to net cash provided
     by operating activities:
     Depreciation and amortization..........................      753,384
     Common stock issued as compensation....................      224,976
     Loss on sale of property and equipment.................      137,116
     Changes in assets and liabilities:
       Increase in trade receivables........................     (334,237)
       Decrease in other receivables........................       55,638
       Decrease in inventories..............................        8,320
       Increase in prepaid expenses.........................      (31,869)
       Decrease in accounts payable.........................     (136,519)
       Increase in accrued expenses.........................      488,925
       Increase in deferred revenue.........................        8,656
                                                              -----------
          Net cash provided by operating activities.........    1,274,033
                                                              -----------
INVESTING ACTIVITIES:
  Proceeds from sales of property and equipment.............    1,148,752
  Purchases of property and equipment.......................   (1,431,799)
  Advances to related parties...............................      (34,748)
  Other.....................................................       (1,534)
                                                              -----------
          Net cash used in investing activities.............     (319,329)
                                                              -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Net payments on revolving loan agreement..................     (535,000)
  Proceeds from notes payable to stockholders...............       30,000
  Principal payments on notes payable to stockholders.......      (32,116)
  Proceeds from long-term borrowings........................      177,330
  Principal payments on long-term debt......................     (434,531)
  Cash dividends............................................     (150,000)
                                                              -----------
          Net cash used in financing activities.............     (944,317)
                                                              -----------
NET INCREASE IN CASH........................................       10,387
CASH, BEGINNING OF PERIOD...................................        2,328
                                                              -----------
CASH, END OF PERIOD.........................................  $    12,715
                                                              ===========
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION -- Cash
  payments for interest.....................................  $   142,481
                                                              ===========
SUPPLEMENTAL SCHEDULE OF NONCASH OPERATING, INVESTING, AND
  FINANCING ACTIVITIES:
  Common stock issued as compensation.......................  $   224,976
                                                              ===========
  Other asset resulting from sale -- leaseback
     transaction............................................  $    72,601
                                                              ===========
  Capital lease obligations incurred for use of equipment...  $   136,829
                                                              ===========
</TABLE>
 
                       See notes to financial statements.
 
                                      F-34
<PAGE>   92
 
                        ROAD RUNNER TRANSPORTATION, INC.
 
                         NOTES TO FINANCIAL STATEMENTS
                      NINE MONTHS ENDED FEBRUARY 28, 1997
 
1. NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES:
 
     Nature of Business -- Road Runner Transportation, Inc. (the "Company")
provides on-demand delivery and logistics management for customers in the
metropolitan areas of Minneapolis-St. Paul, Minnesota; Dallas, San Antonio, and
Austin, Texas; and Denver, Colorado. The Company grants credit terms to
customers on an individual customer basis.
 
     Cash -- The Company maintains its cash in bank deposit accounts which, at
times, may exceed federally insured limits. The Company has not experienced any
losses in such accounts.
 
     Inventories -- Inventories are composed of radio and vehicle repair parts
and delivery envelopes valued at the lower of cost (first-in, first-out method)
or market.
 
     Depreciation -- Depreciation of property and equipment is provided using
the straight-line method over estimated useful lives of three to seven years.
 
     Revenue Recognition -- The Company recognizes revenue as delivery services
are performed. Deferred revenue represents prebilled deliveries or payments
received for delivery services which have not been performed as of February 28,
1997.
 
     Use of Estimates -- The preparation of financial statements in conformity
with generally accepted accounting principles requires management to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.
 
     Income Tax Matters -- The Company, with the consent of its stockholders,
has elected to be taxed under sections of the federal and state income tax laws
(Subchapter S) which provide that, in lieu of corporate income taxes, the
stockholders separately account for the Company's items of income, deductions,
losses and credits. Therefore, the accompanying financial statements do not
include any provision for corporation income taxes. The Company pays dividends
to assist the stockholders in paying their personal income taxes on the income
of the Company.
 
     In addition, as a result of the Company's May 31 fiscal year, the Company
is required to make federal tax deposits that will vary annually depending on
the Company's income.
 
     Fair Value of Financial Instruments -- The financial statements include the
following financial instruments: cash, trade accounts and other receivables,
accounts payable, and notes payable to banks, stockholders and other financial
institutions. At February 28, 1997, no separate comparison of fair values to
carrying values is presented for the aforementioned financial instruments since
their fair values are not significantly different than their balance-sheet
carrying values.
 
2. BANK FINANCING
 
     As of February 28, 1997, the Company has a loan agreement with a bank that
provides for a revolving line of credit, a nonrevolving capital expenditure
line, a nonrevolving acquisition line and the term notes payable to bank as
described in Note 3. The loan agreement expires December 31, 1997, and is
collateralized by substantially all Company assets, a personal guaranty of the
Company's majority stockholder and the assignment of a life insurance policy on
the Company's majority stockholder. The loan agreement contains various
covenants that require the Company to, among other things, not exceed a certain
debt to tangible net worth ratio, maintain a minimum tangible net worth,
maintain a minimum debt service coverage ratio and limit the amount of capital
expenditures.
 
                                      F-35
<PAGE>   93
                        ROAD RUNNER TRANSPORTATION, INC.
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
                      NINE MONTHS ENDED FEBRUARY 28, 1997
 
     Revolving Line of Credit -- The Company can borrow up to $800,000 on its
line of credit; however, the amount borrowed cannot exceed a borrowing base
equal to 75% of eligible receivables. Amounts borrowed bear interest at the
prime rate (8.25% at February 28, 1997) plus 0.5%. As of February 28, 1997,
$240,000 was outstanding under this line.
 
     Nonrevolving Capital Expenditure Line -- The Company can borrow up to
$1,750,000 under this line for the purpose of financing vehicle and other
equipment purchases through December 31, 1997. Interest on any outstanding
borrowings is payable monthly at the prime rate plus 0.5%. On January 1, 1998,
the then-outstanding principal balance will be converted to a term loan with
principal and interest payable monthly over 30 months. As of February 28, 1997,
no borrowings are outstanding under this line.
 
     Nonrevolving Acquisition Line -- The Company can borrow up to $1,500,000
under this line for the purpose of financing acquisitions of businesses. As of
February 28, 1997, no borrowings are outstanding under this line.
 
3. LONG-TERM DEBT
 
     Long-term debt is composed of the following as of February 28, 1997:
 
<TABLE>
<S>                                                           <C>
Note payable to bank, due in monthly principal installments
  of $9,583, plus interest at 9.0%, through June 1998.......  $  153,333
Note payable to bank, due in monthly installments of
  $16,941, including interest at 8.5%, through November
  1998......................................................     306,171
Note payable to bank, due in monthly installments of
  $11,771, including interest at 8.45%, through July 1999...     298,122
Notes payable to finance companies, due in varying monthly
  installments, including interest at varying rates, through
  April 1999................................................      50,939
Capital lease obligations (see Note 4)......................     348,435
                                                              ----------
                                                               1,157,000
Less current maturities.....................................     583,007
                                                              ----------
                                                              $  573,993
                                                              ==========
</TABLE>
 
     Aggregate annual maturities of the above long-term debt at February 28,
1997, are as follows:
 
<TABLE>
<CAPTION>
 
<S>                                               <C>
Years ending February 28:
  1998..........................................  $  583,007
  1999..........................................     466,854
  2000..........................................     107,139
                                                  ----------
                                                  $1,157,000
                                                  ==========
</TABLE>
 
4. LEASE ARRANGEMENTS
 
     The Company has acquired certain equipment under capital leases. As of
February 28, 1997, capital lease equipment costs of $467,815 and related
accumulated depreciation of $116,331 are included in property and equipment. The
related capital lease obligations are reflected in long-term debt and require
varying monthly payments, including interest at rates ranging from 8.0% to 9.5%.
 
     The Company also leases its office and warehouse facilities and certain
vehicles and telecommunications equipment under various operating lease
arrangements. These leases require minimum
 
                                      F-36
<PAGE>   94
                        ROAD RUNNER TRANSPORTATION, INC.
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
                      NINE MONTHS ENDED FEBRUARY 28, 1997
 
monthly payments plus additional payments based on vehicle miles or a pro rata
share of real estate taxes and other operating costs associated with a leased
property.
 
     The following is a schedule of future minimum rental payments required
under the operating and capital leases as of February 28, 1997:
 
<TABLE>
<CAPTION>
                                             OPERATING     CAPITAL
                                               LEASES       LEASES
                                             ----------    --------
<S>                                          <C>           <C>
Years ending February 28:
  1998.....................................  $  418,118    $174,816
  1999.....................................     313,260     162,491
  2000.....................................     275,871     149,194
  2001.....................................     174,360
  2002.....................................     159,408
  Thereafter...............................   1,255,100
                                             ----------    --------
                                             $2,596,117     386,501
                                             ==========
Less amounts representing interest on
  capital lease obligations................                  38,066
                                                           --------
Principal portion of capital lease
  obligations..............................                $348,435
                                                           ========
</TABLE>
 
     Total rental expense included on the statement of income for the nine
months ended February 28, 1997, was $365,655.
 
     The Company rents computers and radios to nonemployee owner/operators on a
month-to-month basis. Rental income from these arrangements amounted to $143,291
for the nine months ended February 28, 1997.
 
5. PROFIT SHARING PLAN
 
     The Company has a profit sharing plan for those employees who meet the
eligibility requirements set forth in the plan. Contributions to the plan are at
the discretion of the Company's Board of Directors. For the nine months ended
February 28, 1997, the Company has accrued $90,000 of profit sharing expense.
 
6. RELATED PARTY TRANSACTIONS
 
     The Company has advanced to two of its stockholders funds which bear
interest at 8.0%. The stockholders make periodic repayments of principal.
Amounts due to the Company from these stockholders totaled $97,940 as of
February 28, 1997.
 
     The Company leases its office and warehouse facilities in St. Paul,
Minnesota, from its majority stockholder under a thirty-six month lease
agreement that calls for monthly rentals of $11,279 through November 1999. The
Company carries insurance and pays the real estate taxes, utilities and
maintenance costs on the property. The Company paid rents of approximately
$90,000 to this stockholder for the nine months ended February 28, 1997.
 
     The Company has notes payable to three of its minority stockholders that
total approximately $73,000 as of February 28, 1997. The Company pays interest
monthly at the rate of 8.0% with the principal due in April 1997.
 
                                      F-37
<PAGE>   95
                        ROAD RUNNER TRANSPORTATION, INC.
 
                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)
                      NINE MONTHS ENDED FEBRUARY 28, 1997
 
7. MAJOR CUSTOMER
 
     Approximately 15% of the Company's delivery services revenue for the nine
months ended February 28, 1997, is from one customer. Trade receivables from
this customer approximated 18% of total trade receivables at February 28, 1997.
 
8. SALE-LEASEBACK TRANSACTION
 
     The Company completed the construction of an office/warehouse facility in
the Denver, Colorado, metropolitan area in September 1996 at a cost of
approximately $1,200,000, including land. In December 1996, the Company sold the
property to an unrelated party, incurring a loss of approximately $103,000.
Concurrent with the sale, the Company leased back the property for a period of
approximately fourteen years at monthly rentals ranging from $10,000 to $12,000
during the term of the lease. The Company is also responsible for insuring and
maintaining the property and the real estate taxes assessed on the property. In
addition, the majority stockholder has provided a guaranty to the lessor for the
rents on this property. The guaranty is for a period of five years and for a
maximum amount of $150,000 in the first year of the lease term. This guaranty
amount reduces by $30,000 each year until the end of the five-year period, at
which time the guaranty terminates.
 
9. COMMITMENTS
 
     The Company has a buy-sell agreement with its minority stockholders whereby
the Company has the first option to purchase any shares of common stock upon
death, disability or termination of employment of the minority stockholders or
upon the offer to sell any shares by the minority stockholders. The purchase
price for the shares of common stock subject to this agreement is to be
determined within 75 days following the end of each fiscal year.
 
10. LETTER OF INTENT
 
     On March 13, 1997, stockholders of the Company's voting common stock signed
a non-binding letter of intent to sell all of the Company's issued and
outstanding common stock. There can be no assurances the sale will be completed.
 
                                      F-38
<PAGE>   96
 
======================================================
 
     NO DEALER, SALESPERSON OR ANY OTHER PERSON HAS BEEN AUTHORIZED TO GIVE
INFORMATION OR TO MAKE ANY REPRESENTATION NOT CONTAINED IN THIS PROSPECTUS IN
CONNECTION WITH THE OFFER MADE BY THIS PROSPECTUS, AND, IF GIVEN OR MADE, SUCH
INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED
BY THE COMPANY, THE SELLING STOCKHOLDERS OR THE UNDERWRITERS. THIS PROSPECTUS
DOES NOT CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF AN OFFER TO BUY THE
SHARES TO ANY PERSON IN ANY JURISDICTION IN WHICH SUCH AN OFFER OR SOLICITATION
IS NOT AUTHORIZED, OR IN WHICH THE PERSON MAKING SUCH OFFER OR SOLICITATION IS
NOT QUALIFIED TO DO SO, OR TO ANY PERSON TO WHOM IT IS UNLAWFUL TO MAKE SUCH
OFFER OR SOLICITATION. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY SALE MADE
HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE ANY IMPLICATION THAT THERE HAS
BEEN NO CHANGE IN THE AFFAIRS OF THE COMPANY SINCE THE DATE HEREOF OR THAT THE
INFORMATION CONTAINED HEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO THE DATE
HEREOF.
 
                            ------------------------
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                        PAGE
                                        ----
<S>                                     <C>
Prospectus Summary....................    3
Risk Factors..........................    8
Use of Proceeds.......................   13
Price Range of Common Stock...........   13
Dividend Policy.......................   13
Capitalization........................   14
Selected Consolidated Financial
  Data................................   15
Pro Forma Financial Information.......   17
Management's Discussion and Analysis
  of Financial Condition and Results
  of Operations.......................   22
Business..............................   30
Management............................   41
Certain Transactions..................   47
Principal and Selling Stockholders....   49
Description of Capital Stock..........   50
Underwriting..........................   54
Validity of Shares....................   55
Experts...............................   56
Available Information.................   56
Index to Consolidated Financial
  Statements..........................  F-1
</TABLE>
 
                            ------------------------
 
======================================================
======================================================
 
                                2,817,166 SHARES
 
                                  DYNAMEX INC.
 
                                  COMMON STOCK
                               ($0.01 PAR VALUE)
 
                              SCHRODER & CO. INC.
                            WILLIAM BLAIR & COMPANY
                         HOAK BREEDLOVE WESNESKI & CO.
                                            , 1998
 
======================================================
<PAGE>   97
 
                                    PART II
 
                     INFORMATION NOT REQUIRED IN PROSPECTUS
 
ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION
 
     The following table sets forth the various expenses in connection with the
sale and distribution of the securities being registered, other than
underwriting discounts and commissions. All of the amounts shown are estimates
except the Securities and Exchange Commission registration and NASD filing fees.
 
<TABLE>
<S>                                                           <C>
Securities and Exchange Commission registration fee.........  $ 11,418
NASD filing fee.............................................     4,379
Nasdaq National Market listing fee..........................    17,500
Legal fees and expenses.....................................   100,000
Accounting fees and expenses................................   100,000
Printing and engraving expenses.............................   100,000
Transfer agent and registrar fees and expenses..............     2,500
Blue Sky fees and expenses..................................    12,500
Miscellaneous expenses......................................    51,703
                                                              --------
          Total.............................................  $400,000
                                                              ========
</TABLE>
 
ITEM 14. INDEMNIFICATION OF DIRECTORS AND OFFICERS
 
     The Company's Restated Certificate of Incorporation eliminates to the
fullest extent permissible under the General Corporation Law of Delaware the
liability of directors to the Company and the stockholders for monetary damages
for breach of fiduciary duty as a director. This provision does not eliminate
liability (a) for any breach of a director's duty of loyalty to the Company or
its stockholders; (b) for acts or omissions not in good faith or which involve
intentional misconduct or a knowing violation of the law; (c) in connection with
payment of any illegal dividend or illegal stock repurchase; or (d) for any
transaction from which the director derives an improper personal benefit. In
addition, these provisions do not apply to equitable remedies such as injunctive
relief.
 
     The Company's Bylaws provide that the Company shall indemnify each of its
directors and officers, acting in such capacity, so long as such person acted in
good faith and in a manner he or she reasonably believed to be in or not opposed
to the best interests of the Company. Such indemnification may be made only upon
a determination that such indemnification is proper in the circumstances because
the person to be indemnified has met the applicable standard of conduct to
permit indemnification under the law. The Company is also required to advance to
such persons payment for their expenses incurred in defending a proceeding to
which indemnification might apply, provided the recipient provides an
undertaking agreeing to repay all such advanced amounts if it is ultimately
determined that he is not entitled to be indemnified.
 
     The Company also maintains a directors' and officers' liability insurance
policy insuring directors and officers of the Company for up to $5.0 million of
covered losses as defined in the policy. Reference is also made to the
indemnification and contribution provisions of the Underwriting Agreement filed
as an exhibit to this Registration Statement. The Company has entered into
Indemnification Agreements with each of its directors and certain of its
officers contractually requiring the Company to provide such indemnification to
the extent permitted by applicable law.
 
     Pursuant to the Underwriting Agreement to be entered among the Company, the
Selling Stockholders and the Underwriters, the officers and directors of the
Company are indemnified for certain liabilities, including liabilities incurred
under the Securities Act of 1933, as amended.
 
                                      II-1
<PAGE>   98
 
ITEM 15. RECENT SALE OF UNREGISTERED SECURITIES
 
     Since April 1, 1995, the Company has sold or issued the following
unregistered securities:
 
          1. On May 31, 1995, at a purchase price of $4.25 per share (i) Cypress
     converted its shares of convertible preferred stock and the dividends and
     interest accrued thereon into Common Stock; (ii) the Company issued to
     Cypress and Cypress purchased from the Company for cash 294,116 shares of
     Common Stock; (iii) the Company issued to The Guidant Financial Group, Inc.
     (formerly, Preferred Risk Life Insurance Company) and Guidant Mutual
     Insurance Company (formerly, Preferred Risk Mutual Insurance Company)
     147,060 shares and 147,056 shares of Common Stock, respectively, which were
     purchased by such holders for cash; and (iv) George M. Siegel purchased
     20,000 shares of Common Stock, which purchase price was paid by Mr. Siegel
     pursuant to a promissory note issued by Mr. Siegel to the Company.
 
          2. On December 28, 1995, the Company issued and delivered (a) an
     aggregate of approximately $1.0 million principal amount of Bridge Notes
     and Bridge Warrants exercisable for 120,000 shares to Cypress, (b) an
     aggregate of approximately $1.8 million principal amount of Bridge Notes
     and Bridge Warrants exercisable for 210,000 shares to James M. Hoak and
     CCP, (c) an aggregate of approximately $1.8 million principal amount of
     Bridge Notes and Bridge Warrants exercisable for 210,000 shares to various
     limited partners of Cypress and affiliates of CCP in exchange for cash in
     the corresponding principal amounts of the Bridge Notes. In August 1996, at
     the time of the IPO, the Company redeemed the Bridge Notes and the Bridge
     Warrants were exercised by the holders in full.
 
          3. As partial consideration for the consummation of the IPO
     Acquisitions and the Pro Forma Completed Acquisitions, the Company issued
     an aggregate of 1,338,163 shares of Common Stock to the sellers of the
     businesses acquired in such acquisitions.
 
          4. Between January 1, 1995 and January 31, 1998, the Company granted
     options to approximately 60 persons to purchase an aggregate of 532,000
     shares of Common Stock (net of expired options) pursuant to the Option Plan
     for purchase prices ranging from $3.235 to $10.375 per share. Options
     granted to employees and officers generally vest ratably over a five-year
     period commencing on the grant date. Options granted to directors and
     certain options granted to the Chief Executive Officer immediately vest on
     the grant date.
 
     In issuing such securities, the Company relied on the exemption from the
registration and prospectus delivery requirements of the Securities Act provided
by Section 4(2) of the Securities Act.
 
                                      II-2
<PAGE>   99
 
ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
 
     (a) Exhibits
 
<TABLE>
<CAPTION>
        EXHIBIT
         NUMBER                                    DESCRIPTION
        -------                                    -----------
<C>                        <S>
           1.1(1)          -- Form of Underwriting Agreement.
           2.1(4)          -- Stock Purchase Agreement dated May 16, 1997, by and among
                              Dynamex, Inc., Road Runner Transportation, Inc., James C.
                              Isaacson, Gordon I. Isaacson, Gretchen E. Larsen and
                              Thomas W. Ingeman.
           2.2(5)          -- Stock Purchase Agreement dated September 30, 1997, by and
                              among Dynamex Inc. and the shareholders of City Courier
                              Inc., New York Document Exchange Corporation and
                              Eastside/Westside, Inc.
           3.1(2)          -- Restated Certificate of Incorporation of Dynamex Inc.
           3.2(3)          -- Bylaws, as amended and restated, of Dynamex Inc.
           4.1(2)          -- Rights Agreement between Dynamex Inc. and Harris Trust
                              and Savings Bank, dated July 5, 1996.
           5.1(1)          -- Opinion of Crouch & Hallett, L.L.P.
          10.1(1)          -- Amendment No. 2 to Employment Agreement of Richard K.
                              McClelland.
          10.2(3)          -- Dynamex Inc. Amended and Restated 1996 Stock Option Plan.
          10.3(2)          -- Marketing and Transportation Services Agreement, between
                              Purolator Courier Ltd. and Parcelway Courier Systems
                              Canada Ltd., dated November 20, 1995.
          10.4(2)          -- Form of Indemnity Agreements with Executive Officers and
                              Directors.
          10.5(3)          -- Second Amended and Restated Credit Agreement by and among
                              the Company and NationsBank of Texas, N.A., as agent for
                              the lenders named therein, dated August 26, 1997.
          10.6(2)          -- Form of Junior Subordinated Debenture, issued by Dynamex
                              Inc., dated December 28, 1995.
          10.7(2)          -- Form of Dynamex Inc. Common Stock Purchase Warrant, dated
                              December 28, 1995.
          11.1(1)          -- Statement regarding computation of earnings per share.
          21.1(1)          -- Subsidiaries of the Registrant.
          23.1(1)          -- Independent Auditors' Consent of Deloitte & Touche.
          23.2(1)          -- Independent Auditors' Consent of Deloitte & Touche LLP.
          23.3             -- Consent of Crouch & Hallett, L.L.P. (included in Exhibit
                              5.1).
          24.1             -- Power of Attorney (included on page II-5).
          27.1(1)          -- Restated Financial Data Schedule, for each of the years
                              in the three-year period ended July 31, 1997.
          27.2(1)          -- Restated Financial Data Schedule, for each of the three
                              month periods ended October 31, 1996, January 31, 1997,
                              April 30, 1997 and October 31, 1997.
</TABLE>
 
- - ---------------
 
  * To be filed by amendment.
 
(1) Filed herewith.
 
(2) Filed as an exhibit to registrant's Registration Statement on Form S-1 (File
    No. 333-05293), and incorporated herein by reference.
 
(3) Filed as an exhibit to the registrant's annual report on Form 10-K for the
    fiscal year ended July 31, 1997, and incorporated herein by reference.
 
(4) Filed as an exhibit to registrant's Form 8-K filed on October 7, 1997 and
    incorporated herein by reference.
 
(5) Filed as an Exhibit to the registrant's Form 8-K filed on May 16, 1997 and
    incorporated herein by reference.
 
                                      II-3
<PAGE>   100
 
     (b) Financial Schedules and Reports of Independent Auditors are as follows:
 
     All schedules for which provision is made in the applicable accounting
regulation of the Commission are not required under the related instructions or
are inapplicable, and therefore have been omitted.
 
ITEM 17. UNDERTAKINGS.
 
     (a) The undersigned Registrant hereby undertakes to provide to the
Underwriters at the closing specified in the underwriting agreement certificates
in such denominations and registered in such names as required by the
Underwriters to permit prompt delivery to each purchaser.
 
     (b) Insofar as indemnification for liabilities arising from the Act may be
permitted to directors, officers and controlling persons of the Registrant
pursuant to the foregoing provisions, or otherwise, the Registrant has been
advised that in the opinion of the Securities and Exchange Commission such
indemnification is against public policy as expressed in the Act and is,
therefore, unenforceable. In the event that a claim for indemnification against
such liabilities (other than the payment by the Registrant of expenses incurred
or paid by a director, officer or controlling person of the Registrant in the
successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.
 
     (c) The Registrant hereby undertakes that:
 
          (1) For purposes of determining any liability under the Act, the
     information omitted from the form of prospectus filed as part of this
     Registration Statement in reliance upon Rule 430A and contained in the form
     of prospectus filed by the Registrant pursuant to Rule 424(b)(1) or (4) or
     497(h) under the Act shall be deemed to be part of this Registration
     Statement as of the time it was declared effective.
 
          (2) For the purpose of determining any liability under the Act, each
     post-effective amendment that contains a form of prospectus shall be deemed
     to be a new registration statement relating to the securities offered
     therein, and the Offering of such securities at that time shall be deemed
     to be the initial bona fide offering thereof.
 
                                      II-4
<PAGE>   101
 
                                   SIGNATURES
 
     Pursuant to the requirement of the Securities Act of 1933, the Registrant
has duly caused this Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of Irving, State of Texas on
the 7th day of April, 1998.
 
                                            DYNAMEX INC.
 
                                            By:    /s/ ROBERT P. CAPPS
                                              ----------------------------------
                                                       Robert P. Capps,
                                              Vice President -- Chief Financial
                                                            Officer
 
                               POWER OF ATTORNEY
 
     We, the undersigned officers and directors of Dynamex Inc. hereby severally
constitute and appoint Richard K. McClelland and Robert P. Capps, and each of
them singly, our true and lawful attorneys, with full power to them and each of
them singly, to sign for us in our names in the capacities indicated below, all
pre-effective and post-effective amendments to this Registration Statement, and
any registration statements filed pursuant to Rule 462(b) under the Securities
Act of 1933, as amended, to register additional shares and generally to do all
things in our names and on our behalf in such capacities to enable Dynamex Inc.
to comply with the provisions of the Securities Act of 1933, as amended, and all
requirements of the Securities and Exchange Commission.
 
     Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed by the following persons in the
capacities on the 7th day of April, 1998.
 
<TABLE>
<CAPTION>
                        NAME                                                TITLE
                        ----                                                -----
<C>                                                      <S>
 
              /s/ RICHARD K. MCCLELLAND                  President, Chief Executive Officer and
- - -----------------------------------------------------    Chairman of the Board (Principal Executive
                Richard K. McClelland                    Officer)
 
                 /s/ ROBERT P. CAPPS                     Vice President -- Chief Financial Officer
- - -----------------------------------------------------    (Principal Financial Officer)
                   Robert P. Capps
 
                 /s/ JOHN J. WELLIK                      Vice President -- Controller (Principal
- - -----------------------------------------------------    Accounting Officer)
                   John J. Wellik
 
               /s/ JAMES M. HOAK, JR.                    Director
- - -----------------------------------------------------
                 James M. Hoak, Jr.
 
                   /s/ WAYNE KERN                        Director
- - -----------------------------------------------------
                     Wayne Kern
 
                /s/ STEPHEN P. SMILEY                    Director
- - -----------------------------------------------------
                  Stephen P. Smiley
 
                 /s/ BRIAN J. HUGHES                     Director
- - -----------------------------------------------------
                   Brian J. Hughes
 
                /s/ KENNETH H. BISHOP                    Director
- - -----------------------------------------------------
                  Kenneth H. Bishop
 
                  /s/ E. T. WHALEN                       Director
- - -----------------------------------------------------
                    E. T. Whalen
</TABLE>
 
                                      II-5
<PAGE>   102
 
                               INDEX TO EXHIBITS
 
<TABLE>
<CAPTION>
        EXHIBIT
         NUMBER                                    DESCRIPTION
        -------                                    -----------
<C>                        <S>
           1.1(1)          -- Form of Underwriting Agreement.
           2.1(4)          -- Stock Purchase Agreement dated May 16, 1997, by and among
                              Dynamex, Inc., Road Runner Transportation, Inc., James C.
                              Isaacson, Gordon I. Isaacson, Gretchen E. Larsen and
                              Thomas W. Ingeman.
           2.2(5)          -- Stock Purchase Agreement dated September 30, 1997, by and
                              among Dynamex Inc. and the shareholders of City Courier
                              Inc., New York Document Exchange Corporation and
                              Eastside/Westside, Inc.
           3.1(2)          -- Restated Certificate of Incorporation of Dynamex Inc.
           3.2(3)          -- Bylaws, as amended and restated, of Dynamex Inc.
           4.1(2)          -- Rights Agreement between Dynamex Inc. and Harris Trust
                              and Savings Bank, dated July 5, 1996.
           5.1(1)          -- Opinion of Crouch & Hallett, L.L.P.
          10.1(1)          -- Amendment No. 2 to Employment Agreement of Richard K.
                              McClelland.
          10.2(3)          -- Dynamex Inc. Amended and Restated 1996 Stock Option Plan.
          10.3(2)          -- Marketing and Transportation Services Agreement, between
                              Purolator Courier Ltd. and Parcelway Courier Systems
                              Canada Ltd., dated November 20, 1995.
          10.4(2)          -- Form of Indemnity Agreements with Executive Officers and
                              Directors.
          10.5(3)          -- Second Amended and Restated Credit Agreement by and among
                              the Company and NationsBank of Texas, N.A., as agent for
                              the lenders named therein, dated August 26, 1997.
          10.6(2)          -- Form of Junior Subordinated Debenture, issued by Dynamex
                              Inc., dated December 28, 1995.
          10.7(2)          -- Form of Dynamex Inc. Common Stock Purchase Warrant, dated
                              December 28, 1995.
          11.1(1)          -- Statement regarding computation of earnings per share.
          21.1(1)          -- Subsidiaries of the Registrant.
          23.1(1)          -- Independent Auditors' Consent of Deloitte & Touche.
          23.2(1)          -- Independent Auditors' Consent of Deloitte & Touche LLP.
          23.3             -- Consent of Crouch & Hallett, L.L.P. (included in Exhibit
                              5.1).
          24.1             -- Power of Attorney (included on page II-5).
          27.1(1)          -- Restated Financial Data Schedule, for each of the years
                              in the three-year period ended July 31, 1997.
          27.2(1)          -- Restated Financial Data Schedule, for each of the three
                              month periods ended October 31, 1996, January 31, 1997,
                              April 30, 1997 and October 31, 1997.
</TABLE>
 
- - ---------------
 
  * To be filed by amendment.
 
(1) Filed herewith.
 
(2) Filed as an exhibit to registrant's Registration Statement on Form S-1 (File
    No. 333-05293), and incorporated herein by reference.
 
(3) Filed as an exhibit to the registrant's annual report on Form 10-K for the
    fiscal year ended July 31, 1997, and incorporated herein by reference.
 
(4) Filed as an exhibit to registrant's Form 8-K filed on October 7, 1997 and
    incorporated herein by reference.
 
(5) Filed as an Exhibit to the registrant's Form 8-K filed on May 16, 1997 and
    incorporated herein by reference.

<PAGE>   1
                                                                     EXHIBIT 1.1



                                  DYNAMEX INC.

                               ___________ SHARES
                                  COMMON STOCK
                           (PAR VALUE $.01 PER SHARE)

                               __________________



                             UNDERWRITING AGREEMENT


                                                              ____________, 1998


SCHRODER & CO. INC.
WILLIAM BLAIR & COMPANY, L.L.C
HOAK BREEDLOVE & WESNESKI CO.
         As Representatives of the several
         Underwriters named in Schedule I hereto
c/o Schroder & Co. Inc.
Equitable Center
787 Seventh Avenue
New York, New York 10019-6016

Dear Sirs:

         Dynamex Inc., a Delaware corporation (the "Company"), proposes, subject
to the terms and conditions stated herein, to issue and sell, and certain
stockholders of the Company named in Schedule II hereto (the "Selling
Stockholders") propose to sell, to the Underwriters named in Schedule I hereto
(the "Underwriters"), an aggregate of ___________ shares of Common Stock, par
value $.01 per share (the "Common Stock"), of the Company, of which _________
shares are to be issued and sold by the Company and an aggregate of ________
shares are to be sold by the Selling Stockholders in the respective amounts set
forth in Schedule II hereto. The aggregate ________ shares of Common Stock to be
sold by the Company and the Selling Stockholders are herein collectively
referred to as the "Firm Securities." In addition, the Company and the Selling
Stockholders propose to grant to the Underwriters an option to purchase up to an
aggregate of an additional ________ shares of Common Stock (the "Option
Securities") on the terms and for the purposes set forth in Section 2 hereof,
all of which are to be issued and sold by the Company. The Firm Securities and
the Option Securities are herein collectively referred to as the "Securities."
Except as may be expressly set forth below, any reference to you in this
Agreement

<PAGE>   2


shall be solely in your capacity as the Representatives.

         1.       (a) The Company represents and warrants to, and agrees with, 
each of the Underwriters that:

                  (i)      A registration statement on Form S-1 (File No. 
         333- ), and as part thereof a preliminary prospectus, in respect of the
         Securities, has been filed with the Securities and Exchange Commission
         (the "Commission") in the form heretofore delivered to you and, with
         the exception of exhibits to the registration statement, to you for
         each of the other Underwriters; if such registration statement has not
         become effective, an amendment (the "Final Amendment") to such
         registration statement, including a form of final prospectus, necessary
         to permit such registration statement to become effective, will
         promptly be filed by the Company with the Commission; if such
         registration statement has become effective and any post-effective
         amendment to such registration statement has been filed with the
         Commission prior to the execution and delivery of this Agreement, which
         amendment or amendments shall be in acceptable form to you, the most
         recent such amendment has been declared effective by the Commission; if
         such registration statement has become effective, a final prospectus
         (the "Rule 430A Prospectus") relating to the Securities containing
         information permitted to be omitted at the time of effectiveness by
         Rule 430A of the rules and regulations of the Commission under the
         Securities Act of 1933, as amended (the "Act"), will promptly be filed
         by the Company pursuant to Rule 424(b) of the rules and regulations of
         the Commission under the Act (any preliminary prospectus filed as part
         of such registration statement being herein called a "Preliminary
         Prospectus," such registration statement as amended at the time that it
         becomes or became effective, or, if applicable, as amended at the time
         the most recent post-effective amendment to such registration statement
         filed with the Commission prior to the execution and delivery of this
         Agreement became effective (the "Effective Date"), including a
         registration statement (if any) filed pursuant to Rule 462(b) under the
         Act increasing the size of the offering registered under the Act and
         including all exhibits thereto and all information deemed to be a part
         thereof at such time pursuant to Rule 430A of the rules and regulations
         of the Commission under the Act, being herein called the "Registration
         Statement" and the final prospectus relating to the Securities in the
         form first filed pursuant to Rule 424(b)(1) or (4) of the rules and
         regulations of the Commission under the Act or, if no such filing is
         required, the form of final prospectus included in the Registration
         Statement, being herein called the "Prospectus");

                  (ii)     No order preventing or suspending the use of any
         Preliminary Prospectus has been issued by the Commission, and each
         Preliminary Prospectus, at the time of filing thereof, conformed in all
         material respects to the requirements of the Act and the rules and
         regulations of the Commission thereunder, and did not contain an untrue
         statement of a material fact or omit to state a material fact required
         to be stated therein or necessary to make the statements therein, in
         the light of the circumstances under which they were made, not
         misleading; provided, however, that this representation and warranty
         shall not apply to any statements or omissions made in reliance upon
         and in conformity 


                                       2
<PAGE>   3

         with information furnished in writing to the Company by an Underwriter
         through you expressly for use therein;

                  (iii)    On the Effective Date and the date the Prospectus is
         filed with the Commission, and when any further amendment or
         supplements thereto become effective or are filed with the Commission,
         as the case may be, the Registration Statement, the Prospectus and such
         amendment or supplements did and will conform in all material respects
         to the requirements of the Act and the rules and regulations of the
         Commission thereunder, and did not and will not contain an untrue
         statement of a material fact or omit to state a material fact required
         to be stated therein or necessary to make the statements therein not
         misleading; provided, however, that this representation and warranty
         shall not apply to any statements or omissions made in reliance upon
         and in conformity with information furnished in writing to the Company
         by an Underwriter through you expressly for use therein;

                  (iv)     The Company has been duly incorporated and is validly
         existing as a corporation in good standing under the laws of the State
         of Delaware, with power and authority (corporate and other) to own its
         properties and to conduct its business as described in the Prospectus,
         and has been duly qualified as a foreign corporation for the
         transaction of business and is in good standing under the laws of each
         other jurisdiction in which it owns or leases property, or conducts any
         business, so as to require such qualification, except where the failure
         to so qualify would not have a material adverse effect on the
         condition, financial or otherwise, or the business affairs or prospects
         of the Company and its subsidiaries, taken as a whole (such adverse
         effect to be hereinafter referred to as a "Material Adverse Effect");
         and each of the Company's subsidiaries has been duly incorporated and
         is validly existing as a corporation in good standing under the laws of
         its jurisdiction of incorporation, with power and authority (corporate
         and other) to own its properties and to conduct its business as
         described in the Prospectus, and has been duly qualified as a foreign
         corporation for the transaction of business and is in good standing
         under the laws of each other jurisdiction in which it owns or leases
         property, or conducts any business, so as to require such
         qualification, except where the failure to so qualify would not have a
         Material Adverse Effect;

                  (v)      All the issued shares of capital stock of each
         subsidiary of the Company have been duly and validly authorized and
         issued, are fully paid and non-assessable and are owned directly or
         indirectly by the Company free and clear of all liens, encumbrances,
         equities, security interests, or claims except to the extent
         specifically stated in the Prospectus; and there are no outstanding
         options, warrants or other rights calling for the issuance of, and
         there are no commitments, plans or arrangements to issue, any shares of
         capital stock of any subsidiary or any security convertible or
         exchangeable or exercisable for capital stock of any subsidiary; except
         for the shares of stock of each subsidiary owned directly or indirectly
         by the Company, neither the Company nor any subsidiary owns directly or
         indirectly any shares of capital stock of any corporation or have any
         equity interest in any firm, partnership, joint venture, association or
         other entity;

                                       3
<PAGE>   4

                  (vi)     The Company has all requisite power and authority to
         execute, deliver and perform its obligations under this Agreement; the
         execution, delivery and performance by the Company of its obligations
         under this Agreement have been duly and validly authorized by all
         requisite corporate action of the Company; and this Agreement
         constitutes the legal, valid and binding obligation of the Company,
         enforceable against the Company in accordance with its terms, except as
         enforcement may be limited by bankruptcy, insolvency, reorganization,
         moratorium or other similar laws affecting creditors' rights generally
         and except as enforceability of those provisions relating to indemnity
         may be limited by Federal securities laws and principles of public
         policy;

                  (vii)    Neither the Company nor any of its subsidiaries has
         sustained since the date of the latest audited financial statements
         included in the Prospectus, any loss or interference with its business
         from fire, explosion, flood or other calamity, whether or not covered
         by insurance, or from any labor dispute or court or governmental
         action, order or decree, which loss or interference is material to the
         Company and its subsidiaries, taken as a whole; and, since the
         respective dates as of which information is given in the Registration
         Statement and the Prospectus, there has not been, and prior to the Time
         of Delivery (as defined in Section 4 hereof) there will not be, any
         change in the capital stock (other than shares issued pursuant to
         exercise of employee stock options that the Prospectus indicates are
         outstanding (the "Employee Option Shares") or short-term debt or
         long-term debt of the Company or any of its subsidiaries, or any
         material adverse change, or any development involving a prospective
         material adverse change, in or affecting the general affairs,
         management, financial position, stockholders' equity or results of
         operations of the Company and its subsidiaries, taken as whole,
         otherwise than as set forth or contemplated in the Prospectus;

                  (viii)   The Company and its subsidiaries have good and
         marketable title in fee simple to all real property and good and
         marketable title to all personal property owned by them, in each case
         free and clear of all liens, encumbrances and defects except such as
         are described or contemplated by the Prospectus, or such as do not
         materially adversely interfere with the use made and proposed to be
         made of such property by the Company and its subsidiaries, and any real
         property and buildings held under lease by the Company and its
         subsidiaries are held by them under valid, subsisting and enforceable
         leases with such exceptions that do not adversely affect or interfere
         with the use made and proposed to be made of such real property and
         buildings by the Company and its subsidiaries;

                  (ix)     The Company has an authorized, issued and outstanding
         capitalization as set forth in the Registration Statement, and all the
         issued shares of capital stock of the Company (including the Securities
         to be sold by the Selling Stockholders) have been duly and validly
         authorized and issued, are fully paid and non-assessable, are free of
         any preemptive rights, rights of first refusal or similar rights, were
         issued and sold in compliance with the applicable Federal and state
         securities laws and conform in all material respects to the description
         in the Prospectus; except as described in the 




                                       4
<PAGE>   5

         Prospectus, there are no outstanding options, warrants or other rights
         calling for the issuance of, and there are no commitments, plans or
         arrangements to issue, any shares of capital stock of the Company or
         any security convertible or exchangeable or exercisable for capital
         stock of the Company; there are no holders of securities of the Company
         who, by reasons of the filing of the Registration Statement have the
         right (and have not waived such right) to request the Company to
         include in the Registration Statement securities owned by them;

                  (x)      The Securities to be issued and sold by the Company 
         to the Underwriters hereunder have been duly and validly authorized
         and, when issued and delivered against payment therefor as provided
         herein, will be duly and validly issued, fully paid and
         non-assessable, and will conform in all material respects to the
         description thereof in the Prospectus and will be quoted on the Nasdaq
         National Market as of the Effective Date;

                  (xi)     The performance of this Agreement, the consummation
         of the transactions herein contemplated and the issue and sale of the
         Securities and the compliance by the Company with all the provisions of
         this Agreement will not result in a breach or violation of any of the
         terms or provisions of, or constitute a default under, or result in the
         creation or imposition of any lien, charge, claim, or encumbrance upon,
         any of the property or assets of the Company or any of its subsidiaries
         pursuant to, any indenture, mortgage, deed of trust, loan agreement or
         other material agreement or instrument to which the Company or any of
         its subsidiaries is a party or by which the Company or any of its
         subsidiaries is bound or to which any of the property or assets of the
         Company or any of its subsidiaries is subject, nor will such action
         result in any violation of the provisions of the Certificate of
         Incorporation or the Bylaws (or other constituent documents), in each
         case as amended to the date hereof, of the Company or any of its
         subsidiaries or any statute or any order, rule or regulation of any
         court or governmental agency or body having jurisdiction over the
         Company or any of its subsidiaries or any of their properties; and no
         consent, approval, authorization, order, registration or qualification
         of or with any court or governmental agency or body is required for the
         issue and sale of the Securities or the consummation of the other
         transactions contemplated by this Agreement, except the registration
         under the Act of the Securities, and such consents, approvals,
         authorizations, registrations or qualifications as may be required
         under the Securities Exchange Act of 1934, as amended (the "Exchange
         Act"), and state or foreign securities or Blue Sky laws in connection
         with the purchase and distribution of the Securities by the
         Underwriters;

                  (xii)    Except as set forth in the Prospectus, there are no
         legal or governmental proceedings pending to which the Company or any
         of its subsidiaries or any of their respective officers or directors is
         a party or of which any property of the Company or any of its
         subsidiaries is the subject, other than litigation or proceedings
         incident to the business conducted by the Company and its subsidiaries
         which will not, individually or in the aggregate if determined
         adversely to the Company or any of its subsidiaries, have a Material
         Adverse Effect; and, to the best of the Company's knowledge, no such


                                       5
<PAGE>   6


         proceedings are threatened; and neither the Company nor any of its
         subsidiaries is involved in any labor dispute, nor, to the Company's
         knowledge, is any labor dispute threatened;

                  (xiii)   The Company and its subsidiaries have such licenses,
         permits and other approvals or authorizations of and from governmental
         or regulatory authorities ("Permits") as are necessary under applicable
         law to own their respective properties and to conduct their respective
         businesses in the manner now being conducted and as described in the
         Prospectus subject in each case to such qualification as may be set
         forth in the Prospectus and except where the failure to have such
         Permits would not have a Material Adverse Effect; and the Company and
         its subsidiaries have fulfilled and performed all of their respective
         obligations with respect to such Permits, and no event has occurred
         which allows, or after notice or lapse of time or both would allow,
         revocation or termination thereof or result in any other material
         impairment of the rights of the holder of any such permits subject in
         each case to such qualification as may be set forth in the Prospectus
         and except where the failure to fulfill or perform or the occurrence of
         such an event would not have a Material Adverse Effect;

                  (xiv)    Except as described in the Registration Statement and
         except as would not, singly or in the aggregate, result in a Material
         Adverse Effect, (A) neither the Company nor any of its subsidiaries is
         in violation of any federal, state, local or foreign statute, law,
         rule, regulation, ordinance, code, policy or rule of common law or any
         judicial or administrative interpretation thereof, including any
         judicial or administrative order, consent, decree or judgment, relating
         to pollution or protection of human health, the environment (including,
         without limitation, ambient air, surface water, groundwater, land
         surface or subsurface strata) or wildlife, including, without
         limitation, laws and regulations relating to the release or threatened
         release of chemicals, pollutants, contaminants, wastes, toxic
         substances, hazardous substances, petroleum or petroleum products
         (collectively, "Hazardous Materials") or to the manufacture,
         processing, distribution, use, treatment, storage, disposal, transport
         or handling of Hazardous Materials (collectively, "Environmental
         Laws"), (B) the Company and its subsidiaries have all permits,
         authorizations and approvals required under any applicable
         Environmental Laws and are each in compliance with their requirements,
         (C) there are no pending or threatened administrative, regulatory or
         judicial actions, suits, demands, demand letters, claims, liens,
         notices of noncompliance or violation, investigation or proceedings
         relating to any Environmental Law against the Company or any of its
         subsidiaries and (D) there are no events or circumstances that might
         reasonably be expected to form the basis of an order for clean-up or
         remediation, or an action, suit or proceeding by any private party or
         governmental body or agency, against or affecting the Company or any of
         its subsidiaries relating to Hazardous Materials or any Environmental
         Laws;

                  (xv)     Deloitte & Touche, L.L.P. who have certified certain
         financial statements of the Company and its consolidated subsidiaries
         and delivered their report with respect 



                                       6
<PAGE>   7

         to the audited consolidated financial statements and schedules included
         in the Registration Statement and the Prospectus, are independent
         public accountants as required by the Act and the rules and regulations
         of the Commission thereunder;

                  (xvi)    The consolidated financial statements and schedules
         of the Company and its subsidiaries included in the Registration
         Statement and the Prospectus present fairly the financial condition,
         the results of operations and the cash flows of the Company and its
         subsidiaries as of the dates and for the periods therein specified in
         conformity with U.S. generally accepted accounting principles
         consistently applied throughout the periods involved, except as
         otherwise stated therein; and the other financial and statistical
         information and data set forth in the Registration Statement and the
         Prospectus is accurately presented and, to the extent such information
         and data is derived from the financial statements and books and records
         of the Company and its subsidiaries, is prepared on a basis consistent
         with such financial statements and the books and records of the Company
         and its subsidiaries; the pro forma financial information included in
         the Registration Statement and the Prospectus have been properly
         compiled and comply in form in all material respects with the
         applicable accounting requirements of Rule 11-02 of Regulation S-X of
         the Commission; no other financial statements or schedules are required
         to be included in the Registration Statement and the Prospectus;

                  (xvii)   There are no statutes or governmental regulations, or
         any contracts or other documents that are required to be described in
         or filed as exhibits to the Registration Statement which are not
         described therein or filed as exhibits thereto; and all such contracts
         to which the Company or any subsidiary is a party have been duly
         authorized, executed and delivered by the Company or such subsidiary,
         constitute valid and binding agreements of the Company or such
         subsidiary and are enforceable against the Company or subsidiary in
         accordance with the terms thereof;

                  (xviii)  The Company and its subsidiaries own or possess
         adequate patent rights or licenses or other rights to use patent
         rights, inventions, trademarks, service marks, trade names, copyrights,
         technology and know-how necessary to conduct the general business now
         or proposed to be operated by them as described in the Prospectus
         except where the failure to have such rights would not have a Material
         Adverse Effect; neither the Company nor any of its subsidiaries has
         received any notice of infringement of or conflict with asserted rights
         of others with respect to any patent, patent rights, inventions,
         trademarks, service marks, trade names, copyrights, technology or
         know-how which, singly or in the aggregate, could materially adversely
         affect the business, operations, financial condition, income or
         business prospects of the Company and its subsidiaries considered as a
         whole; and, the discoveries, inventions, products or processes of the
         Company and its subsidiaries referred to in the Prospectus do not, to
         the Company's knowledge, infringe or conflict with any patent or right
         of any third party, or any discovery, invention, product or process
         which is the subject of a patent application filed by any third party,
         known to the Company;



                                       7
<PAGE>   8

                  (xix)    Neither the Company nor any of its subsidiaries are
         in violation of any term or provision of its Certificate of
         Incorporation or Bylaws (or similar corporate constituent documents),
         in each case as amended to the date hereof, or are in violation in any
         material respect of any law, ordinance, administrative or governmental
         rule or regulation applicable to the Company or any of its
         subsidiaries, or of any decree of any court or governmental agency or
         body having jurisdiction over the Company or any of its subsidiaries;

                  (xx)     No default exists, and no event has occurred which
         with notice or lapse of time, or both, would constitute a default in
         the due performance and observance of any term, covenant or condition
         of any indenture, mortgage, deed of trust, bank loan or credit
         agreement, lease or other agreement or instrument to which the Company
         or any of its subsidiaries is a party or by which any of them or their
         respective properties is bound or may be affected where such default
         would have a Material Adverse Effect;

                  (xxi)    The Company and its subsidiaries have timely filed
         all federal and material state tax returns and notices required to be
         filed by the Company or its subsidiaries and have paid all material
         taxes of any nature whatsoever for all tax years through December 31,
         1997, to the extent such taxes have become due. The Company has no
         knowledge, or any reasonable grounds to know, of any tax deficiencies
         which would have a Material Adverse Effect on the Company or any of its
         subsidiaries; the Company and its subsidiaries have paid all taxes
         which have become due, whether pursuant to any assessments, or
         otherwise, and there is no further liability (whether or not disclosed
         on such returns) or assessments for any such taxes, and no interest or
         penalties accrued or accruing with respect thereto, except for any such
         assessment, fine and penalty that is currently being contested in good
         faith or as may be set forth or adequately reserved for in the
         financial statements included in the Registration Statement; the
         amounts currently set up as provisions for taxes or otherwise by the
         Company and its subsidiaries on their books and records are sufficient
         for the payment of all their unpaid federal, foreign, state, county and
         local taxes accrued through the dates as of which they speak, and for
         which the Company and its subsidiaries may be liable in their own
         rights, or as a transferee of the assets of, or as successor to any
         other corporation, association, partnership, joint venture or other
         entity;

                  (xxii)   The Company will not, during the period of 120 days
         after the date hereof except pursuant to this Agreement, offer, sell,
         contract to sell or otherwise dispose of any capital stock of the
         Company (or securities convertible into, or exchangeable for, capital
         stock of the Company), directly or indirectly, without the prior
         written consent of Schroder & Co. Inc.;

                  (xxiii)  The Company and its subsidiaries maintain a system of
         internal accounting controls sufficient to provide reasonable
         assurances that (i) transactions are executed in accordance with
         management's general or specific authorization; (ii) transactions are
         recorded as necessary to permit preparation of financial statements in



                                       8
<PAGE>   9

         conformity with generally accepted accounting principles and to
         maintain accountability for assets; (iii) access to assets is permitted
         only in accordance with management's general or specific authorization;
         and (iv) the recorded accountability for assets is compared with
         existing assets at reasonable intervals and appropriate action is taken
         with respect to any differences;

                  (xxiv)   Neither the Company nor any of its subsidiaries is in
         violation of any applicable law relating to discrimination in the
         hiring, promotion or paying of employees nor any applicable wages and
         hours laws, nor any provisions of the Employee Retirement Income
         Security Act of 1974, as amended, or the rules and regulations
         promulgated thereunder, where such violation would have a Material
         Adverse Effect;

                  (xxv)    The Company and each of its subsidiaries are insured
         by insurers of recognized financial responsibility against such losses
         and risks and in such amounts as are prudent and customary in the
         businesses in which they are engaged; neither the Company nor any such
         subsidiary has been refused any insurance coverage sought or applied
         for; and except as described in the Prospectus neither the Company nor
         any such subsidiary has any reason to believe that it will not be able
         to renew its existing insurance coverage as and when such coverage
         expires or to obtain similar coverage from similar insurers as may be
         necessary to continue its business at a cost that would not have a
         Material Adverse Effect;

                  (xxvi)   None of the Company or its subsidiaries, or its
         officers, directors, employees or agents has used any corporate funds
         for any unlawful contribution, gift, entertainment or other unlawful
         expense relating to political activity, or made any unlawful payment of
         funds of the Company or any subsidiary or received or retained any
         funds in violation of any law, rule or regulation;

                  (xxvii)  The Company is not, and upon the issuance and sale of
         the Securities as herein contemplated and the application of the net
         proceeds therefrom as described in the Prospectus will not be, an
         "investment company" or an entity "controlled" by an "investment
         company" as such terms are defined in the Investment Company Act of
         1940, as amended (the "1940 Act"); and

                  (xxviii) None of the Company or its subsidiaries, or its
         officers, directors, employees or agents has taken or will take,
         directly or indirectly, any action designed to or which has constituted
         or that might be reasonably be expected to cause or result in
         stabilization or manipulation of the price of any security of the
         Company to facilitate the sale or resale of the Securities.

         (b)      Each Selling Stockholder severally represents and warrants to,
and agrees with, each of the Underwriters, as follows:

                  (i)      To the best knowledge of such Selling Stockholder,
         the representations


                                       9
<PAGE>   10

         and warranties of the Company contained in Section 1(a) hereof are true
         and correct; such Selling Stockholder has reviewed and is familiar with
         the Registration Statement and the Prospectus and, to the best
         knowledge of such Selling Stockholder, neither the Prospectus nor any
         amendments or supplements thereto includes any untrue statement of a
         material fact or omits to state a material fact necessary in order to
         make the statements therein, in the light of the circumstances under
         which they were made, not misleading; such Selling Stockholder is not
         prompted to sell the Securities to be sold by such Selling Stockholder
         hereunder by any information concerning the Company or any subsidiary
         of the Company which is not set forth in the Prospectus;

                  (ii)     Each Selling Stockholder has the full right, power
         and authority to enter into this Agreement, a Power of Attorney and a
         Custody Agreement and to sell, transfer and deliver the Securities to
         be sold by such Selling Stockholder hereunder. The execution and
         delivery of this Agreement, the Power of Attorney and the Custody
         Agreement and the sale and delivery of the Securities to be sold by
         such Selling Stockholder and the consummation of the transactions
         contemplated herein and compliance by such Selling Stockholder with its
         obligations hereunder have been duly authorized by such Selling
         Stockholder and do not and will not, whether with or without the giving
         of notice or passage of time or both, conflict with or constitute a
         breach of, or default under, or result in the creation or imposition of
         any tax, lien, charge or encumbrance upon the Securities to be sold by
         such Selling Stockholder or any property or assets of such Selling
         Stockholder pursuant to any contract, indenture, mortgage, deed of
         trust, loan or credit agreement, note, license, lease or other
         agreement or instrument to which such Selling Stockholder is a party or
         by which such Selling Stockholder may be bound, or to which any of the
         property or assets of such Selling Stockholder is subject, nor will
         such action result in any violation of the provisions of the charter or
         bylaws or other organizational instrument of such Selling Stockholder,
         if applicable, or any applicable treaty, law, statute, rule,
         regulation, judgment, order, writ or decree of any government,
         government instrumentality or court, domestic or foreign, having
         jurisdiction over such Selling Stockholder or any of its properties;

                  (iii)    Such Selling Stockholder has and will at the Time of
         Delivery have good and marketable title to the Securities to be sold by
         such Selling Stockholder hereunder, free and clear of any security
         interest, mortgage, pledge, lien, charge, claim, equity or encumbrance
         of any kind, other than pursuant to this Agreement; and upon delivery
         of such Securities and payment of the purchase price therefor as herein
         contemplated, assuming each such Underwriter has no notice of any
         adverse claim, each of the Underwriters will receive good and
         marketable title to the Securities purchased by it from such Selling
         Stockholder, free and clear of any security interest, mortgage, pledge,
         lien, charge, claim, equity or encumbrance of any kind;

                  (iv)     Such Selling Stockholder has duly executed and
         delivered, in the form heretofore furnished to the Representatives,
         each of the Power of Attorney and the Custody Agreement, with [Richard
         K. McClelland] and [Robert P. Capps], or either of 





                                       10
<PAGE>   11

         them, as attorney(s)-in-fact (the "Attorney(s)-in-Fact") and the
         Company, as custodian (the "Custodian"); the Custodian is authorized to
         deliver the Securities to be sold by such Selling Stockholder hereunder
         and to accept payment therefor; and each Attorney-in-Fact is authorized
         to execute and deliver this Agreement and the certificate referred to
         in Section 7(k), to sell, assign and transfer to the Underwriters the
         Securities to be sold by such Selling Stockholder hereunder, to
         determine the purchase price to be paid by the Underwriters to such
         Selling Stockholder, to authorize the delivery of the Securities to be
         sold by such Selling Stockholder hereunder, to accept payment therefor,
         and otherwise to act on behalf of such Selling Stockholder in
         connection with this Agreement;

                  (v)      Such Selling Stockholder has not taken, and will not
         take, directly or indirectly, any action which is designed to or which
         has constituted or which might reasonably be expected to cause or
         result in stabilization or manipulation of the price of any security of
         the Company to facilitate the sale or resale of the Securities;

                  (vi)     No filing with, or consent, approval, authorization,
         order, registration, qualification or decree of, any court or
         governmental authority or agency, domestic or foreign, is necessary or
         required for the performance by each Selling Stockholder of its
         obligations hereunder or in the Power of Attorney and the Custody
         Agreement, or in connection with the sale and delivery of the
         Securities hereunder or the consummation of the transactions
         contemplated by this Agreement, except such as may have previously been
         made or obtained or as may be required under the Act or the Exchange
         Act or the regulations promulgated thereunder or state securities laws;

                  (vii)    Such Selling Stockholder will not, during the period
         of 120 days after the date hereof, offer, sell, contract to sell or
         otherwise dispose of any capital stock of the Company (or securities
         convertible into, or exchangeable for, capital stock of the Company),
         directly or indirectly, without the prior written consent of Schroder &
         Co. Inc.; the foregoing sentence shall not apply to the Securities to
         be sold hereunder;

                  (viii)   Certificates for all of the Securities to be sold by
         such Selling Stockholder pursuant to this Agreement, in suitable form
         for transfer by delivery or accompanied by duly executed instruments of
         transfer or assignment in blank with signatures guaranteed, have been
         placed in custody with the Custodian with irrevocable conditional
         instructions to deliver such Securities to the Underwriters pursuant to
         this Agreement; and

                  (ix)     Neither such Selling Stockholder nor any of such 
         Selling Stockholder's affiliates directly, or indirectly through one or
         more intermediaries, controls, or is controlled by, or is under common
         control with, or has any other association with (within the meaning of
         Article I, Section 1(m) of the Bylaws of the National Association of
         Securities Dealers, Inc.), any member firm of the National Association
         of Securities Dealers, Inc.

         2.       Subject to the terms and conditions herein set forth, the
Company agrees to issue 




                                       11
<PAGE>   12

and sell to the several Underwriters an aggregate of _____________ Firm
Securities and the Selling Stockholders, severally and not jointly, agree to
sell an aggregate of ________ Firm Securities (each to sell the number of Firm
Securities set forth opposite the name of such Selling Stockholder in Schedule
II hereto), and each of the Underwriters agrees, severally and not jointly, to
purchase from the Company and the Selling Stockholders, at a purchase price of
$____ per share, the respective aggregate number of Firm Securities determined
in the manner set forth below. The obligation of each Underwriter to the Company
and the Selling Stockholders shall be to purchase that portion of the number of
shares of Common Stock to be sold by the Company and the Selling Stockholders
pursuant to this Agreement as the number of Firm Securities set forth opposite
the name of such Underwriter on Schedule I bears to the total number of Firm
Securities to be purchased by the Underwriters pursuant to this Agreement, in
each case adjusted by you such that no Underwriter shall be obligated to
purchase Firm Securities other than in 100 shares amounts. In making this
Agreement, each Underwriter is contracting severally and not jointly.

         In addition, subject to the terms and conditions herein set forth, the
Company agrees to issue and sell up to _______ Option Securities to the
Underwriters, as required (for the sole purpose of covering over-allotments in
the sale of the Firm Securities), at the purchase price per share of the Firm
Securities being sold by the Company and the Selling Stockholders as stated in
the preceding paragraph. The right to purchase the Option Securities may be
exercised by your giving prior written or telephonic notice (subsequently
confirmed in writing) to the Company of your determination to purchase all or a
portion of the Option Securities. Such notice may be given at any time within a
period of 30 days following the date of this Agreement. Option Securities shall
be purchased severally for the account of each Underwriter in proportion to the
number of Firm Securities set forth opposite the name of such Underwriter in
Schedule I hereto. No Option Securities shall be delivered to or for the
accounts of the Underwriters unless the Firm Securities shall be simultaneously
delivered or shall theretofore have been delivered as herein provided. The
respective purchase obligations of each Underwriter shall be adjusted by you so
that no Underwriter shall be obligated to purchase Option Securities other than
in 100 share amounts. The Underwriters may cancel any purchase of Option
Securities at any time prior to the Option Securities Delivery Date (as defined
in Section 4 hereof) by giving written notice of such cancellation to the
Company.

         3.       The Underwriters propose to offer the Securities for sale upon
the terms and conditions set forth in the Prospectus.

         4.       Certificates in definitive form for the Firm Securities to be
purchased by each Underwriter hereunder shall be delivered by or on behalf of
the Company and the Selling Stockholders to you for the account of such
Underwriter, against payment by such Underwriter or on its behalf of the
purchase price therefor by wire transfer, payable in same day funds, to the
order of the Company and the Selling Stockholders, as appropriate, for the
purchase price of the Firm Securities being sold by the Company and the Selling
Stockholders at the office of Schroder & Co. Inc., Equitable Center, 787 Seventh
Avenue, New York, New York, at 9:30 a.m., New York City time, on __________ ___,
1998, or at such other time, date and place as you and 




                                       12
<PAGE>   13

the Company may agree upon in writing, such time and date being herein called
the "Time of Delivery."

         Certificates in definitive form for the Option Securities to be
purchased by each Underwriter hereunder shall be delivered by or on behalf of
the Company to you for the account of such Underwriter, against payment by such
Underwriter or on its behalf of the purchase price thereof by wire transfer,
payable in same day funds, to the order of the Company for the purchase price of
the Option Securities, in New York, New York, at such time and on such date (not
earlier than the Time of Delivery nor later than ten business days after giving
of the notice delivered by you to the Company with reference thereto) and in
such denominations and registered in such names as shall be specified in the
notice delivered by you to the Company with respect to the purchase of such
Option Securities. The date and time of such delivery and payment are herein
sometimes referred to as the "Option Securities Delivery Date." The obligations
of the Underwriters shall be subject, in their discretion, to the condition that
there shall be delivered to the Underwriters on the Option Securities Delivery
Date opinions and certificates, dated such Option Securities Delivery Date,
referring to the Option Securities, instead of the Firm Securities, but
otherwise to the same effect as those required to be delivered at the Time of
Delivery pursuant to Section 7(d), 7(e), 7(f), 7(i) and 7(j).

         Certificates for the Firm Securities and the Option Securities so to be
delivered will be in good delivery form, and in such denominations and
registered in such names as you may request not less than 48 hours prior to the
Time of Delivery and the Option Securities Delivery Date, respectively. Such
certificates will be made available for checking and packaging in New York, New
York, at least 24 hours prior to the Time of Delivery and Option Securities
Delivery Date.

         5.       The Company covenants and agrees with each of the
Underwriters:

                  (a)      If the Registration Statement has not become
         effective, to file promptly the Final Amendment with the Commission and
         use its best efforts to cause the Registration Statement to become
         effective; if the Registration Statement has become effective, to file
         promptly the Rule 430A Prospectus with the Commission; to make no
         further amendment or any supplement to the Registration Statement or
         Prospectus which shall be disapproved by you after reasonable notice
         thereof; to advise you, promptly after it receives notice thereof of
         the time when the Registration Statement, or any amendment thereto, or
         any amended Registration Statement has become effective or any
         supplement to the Prospectus or any amended Prospectus has been filed,
         of the issuance by the Commission of any stop order or of any order
         preventing or suspending the use of any Preliminary Prospectus or the
         Prospectus, of the suspension of the qualification of the Securities
         for offering or sale in any jurisdiction, of the initiation or
         threatening of any proceeding for any such purpose, or of any request
         by the Commission for the amending or supplementing of the Registration
         Statement or Prospectus or for additional information; and in the event
         of the issuance of any stop order or of any order preventing or
         suspending the use of any Preliminary Prospectus or the Prospectus or
         suspending any such qualification, to use promptly its best efforts to
         obtain withdrawal of such order;

                                       13
<PAGE>   14

                  (b)      Promptly from time to time to take such action as you
         may request to qualify the Securities for offering and sale under the
         securities laws of such jurisdictions as you may request and to comply
         with such laws so as to permit the continuance of sales and dealings
         therein in such jurisdictions for as long as may be necessary to
         complete the distribution, provided that in connection therewith the
         Company shall not be required to qualify as a foreign corporation or to
         file a general consent to service of process in any jurisdiction or to
         take any action that would subject it to service of process in suits
         other than those arising out of the offering of the Securities;

                  (c)      To furnish each of the Representatives and counsel
         for the Underwriters, without charge, signed copies of the registration
         statement originally filed with respect to the Securities and each
         amendment thereto (in each case including all exhibits thereto) and to
         each other Underwriter, without charge, a conformed copy of such
         registration statement and each amendment thereto (in each case without
         exhibits thereto) and, so long as a prospectus relating to the
         Securities is required to be delivered under the Act, as many copies of
         each Preliminary Prospectus, the Prospectus and all amendments or
         supplements thereto as you may from time to time reasonably request. If
         at any time when a prospectus is required to be delivered under the Act
         an event shall have occurred as a result of which the Prospectus as
         then amended or supplemented would include an untrue statement of a
         material fact or omit to state any material fact necessary in order to
         make statements therein, in the light of the circumstances under which
         they were made when such Prospectus is delivered, not misleading, or if
         for any other reason it shall be necessary to amend or supplement the
         Prospectus in order to comply with the Act, the Company will forthwith
         prepare and, subject to the provisions of Section 5(a) hereof, file
         with the Commission an appropriate supplement or amendment thereto, and
         will furnish to each Underwriter and to any dealer in securities,
         without charge, as many copies as you may from time to time reasonably
         request of an amended Prospectus or a supplement to the Prospectus
         which will correct such statement or omission or effect such compliance
         in accordance with the requirements of Section 10 of the Act;

                  (d)      To make generally available to its stockholders as 
         soon as practicable, but in any event not later than 45 days after the
         close of the period covered thereby, an earnings (which need not be
         audited) statement in form complying with the provisions of Section
         11(a) of the Act covering a period of 12 consecutive months beginning
         not later than the first day of the Company's fiscal quarter next
         following the Effective Date;

                  (e)      To file promptly all documents required to be filed
         with the Commission pursuant to Section 13, 14 or 15(d) of the Exchange
         Act subsequent to the Effective Date and during any period when the
         Prospectus is required to be delivered;

                  (f)      For a period of five years from the Effective Date,
         to furnish to its stockholders after the end of each fiscal year an
         annual report (including a consolidated balance sheet and statements of
         income, cash flow and stockholders' equity of the 




                                       14
<PAGE>   15

         Company and its subsidiaries certified by independent public accounts);

                  (g)      During a period of five years from the Effective
         Date, to furnish to you copies of all reports or other communications
         (financial or other) furnished to its stockholders, and deliver to you
         (i) as soon as they are available, copies of any reports and financial
         statements furnished to or filed with the Commission or the Nasdaq
         National Market or any national securities exchange on which any class
         of securities of the Company is listed; and (ii) such additional
         information concerning the business and financial condition of the
         Company as you may from time to time reasonably request in connection
         with your obligations hereunder;

                  (h)      To apply the net proceeds from the sale of the 
         Securities in the manner set forth in the Prospectus under the caption
         "Use of Proceeds";

                  (i)      That it will not, and will cause its subsidiaries,
         officers, directors, employees, agents and affiliates not to, take,
         directly or indirectly, any action designed to cause or result in, or
         that might reasonably be expected to cause or result in stabilization
         or manipulation of the price of any security of the Company to
         facilitate the sale or resale of the Securities;

                  (j)      That prior to the Time of Delivery there will not be
         any change in the capital stock (other than shares issued pursuant to
         the Company's Amended and Restated 1996 Stock Option Plan) or material
         change in the short-term debt or long-term debt of the Company or any
         of its subsidiaries, or any material adverse change, or any development
         involving a prospective material adverse change in or affecting the
         general affairs, management, financial position, stockholders' equity
         or results of operations of the Company or any of its subsidiaries,
         taken as a whole, otherwise than as set forth or contemplated in the
         Prospectus;

                  (k)      That it will not, during the period of 120 days after
         the date hereof (other than pursuant to this Agreement), offer, sell,
         contract to sell or otherwise dispose of any capital stock of the
         Company (or securities convertible into, or exchangeable for, capital
         stock of the Company), directly or indirectly, without the prior
         written consent of Schroder & Co. Inc., except for grants of stock
         options under the Company's Amended and Restated 1996 Stock Option
         Plan; and

                  (l)      That it has caused the Securities to be included for
         quotation on the Nasdaq National Market as of the Effective Date.

         6.       The Company covenants and agrees with the several Underwriters
that the Company will pay or cause to be paid: (i) the fees, disbursements and
expenses of counsel and accountants for the Company and the Selling
Stockholders, and all other expenses, in connection with the preparation,
printing and filing of the Registration Statement and the Prospectus and
amendments and supplements thereto and the furnishing of copies thereof,
including charges for 




                                       15
<PAGE>   16

mailing, air freight and delivery and counting and packaging thereof and of any
Preliminary Prospectus and related offering documents to the Underwriters and
dealers; (ii) the cost of printing this Agreement, the Agreement Among
Underwriters, the Selling Agreement, communications with the Underwriters and
selling group and the Preliminary and Supplemental Blue Sky Memoranda and any
other documents in connection with the offering, purchase, sale and delivery of
the Securities; (iii) all expenses in connection with the qualification of the
Securities for offering and sale under securities laws as provided in Section
5(b) hereof, including filing and registration fees and the fees, disbursements
and expenses for counsel for the Underwriters in connection with such
qualification and in connection with Blue Sky surveys or similar advice with
respect to sales; (iv) the filing fees incident to securing any required review
by the National Association of Securities Dealers, Inc. of the terms of the sale
of the Securities; (v) all fees and expenses in connection with quotation of the
Securities on the Nasdaq National Market; and (vi) all other costs and expenses
incident to the performance of their obligations hereunder which are not
otherwise specifically provided for in this Section 6, including the fees of the
Company's Transfer Agent and Registrar, the cost of any stock issue or transfer
taxes on sale of the Securities to the Underwriters, the cost of the Company's
personnel and other internal costs, the cost of printing and engraving the
certificates representing the Securities and all expenses and taxes incident to
the sale and delivery of the Securities to be sold by the Company to the
Underwriters hereunder. It is understood, however, that, except as provided in
this Section, Section 8 and Section 11 hereof, the Underwriters will pay all
their own costs and expenses, including the fees of their counsel, stock
transfer taxes on resale of any of the Securities by them, and any advertising
expenses connected with any offers they may make.

         7.       The obligations of the Underwriters hereunder shall be
subject, in their discretion, to the condition that all representations and
warranties and other statements of the Company and the Selling Stockholders
herein are, at and as of the Time of Delivery, true and correct, the condition
that the Company shall have performed all its obligations hereunder theretofore
to be performed, and the following additional conditions:

                  (a)      The Registration Statement shall have become
         effective, and you shall have received notice thereof not later than
         10:00 p.m., New York City time, on the date of execution of this
         Agreement, or at such other time as you and the Company may agree; if
         required, the Prospectus shall have been filed with the Commission in
         the manner and within the time period required by Rule 424(b); no stop
         order suspending the effectiveness of the Registration Statement shall
         have been issued and no proceeding for that purpose shall have been
         issued and no proceeding for that purpose shall have been initiated or
         threatened by the Commission; and all requests for additional
         information on the part of the Commission shall have been complied with
         to your reasonable satisfaction;

                  (b)      All corporate proceedings and related legal matters
         in connection with the organization of the Company and the
         registration, authorization, issue, sale and delivery of the Securities
         shall have been reasonably satisfactory to Akin, Gump, Strauss, Hauer &
         Feld, L.L.P. ("Akin Gump"), counsel to the Underwriters, and Akin Gump
         shall have been timely furnished with such papers and information as
         they may reasonably have 



                                       16
<PAGE>   17
         requested to enable them to pass upon the matters referred to in this
         subsection;

                  (c)      You shall not have advised the Company that the
         Registration Statement or Prospectus, or any amendment or supplement
         thereto, contains an untrue statement of fact or omits to state a fact
         which in your judgment is in either case material and in the case of an
         omission is required to be stated therein or is necessary to make the
         statements therein, in light of the circumstances under which they were
         made, not misleading;

                  (d)      Crouch & Hallett, L.L.P., counsel to the Company and
         the Selling Stockholders, shall have furnished to you their written
         opinion, dated the Time of Delivery, in form and substance satisfactory
         to you, to the effect that:

                           (i)      The Company has been duly and validly
                  incorporated and is validly existing as a corporation in good
                  standing under the laws of the State of Delaware, and is
                  qualified to do business and is in good standing in each
                  jurisdiction in which, to the knowledge of such counsel, the
                  ownership or leasing of properties requires such qualification
                  or the conduct of its business requires such qualification
                  (except where the failure to so qualify would not have a
                  Material Adverse Effect); and the Company has all necessary
                  corporate power and all material governmental authorizations,
                  permits and approvals required to own, lease and operate its
                  properties and conduct its business as described in the
                  Prospectus;

                           (ii)     Each of the Company's subsidiaries has been
                  duly and validly incorporated and is validly existing as a
                  corporation in good standing under the laws of the
                  jurisdiction of its incorporation, and is qualified to do
                  business and is in good standing in each jurisdiction in
                  which, to the knowledge of such counsel, the ownership or
                  leasing of properties requires such qualification or the
                  conduct of its business requires such qualification (except
                  where the failure to so qualify would not have a Material
                  Adverse Effect); and each such subsidiary has all necessary
                  corporate power and all material governmental authorizations,
                  permits and approvals required to own, lease and operate its
                  properties and to conduct its business as described in the
                  Prospectus;

                           (iii)    All the outstanding shares of capital stock
                  of each of the Company's subsidiaries have been duly
                  authorized and are validly issued and outstanding, are fully
                  paid and non-assessable and, except as otherwise set forth in
                  the Prospectus, are owned by the Company of record and to the
                  best knowledge of such counsel, (A) beneficially and (B) free
                  and clear of all liens, encumbrances, equities, security
                  interests or claims of any nature whatsoever except to the
                  extent specifically stated in the Prospectus; and neither the
                  Company nor any of its subsidiaries has granted any
                  outstanding options, warrants or commitments with respect to
                  any shares of its capital stock, whether issued or unissued,
                  except as otherwise described in the Prospectus;

                                       17
<PAGE>   18

                           (iv)     The Company has an authorized capitalization
                  as set forth in the Registration Statement and all the issued
                  shares of capital stock of the Company (including the
                  Securities to be sold by the Selling Stockholders) have been
                  duly and validly authorized and issued and are fully paid and
                  non-assessable; are free of any preemptive rights, and were
                  issued and sold in compliance with all applicable Federal and
                  state securities laws; except as described in the Prospectus,
                  to the knowledge of such counsel, there are no outstanding
                  options, warrants or other rights calling for the issuance of,
                  and there are no commitments, plans or arrangements to issue,
                  any shares of capital stock of the Company; the Securities
                  being sold by the Company have been duly and validly
                  authorized and, when duly countersigned by the Company's
                  Transfer Agent and Registrar and issued, delivered and paid
                  for in accordance with the provisions of the Registration
                  Statement and this Agreement, will be duly and validly issued,
                  fully paid and non-assessable; the Securities conform to the
                  description thereof in the Prospectus; the Securities have
                  been duly authorized for quotation on the Nasdaq National
                  Market, as of the Effective Date; and the certificates for the
                  Securities as are in valid and sufficient form;

                           (v)      To the best of such counsel's knowledge,
                  there are no legal or governmental proceedings pending or
                  threatened to which the Company or any of its subsidiaries or
                  any of their respective officers or directors is a party or of
                  which any property of the Company or any of its subsidiaries
                  is the subject which, if resolved against the Company or any
                  of its subsidiaries or any of their respective officers or
                  directors, individually, or to the extent involving related
                  claims or issues, in the aggregate, is of a character required
                  to be disclosed in the Prospectus which has not been properly
                  disclosed therein;

                           (vi)     This Agreement has been duly authorized,
                  executed and delivered by the Company and is a legal, valid
                  and binding agreement of the Company enforceable in accordance
                  with its terms, except as enforceability of the same may be
                  limited by bankruptcy, insolvency, reorganization, moratorium
                  or other similar laws affecting creditors' rights generally
                  and except as enforceability of those provisions relating to
                  indemnity may be limited by the Federal securities laws,
                  principles of public policy and general principles of equity;

                           (vii)    The Company has full corporate power and
                  authority to execute, deliver and perform this Agreement, and
                  the execution, delivery and performance of this Agreement, the
                  consummation of the transactions herein contemplated and the
                  issue and sale of the Securities and the compliance by the
                  Company with all the provisions of this Agreement will not
                  result in a breach of any of the terms or provisions of, or
                  constitute a default under, or result in the creation or
                  imposition of any lien, charge, claim or encumbrance upon, any
                  of the property or assets of the Company or any of its
                  subsidiaries pursuant to, the terms of any indenture,

                                       18
<PAGE>   19

                  mortgage, deed of trust, loan agreement or other agreement or
                  instrument filed as an exhibit to the Registration Statement
                  to which the Company or any of its subsidiaries is a party or
                  by which the Company or any of its subsidiaries is bound or to
                  which any of the property or assets of the Company or any of
                  its subsidiaries is subject, nor will such action result in
                  any violation of the provisions of the Certificate of
                  Incorporation or the Bylaws, in each case as amended, of the
                  Company or any of its subsidiaries, or any statute or any
                  order, rule or regulation known to such counsel of any court
                  or governmental agency or body having jurisdiction over the
                  Company or any of its subsidiaries or any of their properties;

                           (viii)   No consent, approval, authorization, order,
                  registration or qualification of or with any court or any
                  regulatory authority or other governmental body is required
                  for the issue and sale of the Securities or the consummation
                  of the other transactions contemplated by this Agreement,
                  except such as have been obtained under the Act and such
                  consents, approvals, authorizations, registrations or
                  qualifications as may be required under state or foreign
                  securities or Blue Sky laws in connection with the purchase
                  and distribution of the Securities by the Underwriters,
                  provided that such counsel shall not be required to express
                  any opinion as to the requirements of state securities or blue
                  sky laws;

                           (ix)     To the best of such counsel's knowledge,
                  neither the Company nor any of its subsidiaries is currently
                  in violation of its Certificate of Incorporation or Bylaws (or
                  similar constituent documents) or in default under, any
                  indenture, mortgage, deed of trust, lease, bank loan or credit
                  agreement or any other material agreement or instrument of
                  which such counsel has knowledge to which the Company or any
                  of its subsidiaries is a party or by which any of them or any
                  of their property may be bound or affected (in any respect
                  that is material in light of the financial condition of the
                  Company and its subsidiaries, taken as a whole);

                           (x)      There are no preemptive or other rights to
                  subscribe for or to purchase, nor any restriction upon the
                  voting or transfer of, any Securities pursuant to the
                  Company's Certificate of Incorporation or Bylaws, in each case
                  as amended to the date hereof, or any agreement or other
                  instrument known to such counsel; and no holders of securities
                  of the Company have rights to the registration thereof under
                  the Registration Statement or, if any such holders have such
                  rights, such holders have waived such rights;

                            (xi)    To the best of such counsel's knowledge,
                  there are no contracts or other documents required to be
                  summarized or disclosed in the Prospectus or to be so filed as
                  an exhibit to the Registration Statement, which have not been
                  so summarized or disclosed, or so filed;

                            (xii)   The statements under the captions "Risk
                  Factors -- Certain Tax 




                                       19
<PAGE>   20

                  Matters Related to Drivers," "Risk Factors -- Anti-Takeover
                  Provisions," "Risk Factors -- Shares Eligible for Future Sale;
                  Possible Adverse Effect on Future Market Prices," "Business
                  --Regulation," "Business -- Intellectual Property," "Business
                  -- Legal Proceedings" and "Description of Capital Stock" in
                  the Prospectus and Items 14 and 15 of Part II of the
                  Registration Statement insofar as such statements constitute a
                  summary of legal matters, documents or proceedings referred to
                  therein, fairly present the information called for with
                  respect to such legal matters, documents and proceedings;

                            (xiii)  Nothing has come to such counsel's attention
                  to give such counsel reason to believe that any of the
                  representations and warranties of the Company contained in
                  this Agreement or in any certificate or document contemplated
                  under this Agreement to be delivered are not true or correct
                  or that any of the covenants and agreements herein contained
                  to be performed on the part of the Company or any of the
                  conditions herein contained, or set forth in the Registration
                  Statement and the Prospectus, to be fulfilled or complied with
                  by the Company have not been or will not be duly and timely
                  performed, fulfilled or complied with;

                            (xiv)   Neither the Company nor any of its
                  subsidiaries is an "investment company" or a person
                  "controlled" by an "investment company" within the meaning of
                  the Investment Company Act of 1940, as amended;

                            (xv)    This Agreement has been duly authorized,
                  executed and delivered by or on behalf of each of the Selling
                  Stockholders and is a legal, valid and binding agreement of
                  each of the Selling Stockholders enforceable in accordance
                  with its terms, except as enforceability of the same may be
                  limited by bankruptcy, insolvency, reorganization, moratorium
                  or other similar laws affecting creditors' rights generally
                  and except as enforceability of those provisions relating to
                  indemnity may be limited by the Federal securities laws,
                  principles of public policy and general principles of equity;

                            (xvi)   Each Power of Attorney and Custody Agreement
                  has been duly executed and delivered by the respective Selling
                  Stockholders named therein and constitutes a legal, valid and
                  binding agreement of such Selling Stockholder enforceable in
                  accordance with its terms, except as enforceability of the
                  same may be limited by bankruptcy, insolvency, reorganization,
                  moratorium or other similar laws affecting creditors' rights
                  generally and except as enforceability of those provisions
                  relating to indemnity may be limited by the Federal securities
                  laws and principles of public policy;

                            (xvii)  The execution, delivery and performance of
                  this Agreement and each Power of Attorney and Custody
                  Agreement and the sale and delivery of the Securities and the
                  consummation of the transactions contemplated in this




                                       20
<PAGE>   21

                  Agreement and compliance by the Selling Stockholders with its
                  obligations under this Agreement will not constitute a default
                  under, or result in the creation or imposition of any lien,
                  charge, claim, tax or encumbrance upon the Securities or any
                  property or assets of the Selling Stockholders pursuant to the
                  terms of any indenture, mortgage, deed of trust, loan or
                  material agreement or instrument known to such counsel to
                  which any Selling Stockholder is a party or by which it may be
                  bound, or to which any of the property or assets of the
                  Selling Stockholders is subject, nor will such action result
                  in any violation of the provisions of the charter or bylaws of
                  the Selling Stockholders, if applicable, or any statute or any
                  order, rule or regulation known to such counsel of any court
                  or governmental agency or body having jurisdiction over such
                  Selling Stockholder or any of its properties;

                            (xviii) To the best of such counsel's knowledge,
                  each Selling Stockholder has valid and marketable title to the
                  Securities to be sold by such Selling Stockholder pursuant to
                  this Agreement, free and clear of any pledge, lien, security
                  interest, charge, claim, equity or encumbrance of any kind,
                  and has full right, power and authority to sell, transfer and
                  deliver such Securities pursuant to this Agreement. Upon
                  purchase of the Securities to be sold by the Selling
                  Stockholders as provided in this Agreement, each of the
                  Underwriters (assuming that it is a bona fide purchaser within
                  the meaning of the Uniform Commercial Code) will acquire good
                  and marketable title to such securities, free and clear of any
                  pledge, lien, security interest, charge, claim, equity or
                  encumbrance of any kind; and

                            (xix)   The Registration Statement has become
                  effective under the Act, the Prospectus has been filed in
                  accordance with Rule 424(b) of the rules and regulations of
                  the Commission under the Act, including the applicable time
                  periods set forth therein, or such filing is not required and,
                  to the knowledge of such counsel, no stop order suspending the
                  effectiveness of the Registration Statement has been issued
                  and no proceedings for that purpose have been instituted or
                  are pending or threatened under the Act, and the Registration
                  Statement, the Prospectus and each amendment or supplement
                  thereto, as of their respective effective or issue dates,
                  comply as to form in all material respects with the applicable
                  requirements of the Act and the rules and regulations
                  thereunder; it being understood that such counsel need express
                  no opinion as to the financial statements and schedules or
                  other financial data contained in the Registration Statement
                  or the Prospectus;

                  Such counsel shall also state that nothing has come to such
         counsel's attention that would lead such counsel to believe that the
         Registration Statement, the Prospectus or any amendment thereto (other
         than the financial statements and schedules or other financial data
         contained in the Registration Statement, as to which such counsel need
         express no opinion) at the time such Registration Statement or any
         amendment thereto 



                                       21
<PAGE>   22

         become effective, contained an untrue statement of a material fact or
         omitted to state a material fact required to be stated therein or
         necessary to make the statements therein not misleading, or that the
         Prospectus or any amendment or supplement thereto (other than the
         financial statements and schedules or other financial data contained in
         the Prospectus, as to which such counsel need express no opinion) at
         the time the Prospectus was issued, at the time any such amended or
         supplemented prospectus was issued, or at the Time of Delivery,
         contained or contains an untrue statement of a material fact or omitted
         or omits to state a material fact necessary to make the statements
         therein, in the light of the circumstances under which they were made,
         not misleading.

                  In rendering their opinions set forth in Section 7(d) above,
         such counsel may rely, to the extent deemed advisable by such counsel,
         (a) as to factual matters, upon certificates of public officials and
         officers of the Company and the Selling Stockholders, and (b) as to the
         laws of any jurisdiction other than the United States and jurisdictions
         in which they are admitted, on opinions of counsel (provided, however,
         that you shall have received a copy of each of such opinions which
         shall be dated the Time of Delivery, addressed to you or otherwise
         authorizing you to rely thereon, and Crouch & Hallett, L.L.P. in its
         opinion to you delivered pursuant to this subsection, shall state that
         such counsel are satisfactory to them and Crouch & Hallett, L.L.P. has
         no reason to believe that the Underwriters and they are not justified
         to so rely);

                  In addition, such counsel may state that its opinion is
         limited to matters governed by the federal laws of the United States of
         America and the corporate laws of the States of Delaware and Texas and
         that such counsel is not admitted in the State of Delaware. The
         foregoing opinion may be qualified by a statement to the effect that
         such counsel does not assume any responsibility for the accuracy,
         completeness or fairness of the statements contained in the
         Registration Statement or Prospectus, except to the extent stated in
         (xix) above.

                  (e)      Akin Gump, counsel to the Underwriters, shall have
         furnished to you their written opinion or opinions, dated the Time of
         Delivery, in form and substance satisfactory to you, with respect to
         the incorporation of the Company, the validity of the Securities, the
         Registration Statement, the Prospectus and other related matters as you
         may reasonably request, and such counsel shall have received such
         papers and information as they may reasonably request to enable them to
         pass upon such matters;

                  (f)      At the time this Agreement is executed and also at
         the Time of Delivery, Deloitte & Touche, L.L.P. shall have furnished to
         you a letter or letters, dated the date of this Agreement and the Time
         of Delivery, in form and substance satisfactory to you, to the effect,
         that:

                            (i)     They are independent accountants with
                  respect to the Company and its subsidiaries within the meaning
                  of the Act and the applicable published rules and regulations
                  thereunder;

                                       22
<PAGE>   23

                            (ii)      In their opinion the consolidated
                  financial statements of the Company and its subsidiaries
                  (including the related schedules and notes) included in the
                  Registration Statement and Prospectus and covered by their
                  reports included therein comply as to form in all material
                  respects with the applicable accounting requirements of the
                  Act and the published rules and regulations thereunder;

                            (iii)     On the basis of specified procedures as of
                  a specified date not more than three days prior to the date of
                  their letter (which procedures do not constitute an
                  examination made in accordance with generally accepted
                  auditing standards), consisting of a reading of the latest
                  available unaudited interim consolidated financial statements
                  of the Company and its subsidiaries, a reading of the latest
                  available minutes of any meeting of the Board of Directors and
                  stockholders of the Company and its subsidiaries since the
                  date of the latest audited financial statements included in
                  the Prospectus, inquiries of officials of the Company and its
                  subsidiaries who have responsibility for financial and
                  accounting matters, and such other procedures or inquiries as
                  are specified in such letter, nothing came to their attention
                  that caused them to believe that:

                                      (A)      The unaudited consolidated
                            condensed financial statements of the Company and
                            its subsidiaries included in the Prospectus do not
                            comply in form in all material respects with the
                            applicable accounting requirements of the Act and
                            the rules and regulations promulgated thereunder or
                            are not presented in conformity with generally
                            accepted accounting principles applied on a basis
                            substantially consistent with that of the audited
                            consolidated financial statements included in the
                            Registration Statement and the Prospectus;

                                      (B)      as of a specified date not more
                            than three days prior to the date of their letter,
                            there was any change in the capital stock, or
                            increases in the long-term debt or short-term debt
                            of the Company and its subsidiaries on a
                            consolidated basis, or any decrease in total assets,
                            total current assets or stockholders' equity or
                            other items specified by the Representatives, of the
                            Company and its subsidiaries on a consolidated
                            basis, each as compared with the amounts shown on
                            the September 30, 1997 Consolidated Balance Sheet
                            included in the Registration Statement and the
                            Prospectus, except in each case for changes,
                            increases or decreases which the Prospectus
                            discloses have occurred or may occur; and

                                      (C)      for the period from September 30,
                            1997 to a specified date not more than three days
                            prior to the date of such letter, there was any
                            decrease, as compared with the corresponding period
                            of the preceding 




                                       23
<PAGE>   24

                            fiscal year, in the following consolidated amounts:
                            gross margin, earnings (loss) from operations,
                            earnings (loss) before income taxes, net earnings
                            (loss) or earnings (loss) per common and common
                            equivalent share of the Company and its
                            subsidiaries, except in all instances for decreases
                            which the Registration Statement discloses have
                            occurred or may occur;

                                      (D)      in addition to the examination
                            referred to in their reports included in the
                            Registration Statement and the Prospectus and the
                            limited procedures referred to in clause (iii)
                            above, they have carried out certain specified
                            procedures, not constituting an audit, with respect
                            to certain amounts, percentages and financial
                            information specified by the Representatives, which
                            are derived from the general accounting records of
                            the Company and its subsidiaries which appear in the
                            Prospectus, or in Part II of, or in exhibits and
                            schedules to, the Registration Statement, and have
                            compared such amounts and financial information with
                            the accounting records of the Company and its
                            subsidiaries, and have found them to be in agreement
                            and have proved the mathematical accuracy of certain
                            specified percentages; and

                                      (E)      on the basis of a reading of the
                            pro forma consolidated financial statements included
                            in the Registration Statement and the Prospectus,
                            carrying out certain specified procedures that would
                            not necessarily reveal matters of significance with
                            respect to the comments set forth in this clause
                            (v), inquiries of certain officials of the Company
                            and its consolidated subsidiaries who have
                            responsibility for financial and accounting matters
                            and proving the arithmetic accuracy of the
                            application of the pro forma adjustments to the
                            historical amounts in the pro forma consolidated
                            financial statements, nothing came to their
                            attention that caused them to believe that the pro
                            forma consolidated financial statements do not
                            comply in form in all material respects with the
                            applicable accounting requirements of Rule 11-02 of
                            Regulation S-X or that the pro forma adjustments
                            have not been properly applied to the historical
                            amounts in the compilation of such statements.

                  (g)      Neither the Company nor any of its subsidiaries shall
         have sustained since the date of the latest audited financial
         statements included in the Prospectus, any material loss or
         interference with its business from fire, explosion, flood or other
         calamity, whether or not covered by insurance, or from any labor
         dispute or court or governmental action, order or decree other than as
         set forth or contemplated in the Prospectus; and since the respective
         dates as of which information is given in the Prospectus, there shall
         not have been any change in the capital stock (other than shares issued
         pursuant to the Company's Amended and Restated 1996 Stock Option Plan)
         or short-term debt or long-term debt of the Company or any of its
         subsidiaries nor any change or any development involving a prospective
         material adverse change, in or 




                                       24
<PAGE>   25

         affecting the general affairs, management, consolidated financial
         position, stockholders' equity or results of operations of the Company
         and its subsidiaries, otherwise than as set forth or contemplated in
         the Prospectus, the effect of which, in any such case is in your
         judgment so material and adverse as to make it impracticable or
         inadvisable to proceed with the public offering or the delivery of the
         Securities on the terms and in the manner contemplated in the
         Prospectus;

                  (h)      Between the date hereof and the Time of Delivery
         there shall have been no declaration of war by the Government of the
         United States; at the Time of Delivery there shall not have occurred
         any material adverse change in the financial or securities markets in
         the United States or in political, financial or economic conditions in
         the United States or any outbreak or material escalation of hostilities
         or other calamity or crisis, the effect of which is such as to make it,
         in the judgment of the Representatives, impracticable to market the
         Securities or to enforce contracts for the resale of Securities and no
         event shall have occurred resulting in (i) trading in securities
         generally on the New York Stock Exchange or in the Common Stock on the
         principal securities exchange or market in which the Common Stock is
         listed or quoted being suspended or limited or minimum or maximum
         prices being generally established on such exchange or market, or (ii)
         additional material governmental restrictions, not in force on the date
         of this Agreement, being imposed upon trading in securities generally
         by the New York Stock Exchange or in the Common Stock on the principal
         securities exchange or market in which the Common Stock is listed or
         quoted or by order of the Commission or any court or other governmental
         authority, or (iii) a general banking moratorium being declared by
         either Federal, New York or Texas authorities;

                  (i)      The Company shall have furnished or caused to be
         furnished to you at the Time of Delivery certificates signed by the
         chief executive officer and the chief financial officer, on behalf of
         the Company, satisfactory to you as to such matters as you may
         reasonably request and as to (i) the accuracy of the Company's
         representations and warranties herein at and as of the Time of
         Delivery; (ii) the performance by the Company of all its obligations
         hereunder to be performed at or prior to the Time of Delivery; (iii)
         the fact that they have carefully examined the Registration Statement
         and Prospectus and, (A) as of the Effective Date, the statements
         contained in the Registration Statement and the Prospectus were true
         and correct and neither the Registration Statement nor the Prospectus
         omitted to state a material fact required to be stated therein or
         necessary to make the statements therein not misleading and (B) since
         the Effective Date, no event has occurred that is required by the Act
         or the rules and regulations of the Commission thereunder to be set
         forth in an amendment of, or a supplement to, the Prospectus that has
         not been set forth in such an amendment or supplement; and (iv) the
         matters set forth in subsections (a) and (g) of this Section 7;

                  (j)      A certificate, dated the Time of Delivery and
         addressed to you, signed by or on behalf of each of the Selling
         Stockholders to the effect that the representations and warranties of
         such Selling Stockholder in this Agreement are true and correct, as if
         made 



                                       25
<PAGE>   26

         at and as of the Time of Delivery, and such Selling Stockholder has
         complied with all the agreements and satisfied all the conditions on
         his part to be performed or satisfied prior to the Time of Delivery;

                  (k)      Each director and executive officer of the Company
         and Selling Stockholder shall have delivered to you an agreement not to
         offer, sell, contract to sell or otherwise dispose of any shares of
         capital stock of the Company (or securities convertible into, or
         exchangeable for, capital stock of the Company), directly or
         indirectly, for a period of 120 days after the date of this Agreement,
         without the prior written consent of Schroder & Co. Inc.; and

                  (l)      The Company shall have delivered to you evidence that
         the Securities have been authorized for quotation on the Nasdaq
         National Market as of the Effective Date.

                   8. (a)      The Company will indemnify and hold harmless each
         Underwriter against any losses, claims, damages or liabilities, joint
         or several, to which such Underwriter may become subject, under the Act
         or otherwise, insofar as such losses, claims, damages or liabilities
         (or actions in respect thereof) arise out of or are based upon (i) any
         untrue statement or alleged untrue statement of a material fact
         contained in any Preliminary Prospectus, the Registration Statement or
         the Prospectus, or any amendment or supplement thereto, or in any Blue
         Sky application or other document executed by the Company specifically
         for that purpose or based upon written information furnished by the
         Company filed in any state or other jurisdiction in order to qualify
         any or all the Securities under the security laws thereof or filed with
         the Commission or any securities association or securities exchange
         (each, an "Application"), or the omission or alleged omission to state
         therein a material fact required to be stated therein or necessary to
         make the statements made therein not misleading, or (ii) any untrue
         statement or alleged untrue statement made by the Company in Section
         1(a) of this Agreement, or (iii) the employment by the Company of any
         device, scheme or artifice to defraud, or the engaging by the Company
         in any act, practice or course of business which operates or would
         operate as a fraud or deceit, or any conspiracy with respect thereto,
         in which the Company shall participate, in connection with the issuance
         and sale of any of the Securities, and will reimburse each Underwriter
         for any legal or other expenses reasonably incurred by such Underwriter
         in connection with investigating, preparing to defend, defending or
         appearing as a third-party witness in connection with any such action
         or claim; provided, however, that the Company shall not be liable in
         any such case to the extent that any such loss, claim, damage or
         liability arises out of or is based upon an untrue statement or alleged
         untrue statement or omission or alleged omission relating to an
         Underwriter made in any Preliminary Prospectus, the Registration
         Statement, the Prospectus or such amendment or supplement or any
         Application in reliance upon and in conformity with written information
         furnished to the Company by such Underwriter through you expressly for
         use therein and provided, further, that the indemnity agreement
         contained in this Section 8(a) with respect to any Preliminary
         Prospectus shall not inure 




                                       26
<PAGE>   27

         to the benefit of any Underwriter (or any persons controlling such
         Underwriter) on account of any losses, claims, damages, liability or
         litigation arising from the sale of Securities to any person, if such
         Underwriter fails to send or give a copy of the Prospectus, as the same
         may be then supplemented or amended, to such person, within the time
         required by the Act and the untrue statement or alleged untrue
         statement or omission or alleged omission of a material fact contained
         in such Preliminary Prospectus was corrected in the Prospectus, unless
         such failure is the result of noncompliance by the Company with Section
         5(c) hereof.

                  (b)      In addition to any obligations of the Company under
         Section 8(a), the Company agrees that it shall perform its
         indemnification obligations under Section 8(a) (as modified by the last
         paragraph of this Section 8(b)) with respect to counsel fees and
         expenses and other expenses reasonably incurred by making payments to
         the Underwriter within 45 days of receipt of a statement in the amount
         of the statements of the Underwriter's counsel or other statements
         which shall be forwarded by the Underwriter, and that they shall make
         such payments notwithstanding the absence of a judicial determination
         as to the propriety and enforceability of the obligation to reimburse
         the Underwriters for such expenses and the possibility that such
         payments might later be held to have been improper by a court and a
         court orders return of such payments.

                  The indemnity agreement in Section 8(a) shall be in addition
         to any liability which the Company may otherwise have and shall extend
         upon the same terms and conditions to each person, if any, who controls
         any Underwriter within the meaning of the Act or the Exchange Act.

                  (c)      Each Selling Stockholder will indemnify and hold
         harmless each Underwriter against any losses, claims, damages or
         liabilities, joint or several, to which such Underwriter may become
         subject, under the Act or otherwise, insofar as such losses, claims,
         damages or liabilities (or actions in respect thereof) arise out of or
         are based upon (i) any untrue statement or alleged untrue statement of
         a material fact contained in any Preliminary Prospectus, the
         Registration Statement or the Prospectus, or any amendment or
         supplement thereto, or any Application, or the omission or alleged
         omission to state therein a material fact required to be stated therein
         or necessary to make the statements made therein not misleading, or
         (ii) any untrue statement or alleged untrue statement made by the
         Selling Stockholder in Section 1(b) of this Agreement, and will
         reimburse each Underwriter for any legal or other expenses reasonably
         incurred by such Underwriter in connection with investigating,
         preparing to defend, defending or appearing as a third-party witness in
         connection with any such action or claim; provided, however, that the
         Selling Stockholders shall not be liable in any such case to the extent
         that any such loss, claim, damage or liability arises out of or is
         based upon an untrue statement or alleged untrue statement or omission
         or alleged omission relating to an Underwriter made in any Preliminary
         Prospectus, the Registration Statement, the Prospectus or such
         amendment or supplement or any Application in reliance upon and in
         conformity with written information furnished to the Company by such
         Underwriter 



                                       27
<PAGE>   28

         through you expressly for use therein; provided, further, that in no
         event shall the liability of any Selling Stockholder under this Section
         8(c) exceed the proceeds received by such Selling Stockholder from the
         sale of Securities pursuant to this Agreement and provided, further,
         that the indemnity agreement contained in this Section 8(a) with
         respect to any Preliminary Prospectus shall not inure to the benefit of
         any Underwriter (or any persons controlling such Underwriter) on
         account of any losses, claims, damages, liability or litigation arising
         from the sale of Securities to any person, if such Underwriter fails to
         send or give a copy of the Prospectus, as the same may be then
         supplemented or amended, to such person, within the time required by
         the Act and the untrue statement or alleged untrue statement or
         omission or alleged omission of a material fact contained in such
         Preliminary Prospectus was corrected in the Prospectus, unless such
         failure is the result of noncompliance by the Company with Section 5(c)
         hereof

                  (d)      In addition to any obligations of each of the Selling
         Stockholders under Section 8(c), each of the Selling Stockholders
         agrees that it shall perform its indemnification obligations under
         Section 8(c) (as modified by the last paragraph of this Section 8(d))
         with respect to counsel fees and expenses and other expenses reasonably
         incurred by making payments to the Underwriter within 45 days of
         receipt of a statement in the amount of the statements of the
         Underwriter's counsel or other statements which shall be forwarded by
         the Underwriter, and that they shall make such payments notwithstanding
         the absence of a judicial determination as to the propriety and
         enforceability of the obligation to reimburse the Underwriters for such
         expenses and the possibility that such payments might later be held to
         have been improper by a court and a court orders return of such
         payments.

                  The indemnity agreement in Section 8(c) shall be in addition
         to any liability which the Selling Stockholders may otherwise have and
         shall extend upon the same terms and conditions to each person, if any,
         who controls any Underwriter within the meaning of the Act or the
         Exchange Act.

                  (e)      Each Underwriter shall indemnify and hold harmless
         the Company and each of its officers, employees and directors and the
         Selling Stockholders against any losses, claims, damages or liabilities
         to which the Company or any such officer, employee or director or any
         of the Selling Stockholders may become subject, under the Act or
         otherwise, insofar as such losses, claims, damages or liabilities (or
         actions in respect thereof) arise out of or are based upon an untrue
         statement or alleged untrue statement of a material fact contained in
         any Preliminary Prospectus, the Registration Statement or the
         Prospectus, or any amendment or supplement thereto, or any Application,
         or arise out of or are based upon the omission or alleged omission to
         state therein a material fact required to be stated therein or
         necessary to make the statements therein not misleading, in each case
         to the extent, but only to the extent, that such untrue statement or
         alleged untrue statement or omission or alleged omission was made in
         any Preliminary Prospectus, the Registration Statement, the Prospectus
         or such amendment or supplement or any Application in reliance upon and
         in conformity with written 




                                       28
<PAGE>   29

         information furnished to the Company by such Underwriter relating to
         such Underwriter through you expressly for use therein, and will
         reimburse the Company for any legal or other expenses reasonably
         incurred by the Company in connection with investigating or defending
         any such action or claim.

                  The indemnity agreement in this Section 8(e) shall be in
         addition to any liability which the respective Underwriters may
         otherwise have and shall extend, upon the same terms and conditions, to
         each officer and director of the Company and to each person, if any,
         who controls the Company within the meaning of the Act or the Exchange
         Act.

                  (f)      Promptly after receipt by an indemnified party under
         Section 8(a), 8(c) or 8(e) of notice of the commencement of any action
         (including any governmental investigation), such indemnified party
         shall, if a claim in respect thereof is to be made against the
         indemnifying party under such subsection, notify the indemnifying party
         in writing of the commencement thereof; but the omission so to notify
         the indemnifying party shall not relieve it from any liability which it
         may have to any indemnified party under Section 8(a), 8(c) or 8(e)
         except to the extent it was unaware of such action and has been
         prejudiced in any material respect by such failure or from any
         liability which it may have to any indemnified party otherwise than
         under such Section 8(a), 8(c) or 8(e). In case any such action shall be
         brought against any indemnified party and it shall notify the
         indemnifying party of the commencement thereof, the indemnifying party
         shall be entitled to participate therein and, to the extent that it
         shall wish, jointly with any other indemnifying party similarly
         notified, to assume the defense thereof, with counsel satisfactory to
         such indemnified party, and after notice from the indemnifying party to
         such indemnified party of its election so to assume the defense
         thereof, the indemnifying party shall not be liable to such indemnified
         party under such subsection for any legal or other expenses
         subsequently incurred by such indemnified party in connection with the
         defense thereof other than reasonable costs of investigation. If,
         however, (i) the indemnifying party has authorized the employment of
         counsel for the indemnified party at the expense of the indemnifying
         party or (ii) an indemnified party shall have reasonably concluded that
         representation of such indemnified party and the indemnifying party by
         the same counsel would be inappropriate under applicable standards of
         professional conduct due to actual or potential differing interests
         between them and the indemnified party so notifies the indemnifying
         party, then the indemnified party shall be entitled to employ counsel
         different from counsel for the indemnifying party at the expense of the
         indemnifying party and the indemnifying party shall not have the right
         to assume the defense of such indemnified party. In no event shall the
         indemnifying parties be liable for fees and expenses of more than one
         counsel (in addition to local counsel) for all indemnified parties in
         connection with any one action or separate but similar or related
         actions in the same jurisdiction arising out of the same set of
         allegations or circumstances. The counsel with respect to which fees
         and expenses shall be so reimbursed shall be designated in writing by
         Schroder & Co. Inc. in the case of parties indemnified pursuant to
         Sections 8(a) and 8(c) and by the Company and the Selling Stockholders
         in the case of parties indemnified pursuant to Section 8(e).



                                       29
<PAGE>   30

                  If at any time an indemnified party shall have requested an
         indemnifying party to reimburse the indemnified party for fees and
         expenses of counsel as contemplated by Sections 8(b) or 8(d), the
         indemnifying party agrees that it shall be liable for any settlement of
         any proceeding effected without its written consent if (i) such
         settlement is entered into more than 30 days after receipt by such
         indemnifying party of the aforesaid request and (ii) such indemnifying
         party shall not have reimbursed the indemnified party in accordance
         with such request prior to the date of such settlement. No indemnifying
         party shall, without the prior written consent of the indemnified
         party, effect any settlement of any pending or threatened proceeding in
         respect of which any indemnified party is or could have been a party
         and indemnity could have been sought hereunder by such indemnified
         party, unless such settlement includes an unconditional release of such
         indemnified party from all liability on claims that are the subject
         matter of such proceeding.

                  (g)      In order to provide for just and equitable
         contribution under the Act in any case in which (i) any Underwriter (or
         any person who controls any Underwriter within the meaning of the Act
         or the Exchange Act) makes claim for indemnification pursuant to
         Section 8(a) or 8(c) hereof, but is judicially determined (by the entry
         of a final judgment or decree by a court of competent jurisdiction and
         the expiration of time to appeal or the denial of the last right of
         appeal) that such indemnification may not be enforced in such case
         notwithstanding the fact that Section 8(a) or 8(c) provides for
         indemnification in such case or (ii) contribution under the Act may be
         required on the part of any Underwriter or any such controlling person
         in circumstances for which indemnification is provided under Section
         8(e), then, and in each such case, each indemnifying party shall
         contribute to the aggregate losses, claims, damages or liabilities to
         which they may be subject as an indemnifying party hereunder (after
         contribution from others) in such proportion as is appropriate to
         reflect the relative benefits received by the Company and each of the
         Selling Stockholders on the one hand and the Underwriters on the other
         from the offering of the Securities. If, however, the allocation
         provided by the immediately preceding sentence is not permitted by
         applicable law or if the indemnified party failed to give the notice
         required under Section 8(f) above, then each indemnifying party shall
         contribute to such amount paid or payable by such indemnified party in
         such proportion as is appropriate to reflect not only such relative
         benefits but also the relative fault of the Company and the Selling
         Stockholders on the one hand and the Underwriters on the other in
         connection with the statements or omissions which resulted in such
         losses, claims, damages or liabilities (or actions in respect thereof),
         as well as any other relevant equitable considerations. The relative
         benefits received by the Company or any of the Selling Stockholders on
         the one hand and the Underwriters on the other shall be deemed to be in
         the same proportion as the total net proceeds from the offering of the
         Securities purchased under this Agreement (before deducting expenses)
         received by the Company or any of the Selling Stockholders bear to the
         total underwriting discounts and commissions received by the
         Underwriters with respect to the Securities purchased under this
         Agreement, in each case as set forth in the table on the cover page of
         the Prospectus. The 




                                       30
<PAGE>   31

         relative fault shall be determined by reference to, among other things,
         whether the untrue or alleged untrue statement of a material fact or
         the omission or alleged omission to state a material fact relates to
         information supplied by the Company or any of the Selling Stockholders
         on the one hand or the Underwriters on the other and the parties'
         relative intent, knowledge, access to information and opportunity to
         correct or prevent such statement or omission. The Company, the Selling
         Stockholders and the Underwriters agree that it would not be just and
         equitable if contributions pursuant to this Section 8(g) were
         determined by pro rata allocation (even if the Underwriters were
         treated as one entity for such purpose) or by any other method of
         allocation which does not take account of the equitable considerations
         referred to above in this Section 8(g). The amount paid or payable by
         an indemnified party as a result of the losses, claims, damages or
         liabilities (or actions in respect thereof) referred to above in this
         Section 8(g) shall be deemed to include any legal or other expenses
         reasonably incurred by such indemnified party in connection with
         investigating or defending any such action or claim. Notwithstanding
         the provisions of this Section 8(g), (i) no Underwriter shall be
         required to contribute any amount in excess of the amount by which the
         total price at which the Securities underwritten by it and distributed
         to the public were offered to the public exceeds the amount of any
         damages which such Underwriter has otherwise been required to pay by
         reason of such untrue or alleged untrue statement or omission or
         alleged omission and (ii) no Selling Stockholder shall be required to
         contribute any amount in excess of the proceeds received by such
         Selling Stockholder from the sale of Securities pursuant to this
         Agreement. No person guilty of a fraudulent misrepresentation (within
         the meaning of Section 11(f) of the Act) shall be entitled to
         contribution from any person who was not guilty of such fraudulent
         misrepresentation. The Underwriters' obligations in this Section 8(g)
         to contribute are several in proportion to their respective
         underwriting obligations and not joint.

                  (h)      Promptly after receipt by any party to this Agreement
         of notice of the commencement of any action, suit or proceeding, such
         party will, if a claim for contribution in respect thereof is to be
         made against another party (the "contributing party"), notify the
         contributing party of the commencement thereof; but the omission to so
         notify the contributing party will not relieve it from any liability
         which it may have to any other party for contribution under the Act
         except to the extent it was unaware of such action and has been
         prejudiced in any material respect by such failure or from any
         liability which it may have to any other party other than for
         contribution under the Act. In case any such action, suit or proceeding
         is brought against any party, and such party notifies a contributing
         party of the commencement thereof, the contributing party will be
         entitled to participate therein with the notifying party and any other
         contributing party similarly notified.

                   9. (a)      If any Underwriter shall default in its 
         obligation to purchase the Firm Securities which it has agreed to
         purchase hereunder, you may in your discretion arrange for you or
         another party or other parties to purchase such Firm Securities on the
         terms contained herein. If the aggregate number of Firm Securities as
         to which 




                                       31
<PAGE>   32

         Underwriters default is more than one-eleventh of the aggregate number
         of all the Firm Securities and within 36 hours after such default by
         any Underwriter you do not arrange for the purchase of such Firm
         Securities, then the Company shall be entitled to a further period of
         36 hours within which to procure another party or other parties
         satisfactory to you to purchase such Firm Securities on such terms. In
         the event that, within the respective prescribed periods, you notify
         the Company that you have so arranged for the purchase of such Firm
         Securities, or the Company notifies you that it has so arranged for the
         purchase of such Firm Securities, you or the Company shall have the
         right to postpone the Time of Delivery for a period of not more than
         seven days, in order to effect whatever changes may thereby be made
         necessary in the Registration Statement or the Prospectus or in any
         other documents or arrangements, and the Company agrees to file
         promptly any amendments to the Registration Statement or the Prospectus
         which in you opinion may thereby be made necessary. The term
         "Underwriter" as used in this Agreement shall include any person
         substituted under this Section with like effect as if such person had
         originally been a party to this Agreement with respect to such Firm
         Securities.

                  (b)      If, after giving effect to any arrangements for the
         purchase of the Firm Securities of such defaulting Underwriter or
         Underwriters by you or the Company or both as provided in subsection
         (a) above, the aggregate number of such Firm Securities which remain
         unpurchased does not exceed one-eleventh of the aggregate number of all
         the Firm Securities, then the Company shall have the right to require
         each non-defaulting Underwriter to purchase the number of the Firm
         Securities which such Underwriter agreed to purchase hereunder and, in
         addition, to require each non-defaulting Underwriter to purchase its
         pro rata share (based on the number of Firm Securities which such
         Underwriter agreed to purchase hereunder) of the Firm Securities of
         such defaulting Underwriter or Underwriters for which such arrangements
         have not been made; but nothing shall relieve a defaulting Underwriter
         from liability for its default.

                  (c)      If, after giving effect to any arrangements for the
         purchase of the Firm Securities of a defaulting Underwriter or
         Underwriters by you or the Company as provided in subsection (a) above,
         the aggregate number of such Firm Securities which remain unpurchased
         exceeds one-eleventh of the aggregate number of all the Firm
         Securities, or if the Company shall not exercise the right described in
         subsection (b) above to require non-defaulting Underwriters to purchase
         Firm Securities of a defaulting Underwriter or Underwriters, then this
         Agreement shall thereupon terminate without liability on the part of
         any non-defaulting Underwriter or the Company, except for the expenses
         to be borne by the Company and the Underwriters as provided in Section
         6 hereof and the indemnity agreement in Section 8 hereof; but nothing
         herein shall relieve a defaulting Underwriter from liability for its
         default.

         10.      The respective indemnities, agreements, representations,
warranties and other statements of the Company, the Selling Stockholders and the
several Underwriters, as set forth in this Agreement or made by or on behalf of
them, respectively, pursuant to this Agreement, shall 





                                       32
<PAGE>   33



remain in full force and effect, regardless of any investigation (or any
statement as to the results thereof) made by or on behalf of any Underwriter or
any controlling person of any Underwriter, or the Company, or any officer or
director or controlling person of the Company, or any Selling Stockholder, or
any officer or director or controlling person of any Selling Stockholder and
shall survive delivery of and payment for the Securities.

         11.      This Agreement shall become effective (a) if the Registration
Statement has not heretofore become effective, at the earlier of 12:00 Noon, New
York City time, on the first full business day after the Registration Statement
becomes effective, or at such time after the Registration Statement becomes
effective as you may authorize the Sale of the Securities to the public by
Underwriters or other securities dealers, or (b) if the Registration Statement
has heretofore become effective, at the earlier of 24 hours after the filing of
the Prospectus with the Commission or at such time as you may authorize the sale
of the Securities to the public by Underwriters or securities dealers, unless,
prior to any such time you shall have received notice from the Company that it
elects that this Agreement shall not become effective, or you, or through you
such of the Underwriters as have agreed to purchase in the aggregate fifty
percent or more of the Firm Securities hereunder, shall have given notice to the
Company that you or such Underwriters elect that this Agreement shall not become
effective; provided, however, that the provisions of this Section and Section 6
and Section 8 shall at all times be effective.

         If this Agreement shall be terminated pursuant to Section 9 hereof, or
if this Agreement, by election of you or the Underwriters, shall not become
effective pursuant to the provisions of this Section, the Company shall not then
be under any liability to any Underwriter except as provided in Section 6 and
Section 8 hereof, but if this Agreement becomes effective and is not so
terminated but the securities are not delivered by or on behalf of the Company
as provided herein because the Company has been unable for any reason beyond its
control and not due to any default by it to comply with the terms and conditions
hereof, the Company will reimburse the Underwriters through you for all
out-of-pocket expenses approved in writing by you, including fees and
disbursements of counsel, reasonably incurred by the Underwriters in making
preparations for the purchase, sale and delivery of the Securities, but the
Company shall then be under no further liability to any Underwriter except as
provided in Section 6 and Section 8 hereof.

         12.      The statements set forth in the last paragraph on the front
cover page of the Prospectus, the paragraph on the inside front cover of the
Prospectus containing stabilization language, the table under the caption
"Underwriting" in the Prospectus and the third and eighth paragraphs under the
caption "Underwriting" in the Prospectus constitute the only information
furnished by any Underwriter made or given by you jointly or by Schroder & Co.
Inc. on behalf of you as the Representatives.

         13.      In all dealings hereunder, you shall act on behalf of each of
the Underwriters, and the parties hereto shall be entitled to act and rely upon
any statement, request, notice or agreement on behalf of any Underwriter made or
given by you jointly or by Schroder & Co. Inc. on behalf of you as the
Representatives.



                                       33
<PAGE>   34

         All statements, requests, notices and agreements hereunder, unless
otherwise specified in this Agreement, shall be in writing and, if to the
Underwriters, shall be delivered or sent by mail, telex or facsimile
transmission (with confirmation of receipt) to you as the Representatives in
care of Schroder & Co. Inc., Equitable Center, 787 Seventh Avenue, New York, New
York 10019, Attention: Syndicate Department; if to the Company, shall be
delivered or sent by mail, telex or facsimile transmission (with confirmation of
receipt) to the address of the Company set forth in the Registration Statement,
Attention: Robert P. Capps; and if to any Selling Stockholder, shall be
delivered or sent by mail, telex or facsimile transmission (with confirmation of
receipt) to the address of the Company set forth in the Registration Statement,
Attention: Robert P. Capps, as Attorney-in-Fact; provided, however, that any
notice to any Underwriter pursuant to Section 8(f) hereof shall be delivered or
sent by mail, telex or facsimile transmission (with confirmation of receipt) to
such Underwriter at its principal address, which address will be supplied to the
Company by you upon request. Any such statements, requests, notices or
agreements shall take effect at the time of receipt thereof.

         14.      This Agreement shall be binding upon, and inure solely to the
benefit of, the Underwriters, the Company, the Selling Stockholders and, to the
extent provided in Section 8 and Section 10 hereof, the officers and directors
of the Company and the Selling Stockholders and each person who controls the
Company, any Underwriter or any Selling Stockholder, and their respective heirs,
executors, administrators, successors and assigns, and no other person shall
acquire or have any right under or by virtue of this Agreement. No purchaser of
any of the Securities from any Underwriter shall be deemed a successor or assign
by reason merely of such purchase.

         15.      Time shall be of the essence of this Agreement. As used
herein, the term "business day" shall mean any day when the Commission's office
in Washington, D.C. is open for business.

         16.      THIS AGREEMENT SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS
OF THE STATE OF NEW YORK, WITHOUT GIVING EFFECT TO THE CONFLICTS OF LAWS
PRINCIPLES THEREOF.

         17.      This Agreement may be executed by any one or more of the
parties hereto in any number of counterparts, each of which shall be deemed to
be an original, but all such counterparts shall together constitute one and the
same instrument.





                                       34
<PAGE>   35





         If the foregoing is in accordance with your understanding, please sign
and return to us two counterparts hereof, and upon the acceptance hereof by you,
on behalf of each of the Underwriters, this letter and such acceptance hereof
shall constitute a binding agreement among each of the Underwriters', the
Company and each of the Selling Stockholders. It is understood that your
acceptance of this letter on behalf of each of the Underwriters is pursuant to
the authority set forth in a form of Agreement Among Underwriters, manually or
facsimile executed counterparts of which, to the extent practicable and upon
request, shall be submitted to the Company for examination, but without warranty
on you part as to the authority of the signers thereof.

                                  Very truly yours,

                                  DYNAMEX INC.


                                  By:
                                     -------------------------------------------
                                     Name:
                                           -------------------------------------
                                     Title:
                                            ------------------------------------


                                  SELLING STOCKHOLDERS


                                  By:
                                     -------------------------------------------
                                           As Attorney-in-Fact for each of the
                                           several Selling Stockholders named in
                                           Schedule II







                                       35
<PAGE>   36







Accepted as of the date hereof:

SCHRODER & CO. INC.
WILLIAM BLAIR & COMPANY, L.L.C.
HOAK BREEDLOVE WESNESKI & CO.
   Representatives of the several Underwriters
By:   SCHRODER & CO. INC.



By:
   --------------------------------
         Name:
              ---------------------
         Title:
               --------------------







                                       36
<PAGE>   37





                                   SCHEDULE I




<TABLE>
<CAPTION>
                                  Underwriter                   Number of Firm Securities
                                  -----------                   -------------------------
<S>                                                             <C>
Schroder & Co. Inc. ...................................

William Blair & Company, L.L.C. .......................

Hoak Breedlove Wesneski & Co. .........................



Total .................................................
</TABLE>



<PAGE>   38



                                   SCHEDULE II


<TABLE>
<CAPTION>
                                                                                          Maximum Number of Option
                                                          Number of Firm Securities to    Maximum Number of Option
Name of Selling Stockholder                                         be Sold               Securities to be Sold by
Name of Selling Stockholder                                  by Selling Stockholder         Selling Stockholder
- - ---------------------------                               ----------------------------    ------------------------
<S>                                                       <C>                             <C>





</TABLE>

<PAGE>   1
                                                                     EXHIBIT 5.1


(214) 953-0053

                                 April 7, 1998

Dynamex Inc.
1431 Greenway Drive, Suite 345
Irving, Texas 75038

Gentlemen:

         We have served as counsel for Dynamex Inc., a Delaware corporation (the
"Company"), in connection with the Registration Statement on Form S-1 (the
"Registration Statement"), filed with the Securities and Exchange Commission
under the Securities Act of 1933, as amended, covering the proposed public
offering of (a) 2,500,000 shares of Common Stock of the Company to be issued and
sold by the Company (the "Primary Shares"), (b) 317,166  shares of Common Stock
of the Company to be sold by the Selling Stockholders named in the Registration
Statement (the "Selling Stockholder Shares") and (c) subject to the exercise of
an over-allotment option, up to an additional 422,575 shares of the Common Stock
of the Company to be issued and sold by the Company (the "Over-Allotment
Shares). The Primary Shares and the Over-Allotment Shares are collectively
referred to as the "Company Shares."

         With respect to the foregoing, we have examined such documents and
questions of law as we have deemed necessary to render the opinion expressed
below. Based upon the foregoing, we are of the opinion that:

         1.      The Company Shares, when sold, issued and delivered in the
manner and for the consideration stated in the Prospectus constituting a part of
the Registration Statement and in the Underwriting Agreement described in the
Registration Statement, will be duly and validly authorized, issued and
outstanding and fully paid and nonassessable.

         2.      The Selling Stockholder Shares have been duly and validly
authorized, issued and outstanding and are fully paid and nonassessable.

         We consent to the use of this opinion as Exhibit 5.1 to the
Registration Statement and to the use of our name in the Registration Statement
and in the Prospectus included therein under the heading "Legal Matters."

                                           Very truly yours,

                                           /s/  Crouch & Hallett, L.L.P.

<PAGE>   1
                                                                    EXHIBIT 10.1



         AMENDMENT NO. 2 TO AMENDED AND RESTATED EMPLOYMENT AGREEMENT

         This Amendment No. 2 to Amended and Restated Employment Agreement
("Amendment") is made and entered into on March 20, 1998, between DYNAMEX INC.,
a Delaware corporation, hereinafter referred to as the "Company," and RICHARD K.
MCCLELLAND, hereinafter referred to as "Executive."

         WHEREAS, Executive and the Company have entered into an Amended and
Restated Employment Agreement, dated as of July 11, 1995, as amended by
Amendment No. 1 thereto, dated as of July 1, 1996 and effective as of September
27, 1995 (as amended, the "Agreement"); and

         WHEREAS, the parties hereto mutually desire to amend certain provisions
of the Agreement;

         NOW, THEREFORE, the parties hereto agree as follows.

         1.       On December 20, 1995, Parcelway Systems Holding Corp. changed
its name to Dynamex Inc. The name "Parcelway Systems Holding Corp." shall be
replaced with "Dynamex Inc." wherever it appears in the Agreement, and the
defined term "Holdings" shall be replaced with the term "Dynamex" wherever it
appears in the Agreement.

         2.       Section 4 of the Agreement shall hereinafter read as follows:

                  "4. Grant Options.

                          (a)      The Company has granted to Executive stock 
                  options (the "Grant Options") for the purchase of 48,000
                  shares (reflecting the 4 for 1 split of Common Stock effective
                  on June 3, 1996) of the Dynamex Common Stock at an exercise
                  price of US $4.25 per share ("Exercise Price") pursuant to the
                  form of option agreement attached hereto as Exhibit B. The
                  shares of Dynamex Common Stock that are to be issued to
                  Executive upon exercise of the Grant Options shall be referred
                  to herein as the "Grant Shares."

                          (b)      The Company shall pay Executive eight equal
                  bonus payments each in the amount of $25,500 plus interest as
                  calculated herein, with the first such payment to be made on
                  the last day of the third month following Executive's exercise
                  of the Grant Options (the "Exercise Date") and remaining
                  payments to be made on the last day of each succeeding
                  three-month period, respectively, with the eighth and last
                  such payment to be made on the eighteen month anniversary of
                  the initial payment date. Interest shall be paid along with
                  each bonus payment and shall accrue from the date the Grant
                  Options are exercised 



<PAGE>   2

                  on the unpaid balance of all such bonus payments at the rate
                  announced publicly by NationsBank of Texas, N.A. in Dallas,
                  Texas, from time to time as its prime rate.

                  (c)     If this Agreement is terminated after the Exercise 
         Date for any reason other than those set forth in Section 2(a), 2(c) or
         2(d), then the entire principal amount of the Option Bonus that is due
         and unpaid on such termination date, shall become immediately due and
         payable to Executive.

         3.       Except as set forth above, the other provisions of the 
Agreement shall remain in full force and effect.

         4.       This Amendment shall be governed by and construed in
accordance with the laws of Delaware.

         EXECUTED the day, month and year first above written.

                                  DYNAMEX INC.


                                  By:
                                     -------------------------------------------
                                           Robert P. Capps, Vice President


                                  ----------------------------------------------
                                               Richard K. McClelland



                                       2

<PAGE>   1
 
                                  EXHIBIT 11.1
                         DYNAMEX INC. AND SUBSIDIARIES
 
               CALCULATION OF NET INCOME (LOSS) PER COMMON SHARE
                    (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
                                  (UNAUDITED)
 
<TABLE>
<CAPTION>
                                                                           SIX MONTHS ENDED
                                            FISCAL YEAR ENDED JULY 31,       JANUARY 31,
                                            ---------------------------    ----------------
                                             1995       1996      1997      1997      1998
                                            -------    ------    ------    ------    ------
<S>                                         <C>        <C>       <C>       <C>       <C>
Net Income (Loss)........................   $(1,625)   $  876    $3,512    $  962    $2,007
                                            =======    ======    ======    ======    ======
Weighted Average Common Shares
  Outstanding............................       855     2,543     6,670     6,223     7,387
Common Share Equivalents Related to
  Options and Warrants...................     1,163     1,189       169       220       171
                                            -------    ------    ------    ------    ------
Common Shares and Common Share
  Equivalents............................     2,018     3,732     6,839     6,443     7,558
                                            =======    ======    ======    ======    ======
Common Stock Price used under Treasury
  Stock Method...........................   $ 11.00    $ 8.00    $ 8.89    $ 9.87    $ 9.50
                                            =======    ======    ======    ======    ======
Net Income (Loss) per Common Share:
  Basic..................................   $ (1.90)   $ 0.34    $ 0.53    $ 0.15    $ 0.27
                                            =======    ======    ======    ======    ======
  Diluted................................   $ (1.90)   $ 0.23    $ 0.51    $ 0.15    $ 0.27
                                            =======    ======    ======    ======    ======
</TABLE>

<PAGE>   1
                                                                    EXHIBIT 21.1


                     SCHEDULE OF SUBSIDIARIES OF REGISTRANT







1.     Dynamex Operations East, a Delaware corporation

                10,000 authorized shares of common stock, $0.01 par
                value, 1,000 of which are issued and outstanding and
                registered in the name of Dynamex Inc.

2.     Dynamex Operations West, a Delaware corporation

                10,000 authorized shares of common stock, $0.01 par
                value, 1,000 of which are issued and outstanding and
                registered in the name of Dynamex Inc.

3.     Dynamex Canada Inc., a Canadian federal corporation (formerly Parcelway
       Courier Systems Canada Ltd., an Alberta corporation)

                Unlimited number of authorized common shares, one of
                which is issued and outstanding in the name of
                Dynamex Inc.; Unlimited number of authorized
                preference shares, 3,750,000 of which are issued and
                outstanding in the name of Dynamex Inc.

4.     Parcelway Courier Systems (B.C.) Ltd., a British Columbia corporation

                20,000 authorized common shares, no par value, 65 of
                which are issued and outstanding in the name of
                Parcelway Courier Systems Canada Ltd.

5.     Alpine Enterprises Ltd., a Manitoba corporation

                Unlimited number of authorized Class A Voting Common Shares, 290
                of which are issued and outstanding in the name of Dynamex
                Canada Inc., unlimited Class B Voting Shares, unlimited Class C
                Voting Common Shares, unlimited Class D Voting Common Shares,
                unlimited Class A Non-Voting Common Shares, unlimited Class B
                Non-Voting Common Shares, unlimited Class C Common Non-Voting
                Shares, unlimited Class D Common Non-Voting Shares, and an
                unlimited number of Preference Shares

6.     Road Runner Transportation, Inc.

                25,000 authorized common shares (consisting of 7,000
                voting, 5,000 non-voting and 13,000 undesignated), no
                par value; of which 4,363.9998 non-voting are issued
                and outstanding in the name of Dynamex Inc., and of
                which 6,545 voting are issued and outstanding in the
                name of Dynamex Inc.
<PAGE>   2

7.     Regina Mail Marketing Systems, Inc.

                Unlimited number of common shares, no par value, 100
                of which are issued and outstanding in the name of
                Dynamex Canada Inc.,and unlimited number of preferred
                shares, none of which are issued and outstanding.

8.     New York Document Exchange Corp.

                200 shares of common stock are authorized, no par
                value, of which 150 shares are issued and outstanding
                in the name of Dynamex Inc.

9.     U.S.C. Management Systems, Inc.

                200 shares of common stock are authorized, no par
                value, of which 91.33 shares are issued and
                outstanding in the name of Dynamex Inc.



<PAGE>   1
                                                                    EXHIBIT 23.1


INDEPENDENT AUDITORS' CONSENT

We consent to the use in this Registration Statement of Dynamex Inc. on Form S-1
of our report dated September 19, 1997, except for Notes 3(b) and 14 which are
as of September 29, 1997 and March 20, 1998, respectively on the consolidated
financial statements of Dynamex Inc. and subsidiaries and our report dated
August 1, 1997 on the combined financial statements of New York Document
Exchange Corporation, Eastside-Westside, Inc., and City Courier, Inc.

We also consent to the reference to us under the heading "Experts" in such
Prospectus.


Deloitte & Touche
Toronto, Canada

April 7, 1998






<PAGE>   1
                                                                    EXHIBIT 23.2



INDEPENDENT AUDITORS' CONSENT

We consent to the use in this Registration Statement of Dynamex Inc. on Form S-1
of our report dated April 14, 1997, appearing in the Prospectus, which is part
of this Registration Statement.

We also consent to the reference to us under the heading "Experts" in such
Prospectus.



Deloitte & Touche LLP

Dallas, Texas
April 7, 1998


<TABLE> <S> <C>

<ARTICLE> 5
<RESTATED> 
<MULTIPLIER> 1,000
       
<S>                             <C>                     <C>                     <C>
<PERIOD-TYPE>                   YEAR                   YEAR                   YEAR
<FISCAL-YEAR-END>                          JUL-31-1995             JUL-31-1996             JUL-31-1997
<PERIOD-START>                             AUG-01-1994             AUG-01-1995             AUG-01-1996
<PERIOD-END>                               JUL-31-1995             JUL-31-1996             JUL-31-1997
<CASH>                                             505                     894                   1,326
<SECURITIES>                                         0                       0                       0
<RECEIVABLES>                                    7,330                  11,422                  21,483
<ALLOWANCES>                                       122                     281                     616
<INVENTORY>                                          0                       0                       0
<CURRENT-ASSETS>                                 8,104                  12,891                  26,091
<PP&E>                                           1,817                   3,132                  12,640
<DEPRECIATION>                                     298                   1,085                   6,853
<TOTAL-ASSETS>                                  17,194                  34,999                  88,151
<CURRENT-LIABILITIES>                            6,620                   8,805                  14,663
<BONDS>                                          5,924                  20,036                  32,388
                                0                       0                       0
                                          0                       0                       0
<COMMON>                                            25                      25                      73
<OTHER-SE>                                       4,625                   6,133                  41,027
<TOTAL-LIABILITY-AND-EQUITY>                    17,914                  34,999                  88,151
<SALES>                                         21,032                  71,812                 131,867
<TOTAL-REVENUES>                                21,032                  71,812                 131,867
<CGS>                                                0                       0                       0
<TOTAL-COSTS>                                   14,336                  50,018                  87,193
<OTHER-EXPENSES>                                     0                       0                       0
<LOSS-PROVISION>                                     0                       0                       0
<INTEREST-EXPENSE>                                 403                   1,655                   1,481
<INCOME-PRETAX>                                (1,622)                   1,052                   6,332
<INCOME-TAX>                                         3                     176                   2,485
<INCOME-CONTINUING>                                  0                       0                       0
<DISCONTINUED>                                       0                       0                       0
<EXTRAORDINARY>                                      0                       0                    (335)
<CHANGES>                                            0                       0                       0
<NET-INCOME>                                   (1,625)                     876                   3,512
<EPS-PRIMARY>                                   (1.90)                    0.34                    0.53
<EPS-DILUTED>                                   (1.90)                    0.23                    0.51
        

</TABLE>

<TABLE> <S> <C>

<ARTICLE> 5
<RESTATED> 
<MULTIPLIER> 1,000
       
<S>                             <C>                     <C>                     <C>                     <C>
<PERIOD-TYPE>                   3-MOS                   3-MOS                   3-MOS                   3-MOS
<FISCAL-YEAR-END>                          JUL-31-1997             JUL-31-1997             JUL-31-1997             JUL-31-1998
<PERIOD-START>                             FEB-01-1997             NOV-01-1996             AUG-01-1996             AUG-01-1997
<PERIOD-END>                               APR-30-1997             JAN-31-1997             OCT-31-1996             OCT-31-1997
<CASH>                                           1,192                   1,599                   1,372                   1,292
<SECURITIES>                                         0                       0                       0                       0
<RECEIVABLES>                                   18,700                  16,893                  15,260                  26,865
<ALLOWANCES>                                       295                     469                     423                     814
<INVENTORY>                                          0                       0                       0                       0
<CURRENT-ASSETS>                                22,280                  19,978                  17,954                  32,290
<PP&E>                                          10,210                   8,555                   6,922                  12,956
<DEPRECIATION>                                   5,537                   4,338                   3,622                   6,506
<TOTAL-ASSETS>                                  68,008                  62,104                  51,357                 111,284
<CURRENT-LIABILITIES>                           10,964                  10,481                   9,677                  14,795
<BONDS>                                         20,301                  16,626                   9,040                  53,933
                                0                       0                       0                       0
                                          0                       0                       0                       0
<COMMON>                                            70                      69                      67                      74
<OTHER-SE>                                      36,673                  34,928                  32,523                  42,482
<TOTAL-LIABILITY-AND-EQUITY>                    68,008                  62,104                  51,357                 111,284
<SALES>                                         34,155                  29,946                  26,900                  46,550
<TOTAL-REVENUES>                                34,155                  29,946                  26,900                  46,550
<CGS>                                                0                       0                       0                       0
<TOTAL-COSTS>                                   22,501                  20,106                  17,994                  31,514
<OTHER-EXPENSES>                                     0                       0                       0                       0
<LOSS-PROVISION>                                     0                       0                       0                       0
<INTEREST-EXPENSE>                                 345                     236                     271                     828
<INCOME-PRETAX>                                  1,947                   1,132                   1,026                   1,689
<INCOME-TAX>                                       779                     453                     408                     722
<INCOME-CONTINUING>                                  0                       0                       0                       0
<DISCONTINUED>                                       0                       0                       0                       0
<EXTRAORDINARY>                                      0                       0                   (335)                       0
<CHANGES>                                            0                       0                       0                       0
<NET-INCOME>                                     1,168                     679                     283                     967
<EPS-PRIMARY>                                     0.17                    0.10                    0.05                    0.13
<EPS-DILUTED>                                     0.17                    0.10                    0.05                    0.13
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission