DA CONSULTING GROUP INC
S-1/A, 1998-04-20
BUSINESS SERVICES, NEC
Previous: BRIGHTSTAR INFORMATION TECHNOLOGY GROUP INC, 424B4, 1998-04-20
Next: DA CONSULTING GROUP INC, 8-A12G, 1998-04-20



<PAGE>
 
     
  AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON APRIL 20, 1998     
                                                     REGISTRATION NO. 333-43989
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
 
                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549
 
                                ---------------
                                
                             AMENDMENT NO. 4     
                                      TO
                                   FORM S-1
                            REGISTRATION STATEMENT
                                     UNDER
                          THE SECURITIES ACT OF 1933
 
                                ---------------
                           DA CONSULTING GROUP, INC.
            (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
 
                                ---------------
       TEXAS                         7389                      76-0418488
                              (PRIMARY STANDARD             (I.R.S. EMPLOYER
  (STATE OR OTHER                 INDUSTRIAL                 IDENTIFICATION
  JURISDICTION OF        CLASSIFICATION CODE NUMBER)              NO.)
  INCORPORATION OR
   ORGANIZATION)
 
      5847 SAN FELIPE ROAD, SUITE 3700 HOUSTON, TEXAS 77057(713) 361-3000
  (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE, OF
                   REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)
 
                                ---------------
                               MICHAEL J. MACKEY
                            CHIEF FINANCIAL OFFICER
                           DA CONSULTING GROUP, INC.
                       5847 SAN FELIPE ROAD, SUITE 3700
                             HOUSTON, TEXAS 77057
                                (713) 361-3000
(NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE,
                             OF AGENT FOR SERVICE)
 
                                  COPIES TO:
       BARRY M. ABELSON, ESQUIRE               GARY W. ORLOFF, ESQUIRE
          PEPPER HAMILTON LLP               BRACEWELL & PATTERSON, L.L.P.
         3000 TWO LOGAN SQUARE            711 LOUISIANA STREET, SUITE 2900
      EIGHTEENTH AND ARCH STREETS            SOUTH TOWER, PENNZOIL PLACE
      PHILADELPHIA, PA 19103-2799              HOUSTON, TX 77002-2781
            (215) 981-4000                         (713) 223-2900
 
                                ---------------
  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 of 1933, 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 of 1933, 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 424(d)
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. [_]
 
                                ---------------
  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 SECTION 8(a), MAY DETERMINE.
 
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<PAGE>
 
++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++
+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 20, 1998     
 
PROSPECTUS
 
                                2,400,000 SHARES
 
                                      LOGO
                   OF DA CONSULTING GROUP, INC. APPEARS HERE
 
                                  COMMON STOCK
 
  Of the 2,400,000 shares of Common Stock offered hereby, 1,700,000 are being
sold by DA Consulting Group, Inc. ("DACG" or the "Company") and 700,000 are
being sold by the Selling Shareholders. See "Principal and Selling
Shareholders." The Company will not receive any of the proceeds from the sale
of shares by the Selling Shareholders.
 
  Prior to this offering, there has been no public market for the Common Stock
of the Company. It is currently anticipated that the initial public offering
price will be between $11.00 and $13.00 per share. See "Underwriting" for
information relating to the determination of the initial public offering price.
The Common Stock has been approved for quotation on the Nasdaq National Market
under the symbol "DACG."
 
  SEE "RISK FACTORS" BEGINNING ON PAGE 6 FOR A DISCUSSION OF CERTAIN FACTORS
THAT SHOULD BE CONSIDERED BY PROSPECTIVE PURCHASERS OF THE SHARES OF COMMON
STOCK OFFERED HEREBY.
 
                                  -----------
 
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>
<CAPTION>
                                                                   PROCEEDS TO
                             PRICE TO UNDERWRITING  PROCEEDS TO      SELLING
                              PUBLIC  DISCOUNT(1)  COMPANY(2)(3) SHAREHOLDERS(3)
- --------------------------------------------------------------------------------
<S>                          <C>      <C>          <C>           <C>
Per Share...................   $          $            $              $
Total(3)....................  $          $             $              $
</TABLE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
(1) The Company and the Selling Shareholders have agreed to indemnify the
    Underwriters against certain liabilities, including liabilities under the
    Securities Act of 1933, as amended. See "Underwriting."
(2) Before deducting expenses payable by the Company estimated at $1,850,000.
(3) The Company and certain Selling Shareholders of the Company have granted to
    the Underwriters a 30-day option to purchase up to an aggregate of 360,000
    additional shares of Common Stock solely to cover over-allotments, if any.
    See "Underwriting." If all such shares are purchased, the total Price to
    Public, Underwriting Discount, Proceeds to Company, and Proceeds to Selling
    Shareholders will be $    , $    , $   , and $    , respectively. The
    Company will not receive any of the proceeds from the sale of shares by the
    Selling Shareholders.
 
  The shares of Common Stock are offered by the several Underwriters when, as
and if delivered to and accepted by them and subject to their right to reject
orders in whole or in part. It is expected that delivery of the certificates
for the shares of Common Stock will be made on or about      , 1998.
 
WILLIAM BLAIR & COMPANY
 
           ROBERT W. BAIRD & CO.
                   INCORPORATED
                                                 PENNSYLVANIA MERCHANT GROUP LTD
 
                   THE DATE OF THIS PROSPECTUS IS      , 1998
<PAGE>
 
 
 
 
  The Company intends to furnish to its shareholders annual reports containing
audited financial statements and to make available quarterly reports
containing unaudited financial statements for the first three quarters of each
year.
 
  DA Foundation(R) and DA Team Teach(R) are registered trademarks and/or
service marks of the Company. The Company also claims common law trademark
rights in DA Consulting Group(TM), DA(TM), and the DACG logo, for which the
Company has filed applications for federal registration in the United States
Patent and Trademark Office. Furthermore, the Company claims common law
trademark rights in various other marks, including, without limitation, DA
Cornerstone(TM), DA PASSPORT(TM), and the slogan Solutions for People and
Technology(TM). All other trademarks or service marks appearing in this
Prospectus are trademarks or service marks of the companies that utilize them.
 
  CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS
THAT STABILIZE, MAINTAIN OR OTHERWISE AFFECT THE PRICE OF THE COMMON STOCK,
INCLUDING OVER-ALLOTMENT, STABILIZING, AND SHORT-COVERING TRANSACTIONS IN THE
COMMON STOCK AND THE IMPOSITION OF PENALTY BIDS DURING AND AFTER THE OFFERING.
SEE "UNDERWRITING."
<PAGE>
 
                               PROSPECTUS SUMMARY
 
  The following summary is qualified in its entirety by reference to, and
should be read in conjunction with, the more detailed information and the
Combined and Consolidated Financial Statements and related Notes thereto
appearing elsewhere in this Prospectus. Unless indicated otherwise, all
information contained in this Prospectus (i) assumes that the Underwriters'
over-allotment option is not exercised and (ii) reflects a 4.2-for-1 split of
the shares of Common Stock to be effected prior to the date of this Prospectus.
See "Underwriting" and "Description of Capital Stock." Unless the context
otherwise indicates, all references to the "Company" or "DACG" mean DA
Consulting Group, Inc., its predecessors, and its subsidiaries.
 
                                  THE COMPANY
 
  DA Consulting Group, Inc. is a leading international provider of end-user
support solutions to companies which are implementing enterprise resource
planning ("ERP") software systems. Through its 568 employees in 15 offices
worldwide, the Company provides customized change communications, education,
and performance support services to its clients. Since 1988, the Company has
provided services to over 275 clients, including 49 of the Fortune Global 500
and three of the Fortune Global 10. The number of clients served by the Company
has increased from 31 in 1993 to 134 in 1997. The Company's clients in 1997
included Bristol-Myers Squibb Company, Cadbury-Schweppes PLC, Compaq Computer
Corporation, Hercules, Inc., Hewlett Packard Company, and Shell Petroleum, Inc.
The Company's client base is diversified, with its largest client representing
less than 6.0% of the Company's revenue in 1997. Recognizing the global nature
of the ERP software market and the importance of being able to serve multi-
national clients, the Company has built a substantial international presence.
In addition to its four offices in the U.S., the Company also has 11 offices in
Canada, Mexico, the United Kingdom, France, South Africa, Australia, Singapore,
and Venezuela.
 
  ERP software systems, including those offered by SAP AG ("SAP"), J.D. Edwards
& Company ("J.D. Edwards"), BAAN Company B.V. ("BAAN"), and Oracle Corporation
("Oracle"), are being implemented around the world by large and mid-size
companies that are re-engineering their businesses and enhancing their
information technology systems to remain competitive. Industry sources estimate
that the worldwide market for ERP software license fees was $5.2 billion in
1996 and is expected to grow at a compound annual rate of 30% through 2001 to
$19.0 billion. The Company believes that approximately three times the amount
of license fees is spent on systems integration and implementation services,
including end-user training and tools. In order for companies to maximize their
returns on these substantial investments, it is critical that the end-users of
these new ERP applications, whose job functions and work patterns are often
substantially changed as a result of the new technology, are provided with the
necessary training and tools to utilize these systems effectively. SAP has
recommended that 12% of the expenses budgeted by its clients for systems
integration and implementation services be dedicated to end-user training and
tools.
 
  The Company was founded in 1984 in Houston, Texas as an end-user support
company providing documentation services to the oil and gas industry. In 1988,
the Company expanded its end-user support services to include training by
providing a support solution in connection with one of the first major English
language installations of SAP software in the world. SAP is a major
international software company and the leading vendor of ERP software for
business applications. In 1996, it is estimated that SAP represented
approximately 34% of the $5.2 billion market for ERP software applications.
Because of the substantial market opportunity represented by SAP, by 1990, the
Company had made SAP end-user support its primary focus. In 1997, revenue from
clients implementing SAP software represented 87% of the Company's billed
consulting revenue. By focusing on end-user support, the Company has been
successful in institutionalizing its knowledge base and has developed
proprietary content and reference materials, the DA Foundation(R), that are
applied in developing customized solutions for each client. The Company has
also developed DA Cornerstone(TM), its methodology for delivering consistently
high quality service to its clients. More recently, the Company has broadened
its
 
                                       3
<PAGE>
 
complement of end-user support services by also providing change communications
consulting and on-line help tools and by expanding its ERP capabilities to
include applications such as J.D. Edwards, BAAN, and Oracle.
 
  The Company's staff has grown from 65 as of December 31, 1993 to 568 as of
December 31, 1997. When opening new offices, the Company uses core groups of
existing senior Company consultants in order to transfer its strong corporate
culture and its commitment to high quality service to new personnel in
geographically and culturally disparate locations. In addition, DACG has
developed a comprehensive series of training programs covering technical
skills, project methodologies, and management and sales techniques to
accelerate the development of its professional staff, expand their skills, and
permit them to attain increasing levels of responsibility within the
organization. The Company believes that it provides its employees with a
challenging and fulfilling work environment, a competitive compensation
structure, and broad-based equity ownership. Upon completion of this offering,
403 employees (representing approximately 70% of the Company's employees as of
December 31, 1997) will own, in the aggregate, approximately 20% of the post-
offering, fully diluted equity of the Company.
 
  Capitalizing on the rapid growth of ERP implementations, the Company has
increased its revenue from $4.2 million in 1993 to $44.2 million in 1997,
representing a compound annual growth rate of 80.3% for the period and a 68.7%
increase in 1997. Demand for the Company's services has expanded rapidly and
the Company believes that, as companies around the world implement ERP systems
and continue to enhance their technology to remain competitive, these companies
will continue to require end-user support services. The Company's growth
strategy includes (i) continued international expansion to maximize global
market share and to serve multi-national clients, (ii) further development of
relationships with leading ERP vendors, (iii) leveraging its large blue-chip
client base, (iv) continued expansion of its consulting and sales
organizations, and (v) extensions of its service offerings.
 
  The Company is a Texas corporation. Its executive offices are located at 5847
San Felipe Road, Suite 3700, Houston, Texas 77057 and its telephone number is
(713) 361-3000. The Company's address on the world wide web is www.dacg.com.
 
                                  THE OFFERING
 
<TABLE>   
<S>                                        <C>
Shares Offered by the Company............. 1,700,000 shares
Shares Offered by the Selling
 Shareholders............................. 700,000 shares
Shares Outstanding Immediately After the
 Offering................................. 6,508,475 shares (1)
Use of Proceeds........................... To repay approximately $4.0 million
                                           in debt and for general corporate
                                           purposes, including working capital
                                           and possible acquisitions
Proposed Nasdaq National Market Symbol.... DACG
</TABLE>    
- --------
(1) Excludes 446,069 shares of Common Stock reserved for issuance upon the
    exercise of outstanding stock options at a weighted average exercise price
    of $5.91 per share (none of which are currently exercisable), 399,000
    shares of Common Stock reserved for issuance upon the exercise of stock
    options which will be granted as of the date of this Prospectus at the
    initial public offering price per share, and 414,931 shares of Common Stock
    reserved for future grants under the Company's 1997 Stock Option Plan. See
    "Management--Executive Compensation" and "Management--Employee Benefit
    Plans--1997 Stock Option Plan."
 
                                       4
<PAGE>
 
                SUMMARY COMBINED AND CONSOLIDATED FINANCIAL DATA
<TABLE>       (IN THOUSANDS, EXCEPT PER SHARE AND OPERATING DATA)
 
<CAPTION>
                          YEAR ENDED                                          YEAR ENDED
                         DECEMBER 31,         SIX MONTHS ENDED               DECEMBER 31,
                         --------------  --------------------------- ----------------------------
                                          JUNE 30,    DECEMBER 31,
                          1993    1994      1995          1995           1995      1996    1997
                         ------  ------  ----------- --------------- ------------ ------- -------
                          COMBINED(1)    COMBINED(1) CONSOLIDATED(1) PRO FORMA(2) CONSOLIDATED(1)
<S>                      <C>     <C>     <C>         <C>             <C>          <C>     <C>
INCOME STATEMENT DATA:
 Revenue................ $4,179  $7,501    $6,299        $8,319        $14,618    $26,202 $44,204
 Cost of revenue........  2,484   4,028     3,412         4,249          7,661     14,190  24,063
                         ------  ------    ------        ------        -------    ------- -------
 Gross profit...........  1,695   3,473     2,887         4,070          6,957     12,012  20,141
 Selling and marketing
  expense...............     84     450       407           665          1,072      1,953   3,726
 Development expense....    --      --        296           411            707      1,250   1,223
 General and
  administrative
  expense...............  1,482   2,629     1,657         2,357          4,014      6,597  12,436
 Amortization
  expense(3)............    --      --        --            230            459        274      54
 Employee stock-related
  charge(4).............    --      --        --            --             --       1,858     263
                         ------  ------    ------        ------        -------    ------- -------
 Operating income.......    129     394       527           407            705         80   2,439
 Other (expense) income,
  net...................    (22)    (77)      (23)          (61)           (84)        95    (135)
                         ------  ------    ------        ------        -------    ------- -------
 Income before taxes....    107     317       504           346            621        175   2,304
 Provision for income
  taxes.................     44     119       189           228            250        141     896
                         ------  ------    ------        ------        -------    ------- -------
 Net income............. $   63  $  198    $  315        $  118        $   371    $    34 $ 1,408
                         ======  ======    ======        ======        =======    ======= =======
 Diluted earnings per
  share(5).............. $ 0.02  $ 0.05    $ 0.08        $ 0.03        $  0.10    $  0.01 $  0.28
 Weighted average shares
  outstanding...........  3,868   3,868     3,868         3,868          3,868      4,462   5,053
OPERATING DATA:
 Number of
  employees(6)..........     65     140                                    257        353     568
 Number of clients
  served................     31      52                                     64         98     134
 Total offices(6).......      2       3                                      8         10      15
 Offices outside the
  U.S.(6)...............      1       2                                      6          8      11
</TABLE>    
<TABLE>
<CAPTION>
                                                            DECEMBER 31, 1997
                                                          ----------------------
                                                          ACTUAL  AS ADJUSTED(7)
                                                          ------- --------------
<S>                                                       <C>     <C>
BALANCE SHEET DATA:
 Cash and cash equivalents............................... $ 3,664    $17,319
 Working capital.........................................   4,101     21,726
 Total assets............................................  20,135     33,790
 Total debt..............................................   3,970        --
 Shareholders' equity....................................   7,943     25,568
</TABLE>
- -------
(1) Prior to July 1995, the Company's business was operated through four
    separate companies located in the United States (U.S.), the United Kingdom
    (U.K.), South Africa, and Australia (the "Predecessor Companies"). All of
    the Predecessor Companies were under common management. Prior to July 1995,
    three of the Predecessor Companies were controlled (based upon record
    ownership) by trusts, the sole beneficiaries of which were the controlling
    owners of the U.S. company and their children. As a result of a stock
    exchange transaction (the "Exchange Transaction") on July 1, 1995, the
    Predecessor Companies became wholly-owned subsidiaries of the Company. For
    accounting purposes, the acquisition of the U.S. company has been treated
    as a recapitalization of the U.S. company, and the U.S. company has been
    treated as the acquiror of the other three entities. As a result, the net
    assets of the U.S. company were carried forward at historical basis while
    the net assets of the acquired Predecessor Companies were recorded at fair
    market value using the purchase method of accounting. The financial data
    for the years ended December 31, 1993 and 1994 and the six months ended
    June 30, 1995 represent the combined results of the Predecessor Companies
    prior to the Exchange Transaction; the financial data for the six months
    ended December 31, 1995 and the years ended December 31, 1996 and 1997
    represent the consolidated results of the Company following the Exchange
    Transaction.
(2) The 1995 pro forma results of operations represent the combined results of
    the Predecessor Companies for the six months ended June 30, 1995 and the
    consolidated results of the Company for the six months ended December 31,
    1995, which reflect the change in basis for the combined Predecessor
    Companies and amortization expense assuming the Exchange Transaction had
    occurred on January 1, 1995. The 1995 pro forma financial data have been
    presented since all of the entities were under common management and
    operated as one company for all of the years presented, and such data
    therefore represent a meaningful comparison with all of the years
    presented. As a result, the pro forma 1995 results include a full year of
    amortization expense in 1995 rather than the six months of amoritization
    expense actually incurred by the Company in 1995.
(3) In the Exchange Transaction, as described in note 1, the net assets of the
    three acquired Predecessor Companies were recorded at fair market value. As
    a result, the Company recorded $485,000 of goodwill which will be amortized
    over 25 years beginning July 1, 1995 and $510,000 of other intangible
    assets which were fully amortized between July 1, 1995 and June 30, 1997.
(4) Represents charges for stock awarded to employees and payments in lieu
    thereof. See "Management's Discussion and Analysis of Financial Condition
    and Results of Operations." No additional awards will be made by the
    Company pursuant to such arrangements, which have been terminated. Any
    future awards are intended to be made in the form of stock options with
    exercise prices at the fair market value of the underlying stock pursuant
    to the Company's 1997 Stock Option Plan and any amendments or successors
    thereto.
(5) Basic and diluted earnings per share for 1997 on a pro forma basis would
    have been $0.30 and $0.29, respectively, to give effect to the assumed sale
    of Common Stock (at an assumed initial public offering price of $12.00 per
    share, less underwriting discounts and commissions and estimated offering
    expenses) to repay indebtedness and the associated reduction in interest
    expense as if such repayment had occurred on January 1, 1997. Basic
    earnings per share in the years ended December 31, 1993 and 1994, the six
    months ended June 30, 1995 and December 31, 1995, the year ended December
    31, 1995 (pro forma), and the years ended December 31, 1996 and 1997,
    respectively, was $0.02, $0.05, $0.09, $0.03, $0.10, $0.01, and $0.29.
(6) At period end.
(7) Adjusted to give effect to the sale of the shares of Common Stock offered
    by the Company hereby (at an assumed initial public offering price of
    $12.00 per share), the application of the estimated net proceeds therefrom,
    and the repayment to the Company of outstanding shareholder notes of
    $503,000, upon completion of this offering. See "Use of Proceeds" and
    "Certain Relationships and Related Transactions."
 
                                       5
<PAGE>
 
                                 RISK FACTORS
 
  In addition to the other information in this Prospectus, the following
factors should be considered carefully in evaluating an investment in the
shares of Common Stock offered hereby. This Prospectus contains certain
forward-looking statements that involve substantial risks and uncertainties.
When used in this Prospectus, the words "anticipate," "believe," "estimate,"
"expect," and similar expressions as they relate to the Company or its
management are intended to identify such forward-looking statements. From time
to time, the Company or its representatives have made or may make forward-
looking statements, orally or in writing. Such forward-looking statements may
be included in various filings of the Company with the Securities and Exchange
Commission (the "Commission"), or in press releases or oral statements made by
or with the approval of an authorized executive officer of the Company. The
Company's actual results, performance or achievements may differ materially
from those expressed or implied by these forward-looking statements as a
result of certain factors, including those set forth below and elsewhere in
this Prospectus.
 
  Dependence on SAP and the ERP Software Market. A substantial portion of the
Company's revenue is derived from the provision of end-user support services
in connection with ERP software implementations by the Company's clients.
Revenue from providing end-user support services to clients implementing SAP
software represented 80%, 83%, and 87% of the Company's billed consulting
revenue during the years ended December 31, 1995, 1996, and 1997,
respectively. The Company's future success in its SAP-related services depends
largely on its continued relationships with and authorizations from SAP. These
relationships and authorizations are generally subject to termination by SAP
on short notice. In addition, SAP could further modify its software in order
to make the implementation cycles for its new releases shorter and less
complicated, thereby possibly reducing the need for customized end-user
support, or SAP could increase its provision of end-user support services for
its software applications. SAP could also cease referring the Company to its
customers as a provider of end-user support services. Any one or more of these
circumstances could have a material adverse effect on the Company. The Company
is therefore dependent on the continued growth of the ERP software market and,
in particular, the continued market acceptance of SAP software. Any
deterioration in such market or market acceptance would have a material
adverse effect on the Company. The Company believes that the "Year 2000"
problem has accelerated ERP implementations as many companies are upgrading
their technology in lieu of incurring the substantial costs associated with
modifying legacy computer code. There can be no assurance that the rate of ERP
implementations will continue at the same pace after January 1, 2000. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and "Business--Market."
 
  Management of a Geographically-Dispersed Organization. The Company currently
operates offices in nine countries on six continents. The successful operation
of such geographically dispersed offices requires considerable management and
financial resources and results in significant ongoing expense. Additionally,
expansion into new geographic regions requires significant start-up costs
which may negatively impact the Company's results of operations during periods
of such expansion. International operations and the provision of services in
foreign markets are subject to risks involving currency exchange rate
fluctuations, trade barriers, exchange controls, national and regional labor
strikes, civil disturbances and war, and increases in duties, taxes, and
governmental royalties, as well as changes in laws and policies governing
operations of foreign-based companies. There can be no assurance that such
factors will not have a material adverse effect on the Company. The Company's
growth strategy includes continued expansion of its international operations
through the addition of new offices. There can be no assurance that the
Company will be successful in opening or managing such new offices. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and "Business--Business Strategy."
 
  Fluctuating Quarterly Results; Project Risks. The Company's operating
results have fluctuated from period to period in the past and may fluctuate
significantly in future periods. These variations result from a number of
factors, such as the number and nature of client projects commenced or
completed during a period, the timing of new office openings, the expansion of
service offerings to include support solutions for new ERP software vendors,
the utilization rates of the Company's professional staff, and the number of
business days in a particular period. It is difficult to forecast the timing
of revenue because project cycles depend on factors such as
 
                                       6
<PAGE>
 
the size and scope of assignments and circumstances specific to particular
clients or industries. The Company could fail to complete a project under the
guaranteed "not-to-exceed" or fixed fee price set forth in certain of the
Company's contracts, exposing the Company to unrecoverable budget overruns,
which could materially adversely affect the Company. Additionally, client
engagements are generally terminable with little or no notice or penalty, and
the Company's failure to meet a client's expectations could damage its
relationship with that client and cause the client to terminate the Company's
engagement. A client's unanticipated decision to terminate or postpone a
project may result in higher than expected numbers of unassigned Company
professionals or severance costs, which could materially adversely affect the
Company's results of operations and could also result in damage to the
Company's reputation, thereby adversely affecting its ability to attract
business from new or existing clients. Typically, the Company's expenses
relating to a new office will exceed for a period of time the revenues
attributable to that office. In addition, the expansion of the Company's
service offerings to include support solutions for new ERP software vendors or
upgrades of existing software requires significant up front expenses.
Accordingly, the timing and frequency of office openings and service
expansions could adversely affect the Company's results of operations. The
Company's most significant expenses relate to salaries and benefits for its
professional staff. Since these expenses are generally fixed, the Company's
results of operations in a particular period may be materially adversely
affected if revenue falls below expectations. Staff utilization rates vary
from period to period due not only to changes in the Company's volume of
business, but also to the timing of employee vacations, hiring and training,
and project terminations or postponements. In the past, the Company has
experienced some seasonality in its business, with somewhat lower levels of
revenue and profitability in the first and fourth quarters of the year. This
trend has resulted from the timing of project start-ups and completions, as
well as from reduced staff utilization due to holidays and vacations. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations."
 
  Need to Attract and Retain Professional Employees. The Company's continued
success and future growth will depend upon its ability to attract, develop and
retain a sufficient number of highly skilled, motivated professional
employees. Competition for personnel qualified to deliver most of the
Company's services is intense, and many of the companies with which the
Company competes for qualified professionals have substantially greater
financial and other resources than the Company. Competition for qualified
personnel can be expected to increase as competition in the Company's service
offerings increases. There can be no assurance that the Company will be able
to recruit, develop, and retain a sufficient number of highly skilled,
motivated professionals to compete successfully. In addition, competition for
qualified personnel may also lead to increased costs for such personnel which
the Company may not be able to offset by increases in billing rates. The loss
of a significant number of professional personnel is likely to have a material
adverse effect on the Company, particularly its ability to complete existing
projects or secure new projects. See "Business--Recruiting and Personnel
Development."
 
  Substantial Competition. The market for the Company's services is highly
competitive and is subject to low barriers to entry and rapid change. The
Company faces competition for client assignments from a number of companies
having significantly greater financial, technical, and marketing resources and
greater name recognition than the Company. Principal competitors for the
Company's services include the consulting practices of the large international
accounting firms, the in-house service units of the ERP vendors, the
professional services groups of many large technology and management
consulting companies, and smaller niche service providers. Many of these
companies have substantially greater resources than the Company and also
provide implementation services needed by clients. There can be no assurance
that such competitors will not focus more on providing end-user support
services in the future. Clients may also elect to use their internal resources
to satisfy their needs for the services the Company provides. There can be no
assurance that the Company will compete successfully with existing or new
competitors or with potential clients' internal resources. The Company may
also face competition as a result of the increasing acceptance in the
workplace of computer-based training, an approach which the Company, through a
relationship with CBT Systems, Ltd. ("CBT Systems"), currently uses as one
basis for providing educational support to its clients' end-users. As
computer-based training becomes more accepted in the workplace, and the
related technology is further developed, this training approach may replace
some or all of the non-computer-based training support provided by the Company
to its clients. In addition, the growth of
 
                                       7
<PAGE>
 
computer-based training usage may encourage other competitors to enter the
market for the Company's services. One or more of these circumstances, or the
termination of the Company's relationship with CBT Systems, could have a
material adverse effect on the Company. See "Business--Competition."
 
  Dependence on Key Personnel. The success of the Company is highly dependent
upon the efforts and abilities of Nicholas H. Marriner, its Chief Executive
Officer, Patrick J. Newton, its Chief Operating Officer, and Michael J.
Mackey, its Chief Financial Officer, as well as on its other key employees.
Each of the Company's executive officers is party to an employment agreement
with the Company containing customary noncompetition, nondisclosure, and
nonsolicitation covenants. There can be no assurance that these agreements
will prevent the loss of any of these individuals or Company business. The
loss of the services of any of these key executives could have a material
adverse effect on the Company. See "Management."
 
  Management of Growth. The Company's rapid growth has placed significant
demands on the Company's management, administrative, operating and financial
resources, particularly given the geographically-dispersed nature of the
Company's operations. The Company's ability to manage future growth will
require the Company to continue to enhance its operating, financial, and
management information systems and to expand, develop, motivate, and manage
effectively its professional and administrative work force. If the Company is
unable to manage growth effectively, the quality of the Company's services,
its ability to retain key personnel, and its results of operations are likely
to be materially adversely affected. Should the Company acquire businesses in
the future, there can be no assurance that it will be successful in
integrating the acquired businesses into the Company's infrastructure or
retaining their key personnel. The Company's growth could be adversely
affected by client dissatisfaction, reductions in clients' spending
allocations for services the Company provides, increased competition, pricing
or labor cost pressures, and general economic trends. See "Management's
Discussion and Analysis of Financial Condition and Results of Operations" and
"Business--Business Strategy."
 
  Rapid Technological Change. The Company's future success will depend on its
ability to gain expertise in technological advances, such as the latest
releases from ERP software vendors, and to respond quickly to evolving
industry trends and client needs. The Company's efforts to gain technological
expertise and to develop new technologies require the Company to incur
significant expense. There can be no assurance that the Company will be
successful in adapting to these advances in technology or in addressing
changing client needs on a timely basis. In addition, there can be no
assurance that the services or technologies developed by others will not
significantly reduce demand for the Company's services or render the Company's
services obsolete. See "Business--Research and Development."
 
  Limited Protection of Proprietary Expertise, Methodologies and Software. To
protect its proprietary rights, the Company relies only on a combination of
trade secret laws, employee nondisclosure policies, and third party
confidentiality agreements. There can be no assurance that the steps taken by
the Company to protect its proprietary rights will be adequate to prevent
misappropriation of such rights or that third parties will not independently
develop functionally equivalent or superior methodologies or software.
Moreover, there can be no assurance that third parties will not assert
infringement claims against the Company in the future that would result in
costly litigation or license arrangements regardless of the merits of such
claims. Additionally, because the Company's engagements are typically work-
for-hire based, the Company assigns ownership of, or grants a royalty-free
license to use, the materials the Company develops specifically for its
clients to those clients upon project completion. See "Business--Intellectual
Property and Other Proprietary Rights."
 
  Effect of Anti-Takeover Provisions. The Company's Board of Directors has the
authority to issue preferred stock and to determine the price, rights,
conversion ratios, preferences, and privileges of that stock without further
vote or action by the holders of the Common Stock. The rights of the holders
of Common Stock will be subject to, and may be adversely affected by, the
rights, including economic rights, of the holders of any shares of preferred
stock issued in the future. Any such issuance may discourage third parties
from attempting to acquire control of the Company. Furthermore, the Company is
subject to the Business Combination Law of the Texas Business Corporation Act
("TBCA"), which prohibits the Company from engaging in a "business
combination" with an "interested shareholder" for a period of three years
after the date of the transaction in
 
                                       8
<PAGE>
 
which the person first becomes an "interested shareholder," unless the
business combination is approved in a prescribed manner. The application of
these statutes and certain other provisions of the Company's Restated Articles
of Incorporation and Restated Bylaws could have the effect of discouraging,
delaying or preventing a change of control of the Company not approved by the
Board of Directors, which could adversely affect the market price of the
Company's Common Stock. See "Description of Capital Stock."
   
  Shares Eligible for Future Sale. Upon completion of this offering, the
Company will have outstanding 6,508,475 shares of Common Stock. The shares of
Common Stock sold in this offering (other than shares, if any, purchased by
affiliates of the Company) will be freely tradeable. Of the shares to be
outstanding upon completion of this offering, 4,108,475 shares are
"restricted," as that term is defined in the Securities Act of 1933, as
amended (the "Securities Act"). Of these restricted shares, 3,747,170 have
been held for more than one year and, as such, will be salable upon expiration
of the lock-up agreements described below, subject to certain volume and
manner of sale restrictions imposed by Rule 144 of the Securities Act. See
"Shares Eligible for Future Sale." Sales of a substantial number of shares of
Common Stock in the public market following this offering, or the perception
that such sales could occur, could adversely affect the market price for the
Company's Common Stock.     
 
  All directors, executive officers, and principal shareholders, and certain
other employees, of the Company who hold in the aggregate 3,911,258 shares of
Common Stock have agreed, subject to certain exceptions, not to sell or
otherwise dispose of any of their shares or options for a period of 180 days
after the date of this Prospectus without the prior written consent of William
Blair & Company, L.L.C. The Company has also agreed not to issue, sell, or
otherwise dispose of any of its shares or grant any options (other than
options granted or shares issued in connection with the Company's 1997 Stock
Option Plan or unregistered shares issued in connection with any acquisition)
during such 180 day period. William Blair & Company, L.L.C. may, however, in
its sole discretion and at any time without notice, release for public sale
all or any portion of the shares subject to such lock-up agreements. See
"Underwriting."
 
  No Prior Market for Common Stock; Possible Volatility of Stock Price. Prior
to this offering, there was no public market for the Common Stock, and there
can be no assurance that an active public market for the Common Stock will
develop or be sustained after this offering. Accordingly, purchasers of the
Common Stock may experience difficulty selling or otherwise disposing of their
shares. The initial public offering price was determined by negotiations among
the Company and the Representatives of the Underwriters and may not be
indicative of market prices of the Common Stock after this offering. See
"Underwriting." The market price for the Common Stock following the offering
may be highly volatile. Prices for the Common Stock will be determined by the
marketplace and may be influenced by many factors, including the depth and
liquidity of the trading market, investor perception of the Company, and
general economic and market conditions and trends. In addition, factors such
as the Company's financial results, quarterly variations in the Company's
financial results, changes in earnings estimates by analysts, reported
earnings that vary from such estimates, press releases by the Company or
others, and developments affecting the Company, its competitors or its
industry generally may have a significant impact on the market price of the
Common Stock. Stock markets have, on occasion, experienced extreme price and
volume fluctuations which have often been unrelated to the operating
performance of the affected companies.
 
  Dilution. Persons participating in this offering will incur immediate and
substantial dilution in the net tangible book value of their shares. To the
extent that currently outstanding options to purchase Common Stock are
exercised, there will be further dilution. See "Dilution."
 
  Significant Unallocated Net Proceeds. A substantial portion of the
anticipated net proceeds of this offering has not been designated for specific
uses. Therefore, the Company will have broad discretion with respect to the
use of the net proceeds of this offering. See "Use of Proceeds."
 
                                       9
<PAGE>
 
                                USE OF PROCEEDS
 
  The net proceeds to the Company from the sale of the 1,700,000 shares of
Common Stock being offered hereby by the Company are estimated to be
approximately $17.1 million ($17.6 million if the Underwriters' over-allotment
option is exercised in full), assuming an initial public offering price of
$12.00 per share, after deducting the underwriting discount and estimated
offering expenses. The Company will use a portion of the net proceeds of the
offering to repay its approximately $4.0 million of debt presently
outstanding. The debt includes approximately $3.2 million outstanding under
the Company's $5.0 million revolving line of credit and a note for
approximately $762,000 relating to borrowings used for the purchase of
furniture and equipment. The line of credit bears interest at an annual rate
equal to the prime rate of interest plus 0.5% (or 9.0% as of the date of this
Prospectus), with interest payable monthly, and matures in November 1998. The
note bears interest at an annual rate of 9.1%, with interest and principal of
$24,000 payable monthly, and matures in November 2000. The Company will use
the remaining net proceeds (together with $503,000 in proceeds from the
repayment to the Company of outstanding shareholder notes) for working capital
to support the planned growth of its business and for other general corporate
purposes, which may include acquisitions of complementary businesses. From
time to time, the Company evaluates possible acquisitions, but it is not
currently considering any specific acquisition. The Company intends to invest
the net proceeds from this offering in short-term, interest-bearing,
investment-grade obligations pending application thereof in the manner
described above. The Company will not receive any proceeds from the sale of
shares of Common Stock by the Selling Shareholders.
 
                                DIVIDEND POLICY
 
  Following this offering, the Company does not intend to pay cash dividends
as it intends to retain all earnings to support its planned growth. Any
payment of future dividends will depend upon the Company's results of
operations, financial condition, cash requirements, contractual restrictions
with respect to dividends, and other factors deemed relevant by the Board of
Directors of the Company.
 
                                      10
<PAGE>
 
                                CAPITALIZATION
 
  The following table sets forth the short-term debt and total capitalization
of the Company as of December  31, 1997, on an actual basis and as adjusted to
reflect (i) the sale of the 1,700,000 shares of Common Stock offered hereby by
the Company (at an assumed initial public offering price of $12.00 per share)
and application of the net proceeds therefrom, after deducting the
underwriting discount and estimated offering expenses, and (ii) the proceeds
of the repayment of outstanding shareholder notes. This table should be read
in conjunction with the Company's Combined and Consolidated Financial
Statements and related Notes thereto and other financial information appearing
elsewhere in this Prospectus. See "Use of Proceeds" and "Management's
Discussion and Analysis of Financial Condition and Results of Operations--
Liquidity and Capital Resources."
 
<TABLE>   
<CAPTION>
                                                            DECEMBER 31, 1997
                                                            -------------------
                                                            ACTUAL  AS ADJUSTED
                                                            ------  -----------
                                                              (IN THOUSANDS)
<S>                                                         <C>     <C>
Short-term debt:
  Indebtedness for borrowed money.......................... $3,970    $   --
                                                            ------    -------
    Total short-term debt.................................. $3,970    $   --
                                                            ======    =======
Long-term debt.............................................  $ --     $   --
Shareholders' equity:
  Preferred stock, $0.01 par value; 10,000,000 shares
   authorized; no shares issued actual or as adjusted......    --         --
  Common stock, $0.01 par value; 40,000,000 shares
   authorized; 4,808,475 shares outstanding, actual;
   6,508,475 shares outstanding, as adjusted(1)............     48         65
  Additional paid-in capital...............................  6,449     23,554
  Retained earnings........................................  2,099      2,099
  Treasury stock, at cost; 20,716 shares...................    (91)       (91)
  Notes receivable from shareholders.......................   (503)       --
  Cumulative foreign currency translation adjustment.......    (59)       (59)
                                                            ------    -------
    Total shareholders' equity.............................  7,943     25,568
                                                            ------    -------
      Total capitalization................................. $7,943    $25,568
                                                            ======    =======
</TABLE>    
- --------
(1) Excludes 446,069 shares of Common Stock reserved for issuance upon the
    exercise of outstanding stock options at a weighted average exercise price
    of $5.91 per share (none of which are currently exercisable), 399,000
    shares of Common Stock reserved for issuance upon the exercise of stock
    options which will be granted effective as of the date of this Prospectus
    at the initial public offering price per share, and 414,931 shares of
    Common Stock reserved for future grants under the 1997 Stock Option Plan.
    See "Management--Executive Compensation" and "Management--Employee Benefit
    Plans--1997 Stock Option Plan."
 
                                      11
<PAGE>
 
                                   DILUTION
 
  At December 31, 1997, the net tangible book value of the Company was
approximately $7.5 million, or $1.56 per share of Common Stock. Net tangible
book value per share represents the amount of the Company's total tangible
assets minus its total liabilities, divided by the number of outstanding
shares of Common Stock. After giving effect to (i) the sale by the Company of
the 1,700,000 shares of Common Stock offered hereby by the Company (assuming
an initial public offering price of $12.00 per share) and after deducting the
underwriting discount and estimated offering expenses, and (ii) the repayment
of outstanding shareholder notes, the net tangible book value of the Company
at December 31, 1997 would have been approximately $25.1 million, or $3.86 per
share. This represents an immediate increase in net tangible book value to
existing shareholders of $2.30 per share and an immediate dilution to
purchasers of Common Stock in the offering of $8.14 per share. The following
table illustrates the per share dilution:
 
<TABLE>
   <S>                                                              <C>  <C>
   Assumed initial public offering price...........................      $12.00
   Net tangible book value before this offering.................... 1.56
   Increase attributable to this offering.......................... 2.30
                                                                    ----
   Net tangible book value after this offering.....................        3.86
                                                                         ------
   Dilution per share to new shareholders..........................      $ 8.14
                                                                         ======
</TABLE>
 
  The following table summarizes, as of December 31, 1997, the number of
shares of Common Stock purchased from the Company, the total consideration
paid and the average price paid per share by current shareholders and by the
purchasers of Common Stock in this offering, assuming an initial public
offering price of $12.00 per share, before deducting the underwriting discount
and estimated offering expenses:
 
<TABLE>   
<CAPTION>
                                                          TOTAL
                                 SHARES PURCHASED     CONSIDERATION     AVERAGE
                                 ----------------- -------------------   PRICE
                                  NUMBER   PERCENT   AMOUNT    PERCENT PER SHARE
                                 --------- ------- ----------- ------- ---------
   <S>                           <C>       <C>     <C>         <C>     <C>
   Existing shareholders........ 4,808,475   73.9% $ 6,406,000   23.9%   $1.33
   New shareholders............. 1,700,000   26.1%  20,400,000   76.1%   12.00
                                 ---------  -----  -----------  -----
     Total...................... 6,508,475  100.0% $26,806,000  100.0%
                                 =========  =====  ===========  =====
</TABLE>    
   
  The foregoing tables assume no exercise of options outstanding as of
December 31, 1997 to purchase an additional 446,069 shares of Common Stock at
a weighted average exercise price of $5.91 per share (none of which are
currently exercisable). To the extent these options are exercised, there will
be further dilution to new shareholders in the net tangible book value of
their shares. See "Management--Employee Benefit Plans--1997 Stock Option
Plan." In addition, the second table does not reflect the sale of 700,000
shares by Selling Shareholders in this offering. Such sales will reduce the
number of shares held by existing shareholders as of December 31, 1997 to
4,108,475, or approximately 63.1% of the total shares of Common Stock to be
outstanding after this offering, and will increase the number of shares to be
purchased by the new shareholders to 2,400,000, or 36.9% of the total shares
of Common Stock to be outstanding after this offering. See "Principal and
Selling Shareholders."     
 
                                      12
<PAGE>
 
               SELECTED COMBINED AND CONSOLIDATED FINANCIAL DATA
<TABLE>       (IN THOUSANDS, EXCEPT PER SHARE AND OPERATING DATA)
 
<CAPTION>
                          YEAR ENDED                                          YEAR ENDED
                         DECEMBER 31,         SIX MONTHS ENDED               DECEMBER 31,
                         --------------  --------------------------- -----------------------------
                                          JUNE 30,    DECEMBER 31,
                          1993    1994      1995          1995           1995       1996    1997
                         ------  ------  ----------- --------------- ------------- ------- -------
                          COMBINED(1)    COMBINED(1) CONSOLIDATED(1) PRO FORMA (2) CONSOLIDATED(1)
<S>                      <C>     <C>     <C>         <C>             <C>           <C>     <C>
INCOME STATEMENT DATA:
 Revenue................ $4,179  $7,501    $6,299        $8,319         $14,618    $26,202 $44,204
 Cost of revenue........  2,484   4,028     3,412         4,249           7,661     14,190  24,063
                         ------  ------    ------        ------         -------    ------- -------
 Gross profit...........  1,695   3,473     2,887         4,070           6,957     12,012  20,141
 Selling and marketing
  expense...............     84     450       407           665           1,072      1,953   3,726
 Development expense....    --      --        296           411             707      1,250   1,223
 General and
  administrative
  expense...............  1,482   2,629     1,657         2,357           4,014      6,597  12,436
 Amortization
  expense(3)............    --      --        --            230             459        274      54
 Employee stock-related
  charge(4).............    --      --        --            --              --       1,858     263
                         ------  ------    ------        ------         -------    ------- -------
 Operating income.......    129     394       527           407             705         80   2,439
 Other (expense) income,
  net...................    (22)    (77)      (23)          (61)            (84)        95    (135)
                         ------  ------    ------        ------         -------    ------- -------
 Income before taxes....    107     317       504           346             621        175   2,304
 Provision for income
  taxes.................     44     119       189           228             250        141     896
                         ------  ------    ------        ------         -------    ------- -------
 Net income............. $   63  $  198    $  315        $  118         $   371    $    34 $ 1,408
                         ======  ======    ======        ======         =======    ======= =======
 Basic earnings per
  share(5).............. $ 0.02  $ 0.05    $ 0.09        $ 0.03         $  0.10    $  0.01 $  0.29
 Weighted average shares
  outstanding...........  3,623   3,623     3,623         3,623           3,623      4,217   4,808
 Diluted earnings per
  share(5).............. $ 0.02  $ 0.05    $ 0.08        $ 0.03         $  0.10    $  0.01 $  0.28
 Weighted average shares
  outstanding...........  3,868   3,868     3,868         3,868           3,868      4,462   5,053
BALANCE SHEET DATA:
 Cash and cash
  equivalents........... $  366  $  104    $  585        $  592                    $ 2,199 $ 3,664
 Working capital........    201     313       315           761                      1,629   4,101
 Total assets...........  1,667   1,784     3,211         5,440                      8,549  20,135
 Total debt.............    305     205       445           562                        731   3,970
 Shareholders' equity...     76     258       573         1,891                      3,071   7,943
</TABLE>    
- -------
(1) Prior to July 1995, the Company's business was operated through four
    separate Predecessor Companies. All of the Predecessor Companies were under
    common management. Prior to July 1995, three of the Predecessor Companies
    were controlled (based upon record ownership) by trusts, the sole
    beneficiaries of which were the controlling owners of the U.S. company and
    their children. As a result of the Exchange Transaction on July 1, 1995,
    the Predecessor Companies became wholly-owned subsidiaries of the Company.
    For accounting purposes, the acquisition of the U.S. company has been
    treated as a recapitalization, and the U.S. company has been treated as the
    acquiror of the other three entities. As a result, the net assets of the
    U.S. company were carried forward at historical basis while the net assets
    of the acquired Predecessor Companies were recorded at fair market value
    using the purchase method of accounting. The financial data for the years
    ended December 31, 1993 and 1994 and the six months ended June 30, 1995
    represent the combined results of the Predecessor Companies prior to the
    Exchange Transaction; the financial data for the six months ended December
    31, 1995 and the years ended December 31, 1996 and 1997 represent the
    consolidated results of the Company following the Exchange Transaction.
(2) The 1995 pro forma results of operations represent the combined results of
    the Predecessor Companies for the six months ended June 30, 1995 and the
    consolidated results of the Company for the six months ended December 31,
    1995, which reflect the change in basis for the combined Predecessor
    Companies and amortization expense assuming the Exchange Transaction had
    occurred on January 1, 1995. As a result, the pro forma 1995 results
    include a full year of amortization expense in 1995 rather than the six
    months of amortization expense actually incurred by the Company in 1995.
    See note 3. The 1995 pro forma financial data have been presented since all
    of the entities were under common management and operated as one company
    for all of the years presented, and such data therefore represent a
    meaningful comparison with all of the years presented.
(3) In the Exchange Transaction, as described in note 1, the net assets of the
    three acquired Predecessor Companies were recorded at fair market value. As
    a result, the Company recorded $485,000 of goodwill which will be amortized
    over 25 years beginning July 1, 1995 and $510,000 of other intangible
    assets which were fully amortized between July 1, 1995 and June 30, 1997.
(4) Represents charges for stock awarded to employees and payments in lieu
    thereof. See "Management's Discussion and Analysis of Financial Condition
    and Results of Operations." No additional awards will be made by the
    Company pursuant to such arrangements, which have been terminated. Any
    future awards are intended to be made in the form of stock options with
    exercise prices at the fair market value of the underlying stock pursuant
    to the Company's 1997 Stock Option Plan and any amendments or successors
    thereto.
(5) Basic and diluted earnings per share for 1997 on a pro forma basis would
    have been $0.30 and $0.29, respectively, to give effect to the assumed sale
    of Common Stock (at an assumed initial public offering price of $12.00 per
    share, less underwriting discounts and commissions and estimated offering
    expenses) to repay indebtedness and the associated reduction in interest
    expense as if such repayment had occurred on January 1, 1997.
 
                                       13
<PAGE>
 
  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
                                  OPERATIONS
 
OVERVIEW
 
  The Company is a leading international provider of end-user support
solutions to companies which are implementing ERP software systems. The
Company addresses the growing needs of clients implementing ERP systems by
providing their employees with the necessary training and tools to utilize
these systems effectively. Since 1988, the Company has provided services to
over 275 clients in their implementations of ERP software applications.
 
  The Company's revenue has increased from $4.2 million in 1993 to $44.2
million in 1997, representing a compound annual growth rate of 80.3% for the
period and a 68.7% increase in 1997. This growth is attributable to various
factors, including expansion of the Company's international presence through
new office openings, increases in the number of projects completed by the
Company for existing and new clients, expansion of the array of end-user
support services provided by the Company to its clients, and broadening of the
number of ERP vendors whose software implementations can be serviced by the
Company (including BAAN, J.D. Edwards, and Oracle), as well as rapid growth in
the ERP market, which has accelerated as a result of the "Year 2000" problem.
Since 1993, the Company has increased its geographic presence from one office
in the United States and one office in the United Kingdom to 15 offices
located in nine countries on six continents. The Company is currently
organized into three divisions: the Americas Division which includes its
North, South, and Central America operations; the EMEA Division which includes
its Europe, Middle East, and Africa operations; and the Asia Pacific Division
which includes its Australia, New Zealand, and Asia operations. In 1997, the
Americas, EMEA, and Asia Pacific Divisions represented 64.8%, 25.7%, and 9.5%
of revenue, respectively. The number of clients served by the Company has
increased substantially from 31 in 1993 to 134 in 1997. The Company's client
base is diversified, with no single client representing more than 6.0% of
revenues in 1997. To support its rapid growth, the Company has expanded its
staff from 65 as of December 31, 1993 to 568 as of December 31, 1997.
 
  The Company derives a substantial portion of its revenue from fees for
professional services related to supporting end-users in the implementation of
ERP systems. Revenue from clients implementing SAP software represented 87% of
billed consulting revenue for 1997. The majority of the Company's projects
involve from three to 10 consultants, are generally completed in three months
to two years, and result in revenue from $200,000 to $1.5 million. The Company
often performs multiple projects for a client in support of a phased
implementation of the ERP software. The Company's services are generally
provided pursuant to written contracts which can be terminated by the client
with limited advance notice. In the event of such a termination by the client,
however, the client remains obligated to pay for the services rendered to the
client to the termination date. The Company generally bills its clients
monthly for the services provided by its consultants at agreed upon rates.
Where permitted, clients also are billed for reimbursement of expenses
incurred by the Company on the client's behalf. The Company provides services
to its clients primarily on a time and materials basis, although many of its
contracts contain "not-to-exceed" provisions and Company performance
obligations. The remainder of the Company's contracts are on a fixed-price
basis, representing approximately 18% of the Company's total revenue for 1997.
Revenue from time and materials engagements as well as revenue from fixed
price contracts is recognized as services are performed and the realization of
the revenue is assured. The Company also receives a small percentage of total
revenue from license fees related to computer-based training products and
other software products that are developed independently or co-developed by
the Company. The Company believes that such license fees, which are not
currently material, may increase in the future as the ERP middle market grows.
 
  Cost of revenue includes compensation and benefits paid to the Company's
professional staff and all direct expenses of performing project work. The
Company's financial performance is highly dependent upon professional staff
billing rates, costs, and utilization rates. The Company manages these
parameters by establishing and monitoring project budgets and timetables and
tracking staffing requirements for projects in progress and anticipated
projects. Project terminations, completions, and scheduling delays may result
in periods
 
                                      14
<PAGE>
 
when consultants are not fully utilized. An unanticipated termination of a
significant project could cause the Company to experience lower staff
utilization resulting in a higher than expected number of unassigned
consultants. In addition, the establishment of new services or new offices,
employee vacations and training, and increases in the hiring of consultants
may result in periods of lower staff utilization and downward pressure on
gross margins. The Company's professional staff are generally employed on a
full-time basis, and therefore the Company incurs substantially all of its
staff-related costs even during periods of low utilization. In the past, the
Company has experienced some seasonality in its business, with somewhat lower
levels of revenue and profitability in the first and fourth quarters of the
year. This trend has resulted from the timing of project start-ups and
completions, as well as reduced utilization due to holidays and vacations.
 
  Selling and marketing expense relates principally to compensation and
benefits paid to the Company's dedicated sales and marketing staff and all
direct costs associated with the sales process, including the costs of travel,
trade shows, marketing materials, and public relations. Development expense
consists principally of compensation costs for the Company's in-house research
and development and information technology and consulting services support
teams. These personnel focus on development of methodologies and applications
of new technologies in the end-user environment, including development of
computer-based training courseware and performance support software and
content. Development expense also includes personnel who provide technical
support for the Company's professional staff in the field. General and
administrative expense consists principally of salaries and benefits for
executive management and for accounting, administrative, human resources, and
recruiting and training staff, as well as compensation for the senior
management in each of the Company's divisions.
 
  Prior to July 1995, the Company's business was operated through the
Predecessor Companies. All of the Predecessor Companies were under common
management. Prior to July 1995, three of the Predecessor Companies were
controlled (based upon record ownership) by trusts, the sole beneficiaries of
which were the controlling owners of the U.S. company and their children. As a
result of the Exchange Transaction on July 1, 1995, the Predecessor Companies
became wholly-owned subsidiaries of the Company. For accounting purposes, the
acquisition of the U.S. company has been treated as a recapitalization, and
the U.S. company has been treated as the acquiror of the other three entities.
As a result, the net assets of the U.S. company were carried forward at
historical basis while the net assets of the acquired Predecessor Companies
were recorded at fair market value using the purchase method of accounting.
 
  In the Exchange Transaction, the net assets of the three acquired
Predecessor Companies were recorded at fair market value. As a result, the
Company recorded $485,000 of goodwill which will be amortized over 25 years
beginning July 1, 1995 and $510,000 of other intangible assets which were
fully amortized between July 1, 1995 and June 30, 1997.
 
  The 1995 pro forma results of operations represent the combined results of
the Predecessor Companies for the six months ended June 30, 1995 and the
consolidated results of the Company for the six months ended December 31,
1995, which reflect the change in basis for the combined Predecessor Companies
and amortization expense assuming the Exchange Transaction had occurred on
January 1, 1995. As a result, the pro forma 1995 results include a full year
of amortization expense in 1995 rather than the six months of amortization
expense actually incurred by the Company in 1995. The 1995 pro forma results
of operations have been presented since all of the entities were under common
management and operated as one company for all of the years presented, and
such results therefore represent a meaningful comparison with all of the years
presented.
 
  The Company incurred charges of $1.9 million and $263,000 in 1996 and 1997,
respectively, related to stock awarded to employees and payments in lieu
thereof. These charges, which had the effect of reducing net income by $1.2
million in 1996 and $163,000 in 1997, arose out of arrangements with employees
of the Company providing for the award of stock to such employees without cash
consideration. No additional awards will be made by the Company pursuant to
such arrangements, which have been terminated. Any future awards are intended
to be made in the form of stock options with exercise prices at the fair
market value of the underlying stock pursuant to the Company's 1997 Stock
Option Plan and any amendments or successors thereto.
 
                                      15
<PAGE>
 
RESULTS OF OPERATIONS
 
  The following table sets forth for the periods indicated certain items from
the Company's statements of income expressed as a percentage of revenue and
the percentage change in such items for the years ended December 31, 1995,
1996 and 1997 compared to the prior period. The trends illustrated in the
following table are not necessarily indicative of future results.
 
<TABLE>
<CAPTION>
                           PERCENTAGE OF REVENUE
                         --------------------------
                          YEAR ENDED DECEMBER 31,    PERCENTAGE INCREASE (DECREASE)
                         --------------------------  -------------------------------------
                          1995(1)   1996     1997     1995 TO 1996         1996 TO 1997
                         --------- -------  -------  ---------------      ----------------
<S>                      <C>       <C>      <C>      <C>                  <C>
Revenue.................    100.0%   100.0%   100.0%              79.2%                 68.7%
Cost of revenue.........     52.4     54.2     54.4               85.2                  69.6
                          -------  -------  -------
Gross profit............     47.6     45.8     45.6               72.7                  67.7
Selling and marketing
 expense................      7.3      7.5      8.4               82.2                  90.8
Development expense.....      4.8      4.8      2.7               76.8                  (2.2)
General and
 administrative
 expense................     27.5     25.1     28.1               64.3                  88.5
Amortization expense....      3.2      1.0      0.1              (40.3)                (80.3)
Employee stock-related
 charge.................      --       7.1      0.6                nmf                   nmf
                          -------  -------  -------
Operating income(2).....      4.8      0.3      5.5              (88.7)              2,948.8
Other (expense) income,
 net....................     (0.6)     0.4     (0.3)             213.1                (242.1)
                          -------  -------  -------
Income before taxes.....      4.2      0.7      5.2              (71.8)              1,216.6
Provision for income
 taxes..................      1.7      0.5      2.0              (43.6)                535.5
                          -------  -------  -------
Net income(2)...........      2.5%     0.2%     3.2%             (90.8)%             4,041.2%
                          =======  =======  =======
</TABLE>
- --------
(1) Represents, on a pro forma basis, combined results of the Predecessor
    Companies prior to July 1, 1995 and consolidated results of the Company
    commencing July 1, 1995, and assumes the Exchange Transaction had occurred
    on January 1, 1995.
(2) Exclusive of employee stock-related charges and amortization expense
    related to other intangible assets, operating income and net income would
    have increased 91.5% and 77.7%, respectively, in 1996 compared to 1995,
    and 24.8% and 11.5%, respectively, in 1997 compared to 1996.
 
YEAR ENDED DECEMBER 31, 1997 COMPARED TO YEAR ENDED DECEMBER 31, 1996
 
  Revenue. Revenue increased by $18.0 million, or 68.7%, from $26.2 million in
1996 to $44.2 million in 1997. The increase was substantially attributable to
an increase in volume of services and is to a lesser extent attributable to
rate increases. The Company experienced growth in each of its three divisions.
Revenues from the Americas Division increased by 84.2% from $15.6 million to
$28.7 million; revenue from the EMEA Division increased by 27.3% from $8.9
million to $11.3 million; and revenue from the Asia Pacific Division increased
by 142.6% from $1.7 million to $4.2 million. The Company ended the 1997 period
with 568 total employees, up from 353 employees at the beginning of the
period. In addition, the Company opened five new offices during the period,
increasing the total number of offices to 15.
 
  Gross profit. Gross profit increased by $8.1 million, or 67.7%, from $12.0
million in 1996 to $20.1 million in 1997, and decreased slightly from 45.8% of
revenue in 1996 to 45.6% of revenue in 1997.
 
  Selling and marketing expense. Selling and marketing expense increased by
$1.8 million, or 90.8%, from $2.0 million in 1996 to $3.7 million in 1997, and
increased as a percentage of revenue from 7.5% in 1996 to 8.4% in 1997. The
increases were primarily attributable to a substantial increase in the
Company's sales and marketing staff from 13 employees at December 31, 1996 to
23 at December 31, 1997.
 
  Development expense. Development expense decreased by $27,000, or 2.2%, from
$1.3 million in 1996 to $1.2 million in 1997, and decreased as a percentage of
revenue from 4.8% in 1996 to 2.7% in 1997. The decreases were primarily
attributable to the reduction of certain in-house software development
expenses in 1997
 
                                      16
<PAGE>
 
as a result of the Company's relationship with CBT Systems. This relationship
enables the Company to outsource to CBT Systems the primary responsibility for
developing SAP-related computer based training software. Payments received for
the sale of this software, net of any royalty due CBT Systems, are recorded as
product revenue. The Company expects that development expense will increase
both in dollars spent and as a percent of revenue in the future as the Company
continues to expand its service offerings. See "Business--Business Strategy."
 
  General and administrative expense. General and administrative expense
increased by $5.8 million, or 88.5%, from $6.6 million in 1996 to $12.4
million in 1997, and increased as a percentage of revenue from 25.1% in 1996
to 28.1% in 1997. The increases were primarily attributable to substantial
expenditures in building the administrative infrastructure of the Company to
support future growth. Of these expenditures, approximately 60% related to
increases in the Company's management and administrative staff (including the
hiring of a chief financial officer, corporate controller, and executive vice
president for human resources and the appointment of an executive vice
president for research and development and five members of senior divisional
management) and the balance related to information technology infrastructure
investments and increased occupancy costs related to the expansion of existing
office space and the establishment of new offices.
 
  Amortization expense. Amortization expense decreased by $220,000, or 80.3%,
from $274,000 in 1996 to $54,000 in 1997, and decreased as a percentage of
revenue from 1.0% in 1996 to 0.1% in 1997. The decrease reflected the
completion by June 30, 1997 of the amortization of other intangible assets
created as a result of the Exchange Transaction on July 1, 1995.
 
  Employee stock-related charge. The Company incurred charges of $1.9 million
and $263,000 in 1996 and 1997, respectively, related to stock awarded to
employees and payments in lieu thereof. These charges had the effect of
reducing net income by $1.2 million in 1996 and $163,000 in 1997.
 
  Operating income. Operating income increased by $2.4 million, from $80,000
in 1996 to $2.4 million in 1997. Exclusive of the non-recurring charges for
other intangible asset amortization and for compensation charges related to
stock awarded to employees and payments in lieu thereof, operating income
increased by $544,000, or 24.8%, from $2.2 million in 1996 to $2.7 million in
1997 and decreased as a percentage of revenue from 8.4% in 1996 to 6.2% in
1997.
 
  Other income (expense), net. Other income (expense) decreased from income of
$95,000 in 1996 to expense of $135,000 in 1997. This change reflects increased
borrowings to support the Company's growth in 1997.
 
  Provision for income taxes. The Company's effective tax rate decreased from
80.6% in 1996 to 38.9% in 1997, primarily due to the higher level of non-
deductible amortization expense in 1996 than in 1997. Exclusive of the non-
recurring charges for other intangible asset amortization and for compensation
charges related to stock awarded to employees and payments in lieu thereof,
the effective tax rates would have been 37.0% in 1996, and 38.3% in 1997.
 
  Net income. Net income was $1.4 million in 1997 compared to $34,000 in 1996.
Exclusive of the non-recurring charges for other intangible asset amortization
and for compensation charges related to stock awarded to employees and
payments in lieu thereof, net income would have been $1.6 million in 1997 and
$1.4 million in 1996, or $0.32 per share in both 1996 and 1997 on a diluted
basis.
 
                                      17
<PAGE>
 
YEAR ENDED DECEMBER 31, 1996 COMPARED TO PRO FORMA DECEMBER 31, 1995
 
  Revenue. Revenue increased by $11.6 million, or 79.2%, from $14.6 million in
1995 to $26.2 million in 1996. This increase was substantially attributable to
an increase in volume of services provided and clients serviced. The Company
experienced growth in each of its three divisions. Revenue from the Americas
Division increased by 74.4% from $8.9 million to $15.6 million; revenue from
the EMEA Division increased by 64.9% from $5.4 million to $8.9 million; and
revenue from the Asia Pacific Division increased by 494.8% from $291,000 to
$1.7 million. The Company ended 1996 with 353 total employees, up from 257
employees at the beginning of 1996. In addition, the Company opened two new
offices during 1996, increasing the total number of offices to 10.
 
  Gross profit. Gross profit increased by $5.1 million, or 72.7%, from $7.0
million in 1995 to $12.0 million in 1996 and decreased as a percentage of
revenue from 47.6% in 1995 to 45.8% in 1996. The decrease in gross margin
related to increases in compensation to the Company's professional staff,
partially offset by higher billing rates on new business.
 
  Selling and marketing expense. Selling and marketing expense increased by
$881,000, or 82.2%, from $1.1 million in 1995 to $2.0 million for 1996 and
increased as a percentage of revenue from 7.3% in 1995 to 7.5% in 1996. The
growth in these expenses was primarily attributable to an increase in the
Company's sales and marketing staff.
 
  Development expense. Development expense increased by $543,000, or 76.8%,
from $707,000 for 1995 to $1.3 million for 1996 and remained constant as a
percentage of revenue at 4.8%. The increase in these expenses was related
principally to increases in the Company's development staff and related
expenses.
 
  General and administrative expense. General and administrative expense
increased by $2.6 million, or 64.3%, from $4.0 million in 1995 to $6.6 million
in 1996, and decreased as a percentage of revenue from 27.5% in 1995 to 25.1%
in 1996. The growth in these expenses was primarily attributable to increased
administrative staff, including additions to human resources, recruiting, and
training personnel. The decreases in these expenditures as a percentage of
revenue reflected spreading these costs over a larger base of revenue.
 
  Amortization expense. Amortization expense decreased by $185,000, or 40.3%,
from $459,000 in 1995 to $274,000 in 1996, and decreased as a percentage of
revenue from 3.1% in 1995 to 1.0% in 1996. The decrease in amortization
expense for 1996 was the result of the completion of amortization of certain
of the other intangible assets created as a result of the Exchange
Transaction.
 
  Employee stock-related charge. In 1996, the Company incurred a charge of
$1.9 million related to stock awarded to employees and payments in lieu
thereof.
 
  Operating income. Operating income decreased by $625,000, or 88.7%, from
$705,000 in 1995 to $80,000 in 1996. Exclusive of the non-recurring charges
for other intangible asset amortization and for compensation charges related
to stock awarded to employees and payments in lieu thereof, operating income
increased by $1.1 million, or 91.5%, from $1.1 million in 1995 to $2.2 million
in 1996, and increased as a percentage of revenue from 7.8% in 1995 to 8.4% in
1996.
 
  Other income (expense), net. Other income (expense) increased from expense
of $84,000 for 1995 to income of $95,000 for 1996, as a result of
miscellaneous non-operational charges such as interest income.
 
  Provision for income taxes. The Company's effective tax rate increased from
40.3% in 1995 to 80.6% in 1996, principally due to the effect of non-
deductible amortization expense. Exclusive of the non-recurring charges for
other intangible asset amortization and for compensation charges related to
stock awarded to employees and payments in lieu thereof, the effective tax
rate would have been 39.3% in 1995 and 37.0% in 1996.
 
  Net income. Net income was $34,000 in 1996 compared to $371,000 in 1995.
Exclusive of the non-recurring charges for other intangible asset amortization
and for compensation charges related to stock awarded to employees and
payments in lieu thereof, net income would have been $1.4 million in 1996 and
$644,000 in 1995, or $0.32 per share in 1996 and $0.17 per share in 1995 on a
diluted basis.
 
                                      18
<PAGE>
 
QUARTERLY OPERATING RESULTS
 
  The following tables set forth unaudited income statement data for each of
the eight quarters in the period beginning January 1, 1996 and ending December
31, 1997, as well as the percentage of the Company's total revenue represented
by each item. In management's opinion, this unaudited information has been
prepared on a basis consistent with the Company's audited annual financial
statements and includes all adjustments (consisting only of normal recurring
adjustments) necessary for a fair presentation of the information for the
quarters presented, when read in conjunction with the Financial Statements and
related Notes thereto included elsewhere in this Prospectus. The operating
results for any quarter are not necessarily indicative of results for any
future period. See "Risk Factors--Fluctuating Quarterly Results; Project
Risks."
 
<TABLE>   
<CAPTION>
                                                  THREE MONTH PERIOD ENDED
                         -----------------------------------------------------------------------------
                         MARCH 31, JUNE 30, SEPT. 30,  DEC. 31,  MARCH 31, JUNE 30, SEPT. 30, DEC. 31,
                           1996      1996     1996       1996      1997      1997     1997      1997
                         --------- -------- ---------  --------  --------- -------- --------- --------
                                       (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                      <C>       <C>      <C>        <C>       <C>       <C>      <C>       <C>
INCOME STATEMENT DATA:
 Revenue................  $5,677    $6,363   $6,999     $7,163    $8,084    $9,897   $12,075  $14,148
 Cost of revenue........   3,218     3,335    3,666      3,971     4,553     5,609     6,540    7,361
                          ------    ------   ------     ------    ------    ------   -------  -------
 Gross profit...........   2,459     3,028    3,333      3,192     3,531     4,288     5,535    6,787
 Selling and marketing
  expense...............     234       501      593        625       724       898       956    1,148
 Development expense....     182       353      391        324       245       250       341      387
 General and
  administrative
  expense...............   1,331     1,514    1,776      1,976     2,354     2,558     3,450    4,074
 Amortization expense...     114       115       22         23        22        22         5        5
 Employee stock-related
  charge................     --        --       898        960       --        --        --       263
                          ------    ------   ------     ------    ------    ------   -------  -------
 Operating income
  (loss)................     598       545     (347)      (716)      186       560       783      910
 Other income (expense),
  net...................     (24)       37       51         31        (2)      (33)      (28)     (72)
                          ------    ------   ------     ------    ------    ------   -------  -------
 Income (loss) before
  taxes.................     574       582     (296)      (685)      184       527       755      838
 Provision (benefit) for
  income taxes..........     250       257     (109)      (257)       78       209       288      321
                          ------    ------   ------     ------    ------    ------   -------  -------
 Net (loss) income(1)...  $  324    $  325   $ (187)    $ (428)   $  106    $  318   $   467  $   517
                          ======    ======   ======     ======    ======    ======   =======  =======
 Basic earnings (loss)
  per share.............  $ 0.08    $ 0.08   $(0.04)    $(0.09)   $ 0.02    $ 0.07   $  0.10  $  0.11
 Weighted average shares
  outstanding...........   3,859     3,943    4,282      4,787     4,808     4,808     4,808    4,808
 Diluted earnings (loss)
  per share.............  $ 0.08    $ 0.08   $(0.04)    $(0.09)   $ 0.02    $ 0.06   $  0.09  $  0.10
 Weighted average shares
  outstanding...........   4,103     4,188    4,527      5,032     5,053     5,053     5,053    5,053
<CAPTION>
                                                 AS A PERCENTAGE OF REVENUE
                         -----------------------------------------------------------------------------
<S>                      <C>       <C>      <C>        <C>       <C>       <C>      <C>       <C>
 Revenue................   100.0%    100.0%   100.0%     100.0%    100.0%    100.0%    100.0%   100.0%
 Cost of revenue........    56.7      52.4     52.4       55.4      56.3      56.7      54.2     52.0
                          ------    ------   ------     ------    ------    ------   -------  -------
 Gross profit...........    43.3      47.6     47.6       44.6      43.7      43.3      45.8     48.0
 Selling and marketing
  expense...............     4.1       7.9      8.5        8.8       9.0       9.1       7.9      8.1
 Development expense....     3.2       5.5      5.6        4.5       3.0       2.5       2.8      2.8
 General and
  administrative
  expense...............    23.5      23.8     25.4       27.6      29.1      25.9      28.6     28.8
 Amortization expense...     2.0       1.8      0.3        0.3       0.3       0.2       0.0      0.0
 Employee stock-related
  charge................     --        --      12.8       13.4       0.0       0.0       0.0      1.9
                          ------    ------   ------     ------    ------    ------   -------  -------
 Operating income
  (loss)................    10.5       8.6     (5.0)     (10.0)      2.3       5.6       6.5      6.4
 Other income (expense),
  net...................    (0.4)      0.6      0.7        0.5       0.0      (0.3)     (0.2)    (0.5)
                          ------    ------   ------     ------    ------    ------   -------  -------
 Income (loss) before
  taxes.................    10.1       9.2     (4.3)      (9.5)      2.3       5.3       6.3      5.9
 Provision (benefit) for
  income taxes..........     4.4       4.1     (1.6)      (3.5)      1.0       2.1       2.4      2.3
                          ------    ------   ------     ------    ------    ------   -------  -------
 Net income (loss)......     5.7%      5.1%    (2.7)%     (6.0)%     1.3%      3.2%      3.9%     3.6%
                          ======    ======   ======     ======    ======    ======   =======  =======
</TABLE>    
- --------
(1) Exclusive of the amortization expense related to other intangible assets
    and employee stock-related charges, net income for the eight quarters
    ended December 31, 1997 would have been $433,000, $435,000, $387,000,
    $186,000, $123,000, $336,000, $467,000 and $680,000, respectively.
 
                                      19
<PAGE>
 
LIQUIDITY AND CAPITAL RESOURCES
 
  Since its inception, the Company has financed its operations and growth with
cash flow from operations, supplemented by the issuance of Common Stock and by
short-term borrowings under its revolving bank line of credit and from
shareholders.
 
  The Company's cash and cash equivalents were $592,000 as of December 31,
1995, $2.2 million as of December 31, 1996 and $3.7 million as of December 31,
1997. The Company's working capital was $761,000 as of December 31, 1995, $1.6
million as of December 31, 1996 and $4.1 million as of December 31, 1997.
 
  The Company's operating activities used cash of $2.4 million in 1997,
compared with providing cash of $1.9 million in 1996. The use of cash from
operations in 1997 primarily resulted from an increase in receivables. The
increase is primarily attributable to revenue growth in addition to a modest
increase in the collection period. The proceeds from the Company's revolving
line of credit were used to fund the working capital needs of the Company. The
Company's operating activities provided cash of $1.9 million in 1996 compared
to $479,000 in 1995. The increase in cash provided by operations in 1996
resulted from higher net income and an increase in the Company's payables.
 
  The Company's investing activities used cash of $2.0 million in 1997
compared to $709,000 in 1996 and $264,000 in 1995. These increases in the use
of cash from investing activities resulted from increased purchases of
computer and office equipment and leasehold improvements related to expansion
of the Company's business and the support of new office openings.
 
  The Company's financing activities provided cash of $5.9 million for 1997
and $372,000 for 1996. The increase in cash from financing activities in 1997
resulted from private placements of shares of common stock in February and
December 1997 and borrowings from the revolving line of credit. The Company's
financing activities generated cash of $372,000 in 1996 and $350,000 in 1995.
The cash generated from financing activities resulted from funds borrowed from
shareholders, under the revolving line of credit and the issuance of stock.
 
  The Company has a $5.0 million revolving line of credit with a commercial
bank, which bears interest at the prime rate of interest plus 0.5% (9.0% as of
December 31, 1997) and is secured by the Company's accounts receivable
generated from its North American operations. The Company's credit agreement
contains customary financial and other covenants with which the Company is
currently in compliance. The Company utilizes this line of credit, which
matures in November 1998, to finance a portion of its working capital needs.
There was a $3.2 million outstanding balance on December 31, 1997.
Additionally in 1997, the Company borrowed approximately $762,000 to be used
for the purchase of furniture and equipment. This borrowing is evidenced by a
note which bears interest at an annual rate of 9.1%, with interest payable
monthly. It is anticipated that a portion of the net proceeds of this offering
will be used to repay the balance on the debt outstanding as of the date of
the completion of this offering.
 
  During 1998, the Company expects to make approximately $2.0 million in
capital expenditures primarily for office furniture, computer and office
equipment, and leasehold improvements to support the anticipated growth in its
professional and administrative staff. Capital expenditures in 1997 were $2.0
million.
 
  The Company believes the net proceeds from this offering, together with its
current cash balances, cash provided by future operations, and its revolving
line of credit, will be sufficient to meet the Company's working capital and
cash needs for at least the next 12 months.
 
  The Company capitalizes software development costs beginning when product
technological feasibility is established and concluding when the product is
ready for general release. At such time, software development costs are
amortized on the straight-line basis over a maximum of three years or the
expected life of the product, whichever is less. The Company capitalized
approximately $141,000 of software development costs relating to computer-
based training software development and its commencement of the development of
packaged consulting applications during 1997, and did not recognize any
associated amortization expense during the period. Research costs related to
software development are expensed as incurred.
 
  Because the Company has been and is currently able to match the local
currency component of client engagements to the amount of operating costs
transacted in local currency, the Company has not needed to and does not
currently hedge against currency fluctuations.
 
                                      20
<PAGE>
 
EFFECTS OF INFLATION
 
  Inflation has not had a significant effect on the Company's business during
the past three years. The Company cannot predict what effect, if any,
inflation may have on its future results of operations.
 
OTHER MATTERS
 
  The Company is in the process of implementing new financial and reporting
computer systems. The first phase of implementation was completed in the first
quarter of 1997 for the Company's Americas Division. The remaining divisions
of the Company are scheduled for implementation over the next year. The new
system will be year 2000 compliant. Additionally, the Company is in the
process of identifying any current suppliers who are not prepared to offer
assurance that their systems will be year 2000 compliant. The cost of
achieving year 2000 compliance is not expected to have a materially adverse
effect on the consolidated financial position or results of operations of the
Company.
 
  In June 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 130, Reporting Comprehensive Income ("SFAS
No. 130"), SFAS No. 130 establishes standards for reporting and presentation
of comprehensive income and its components. Comprehensive income is defined as
the change in equity of a business enterprise during a period from
transactions and other events and circumstances from nonowner sources and
includes all changes in equity during a period except those resulting from
investments by owners and distributions to owners. SFAS No. 130 is effective
for both interim and annual periods beginning after December 15, 1997.
Adoption of this statement will not have a material impact on the consolidated
financial statements of the Company.
 
  In June 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 131, Disclosures about Segments of an
Enterprise and Related Information ("SFAS No. 131"). SFAS No. 131 establishes
standards for reporting information about operating segments in annual
financial statements and requires that those enterprises report selected
information about operating segments in interim financial reports issued to
shareholders. SFAS No. 131 is effective for fiscal years beginning after
December 15, 1997. Adoption is not recognized for interim periods in the
initial year of application. Adoption of this statement will not have a
material impact on the consolidated financial statements of the Company.
 
 
                                      21
<PAGE>
 
                                   BUSINESS
 
  The Company is a leading international provider of end-user support
solutions to companies which are implementing ERP software systems. Through
its 568 employees in 15 offices worldwide, the Company provides customized
change communications, education, and performance support services to clients.
Since 1988, the Company has provided services to over 275 clients, including
49 of the Fortune Global 500 and three of the Fortune Global 10. The number of
clients served by the Company has increased from 31 in 1993 to 134 in 1997.
The Company's clients in 1997 included Bristol-Myers Squibb Company, Cadbury-
Schweppes PLC, Compaq Computer Corporation, Hercules, Inc., Hewlett Packard
Company, and Shell Petroleum, Inc. The Company's client base is diversified,
with its largest client representing less than 6.0% of the Company's revenue
in 1997. Recognizing the global nature of the ERP software market and the
importance of being able to serve multi-national clients, the Company has
built a substantial international presence. In addition to its four offices in
the U.S., the Company also has 11 offices in Canada, Mexico, the United
Kingdom, France, South Africa, Australia, Singapore, and Venezuela.
 
  The Company was founded in 1984 in Houston, Texas as an end-user support
company providing documentation services to the oil and gas industry. In 1988,
the Company expanded its end-user support services to include training by
providing a support solution in connection with one of the first major English
language installations of SAP software in the world. Because of the
substantial market opportunity represented by SAP, by 1990, the Company had
made SAP end-user support its primary focus. In 1997, revenue from clients
implementing SAP software represented 87% of the Company's billed consulting
revenue. By focusing on end-user support, the Company has been successful in
institutionalizing its knowledge base, and has developed content and reference
materials, the DA Foundation, that are applied in developing customized
solutions for each client. The Company has also developed DA Cornerstone, the
Company's methodology for delivering consistently high quality service to its
clients. More recently, the Company has broadened its complement of end-user
support services by also providing change communications consulting and on-
line help tools and by expanding its ERP capabilities to include applications
such as J.D. Edwards, BAAN, and Oracle.
 
MARKET
 
  Many large and mid-sized businesses face a rapidly changing business
environment, intense global competition, and accelerating technological
change. To remain competitive, such businesses continually seek to improve the
quality of products and services, lower costs, enhance employee efficiency,
and increase value to customers. Businesses are implementing and utilizing
advanced information technology solutions that enable them to redesign their
business processes in such areas as product development, service delivery,
manufacturing, human resources, finance, and accounting. A central element of
this redesigning process for many companies is the replacement of legacy
systems with ERP software applications which offer the increased functionality
and flexibility which is critical to the competitive needs of businesses.
These information technology conversions are being further accelerated by the
"Year 2000" problem, which is causing many companies, as well as governmental
agencies, educational institutions, and non-profit organizations, to upgrade
their technology in lieu of incurring the substantial cost associated with
modifying legacy computer code. As a result of these factors, the market for
ERP software applications is experiencing rapid growth.
 
  Industry sources estimate that the worldwide market for ERP software license
fees was $5.2 billion in 1996 and is expected to grow at a compound annual
rate of 30% through 2001 to $19.0 billion. The ERP software market leader is
SAP, a German company with a 1996 market share estimated to have been
approximately 34%. The next largest ERP software providers are Oracle, J.D.
Edwards, Peoplesoft, Inc. and BAAN, which, combined, had a 1996 market share
estimated to have been approximately 28%. In addition to the expenditures for
software license fees, it is estimated by industry sources that an additional
three times that amount is spent on systems integration and implementation
services. In certain cases, these services are provided by the ERP software
developers, but in most cases they are provided by third party service
providers, including information technology consulting firms and the large
international accounting firms.
 
                                      22
<PAGE>
 
  Because of the substantial effect technology changes have on workers' job
functions, companies are increasingly recognizing the importance of providing
their end-users, which include personnel and management across all business
functions, with the training and tools necessary to utilize these newly
implemented systems effectively. While it is a relatively small cost component
of the overall ERP implementation, such training and tools are critical
factors in companies achieving the expected returns on these substantial
information technology investments. SAP has recommended that 12% of the
expenses budgeted by its clients for systems integration and implementation
services be dedicated to end-user training and tools. The Company believes
that the percentage of expenditures is moving closer over time to the level
recommended by SAP as clients increasingly recognize the importance of end-
user support.
 
  The global market for end-user performance support services for ERP
implementations is large and highly fragmented. Providers include large
international systems integrators which are focused principally on systems
integration and implementation, but also provide end-user support as a
secondary service. In addition, there are a large number of smaller
organizations which specialize in ERP support services, generally serving a
limited geographic area and having a smaller base of technical and managerial
resources. The Company believes that as companies implementing ERP software
increasingly recognize the importance of end-user performance support services
to the success of their ERP implementations, service providers having the
dedicated resources and specialized skills to deliver these services
effectively and consistently across a broad geographic area will be well
positioned to gain an increasing share of this large and growing market.
 
BUSINESS STRATEGY
 
  The Company's goal is to be the worldwide leader in ERP end-user support
solutions by providing services to clients in all major countries and
languages. The Company's business strategy to achieve this goal includes the
following key components:
 
  Focus Exclusively on End-user Support Services for ERP
Implementations. Since 1988, the Company has provided end-user support
services in connection with ERP software implementations for over 275 clients
in more than 30 countries. With 425 professional staff operating from 15
offices on six continents, the Company believes that it is the largest
international company exclusively focused on providing such services. The
Company believes that end-user performance is the single most important factor
enabling a business enterprise to realize the benefits of the substantial
investments made in ERP software. The Company believes that its substantial
expertise, experience, and exclusive focus on providing these services enhance
its competitive position and will allow it to continue to benefit from the
rapid growth in the market for its services.
 
  Expand Extensive International Presence. Since 1993, when the Company had
two offices in the United States and one office in the United Kingdom, the
Company has expanded its presence to 15 offices located in nine countries
across North America, South America, Australia, Asia, Europe, and Africa. The
Company initially enters a new geographic market using its mobile consulting
staff to serve the specific needs of a current client. When justified by
ongoing market demand, the Company will establish a new office which it builds
predominantly with DACG-trained local professionals after initially using
senior Company consultants. The Company believes that its ability to provide
consistently high-quality support services internationally is an important
factor in attracting multinational clients with requirements for the Company's
services across diverse geographic locations. The Company intends to continue
to open new offices in strategically important locations with particular near-
term focus on expanding its presence in the United States, Latin America, and
Asia. See "--Company Organization and Project Management and Methodology" and
"--Facilities."
 
  Maintain and Establish Strong Relationships with ERP Software Vendors. In
1988, the Company provided performance support services for one of the first
English language implementations of SAP software in the world. Since that
time, the Company has provided support solutions to more than 175 clients
installing SAP, while expanding its range of services to support
implementations of several of the other leading ERP applications
 
                                      23
<PAGE>
 
developers, including J.D. Edwards (1996), Oracle (1996), and BAAN (1997).
Because the quality of end-user performance support can substantially impact
the success of an ERP installation, SAP has developed its own list of a
limited number of preferred or qualified service providers. DACG is recognized
by SAP as a National Implementation Partner in the United States, Australia,
New Zealand, and South Africa. The Company believes that this status is
important in enabling it to receive referrals from SAP for new business
opportunities. The Company intends to continue to expand and develop new and
existing relationships with ERP application vendors and to develop its service
capabilities to support additional ERP applications. See "--Sales and
Marketing."
   
  Leverage Large, Diversified, Blue-Chip Client Base. Since 1993, the Company
has provided services to 49 of the Fortune Global 500 companies (including
three of the top ten) as well as many other large companies worldwide. This
blue-chip client base provides the Company with substantial credibility when
soliciting business from potential new customers and has proven to be an
important source of referrals. In addition, these customers often have
geographically dispersed organizations with large numbers of end-users
requiring performance support services and staged multi-year ERP
implementation cycles, thereby providing the Company with a source of follow-
on revenue opportunities. The Company's client base is diversified in that the
ten largest clients, in the aggregate, accounted for approximately 34% of the
Company's revenue in 1997, respectively. The Company's largest client
accounted for less than 6.0% of the Company's revenue in 1997. See "--
Clients."     
 
  Expand Consulting and Sales Organizations. The Company's professional staff
has grown from 40 as of December 31, 1993 to over 425 as of December 31, 1997
and its full-time sales staff has grown from two as of December 31, 1993 to 20
as of December 31, 1997. The Company intends to continue to expand and refine
its recruiting process to attract the best available consulting and sales
staff. When opening new offices, the Company uses core groups of existing
senior Company consultants in order to transfer its strong corporate culture
and its commitment to high quality service to new personnel in geographically
and culturally disparate locations. In addition, DACG has developed a
comprehensive series of training programs covering technical skills, project
methodologies, and management and sales techniques to accelerate the
development of its professional staff, expand their skills, and permit them to
attain increasing levels of responsibility within the organization. The
Company believes that its success in providing its employees with a
challenging and fulfilling work environment, a competitive compensation
structure, and broad-based equity ownership will help it achieve this
expansion. See "--Recruiting and Personnel Development."
 
  Extend Service Offerings. The Company has a significant commitment to
continual expansion of its service offerings. Research and development are
focused on three main areas: (1) the development of technology-based solutions
that allow the Company's consultants to generate improved efficiencies as they
develop end-user support solutions for clients; (2) the development of tools
and content specific to the ERP applications produced by all of the major ERP
vendors; and (3) the development of service solutions for areas complementary
to existing businesses such as the development of intranet-based solutions for
the delivery of end-user support services that support the Company's clients'
needs for education and performance support beyond their ERP systems. The
Company considers that its proprietary toolset and its relationship with CBT
Systems to develop computer-based training titles are important means of
gaining market share in the growing ERP middle market.
 
SERVICES
 
  The Company delivers end-user support solutions designed to maximize the
return on clients' ERP investments while taking into account each client's
individual needs, resources, and requirements. ERP software has a significant
direct impact on the working patterns of a corporation which must be managed
in relation to both implementation of the software and support of that
software over time. The Company performs a thorough review of the procedures
and jobs which ERP end-users will need to perform and uses this information to
develop the requisite end-user support solution for the client. Such solutions
utilize the Company's proprietary methodology, DA Cornerstone, in the delivery
of services consisting of change communications, education, and performance
support programs developed by the Company.
 
                                      24
<PAGE>
 
  From an initial focus on SAP end-user support, DACG has applied its skill
set to other ERP technologies such as J.D. Edwards, BAAN, and Oracle,
resulting in a portable cross industry, cross technology expertise. See "--
Company Organization and Project Management and Methodology."
 
 Change Communications
 
  Clients managing their business on ERP systems commit themselves to long-
term change. Client end-users are affected by this change, seeing it on the
desktop in the form of new software functionality and in day-to-day business
activities in the form of new procedures and policies. Typical approaches to
managing this change focus on establishing executive management support. The
Company believes, however, that the key to successful ERP implementations is
ensuring the support of end-users because their effective utilization of
technology is critical to the success of ERP investments. Accordingly, the
Company's change communications programs are focused on the end-user. Common
change communications deliverables provided by the Company to its clients
include kick-off meetings and speeches, facilitated collaborative work groups,
multimedia presentations, video presentations, and newsletters. These
deliverables, in addition to providing critical information, also serve to
minimize a client's business disruption by preparing end-users for the impact
of ERP-related changes.
 
  The business goals that drive the implementation of ERP software as
identified by client executive management are used as the starting point for
the development of change communications programs. An analysis is conducted
that determines how the enterprise-wide issues presented by client management
will impact each end-user's daily work routine. These issues are identified
through the Company's use of facilitated collaborative workshops where the
Company's staff work with client end-users to identify areas of greatest
concern. Based on this review, a specific change communications program is
developed for each segment of the end-user audience. This program ensures the
progressive delivery of messages that start with the basic corporate message
and then address issues that are specific to segments (such as the accounts
receivable department) of the client's organization.
 
 Education
 
  The Company develops educational programs specific to each client's needs,
taking into account the client's infrastructure and resources, the scope of
the client's ERP system, and the client's language and cultural needs. In
order to influence the way an end-user works and optimizes his or her
utilization of a new system, educational programs are developed that focus on
specific end-user job responsibilities, as well as on the overall business
processes that impact the end-user. In developing educational content for a
client, the Company utilizes its DA Foundation library which contains training
content that addresses job roles and processes common to ERP software.
 
  The Company consults with the client to determine the appropriate media to
use for delivering the educational content: instructor-led training; computer-
based training; and/or distance learning. Virtually all the Company's clients
utilize instructor-led training courses, which the Company customizes to meet
the particular client's specifications and needs.
 
  Many companies, particularly those with large and geographically dispersed
operations, find computer-based training to be an effective education delivery
method from the standpoint of both cost and time. The Company believes that an
integrated curriculum of instructor-led and computer-based training courses
represents the optimal end-user education solution. The Company offers both
custom and standardized computer-based training modules, utilizing the
resources of the DA Foundation library. The Company has developed the
standardized courseware under a co-development agreement with CBT Systems, one
of the largest companies specializing in computer-based training development
and distribution worldwide. Under the agreement, the Company and CBT Systems
are jointly developing, in conjunction with SAP, a series of 20 computer-based
training courses. The agreement does not require the Company to provide cash,
but does require the Company to provide subject matter experts to assist CBT
Systems with the development of SAP-related computer-based training software.
As of December 31, 1997, 12 of these titles had been released; the remaining
eight are
 
                                      25
<PAGE>
 
scheduled to be released over the next six months. The Company considers the
development of computer-based training titles to be an important means of
gaining market share in the growing ERP middle market as standardized
computer-based courses represent a less expensive means of training for
clients that do not require a customized solution.
 
  The Company also uses distance learning as a method to distribute
educational content within client organizations. Distance learning solutions
are most often utilized by companies with large remote user audiences and
significant information technology infrastructures because they involve
distributing content by using wide area networks, corporate intranets, and
video conferencing technology.
 
 Performance Support
 
  A critical component of the Company's end-user support solution is the
documentation of ERP processes which affect end-users. This documentation is
designed to assist workers in performing their jobs following training. In
utilizing a new system, end-users of technology frequently encounter
situations in which they require assistance. In order to limit workers'
downtime and provide workers with easy access to assistance, paper-based and
on-line references containing relevant policies, processes, and procedures are
often the most effective aids. In coordination with the design of educational
programs, the Company works with each client to assess the ongoing
documentation and performance support needs of the particular audience of end-
users. Utilizing the DA Foundation, the Company then develops support content
for the client, creating a clearly defined set of policies, processes, and
procedures relating the particular ERP software application.
 
  Based upon the client's information technology infrastructure, budget, and
timing needs, the appropriate media for performance support is determined.
Hard copy performance support can be delivered by quick reference guides and
printed documentation. This type of performance support solution is most often
used by those clients who have limited time frames in which to develop an end-
user support solution. These clients can migrate to a more technologically
advanced solution at a later date. More sophisticated performance support
solutions can be delivered through the client's corporate intranet, where DACG
will design and maintain a repository of the end-user support deliverables.
 
  DACG's most sophisticated performance support solution is an electronic
performance support system ("EPSS") which provides comprehensive end-user
support on demand at the desktop so that end-users can minimize interruptions
in seeking help or information relating to a job task. End-users can access
the EPSS from their own desktop and find the answers to the questions they
have about a particular task. Building a comprehensive EPSS solution can be
challenging and costly. To simplify its development, the Company has created a
proprietary software technology, DA PASSPORT. DA PASSPORT is context
sensitive, which means it can track the location of the client end-users in
the client's ERP system, in order to provide support based on the particular
application being run, thereby allowing the Company to create customized ERP
end-user support accessible at a transactional or task level. The Company can
link system task, business procedure, training, and computer-based training
files to ERP transactions using the DA PASSPORT technology, providing
sophisticated support to end-users. A DA PASSPORT solution is typically
recommended to those clients that already have existing corporate intranets,
although the Company can consult with a client to construct a corporate
intranet site if required.
 
  The support content ultimately developed for each of the Company's clients
is used to regularly update and expand the DA Foundation library. For example,
although the Company currently utilizes DA PASSPORT on SAP applications only,
as it expands its service offerings to include support for other ERP vendors'
software, it will be able to utilize the DA Foundation library as the basis
for expanding DA PASSPORT to provide performance support content for such
other software applications.
 
 Representative Engagements
 
  While each client project is different, the following case studies
illustrate the range of support solution services the Company has provided to
its clients.
 
                                      26
<PAGE>
 
  Cadbury-Schweppes PLC ("Cadbury"). United Kingdom-based Cadbury, the third
largest soft drink vendor in the world, decided to replace its legacy computer
systems with "Year 2000" compliant SAP ERP software. Starting with an initial
engagement with Cadbury's subsidiary, Mott's Inc., the Company utilized 10
consultants over the course of eight months to develop a full suite of change
communication, education, and performance support deliverables for Mott's
Canadian SAP roll-out. Following successful delivery of this solution, the
Company was retained by Mott's to deliver end-user support services for Mott's
United States SAP roll-out. These engagements were supported by the Company's
North America Mobile Group. During this period, Cadbury acquired Dr
Pepper/Seven Up, Inc. and began to implement SAP within this organization from
Dr Pepper's base in Dallas. DACG was again retained to deliver end-user
support services for this SAP installation. This engagement was supported by
the Company's Dallas branch and its North America Mobile Group.
 
  Hercules, Incorporated ("Hercules"). DACG was initially engaged in 1993 by
Hercules, a U.S.-based global manufacturer of chemical and pharmaceutical
products, to deliver an end-user support solution in support of Hercules'
implementation of SAP. Hercules had more than 2,000 employees entering
transactions and accessing data on its SAP system. As part of its investment
in technology, Hercules planned to utilize intranet and internet sites to
provide it with a competitive advantage. On the basis of the Company's
understanding of web technologies and Hercules' business, DACG was selected to
assist Hercules in assessing tangible benefits it could derive from
internet/intranet technology. DACG analyzed the means by which Hercules could
deploy web technology through the internet and a corporate intranet to
facilitate employee communication, improve information management, and enhance
product marketing. The Company then provided its consulting services to assist
in the design and implementation of Hercules' intranet and internet sites.
Both the internet and intranet sites were functional within four to five
months from the project start date and Hercules successfully achieved its
objectives. This project demonstrated DACG's ability to capitalize on its
expertise in ERP software applications to provide ERP-related intranet
services.
 
  Cultor Food Science ("Cultor"). A subsidiary of Finland-based Cultor Ltd.,
U.S.-based Cultor Food Science is a worldwide leader in providing food
processors with innovative food ingredients, bulking agents, flavorings, and
food protectants. In order to support its aggressive growth plans and customer
support initiatives, Cultor purchased SAP R/3 applications. Because of the
urgency of its needs, Cultor agreed to become a pilot client for Accelerated
SAP ("ASAP"), allotting only six months to have the new systems operational.
With only three months remaining before implementation, Cultor recognized its
need for outside expertise in training. Using its existing content and its
consulting tool set, DACG successfully developed an end-user support solution
that met the requirements of SAP's ASAP methodology and Cultor's need for
rapid delivery of end-user support. The Company's consultants provided
education and performance support deliverables to cover a wide range of Cultor
business processes, including financial accounting and control, materials
management, sales and distribution, production planning, plant maintenance,
asset management, and quality management. The Company's DA Cornerstone
methodology facilitated a smooth and efficient implementation of the SAP
applications within the client's deadline.
 
  Cabletron Systems, Incorporated ("Cabletron"). U.S.-based Cabletron is a
worldwide leader in providing high performance intranet and internet
solutions, including LAN and WAN switches, and network management software.
DACG was engaged by Cabletron in 1996 to support Cabletron's implementation of
SAP software. The Company developed an end-user support solution covering a
wide range of Cabletron processes, including financial accounting, purchasing,
inventory management, production planning, and sales and delivery processing.
The Company was responsible for the development of an end-user support
solution for 1,100 end-users located across the United States. Delivery of
change communications to Cabletron's staff was a critical component in
preparing end-users for use of the SAP system as all 1,100 end-users were
trained in a one month period prior to Cabletron's commencing use of the
system.
 
  PetroFina SA ("PetroFina"). Brussels-based PetroFina is a leading
international oil and petrochemical firm employing over 13,000 people. Having
worked on the development of an R/2 end-user support solution for
 
                                      27
<PAGE>
 
PetroFina since 1994, DACG was selected to provide end-user support services
to PetroFina for its R/3 roll out in 1996. The Company developed an end-user
support solution that covered a wide range of PetroFina's business processes,
supported over 50 end-user job profiles, and was delivered in a number of
languages. Through the delivery of a train-the-trainer program, the design of
all training curricula, the building of an on-line performance support
solution, and the delivery of the foregoing in multiple languages, the Company
ensured the successful roll-out of PetroFina's information technology
investment across Europe. DACG was retained by PetroFina on the basis of its
solid European presence, its proven ability to deliver international end-user
support solutions, and its multi-cultural and multilingual consulting
capabilities.
 
CLIENTS
 
  The Company provides its support solution services around the world to large
and mid-sized companies, many of which have information intensive,
multinational operations. The Company has provided services to more than 200
clients, including many of the world's leading corporations, in a broad range
of industries such as oil and gas, technology, pharmaceutical and chemicals,
utilities, and telecommunications, consumer products, and manufacturing. The
following is a representative list of the Company's clients served during
1997.
 
Adgas                     Compaq Computer Corporation Occidental Chemical
                                                      Corporation
AlliedSignal Inc.         Dealer Solutions LLC
                                                      PetroFina SA
Amerada Hess Corporation  Deere & Company
                                                      Public Service Electric
AMP Inc.                  Exxon Company               & Gas (PSEG)
 
Berlex Laboratories,      Hercules, Inc.              South Africa Post Office
Inc.
                          Hewlett-Packard             Service Corporation
Bristol-Myers Squibb      Company                     International
Company
                          Kimball International       Shell Petroleum Inc.
Browning-Ferris
Industries                M/A-COM                     Solvay America Inc.
 
Cabletron Systems, Inc.   Mobil Oil Corporation       Swift & Co.
 
Cadbury-Schweppes PLC     Montell USA Inc.            Tenneco Packaging, Inc.
 
Chiron Diagnostics                                    Woodside Offshore
                                                      Petroleum
 
  The Company's ten largest clients, in the aggregate, accounted for
approximately 59%, 53%, and 34% of its revenue in 1995, 1996, and 1997,
respectively. No single client of the Company accounted for more than 6.0% of
the Company's revenue in 1997. In 1995, one client, for which the Company
provided services on multiple projects for numerous client subsidiaries,
represented 17.7% of the Company's revenue for that year.
 
COMPANY ORGANIZATION AND PROJECT MANAGEMENT AND METHODOLOGY
 
 Organization
 
  The Company divides its organization into three operating divisions: the
Americas Division, which includes its North, South, and Central America
operations (comprised of a total of seven offices); the EMEA Division, which
includes its Europe, Middle East, and Africa operations (comprised of a total
of five offices); and the Asia Pacific Division, which includes its Australia,
New Zealand and Asia operations (comprised of a total of three offices). Each
division is headed by a member of the Company's management and is further
divided into regions which are generally headed by a Company vice president.
Regions are divided into branches, with each branch generally organized into
five tiers: consultants; project leaders; project managers; operations
managers; and branch managers.
 
  Specifically defined responsibilities, communicated through formal training
programs and review processes, exist at each level, providing the Company's
employees with clearly defined roles and accountability for
 
                                      28
<PAGE>
 
implementing and effectuating end-user support solutions world-wide. The
operations manager, a designated senior individual with extensive project
management experience, has primary responsibility for defining the scope of
the engagement and satisfying client expectations regarding this scope. The
operations manager also has responsibility for managing resource availability
of staff from within the Company's organization and for managing project
costs. The project manager has responsibility for the execution of the planned
project and the production of all deliverables within budget and on-time. The
project manager oversees project staffing and works with the operations
manager to locate additional Company resources if required. Company-wide
executive management, strategic planning, and financial administration are
conducted from the Company's corporate headquarters in Houston, Texas.
 
 Project Methodology and Management
 
  The Company's DA Cornerstone project management methodology is a key
component in its delivery of quality end-user support solutions to its
clients. DA Cornerstone is DACG's comprehensive six phase, end-user support
methodology that addresses key end-user support program deliverables,
activities, and milestones throughout the life cycle of an ERP implementation.
Each phase has associated tools that facilitate the completion of that phase's
activities and deliverables.
 
  DA Cornerstone phases include:
 
  Analyze:      The operations manager, together with the project manager or
                leader, analyzes the client needs, resources, and
                requirements. Once this process is complete, the Company
                submits to the client an end-user support strategy document
                comprised of change communication, education, and performance
                support strategies and deliverables for its approval.
 
  Prototype and Design:
                Once the change communication, education, and performance
                support strategies are approved, the project manager or
                leader, with the support of the operations manager, designs
                deliverables and sets up appropriate development strategies
                for the support solution. The client must approve the end-user
                support program design.
 
  Develop:      The entire project team executes the change communications,
                education, and performance support development strategies, and
                submits all deliverables for frequent internal and client
                review.
 
  Implement:    The entire project team delivers the change communication,
                education program, and performance support to the end-users.
 
  Evaluate:     The operations manager and the project manager evaluate the
                effectiveness of the end-user support program using
                appropriate tools.
 
  Support:      The operations manager and the project manager set up the post
                implementation, long- term maintenance strategy for the end-
                user support program.
 
  The Company's project staff develops each end-user support component through
an iterative draft and review process that directly involves client end-users
in the development of content specific to their needs. This review process
typically consists of three stages and has quality control steps embedded in
each stage as formal checkpoints. These checkpoints are intended to ensure
that the client is satisfied with the deliverables, that the content is
accurate and adheres to the Company's own standards, and that the project is
delivered in a cost-effective and timely manner. The success of a given
project engagement from a cost, time, and client satisfaction standpoint is
the responsibility of the assigned operations and project managers.
 
SALES AND MARKETING
 
  The Company generates business through a field sales force which sells
directly and pursues client and vendor referrals and trade show leads. In
addition, the Company co-markets, in the form of joint sales calls and
marketing materials, with ERP vendors and CBT Systems.
 
                                      29
<PAGE>
 
  The Company's direct sales efforts are performed worldwide by its 20 full-
time sales personnel, each of whom has either a branch territory or regional
focus. The sales personnel generate leads from several sources, including
referrals from the Company's existing clients and from attendance at industry
trade shows. Among its sales and marketing efforts, the Company's sales force
has presented the Company's expertise at SAPPHIRE, the annual SAP America
conference for SAP service providers and end-users. Other shows at which the
Company participates and has an opportunity to demonstrate its expertise
include: SAP conferences in the United States (ASUG, the Americas SAP User
Group), South Africa (SAPHILA), Latin America (SAP Universe), Europe,
Australia, and Singapore; J.D. Edwards conferences (Focus and User Group); and
BAAN world conferences. The Company also uses internet-based marketing, direct
mail, advertising in trade magazines, road show events, and networking through
regional business communities to generate potential sources for new business.
 
  The Company's strategic business alliances, including those which the
Company maintains with SAP, J.D. Edwards, and CBT Systems, are a source of
generating new business. DACG is recognized by each of SAP, Oracle, and J.D.
Edwards as a preferred or qualified provider of end-user support services. As
part of its overall relations with SAP, the Company has SAP National
Implementation Partner status in the United States, Australia, New Zealand,
and South Africa. This status allows for participation in SAP's partner
program and exhibitor attendance at SAP conferences. In addition, the Company
develops and delivers to potential clients joint proposals with certain of
these business alliance partners, with the proposals covering software
applications, software implementation services, and end-user support
solutions. The Company has been successful in obtaining new business through
these joint proposals.
 
  The Company's services require a substantial financial commitment by clients
and, therefore, typically involve a long sales cycle. Once a lead is
generated, the Company endeavors to understand quickly the potential client's
business needs and objectives in order to develop the appropriate solution and
bid accordingly. The Company's operations and project managers are involved
throughout the sales cycle to ensure mutual understanding of client goals,
including time to completion and technological requirements. Sales cycles for
end-user support solution projects typically range from one to six months from
the time the Company initially meets with a prospective client until the
client decides whether to authorize commencement of an engagement. The
retention of the Company typically occurs at the beginning of the
design/prototype stage of the software implementation.
 
RECRUITING AND PERSONNEL DEVELOPMENT
 
  As of December 31, 1997, DACG's personnel consisted of 568 employees, 425 of
which were professional staff, 23 of which were sales and marketing staff, 23
of which were research and development staff, and 97 of which were
administrative staff. The Company believes that its success depends in large
part on its attracting, retaining, and motivating talented, creative, and
professional employees at all levels. The Company seeks to hire personnel with
prior consulting experience in ERP end-user education programs, education
professionals with a background in information technology, and information
technology professionals with experience with education or communication
programs. Strong project management, analytical and communications skills and
meaningful international experience are also considered. Recruiting is
coordinated company-wide through the Company's human resources department.
 
  Training and mentoring are integral parts of the Company's staff development
program. The Company's training programs ensure that its professional staff
understands the impact of technology on people, is able to communicate
effectively at all levels within a client organization, and has the ability to
communicate with its clients' technical, business, and management staff in
order to gain an understanding of client end-user support requirements.
Ongoing training includes a blend of in-house and external training. In-house
training includes basic ERP training, more detailed ERP software education,
project management, consultancy skills, and leadership training. The use of DA
Foundation materials and the application of performance support technologies
such as DA PASSPORT are also covered. In addition, all consultants are
required to attend a DA Cornerstone
 
                                      30
<PAGE>
 
methodology training program, and to be approved for its use before being
assigned to any consulting project. External training programs focus on
project and time management skills.
 
  The Company believes that its culture is central to its ability to attract
and retain highly skilled and motivated professionals. Extensive technical,
management, and sales training enable DACG professionals to expand their
skills and attain increasing levels of responsibility within the organization.
The Company attracts and motivates its professional and administrative staff
by offering competitive packages of base and incentive compensation and
benefits. All professional staff members are eligible for bonuses. The Company
appreciates the importance of recognition and a promotion track for its
administrative staff and fully integrates this staff into the conduct of its
business. All of the Company's employees are eligible to receive stock options
and after the completion of this offering, 403 employees (representing
approximately 70% of the Company's employees as of December 31, 1997) will
own, in the aggregate, approximately 20% of the post-offering, fully diluted
equity of the Company. See "Management--1997 Stock Option Plan."
 
RESEARCH AND DEVELOPMENT
 
  DACG established a research and development department in 1995 to support
and maintain its end-user support content and consulting methodologies. This
division, which consisted of 23 persons as of December 31, 1997, is
responsible for developing and maintaining DA PASSPORT, DA Foundation, and the
Company's consulting methodologies, including the development of the Company's
proprietary toolset used for the rapid deployment of end-user support
solutions. The division is also responsible for developing computer-based
training in cooperation with CBT Systems.
 
  The Company's research and development department continually applies
technology developments to the Company's content and tools. As technology has
advanced, DACG has kept pace with this development, expanding its deliverables
from traditional hard copy materials and instructor led training to include
on-line documentation, multimedia training, EPSS, and web-based education and
performance support solutions. The division works directly with the Company's
human resources department to ensure that the Company's consultants are
trained to support each new release of the consulting methodologies. The
Company considers research and development as a key to the expansion of its
service offerings and plans to increase its expenditures in this area in 1998.
 
COMPETITION
 
  The global market for end-user performance support services for ERP
implementations is large and highly fragmented and is subject to low barriers
to entry and rapid change. Providers include large international systems
integrators, such as the consulting practices of the large international
accounting firms, which are focused principally on systems integration and
implementation but also provide end-user support as a secondary service. In
addition, the Company competes with the professional services groups of many
large technology and management consulting companies and a large number of
smaller organizations which specialize in ERP support services, generally
serving a limited geographic area and having a smaller base of technical and
managerial resources. In addition, clients may elect to use internal resources
to satisfy their needs for the services the Company provides. The Company
faces competition for client assignments from a number of companies having
significantly greater financial, technical, and marketing resources and
greater name recognition than the Company. The Company believes that the key
competitive factors forming the basis upon which these companies compete are
experience, reputation, industry focus, international presence, service
offerings, and price relative to the value of the services provided. The
Company believes that it competes effectively and will continue to compete
effectively with respect to each of these factors both in the United States
and internationally.
 
FACILITIES
 
  Currently, the Company maintains 15 offices on six continents. The Company's
headquarters is at 5847 San Felipe Road, Suite 3700, Houston, Texas, where it
leases approximately 20,000 square feet of space. This
 
                                      31
<PAGE>
 
lease expires in June 2004. The Company also maintains domestic offices in the
metropolitan areas of Boston, Dallas, and Philadelphia, and foreign offices in
Toronto, Mexico City, London, Paris, Melbourne, Sydney, Durban, Johannesburg,
Cape Town, Singapore, and Caracas. Each of these offices is located near one
or more significant clients of the Company, and, except for Durban, have terms
which will expire in between one and seven years (exclusive of renewal options
exercisable by the Company). The Company's strategy is to locate offices in
areas where it has significant client work. All of the Company's offices are
electronically linked together and have access to all of the Company's
capabilities and core consulting tools. From time to time, the Company uses
office space provided at client sites to facilitate performance of its
services and maximize client contact. Where the Company operates in a country
without an established office, operations are handled on a mobile basis with
corporate support being delivered from one of its regional centers in Houston,
London, Sydney, or Johannesburg. The Company believes that its facilities are
adequate for its current needs and that additional facilities can be leased to
meet future needs.
 
INTELLECTUAL PROPERTY AND OTHER PROPRIETARY RIGHTS
 
  The Company relies upon a combination of nondisclosure and other contractual
arrangements and trade secret laws to protect its proprietary rights. The
Company generally enters into confidentiality agreements with its key
employees and clients, thereby seeking to limit distribution of proprietary
information. There can be no assurance that the steps taken by the Company in
this regard will be adequate to deter misappropriation of proprietary
information or that the Company will be able to detect unauthorized use of and
take appropriate steps to enforce its intellectual property rights. Software
developed and other materials prepared by the Company in connection with
client engagements are usually assigned to the Company's clients following the
termination of the engagement. The Company retains the right to use the
general know-how developed by the Company in the course of the engagement, and
this accumulated knowledge is the basis for the DA Foundation. The Company
also retains all rights to certain of its proprietary methodologies and
software (such as DA PASSPORT and computer-based training software), the
benefit of which the Company provides to the client by royalty-free license.
 
  DA Foundation and DA Team Teach are registered trademarks and/or service
marks of the Company. The Company also claims common law trademark rights in
DA Consulting Group, DA, and the DA logo, for which the Company has filed
applications for federal registration in the United States Patent and
Trademark Office. Furthermore, the Company claims common law trademark rights
in various other marks, including DA Cornerstone, DA PASSPORT, and the slogan
Solutions for People and Technology, but has not decided at present to file
applications for trademark registration for any of these other marks. The
Company holds no patents. The Company has registered the copyright in the
computer programs titled "DA Basic Skills Training for SAP R/3" and "DA Basic
Skills Training for SAP R/3 v2.0 US." The Company also claims the copyright in
numerous other works and may elect to register such copyrights on a case-by-
case basis.
 
LEGAL PROCEEDINGS
 
  From time to time, the Company is a party to routine litigation in the
ordinary course of business. The Company is not currently a party to any
material pending legal proceedings.
 
                                      32
<PAGE>
 
                                  MANAGEMENT
 
  The following table sets forth information regarding the executive officers
and directors of the Company:
 
<TABLE>   
<CAPTION>
EXECUTIVE OFFICERS AND DIRECTORS:  AGE                     POSITION
- ---------------------------------  ---                     --------
<S>                                <C> <C>
Nicholas H. Marriner.......         55 President, Chief Executive Officer, and Director
Patrick J. Newton..........         31 Chief Operating Officer
Michael J. Mackey..........         40 Chief Financial Officer, Executive Vice
                                       President, Finance and Administration,
                                       Treasurer, and Secretary
Lisa L. Costello...........         28 Executive Vice President, Research and
                                       Development
Eric J. Fernette...........         41 Executive Vice President, Human Resources
Virginia L. Pierpont.......         56 Director and Chair of the Board
Nigel W.E. Curlet..........         52 Director
Gunther E.A. Fritze........         61 Director
Richard W. Thatcher, Jr. ..         58 Director
</TABLE>    
 
EXECUTIVE OFFICERS AND DIRECTORS
 
  Nicholas H. Marriner joined the Company in 1991 as its Financial Director
and in 1993 became the Company's Chief Executive Officer. Until June 1996, Mr.
Marriner was also a partner in Clark Whitehill Josolyne, an accounting firm
which until December 1997 provided accounting services to the Company. See
"Certain Relationships and Related Transactions." Mr. Marriner attended Leeds
University and is a Fellow of the Institute for Chartered Accountants in the
United Kingdom. Mr. Marriner is married to Ms. Pierpont.
 
  Patrick J. Newton joined DACG in London in 1991 as a consultant. He was
promoted to Branch Manager of the Mobile Group in July 1995, to Vice President
of the Mobile Group in January 1996, to President of the Americas Division in
July 1996, and to Chief Operating Officer in January 1997. As Chief Operating
Officer, he is responsible for the worldwide operations of the Company. Mr.
Newton received his B.A. from Oxford University.
 
  Michael J. Mackey joined the Company in February 1997 as its Chief Financial
Officer and is primarily responsible for the finance and administrative
functions of the Company. Prior to joining the Company, from 1990 to 1996, Mr.
Mackey was employed by Global Software, Inc., a technology company with
consulting and products divisions, most recently as its Chief Financial
Officer. Mr. Mackey received his B.S. from the University of Florida and his
MBA from the University of Central Florida and is a Certified Public
Accountant.
 
  Lisa L. Costello joined DACG as a consultant in February 1993. She assumed
the position of Operations Manager of the Americas Division Mobile Group in
January 1996, and in July 1996 she was promoted to Director of Research and
Development for DACG's Americas Division. In January 1997, she was promoted to
Vice President and, in August 1997, to Executive Vice President, Research and
Development, with responsibility for research and development worldwide. Prior
to joining the Company, from June 1991 to January 1993, Ms. Costello was a
technical writer with Software Interfaces, Inc. Ms. Costello received her B.A.
from the University of St. Thomas, Houston.
 
  Eric J. Fernette joined the Company as Executive Vice President, Human
Resources in July 1997. Prior to joining the Company, from 1987 to 1997, Mr.
Fernette was employed by Compaq North America in various capacities, most
recently as Director of Human Resources, North America Division. From 1979 to
1987, Mr. Fernette was a Human Resources Manager with ITT. Mr. Fernette
received his B.S. from Arizona State University.
 
  Virginia L. Pierpont founded DACG as a sole proprietorship in 1984,
incorporated the business in 1987, and opened its United Kingdom operation in
1988. Ms. Pierpont was the Chief Executive Officer of the Company from 1984 to
1993 and has been Chair of the Board since December 1996. Ms. Pierpont
received her B.A. from Boston University. Ms. Pierpont is married to Mr.
Marriner.
 
                                      33
<PAGE>
 
  Nigel W.E. Curlet has served as a director since December 1996. Since 1976,
he has been employed in various capacities by Shell Chemical Company and is
currently its Manager of Business Process Design. Mr. Curlet's prior
management roles at Shell were in its information technology, research and
development, and operations and strategic planning departments. He received
his B.S. from Birmingham University and his S.C.D. from Massachusetts
Institute of Technology.
 
  Gunther E.A. Fritze has served as a director since December 1996. Since
1962, he has been employed in various capacities by Bank of Boston and is
currently its Manager, Finance Companies. He received his B.A. from Harvard
College and his MBA from Harvard Business School.
 
  Richard W. Thatcher, Jr. has served as a director since December 1996. Since
1992, he has been Senior Vice President in the investment banking department
of Pennsylvania Merchant Group Ltd, one of the Representatives of the
Underwriters. He received his B.S. in engineering and his MBA from Cornell
University.
 
  The Restated Articles provide for the Board of Directors to be divided into
three classes serving staggered three-year terms. The term of office of the
first class of directors, consisting of Messrs. Curlet and Fritze, will expire
at the 1999 annual meeting of shareholders, the term of office of the second
class, consisting of Ms. Pierpont and Mr. Thatcher, will expire at the 2000
annual meeting of shareholders, and the term of office of the third class,
consisting of Mr. Marriner, will expire at the 2001 annual meeting of
shareholders. At each annual meeting of shareholders, the class of directors
to be elected at such meeting will be elected for a three-year term, and the
directors in the two other classes will continue in office.
 
DIRECTOR COMPENSATION
 
  Directors who are not employees of the Company are paid a fee of $1,250 for
each board and committee meeting attended in person and all directors are
reimbursed for travel expenses as incurred.
 
BOARD COMMITTEES
 
  Concurrent with the completion of this offering, the Board of Directors will
establish an Audit Committee, the initial members of which will be Messrs.
Curlet, Fritze, and Thatcher, and a Compensation Committee, the initial
members of which will be Ms. Pierpont and Messrs. Curlet and Fritze. The Audit
Committee will review the qualifications of the Company's independent
auditors, make recommendations to the Board of Directors regarding the
selection of independent auditors, review the scope, fees and results of any
audit, and review non-audit services and related fees provided by the
independent auditors.
 
  The Compensation Committee will be responsible for determining compensation
for the executive officers of the Company, including bonuses and benefits, and
will administer the Company's compensation programs, including the Company's
1997 Stock Option Plan.
 
  The Board of Directors does not have a nominating committee. The selection
of nominees for the Board of Directors is made by the entire Board of
Directors. The Board of Directors may from time to time establish other
committees to facilitate the management of the Company.
 
COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION IN COMPENSATION
DECISIONS
 
  Prior to this offering, the Company has had no separate Compensation
Committee or other committee performing equivalent functions. As a result,
compensation matters were performed by the Board of Directors or senior
management of the Company. A majority of the directors expected to serve on
the Compensation Committee will be non-employee directors of the Company. No
director or executive officer of the Company is a director or executive
officer of any other corporation that has a director or executive officer who
is also a director of the Company.
 
                                      34
<PAGE>
 
EXECUTIVE COMPENSATION
 
 Summary Compensation
 
  The following table sets forth, as to the Chief Executive Officer and the
only other executive officers whose annual salary and bonus exceeded $100,000
in 1997 (collectively, the "Named Executive Officers"), information with
respect to annual and long-term compensation earned during the last three
fiscal years:
 
                          SUMMARY COMPENSATION TABLE
 
<TABLE>
<CAPTION>
                                                      LONG TERM
                                                     COMPENSATION
                                                        AWARDS
                                                     ------------
                                                      NUMBER OF
                             ANNUAL COMPENSATION(1)     SHARES
                             -----------------------  UNDERLYING     ALL OTHER
NAME AND PRINCIPAL POSITION  YEAR SALARY(2)  BONUS     OPTIONS    COMPENSATION(3)
- ---------------------------  ---- --------- -------- ------------ ---------------
<S>                          <C>  <C>       <C>      <C>          <C>
Nicholas H. Marriner......   1997 $270,000  $205,878      --         $  7,919
 President and Chief         1996 $180,000  $129,600      --         $  9,885
 Executive Officer           1995 $149,386  $ 38,820      --         $  9,772
Patrick J. Newton.........   1997 $210,000  $ 95,317     8,400          --
 Chief Operating Officer     1996 $125,000  $125,000      --         $291,960
                             1995 $ 78,209     --         --            --
Michael J. Mackey(4)......   1997 $142,083  $ 35,805    63,000       $  4,354
 Chief Financial Officer,    1996    --        --         --            --
 Executive Vice President,   1995    --        --         --            --
 Finance and
 Administration,
 Treasurer, and Secretary
Lisa L. Costello..........   1997 $113,927  $ 56,000    21,000       $  7,657
 Executive Vice President,   1996 $ 97,200  $ 32,500      --         $    300
 Research and Development    1995 $ 52,731     --         --         $  2,100
Eric J. Fernette(5).......   1997 $ 48,159  $ 20,000    25,200          --
 Executive Vice President,   1996    --        --         --            --
 Human Resources             1995    --        --         --            --
</TABLE>
- --------
(1) All figures converted to U.S. dollars based upon the exchange rate at the
    end of the applicable fiscal year.
(2) Salary includes amounts deferred, if any, pursuant to the Company's 401(k)
    plan.
(3) Amounts include compensation expense attributed to employee stock awards,
    employer 401(k) contributions and Company perquisites. All $291,960 of Mr.
    Newton's other compensation represents shares of Common Stock awarded to
    him without cash consideration.
(4) Mr. Mackey became Chief Financial Officer on February 1, 1997 at a base
    annual salary of $155,000. Options with respect to 63,000 shares of Common
    Stock were granted to Mr. Mackey on February 1, 1997.
(5) Mr. Fernette became Executive Vice President, Human Resources on July 28,
    1997 at a base annual salary of $115,000. Options with respect to 25,200
    shares of Common Stock were granted to Mr. Fernette on August 1, 1997.
 
 Employment Agreements
 
  The Company has entered into employment agreements with the Named Executive
Officers effective January 1, 1998, the initial terms of which expire on
December 31, 1998. The initial base annual salaries under the employment
agreements of the Named Executive Officers are $432,000 for Mr. Marriner,
$306,000 for Mr. Newton, $169,200 for Mr. Mackey, $144,000 for Ms. Costello,
and $144,000 for Mr. Fernette. The base annual salary of each of the Named
Executive Officers is subject to increases periodically at the discretion of
the Board of Directors, and each Named Executive Officer may receive an annual
bonus as determined by the Board of Directors. Each of the employment
agreements provides for customary benefits, including life, health and
disability insurance and 401(k) plan participation. Each of the employment
agreements further provides that if
 
                                      35
<PAGE>
 
the employee is terminated without cause, such employee is entitled to
severance pay of up to 18 months base salary, bonus, and benefits. In the
event such employee is terminated in connection with a change in control (as
defined therein), Mr. Fernette and Ms. Costello would be entitled to receive
one year's base salary and benefits and 100% of any bonus paid with respect to
the calendar year immediately preceding termination, and Messrs. Mariner,
Newton, and Mackey would be entitled to receive two years' base salary and
benefits and 200% of any bonus paid with respect to the calendar year
immediately preceding termination.
 
 Key Man Insurance
 
  Messrs. Marriner, Newton, and Mackey are key employees of the Company and
the contribution of each of them to the Company has been and will continue to
be a significant factor in the Company's future success. The loss of any of
them could adversely affect the Company's business and results of operations.
The Company maintains, and is the beneficiary of, "key man" life insurance
policies on the lives of Messrs. Marriner, Newton, and Mackey each in the face
amount of $1.0 million.
 
 Option Grants
 
  The following table sets forth information regarding options to purchase
shares of Common Stock granted to the Named Executive Officers during 1997.
 
                           OPTION GRANTS DURING 1997
<TABLE>
<CAPTION>
                                                                           POTENTIAL REALIZED
                                                                            VALUE AT ASSUMED
                                                                              ANNUAL RATES
                                                                             OF STOCK PRICE
                                                                            APPRECIATION FOR
                                         INDIVIDUAL GRANTS                   OPTION TERM(2)
                         ------------------------------------------------- -------------------
                         NUMBER OF   PERCENT OF
                         SECURITIES    TOTAL
                         UNDERLYING   OPTIONS
                          OPTIONS     GRANTED    EXERCISE PRICE EXPIRATION
NAME                      GRANTED   TO EMPLOYEES  PER SHARE(1)     DATE       5%       10%
- ----                     ---------- ------------ -------------- ---------- -------- ----------
<S>                      <C>        <C>          <C>            <C>        <C>      <C>
Nicholas H. Marriner....      --         --            --             --         --         --
Patrick J. Newton.......    8,400        1.7%        $5.71      1/31/2007  $116,193 $  213,449
Michael J. Mackey.......   63,000       13.2          5.71      1/31/2007   871,444  1,600,869
Lisa L. Costello........   21,000        4.4          5.71      1/31/2007   290,481    533,623
Eric J. Fernette........   25,200        5.2          6.55      7/31/2007   327,578    619,348
</TABLE>
- --------
(1) The exercise price equaled the fair market value of a share of Common
    Stock on the date of grant as determined by the Board of Directors. The
    exercise price is payable in cash or by delivery of shares of Common Stock
    having a fair market value equal to the exercise price of the options
    exercised. All options vest in one-third installments on the second,
    third, and fourth anniversaries of the date of grant.
(2) The assumed annual rates of appreciation of 5% and 10% would result in the
    price of a share of Common Stock increasing to $19.55 and $31.12,
    respectively, from the assumed initial public offering price of $12.00 per
    share, during the 10 year term of the options. The vesting of unvested
    options may be accelerated at any time by the Company. The 5% and 10%
    assumed annual rates of stock price appreciation used to calculate
    potential gains to optionees are mandated by the rules of the Commission.
    The potential realizable value does not represent the Company's prediction
    of its stock price performance. There can be no assurance that the stock
    price will actually appreciate over the 10 year option term at the assumed
    5% and 10% levels or at any other level.
 
                                      36
<PAGE>
 
 Option Exercises and Holdings
 
  The following table sets forth information concerning the number and value
of unexercised options to purchase shares of Common Stock held by the Named
Executive Officers as of December 31, 1997. No Named Executive Officer
exercised any options to purchase shares of Common Stock during 1997.
 
                AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR
                       AND FISCAL YEAR-END OPTION VALUES
 
<TABLE>
<CAPTION>
                                                         NUMBER OF
                                                        SECURITIES    VALUE OF
                                                        UNDERLYING   UNEXERCISED
                                      SHARES           EXERCISABLE/    IN-THE-
                                     ACQUIRED          UNEXERCISABLE    MONEY
                                       UPON    VALUE    OPTIONS AT   OPTIONS AT
NAME                                 EXERCISE REALIZED  YEAR-END(1)  YEAR-END(2)
- ----                                 -------- -------- ------------- -----------
<S>                                  <C>      <C>      <C>           <C>
Nicholas H. Marriner................   --       --           --            --
Patrick J. Newton...................   --       --         8,400      $ 52,800
Michael J. Mackey...................   --       --        63,000       396,000
Lisa L. Costello....................   --       --        21,000       132,000
Eric J. Fernette....................   --       --        25,200       137,400
</TABLE>
- --------
(1) All options were unexercisable on December 31, 1997.
(2) Value is based on the $12.00 per share assumed initial public offering
    price less the per share exercise price.
 
EMPLOYEE BENEFIT PLANS
 
 1997 Stock Option Plan
 
  The Company adopted its 1997 Stock Option Plan effective February 1, 1997
and amended and restated this plan in March 1998 (as amended and restated, the
"Stock Option Plan"). The Company believes that the Stock Option Plan will
promote the long-term growth and profitability of the Company by providing key
people associated with the Company with incentives to improve shareholder
value and to contribute to the growth and financial success of the Company.
Moreover, the Company believes that the Stock Option Plan will help the
Company to attract, retain, and reward the best available persons for
positions of substantial responsibility.
 
  The Stock Option Plan has been administered by the Board of Directors and
will be administered by the Board's Compensation Committee after the
completion of this offering. The Board of Directors has exclusive authority:
(i) to grant Awards (as defined below) under the Stock Option Plan; (ii) to
make all interpretations and determinations affecting the Stock Option Plan;
and (iii) to determine the individuals to whom Awards are granted, the amount
of such Awards, any applicable vesting schedule, and any other terms of an
Award.
 
  Participation in the Stock Option Plan is limited to employees and members
of the Board of Directors of the Company or any of its subsidiaries, as well
as independent contractors and consultants of the Company (the
"Participants"). Awards under the Stock Option Plan may be in the form of
incentive stock options ("ISOs") that meet the requirements of Section 422 of
the Internal Revenue Code or "nonqualified" stock options ("NQSOs")
(collectively, "Awards"). ISOs may only be granted to individuals who are
employees of the Company at the date of grant. All options vest in one-third
installments on the second, third and fourth anniversaries of the date of
grant, unless otherwise specified in the terms of an individual Award. Awards
under the Stock Option Plan are not transferable by the Participants, except
upon death. If any Award issued under the Stock Option Plan expires or becomes
unexercisable for any reason without having been exercised in full, or if
shares issued pursuant to an Award are subsequently repurchased by the
Company, the unpurchased or repurchased shares will again become available for
future Awards under the Stock Option Plan.
 
  The Stock Option Plan provides for the grant of stock options to purchase up
to an aggregate of 1,260,000 shares of Common Stock. In the event of any stock
split, reverse stock split, stock dividend, recapitalization,
reclassification, merger, consolidation, exchange of shares, offering of
rights to purchase shares of Common
 
                                      37
<PAGE>
 
Stock at a price substantially below fair market value, or other similar
event, appropriate proportional adjustments may be made to the number of
shares reserved for issuance under the Stock Option Plan and the number, kind,
and price of shares covered by outstanding Awards. The Stock Option Plan also
provides for the ability of the Board or the Compensation Committee to
accelerate the vesting of all unvested options, to accelerate the expiration
date of all options, whether or not vested, or to take certain other actions
upon the occurrence of a "Change of Control," as such term is defined in the
Stock Option Plan. Stock options may not be exercised more than 10 years after
the date of grant (five years after the date of grant with respect to an ISO
granted to any person who owns stock of the Company possessing 10% or more of
the total voting power of all the Company's stock at the time of the grant).
 
  The Board has the discretion to award stock options to Participants as
either ISOs (employees only) or as NQSOs. Stock options awarded to
Participants who are not employees will be NQSOs. The exercise price of an ISO
must be not less than the fair market value of the Common Stock on the date
the option is granted (110% of fair market value with respect to an ISO
granted to any person who owns stock of the Company possessing 10% or more of
the total voting power of all the Company's stock at the time of the grant),
and is payable upon the exercise of the option. Although the exercise price of
an NQSO may be less than the fair market value of the Common Stock on the date
the option is granted, the Board does not intend to grant NQSOs at less than
fair market value. The number of shares covered by ISOs granted to any
optionee is limited such that the aggregate fair market value of stock
(determined as of the date of the grant) with respect to which ISOs are
exercisable for the first time by such optionee in any calendar year may not
exceed $100,000. The excess options, if any, will be treated as NQSOs.
 
  If an optionee's service with the Company ceases for any reason other than
death, disability, or termination for cause, unless otherwise specified in the
terms of an individual option agreement, any option exercisable on the date of
such termination generally may be exercised for a period of three months from
the date of such termination or until the expiration of the stated term of the
option, whichever period is shorter. In the event of termination of service by
reason of death or disability, unless otherwise specified in the terms of an
individual option agreement, any option exercisable at the date of such
termination generally may be exercised for a period of one year from the date
of termination or until the expiration of the stated term of the option,
whichever period is shorter. If an optionee's service is terminated for cause,
any option not exercised prior to the date of such termination shall be
forfeited.
 
  As of December 31, 1997, options to purchase an aggregate of 446,069 shares
of Common Stock were outstanding under the Stock Option Plan at a weighted
average exercise price of $5.91 per share (none of which are currently
exercisable), including options to purchase the following number of shares
held by the following directors and executive officers: Mr. Newton (8,400
shares); Mr. Mackey (63,000 shares); Ms. Costello (21,000 shares); Mr.
Fernette (25,200 shares); Mr. Curlet (12,600 shares); Mr. Fritze (12,600
shares); and Mr. Thatcher (12,600 shares). In addition, the Company expects to
grant to employees, as of the date of this Prospectus, options to purchase an
aggregate of 399,000 shares of Common Stock under the Stock Option Plan at an
exercise price equal to the initial public offering price per share, including
options to purchase the following number of shares to the following executive
officers: Mr. Newton (42,000 shares); Mr. Mackey (42,000 shares); Ms. Costello
(21,000 shares); and Mr. Fernette (4,200 shares).
 
 401(k) Plan
 
  The Company sponsors a 401(k) profit sharing plan (the "401(k) Plan") which
covers substantially all of its U.S. employees. Employees are eligible to
participate after completing three months of service. The 401(k) Plan provides
for elective contributions by employees up to the maximum limit allowed by the
Internal Revenue Code. The Company currently matches 50% of the amount
deferred by participants, on deferral amounts up to 7.5% of compensation.
Although the Company has not made any profit sharing contributions, the 401(k)
Plan permits the Company to make a discretionary profit sharing contribution
which, if made, is allocated to the accounts of participants who have been
credited with 1,000 hours of service during a plan year and who are
 
                                      38
<PAGE>
 
employed on the last day of a plan year. The Company made matching
contributions equal to $0.06 in 1995 and $0.50 in 1996 and 1997 for each
dollar contributed to the 401(k) Plan, subject to the limits noted above, by
employees. An employee is fully vested in the matching contributions after six
years of employment, or earlier upon attainment of appropriate retirement age,
upon retirement due to disability, or upon death. The Company made
contributions to the 401(k) Plan aggregating approximately $9,000, $92,000,
and $224,000 during the years ended December 31, 1995, 1996 and 1997
respectively. Payment of benefits is generally made in the form of a single
lump sum or in installments. The Company sponsors similar plans in Canada,
South Africa, and the United Kingdom, pursuant to which employees may defer
specified percentages of compensation which the Company matches at a rate of
50-100% on the first 3-5% of compensation deferred. The Company made matching
contributions of approximately $74,000 in 1997.
 
 Deferred Compensation Plan
 
  On February 25, 1998, the Company adopted a non-qualified deferred
compensation plan (the "Deferred Compensation Plan"), pursuant to which
certain executive employees may defer the receipt of compensation on a pre-tax
basis. The Company will match such deferrals, at a rate of $0.50 on each
dollar deferred, on deferral amounts up to and including 7.5 percent of each
participant's compensation, less any match provided under the Company's 401(k)
and Profit Sharing Plan. Participants' deferrals and matching contributions
will not be segregated from the Company's general assets and will be payable
upon any termination of employment.
 
 Incentive Compensation and Profit Sharing Policies
 
  The Company has implemented incentive compensation and profit sharing
policies which cover substantially all salaried employees. Employees in
positions at project manager or below, as well as administrative staff, are
eligible for discretionary profit sharing payments. Each employee's profit
sharing payment is based on a formula and is contingent upon his or her level
of salary and length of service. Employees in positions at project manager or
above are eligible for incentive compensation payments based on satisfaction
of applicable performance criteria. The Company approved and recognized
incentive compensation and profit sharing payments aggregating $650,000,
$1,258,000, and $1,994,000 for the years ended December 31, 1995, 1996, and
1997, respectively. The Company sponsors a profit sharing plan in the United
Kingdom, pursuant to which 9% of net revenues are paid to employees on a
partially tax-deferred basis. The Company made payments pursuant to this plan
aggregating $98,000 and $93,000 in 1995 and 1996, respectively.
 
 Prior Plan and Awards
   
  The Company adopted a stock plan in 1996 which allowed certain employees to
purchase shares of Common Stock at fair market value on such date. An
aggregate of 121,065 shares were purchased pursuant to this plan. No
additional shares will be granted or sold under this plan as it has been
terminated. In addition, the Company awarded 464,848 shares of Common Stock to
certain key employees in 1996. No cash consideration was paid for such shares.
See "Certain Relationships and Related Transactions."     
 
                                      39
<PAGE>
 
                CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
 
  During 1995, 1996, and 1997, the Company paid $160,000, $100,000, and
$100,000, respectively, for accounting services provided by Clark Whitehill
Josolyne, an accounting firm of which Nicholas H. Marriner, the President and
Chief Executive Officer of the Company, was a partner until June 1996.
 
  In October 1997, the Company entered into a contract with Richard W.
Thatcher, Jr., a director of the Company and Senior Vice President in the
investment banking department of Pennsylvania Merchant Group Ltd, one of the
Representatives of the Underwriters, pursuant to which Mr. Thatcher provides
certain financial advisory services to the Company in exchange for a monthly
retainer of $5,000 and payment of certain fees in the event of the successful
completion of an acquisition or merger. The Company believes that these
consulting services, which will continue through December 1998, are being
provided by Mr. Thatcher at a fair market rate.
 
  As of January 1, 1995, the Company owed Mr. Marriner and Virginia L.
Pierpont, Chair of the Board of Directors of the Company, approximately
$280,000 in respect of loans and other advances from Mr. Marriner and Ms.
Pierpont to the Company. During 1995, additional loans and other advances were
made. These amounts were payable on demand and interest was accrued at a
discretionary variable rate (approximately 16% per year). As of December 31,
1995 and 1996, the Company's indebtedness to these principals amounted to
$312,000 and $356,000, respectively. Interest expense related to the Company's
indebtedness to these principals amounted to $45,000 and $53,000 for the years
ended December 31, 1995 and 1996, respectively. In March 1997, the Company
repaid the outstanding balance of this indebtedness.
 
  In June 1996, the Company loaned Cynthia Gibson, a Selling Shareholder, and
a trust for the benefit of Piero Granelli, another Selling Shareholder, an
aggregate of $413,000, all of the proceeds of which such Selling Shareholders
used in connection with their purchase of 361,200 shares of Common Stock for
an aggregate purchase price of $459,000. In July 1997, the Company loaned
Michael J. Mackey, the Chief Financial Officer of the Company, $89,640, all of
the proceeds of which Mr. Mackey used in connection with his purchase of
17,430 shares of Common Stock for a purchase price of $99,600. Mr. Mackey's
loan bears interest at the prime rate of interest plus 0.25% per year and
matures June 30, 2001, subject to mandatory prepayment upon the completion of
this offering. In December 1997, Mr. Mackey purchased 7,560 shares of Common
Stock for $49,500. All of the foregoing loans will be repaid to the Company
upon completion of this offering.
   
  In June 1996, Ms. Pierpont contributed 1,170,448 shares of Common Stock to
the capital of the Company at cost, a portion of which shares were issued by
the Company to employees. In September 1996, the Company awarded 151,200
shares of Common Stock to Patrick J. Newton, Chief Operating Officer of the
Company, and in December 1997, Mr. Newton purchased 7,560 shares of Common
Stock for $49,500. In January 1997, Mr. Thatcher purchased 42,000 shares of
Common Stock of the Company for $240,000, and in December 1997, Mr. Thatcher
purchased 15,120 shares of Common Stock for $99,000. In January 1997, Gunther
E.A. Fritze, a director of the Company, purchased 6,300 shares of Common Stock
for $36,000, and in December, 1997 Mr. Fritze purchased 21,000 shares of
Common Stock for $137,500. In December 1997, Eric J. Fernette, the Executive
Vice President, Human Resources of the Company, purchased 30,240 shares of
Common Stock for $198,000. In January 1997, Margaret Rather Curlet, wife of
Nigel W.E. Curlet, a director of the Company, purchased 3,570 shares of Common
Stock for $20,400, and on December 1997, Ms. Curlet purchased 7,560 shares of
Common Stock for $49,500. The price paid for the above-mentioned purchases
represented the fair value of the purchased shares as determined by the Board
of Directors as of the dates of each such purchase.     
 
  In June 1994, Ms. Pierpont, Mr. Marriner, and two trusts (the beneficiaries
of which include Ms. Pierpont and members of her family) purchased 42, 42, and
41,916 shares, respectively, of Common Stock of the Company (which shares were
cancelled in connection with the Exchange Transaction) in exchange for cash
payments of $1, $1, and $998, respectively. In the Exchange Transaction in
July 1995, Ms. Pierpont, Mr. Marriner, the two foregoing trusts and a third
trust the beneficiaries of which include Ms. Pierpont and members of her
family, and Ms. Pierpont's mother acquired 1,816,038, 166,614, 2,216,718, and
630 shares, respectively, of Common Stock of the Company in exchange for
shares of the Predecessor Companies which are now
 
                                      40
<PAGE>
 
subsidiaries of the Company. In January 1996, Mr. Marriner acquired 235,200
shares of Common Stock of the Company in exchange for shares of a company
which is now a subsidiary of the Company. Ms. Pierpont and Mr. Marriner may be
considered promoters of the Company. See "Management" and "Principal and
Selling Shareholders."
 
  Until December 31, 1997, the Company leased a facility in Leeds, England
from Mr. Marriner and office space in Johannesburg, South Africa from an
entity of which Mr. Marriner and Mr. Granelli are owners. The aggregate rental
paid by the Company for these properties was $38,000 for 1995, $38,000 for
1996, and $28,000 for 1997, which the Company believes reflected fair market
rental rates.
 
                                      41
<PAGE>
 
                      PRINCIPAL AND SELLING SHAREHOLDERS
 
  The following table sets forth information, as of the date of this
Prospectus, with respect to the beneficial ownership of the Common Stock
(including shares issuable upon the exercise of outstanding options that are
exercisable as of the date of this Prospectus or within 60 days hereafter) by:
(i) each person who owns beneficially more than 5% of the Common Stock; (ii)
each director of the Company; (iii) the Chief Executive Officer and each of
the Named Executive Officers of the Company; (iv) all directors and executive
officers as a group; and (v) the Selling Shareholders. Unless otherwise
indicated, each named person exercises sole voting and investment power.
 
<TABLE>   
<CAPTION>
                           BENEFICIAL OWNERSHIP                 BENEFICIAL OWNERSHIP
                              OF COMMON STOCK                      OF COMMON STOCK
                          PRIOR TO THIS OFFERING    NUMBER OF    AFTER THIS OFFERING
                          -------------------------SHARES BEING -----------------------
NAME OF BENEFICIAL OWNER     SHARES      PERCENT     OFFERED      SHARES      PERCENT
- ------------------------  ------------- ----------------------- ------------ ----------
<S>                       <C>           <C>        <C>          <C>          <C>
EXECUTIVE OFFICERS AND
 DIRECTORS
Nicholas H.
 Marriner(1)............        401,814       8.4%       --          401,814      6.2%
Patrick J. Newton.......        158,760       3.3%    60,480          98,280      1.5%
Michael J. Mackey(1)....         24,990      *           --           24,990     *
Lisa L. Costello........          4,200      *           --            4,200     *
Eric J. Fernette........         30,240      *           --           30,240     *
Nigel W.E. Curlet(2)....         11,130      *           --           11,130     *
Gunther E.A. Fritze(3)..         27,300      *           --           27,300     *
Richard W. Thatcher,
 Jr.....................         57,120       1.2%       --           57,120     *
Virginia L. Pierpont....        540,821      11.2%   150,004         390,817      6.0%
OTHER SHAREHOLDERS
Amicable Discretionary
 Trust(1)(4)(5)(7)......        956,592      19.9%   154,192         802,400     12.3%
Worcester Discretionary
 Trust(4)(6)(7).........        631,092      13.1%        --         631,092      9.7%
Woodbourne Discretionary
 Trust(4)(6)(7).........        629,034      13.1%        --         629,034      9.7%
Piero Granelli
 (1)(4)(8)..............        217,048       4.5%    91,724         125,324      1.9%
Alison Smith(1).........        189,000       3.9%   147,000          42,000     *
Cynthia Gibson..........        176,400       3.7%    96,600          79,800      1.2%
Peter Johann van der
 Westhuizen(1)(9).......         92,400       1.9%        --          92,400      1.4%
All directors and
 executive officers as a
 group
 (9 individuals)........      1,256,375      26.1%   210,484       1,045,891     16.1%
</TABLE>    
- -------
 * Less than 1%
(1) Does not include shares of Common Stock which may be sold pursuant to the
    Underwriters' over-allotment option. If the Underwriters' over-allotment
    option is exercised in full, Mr. Marriner, the Amicable Discretionary
    Trust, Ms. Smith, Mr. Mackey, a trust of which Mr. Granelli is the sole
    beneficiary, and a trust of which Mr. van der Westhuizen is a named
    beneficiary intend to sell 31,814, 109,200, 37,800, 4,200, 88,200, and
    46,200 shares of Common Stock, respectively, pursuant thereto.
(2) Consists of shares (as to which Mr. Curlet disclaims beneficial ownership)
    owned by Mr. Curlet's spouse.
   
(3) Includes 12,600 shares owned by Mr. Fritze's children.     
   
(4) John Andrew Cowan and Roger Geoffrey Barrs are the co-trustees of each of
    these trusts. Messrs. Cowan and Barrs are also trustees of the David
    Michael Payne Settlement (which beneficially owns 184,800 shares of Common
    Stock), the sole beneficiary of which is Piero Granelli, a former employee
    of the Company and a Selling Shareholder.     
   
(5) The beneficiaries under this trust include Ms. Pierpont, her children and
    grandchildren, the spouses and children of any of the beneficiaries, and
    any other persons or class of persons named by the trustees. As of the
    date of this Prospectus, no other persons or classes of persons have been
    so named.     
   
(6) The beneficiaries under these trusts include Ms. Pierpont, her children,
    the spouses and children of any of the beneficiaries, and any other
    persons or class of persons named by the trustees. As of the date of this
    Prospectus, no other persons or classes of persons have been so named.
           
(7) The trustees of each of these trusts have the authority to appoint all or
    any part of the capital and income of the trust for one or more of the
    beneficiaries and in such names and proportions and at such time as such
    trustees shall determine.     
   
(8) Includes 184,800 shares owned by the David Michael Payne Settlement, a
    trust a named beneficiary of which is Mr. Granelli.     
   
(9) Includes 92,400 shares owned by the JVDW Family Trust, a trust of which
    Mr. van der Westhuizen is a named beneficiary.     
 
                                      42
<PAGE>
 
                         DESCRIPTION OF CAPITAL STOCK
   
  As of the date of this Prospectus, the authorized capital stock of the
Company consists of 40,000,000 shares of Common Stock, par value $0.01 per
share, of which 6,508,475 shares will be outstanding immediately following
this offering, and 10,000,000 shares of Preferred Stock, par value $0.01 per
share (the "Preferred Stock"), of which no shares will be outstanding
immediately following this offering. The following summary of the Company's
capital stock is qualified in its entirety by reference to the Company's
Amended and Restated Articles of Incorporation (the "Restated Articles") and
its Restated Bylaws (the "Bylaws"), each of which is filed as an exhibit to
the Registration Statement of which this Prospectus is a part.     
 
COMMON STOCK
 
  Voting Rights. Holders of Common Stock are entitled to one vote for each
share on all matters on which shareholders generally are entitled to vote,
including elections of directors. The Restated Articles provide that there
shall be no cumulative voting for the election of directors. Holders of Common
Stock have no preemptive subscription, redemption, or conversion rights.
 
  Dividends. Subject to the preferential rights of any outstanding Preferred
Stock that may be created by the Board of Directors under the Restated
Articles, dividends may be paid to holders of Common Stock when, as and if
declared by the Board of Directors out of funds legally available for such
purpose. The declaration and payment of dividends on Common Stock could be
restricted by the terms of any Preferred Stock issued or any credit agreements
to which the Company may become a party. Under the TBCA, dividends may be paid
by the Company out of "surplus" (as defined under Article 1.02 of the TBCA)
or, if there is no surplus, out of net profits for the fiscal year in which
the dividends are declared and/or the preceding fiscal year. The Company does
not intend to pay dividends at the present time. See "Dividend Policy."
 
  Liquidation. In the event of the dissolution or winding up of the Company,
after payment or provision for payment of debts and other liabilities of the
Company and any other series or class of the Company's stock hereafter issued
that ranks senior as to liquidation rights to the Common Stock, the holders of
Common Stock will be entitled to receive pro rata all remaining assets of the
Company available to such holders. All outstanding shares of Common Stock are,
and the shares of Common Stock to be sold by the Company in this offering will
be, duly and validly issued, fully paid, and nonassessable.
 
PREFERRED STOCK
 
  The Board of Directors may from time to time authorize the issuance of one
or more classes or series of Preferred Stock without shareholder approval.
Subject to the provisions of the Restated Articles and limitations prescribed
by law, the Board of Directors is authorized to adopt resolutions to issue the
shares, establish the number of shares, change the number of shares
constituting any series, and provide or change the voting powers,
designations, preferences, and relative, participating, optional or other
special rights, qualifications, limitations or restrictions on shares of
Preferred Stock, including dividend rights (including whether dividends are
cumulative), dividend rates, terms of redemption (including sinking fund
provisions), redemption prices, conversion rights, and liquidation
preferences, in each case without any action or vote by the shareholders. The
Company has no current plans to issue any shares of Preferred Stock of any
class or series.
 
  One of the effects of undesignated Preferred Stock may be to enable the
Board of Directors to discourage an attempt to obtain control of the Company
by means of a tender offer, proxy contest, merger or otherwise, and thereby
protect the Company's management. The issuance of Preferred Stock pursuant to
the Board of Directors' authority described above may adversely affect the
rights of the holders of Common Stock. For example, Preferred Stock issued by
the Company may rank prior to the Common Stock as to dividend rights,
liquidation
 
                                      43
<PAGE>
 
preference or both, may have full or limited voting rights, and may be
convertible into shares of Common Stock. Accordingly, the issuance of shares
of Preferred Stock may discourage bids for the Common Stock or may otherwise
adversely affect the trading price of the Common Stock.
 
CERTAIN EFFECTS OF AUTHORIZED BUT UNISSUED STOCK
   
  Under the Restated Articles, upon completion of this offering (assuming the
Underwriters' over-allotment option is not exercised and excluding an
aggregate of 1,260,000 shares reserved for issuance under the Stock Option
Plan), there will be 33,491,525 shares of Common Stock and 10,000,000 shares
of Preferred Stock available for future issuance without shareholder approval.
These additional shares may be utilized for a variety of corporate purposes,
including future public offerings to raise additional capital or facilitate
acquisitions. The Company does not currently have any plans to issue
additional shares of Common Stock or Preferred Stock (other than shares of
Common Stock issuable under the Stock Option Plan).     
 
SPECIAL PROVISIONS OF THE RESTATED ARTICLES, THE BYLAWS AND TEXAS LAW
 
  The Texas Miscellaneous Corporation Laws Act (the "Texas Miscellaneous
Laws") authorizes corporations to limit or eliminate the personal liability of
directors to corporations and their shareholders for monetary damages for
breach of their fiduciary duty as directors except for liability of a director
resulting from (i) a breach of such director's duty of loyalty to the
corporation or its shareholders, (ii) an act or omission that is not in good
faith or that involves intentional misconduct or a knowing violation of laws,
(iii) a transaction from which the director received an improper personal
benefit, or (iv) an act or omission for which the liability of the director is
expressly provided by an applicable statute. The Restated Articles limit the
liability of directors of the Company (in their capacity as directors but not
in their capacity as officers) to the Company or its shareholders to the
fullest extent permitted by the Texas Miscellaneous Laws. The inclusion of
this provision in the Restated Articles may reduce the likelihood of
derivative litigation against directors and may discourage or deter
shareholders from suing directors for breach of their duty of care, even
though such an action, if successful, might otherwise benefit the Company and
its shareholders. The inclusion of such provisions in the Restated Articles
together with a provision requiring the Company to indemnify its directors,
officers, and certain other individuals against certain liabilities, is
intended to enable the Company to attract qualified persons to serve as
directors who might otherwise be reluctant to do so. The Commission has taken
the position that personal liability of directors for violations of the
federal securities laws cannot be limited and that indemnification by the
issuer for such violations is unenforceable.
 
  Under the TBCA, the board of directors of a corporation has the power to
amend and repeal the corporation's bylaws unless the corporation's articles of
incorporation reserve the power exclusively to the shareholders or a
particular bylaw expressly provides that the board of directors may not amend
or repeal the bylaw. The Restated Articles give the Board of Directors the
power to amend and repeal the Company's Bylaws. The Company's Bylaws also
provide that the number of directors shall be fixed from time to time by
resolution of the Board of Directors. These provisions, in addition to the
existence of authorized but unissued capital stock, may have the effect,
either alone or in combination with each other, of discouraging an acquisition
of the Company deemed undesirable by the Board of Directors.
 
STATUTORY BUSINESS COMBINATION PROVISION
 
  The Company is subject to Part 13 of the TBCA ("Part 13") which, with
certain exceptions, prohibits a Texas corporation from engaging in a "business
combination" (as defined in Part 13) with any shareholder who is a beneficial
owner of 20% or more of the corporation's outstanding stock for a period of
three years after such shareholder's acquisition of a 20% ownership, unless
(i) the board of directors of the corporation approves the transaction or the
shareholder's acquisition of shares prior to the acquisition or (ii) two-
thirds of the unaffiliated shareholders of the corporation approve the
transaction at a shareholders' meeting. Shares that are issuable, but have not
yet been issued, pursuant to options, conversion or exchange rights, or other
agreements are not considered outstanding for purposes of Part 13.
 
 
                                      44
<PAGE>
 
CLASSIFIED BOARD OF DIRECTORS
 
  The Restated Articles provide for the Board of Directors to be divided into
three classes serving staggered three-year terms. The term of office of the
first class of directors will expire at the 1999 annual meeting of
shareholders, the term of office of the second class will expire at the 2000
annual meeting of shareholders, and the term of office of the third class will
expire at the 2001 annual meeting of shareholders. At each annual meeting of
shareholders, the class of directors to be elected at such meeting will be
elected for a three-year term, and the directors in the other two classes will
continue in office. The staggered terms for directors may affect the
shareholders' ability to change control of the Company even if a change of
control were in the shareholders' interests.
 
SHAREHOLDER ACTION
 
  If provided for in the articles of incorporation, the TBCA permits
shareholder action without a meeting, without prior notice, and without a
vote, upon the written consent of less than all of the holders of outstanding
stock. The Restated Articles allow shareholder action without a meeting in
accordance with the TBCA. The Bylaws provide that special meetings of the
shareholders may be called only by the President, Chairman of the Board, a
majority of the Board of Directors, or the holders of at least 50% of all
shares entitled to vote at the proposed meeting. This provision of the Bylaws
could have the effect of delaying, deferring, or preventing a change of
control of the Company even if a change of control were in the shareholders'
interests.
 
TRANSFER AGENT AND REGISTRAR
 
  The transfer agent and registrar for the Common Stock is American Stock
Transfer and Trust Company.
 
                                      45
<PAGE>
 
                        SHARES ELIGIBLE FOR FUTURE SALE
   
  Upon completion of this offering, the Company will have outstanding
6,508,475 shares of Common Stock (6,551,061 shares if the Underwriters'
overallotment option is exercised in full). Sales of a substantial number of
shares of Common Stock in the public market following this offering, or the
perception that such sales could occur, could adversely affect the market
price for the Company's Common Stock.     
 
  The 446,069 shares reserved for issuance upon exercise of options
outstanding on December 31, 1997, the 399,000 shares to be reserved for
issuance upon options expected to be granted upon completion of this offering,
and the 414,931 shares reserved for issuance upon exercise of future grants
under the Company's Stock Option Plan will be registered under the Securities
Act after 90 days from the completion of this offering. Other than shares
subject to the lock-up agreements, shares registered under the Securities Act
will be freely transferable upon issuance unless acquired by affiliates of the
Company. See "Management--Employee Benefit Plans."
 
  All directors, executive officers, and principal shareholders, and certain
other employees, of the Company who hold in the aggregate 3,911,258 shares of
Common Stock have agreed not to sell, offer to sell, or otherwise dispose of
or transfer any of their shares or options (except in the case of bona fide
gifts to immediate family members of such persons who agree to be bound by
such restrictions, or to trusts for the benefit thereof, the trustees of which
agree to be so bound) for a period of 180 days after the date of this
Prospectus without the prior written consent of William Blair & Company,
L.L.C. The Company has also agreed not to issue, sell, offer to sell, contract
to sell, or otherwise dispose of or transfer any of its shares or grant any
options (other than options granted or shares issued in connection with the
Company's 1997 Stock Option Plan or unregistered shares issued in connection
with any acquisition) during such 180 day period. William Blair & Company,
L.L.C. may, however, in its sole discretion and at any time without notice,
release for public sale all or any portion of the shares subject to such lock-
up agreements. See "Underwriting."
   
  In general, under Rule 144 as currently in effect, a person (or persons
whose shares are aggregated) is entitled to sell restricted shares if at least
one year has passed since the later of the time such shares were acquired from
the Company or any affiliate of the Company. Rule 144 provides, however, that
within any three-month period such person may only sell up to the greater of:
(i) 1% of the then outstanding shares of the Common Stock (approximately
65,100 shares immediately following this offering); or (ii) the average weekly
reported trading volume in the Common Stock during the four calendar weeks
immediately preceding the date on which notice of the sale is filed with the
Commission. Sales under Rule 144 are also subject to certain manner-of-sale
provisions and notice requirements and to the availability of current public
information about the Company. All shares held by persons who are deemed to be
affiliates of the Company are subject to the volume limitations and other
requirements of Rule 144 regardless of how long the shares have been owned or
how they were acquired. Restricted shares held by non-affiliates of the
Company for more than two years can be sold without limitation under Rule 144.
Of the shares to be outstanding upon completion of this offering, 4,108,475
shares are "restricted," as that term is defined in the Securities Act. Of
these restricted shares, 3,747,170 have been held for more than one year and,
as such, will be salable upon expiration of the lock-up agreements described
above, subject to certain volume and manner of sale restrictions under Rule
144 of the Securities Act.     
 
  Prior to this offering, there was no public market for the Common Stock, and
no prediction can be made as to the effect, if any, that future sales of
Common Stock or the availability of shares of Common Stock for future sale
will have on the market price of the Common Stock prevailing from time to
time. Sales of substantial amounts of Common Stock following this offering, or
the perception that such sales could occur, could adversely affect prevailing
market prices of the Common Stock as well as impair the Company's ability to
raise capital through an offering of its equity securities.
 
                                      46
<PAGE>
 
                                 UNDERWRITING
 
  The several Underwriters named below (the "Underwriters"), for which William
Blair & Company, L.L.C., Robert W. Baird & Co. Incorporated, and Pennsylvania
Merchant Group Ltd are acting as representatives (the "Representatives"), have
severally agreed, subject to the terms and conditions set forth in the
Underwriting Agreement by and among the Company and the Underwriters (the
"Underwriting Agreement"), to purchase from the Company, and the Company has
agreed to sell to each of the Underwriters, the respective number of shares of
Common Stock set forth opposite each Underwriter's name in the table below.
 
<TABLE>
<CAPTION>
                                                                       NUMBER OF
UNDERWRITERS                                                            SHARES
- ------------                                                           ---------
<S>                                                                    <C>
William Blair & Company, L.L.C. ......................................
Robert W. Baird & Co. Incorporated....................................
Pennsylvania Merchant Group Ltd.......................................
                                                                       ---------
  Total............................................................... 2,400,000
                                                                       =========
</TABLE>
 
  In the Underwriting Agreement, the Underwriters have agreed, subject to the
terms and conditions set forth therein, to purchase all of the Common Stock
being sold pursuant to the Underwriting Agreement if any of the Common Stock
being sold pursuant to the Underwriting Agreement (excluding shares covered by
the over-allotment option granted therein) is purchased. In the event of a
default by any Underwriter, the Underwriting Agreement provides that, in
certain circumstances, the purchase commitments of the non-defaulting
Underwriters shall be increased or the Underwriting Agreement may be
terminated.
 
  The Representatives have advised the Company that the Underwriters propose
to offer the Common Stock to the public initially at the public offering price
set forth on the cover page of this Prospectus and to selected dealers at such
price less a concession of not more than $   per share. The Underwriters may
allow, and such dealers may re-allow, a concession not in excess of $   per
share to certain other dealers. After commencement of the initial public
offering, the public offering price, and other selling terms may be changed by
the Representatives.
 
  The Company, certain of the Selling Shareholders, and certain other
shareholders of the Company have granted to the Underwriters an option,
exercisable within 30 days after the date of this Prospectus, to purchase up
to an aggregate of 360,000 additional shares of Common Stock (42,586 from the
Company and 317,414 from such shareholders), to cover over-allotments, at the
same price per share to be paid by the Underwriters for the other shares
offered hereby. If the Underwriters purchase any such additional shares
pursuant to this option, each of the Underwriters will be committed to
purchase such additional shares in approximately the same proportion as set
forth in the table above. If less than all of such additional shares are
purchased, the Underwriters will purchase such shares from the Company and the
shareholders, pro rata. The Underwriters may exercise the option only for the
purpose of covering over-allotments, if any, made in connection with the
distribution of the shares of Common Stock offered hereby.
 
  All directors, executive officers, and principal shareholders, and certain
other employees, of the Company who hold in the aggregate 3,911,258 shares of
Common Stock and the Company have agreed that for a period of 180 days after
the date of this Prospectus, without the prior written consent of William
Blair & Company, L.L.C., they will not, directly or indirectly, offer, sell,
contract to sell, grant any option to purchase, or otherwise dispose of or
transfer any Common Stock or securities convertible or exchangeable into, or
exercisable for, Common Stock (except in the case of bona fide gifts to
immediate family members of such persons who agree to be bound by such
restrictions, or to trusts for the benefit thereof, the trustees of which
agree to be so bound). In considering a request for its consent to a sale or
transfer within the 180-day period, William Blair & Company, L.L.C. will take
into account various factors, including, but not limited to, the number of
shares requested to be sold, the anticipated manner and timing of sale, the
potential impact of the sale on the market for the Common Stock, and
 
                                      47
<PAGE>
 
market conditions generally. The Company may grant options and issue Common
Stock under the Stock Option Plan and issue unregistered shares in connection
with any acquisition during the lock-up period. The Company also has agreed
not to file or cause to be filed any registration statement with the
Commission related to shares issuable under the Stock Option Plan for a period
of 90 days after completion of this offering.
 
  The Company and the Selling Shareholders have agreed to indemnify the
Underwriters and their controlling persons against certain liabilities,
including liabilities under the Securities Act, or to contribute to payments
the Underwriters may be required to make in respect thereof.
 
  The Representatives have informed the Company that the Underwriters will not
confirm, without client authorization, sales to their client accounts as to
which they have discretionary authority.
 
  Prior to this offering, there was no public market for the Common Stock of
the Company. Consequently, the initial public offering price for the Common
Stock was determined by negotiations among the Company and the
Representatives. Among the factors which were considered in such negotiations
were the prevailing market conditions, the results of operations of the
Company in recent periods, the market capitalizations and stages of
development, and recent market prices of securities, of other companies which
the Company and the Representatives believed to be comparable to the Company,
estimates of the business potential of the Company, the present state of the
Company's development, the general condition of the securities markets at the
time of this offering, and other factors which were deemed relevant. There can
be no assurance that an active trading market will develop for the Common
Stock or that the Common Stock will trade in the public market subsequent to
this offering at or above the initial public offering price.
 
  During and after this offering, the Underwriters may purchase and sell the
Common Stock in the open market in order to facilitate this offering.
Specifically, the Underwriters may over-allot or otherwise create a short
position in the Common Stock for their own account by selling more shares of
Common Stock than have been sold to them by the Company and the Selling
Shareholder pursuant to the Underwriting Agreement. The Underwriters may elect
to cover any such short position by purchasing shares of Common Stock in the
open market or by exercising the over-allotment option granted to them by the
Company and the Selling Shareholders. The Underwriters also may impose a
penalty bid, whereby selling concessions allowed to syndicate members or other
broker-dealers in respect of shares of Common Stock sold in this offering for
their account may be reclaimed by the syndicate if such shares are repurchased
by the syndicate in stabilizing or covering transactions.
 
  The activities described above may stabilize, maintain, or otherwise affect
the market price of the Common Stock and make such price higher than it might
otherwise be in the open market. The imposition of a penalty bid may also
affect the price of the Common Stock to the extent that it discourages resales
thereof. These activities, if commenced, may be discontinued at any time
without notice and may be effected on the Nasdaq Stock Market or otherwise.
Neither the Company nor any of the Underwriters makes any representation or
prediction as to whether the Underwriters will engage in such transactions or
choose to discontinue any transactions engaged in or the direction or
magnitude of any effect that such transactions may have on the price of the
Common Stock.
 
                                 LEGAL MATTERS
 
  The validity of the shares of Common Stock offered hereby will be passed
upon for the Company by Pepper Hamilton LLP. Certain matters will be passed
upon for the Underwriters by Bracewell & Patterson, L.L.P.
 
                                    EXPERTS
 
  The consolidated balance sheets as of December 31, 1996 and 1997 and the
combined or consolidated statements of income, shareholders' equity, and cash
flows for the six months ended June 30, 1995 and December 31, 1995 and for the
years ended December 31, 1996 and 1997, included in this Prospectus, have been
included
 
                                      48
<PAGE>
 
herein in reliance on the report of Coopers & Lybrand L.L.P. ("Coopers &
Lybrand"), independent accountants, given on the authority of that firm as
experts in accounting and auditing.
 
  Melton & Melton L.L.P. ("Melton & Melton") served as the independent
accountants for the Company for the year ended December 31, 1995. The Company
elected to engage Coopers & Lybrand to audit the Consolidated Financial
Statements of the Company for the year ended December 31, 1996 and,
accordingly, effective November 4, 1996 the engagement of Melton & Melton as
the independent accounting firm for the Company was discontinued. Neither the
report of Melton & Melton on the consolidated financial statements of the
Company as of December 31, 1995 and the year then ended nor the report of
Coopers & Lybrand on the combined or consolidated financial statements of the
Company as of December 31, 1996 and 1997 and for the three years in the period
ended December 31, 1997 contained an adverse opinion or a disclaimer of
opinion, and neither was qualified or modified as to uncertainty, audit scope
or accounting principle. In the Company's opinion, there did not occur, during
the year ended December 31, 1995 or any subsequent interim period prior to
November 4, 1996, any "reportable events" between the Company and Melton &
Melton within the meaning of the rules promulgated by the Commission. In
addition, during the years ended December 31, 1995 and 1996 and during any
subsequent interim period prior to November 4, 1996, there were no
disagreements between the Company and Melton & Melton on any matters of
accounting principles or practices, financial statement disclosure, or
auditing scope or procedure.
 
  The Company has received a letter from Melton & Melton stating that it
agrees with the statements made by the Company in the second and third
paragraphs of this "Experts" section.
 
  During the years ended December 31, 1995 and during any subsequent interim
period prior to November 4, 1996, Coopers & Lybrand was not consulted by the
Company on the application of accounting principles to a specified
transaction, either completed or proposed, or on the type of audit opinion
that might be rendered on the financial statements of the Company.
 
                            ADDITIONAL INFORMATION
 
  The Company is not currently subject to the information requirements of the
Securities Exchange Act of 1934, as amended (the "Exchange Act"). As a result
of this offering, the Company will be required to file reports and other
information with the Commission pursuant to the informational requirements of
the Exchange Act.
 
  The Company has filed with the Commission, in Washington, D.C., a
Registration Statement on Form S-1 (which term encompasses any and all
amendments thereto) under the Securities Act with respect to the shares of
Common Stock offered hereby. This Prospectus does not contain all of the
information set forth in the Registration Statement and the exhibits and
schedules thereto. For further information with respect to the Company and the
Common Stock offered hereby, reference is made to the Registration Statement
and the exhibits and schedules filed therewith. Statements contained in this
Prospectus as to the contents of any contract or any other document referred
to are not necessarily complete, and in each instance reference is made to the
copy of such contract or other document filed as an exhibit to the
Registration Statement, each such statement being qualified in all respects by
such reference. A copy of the Registration Statement, and the exhibits and
schedules thereto, may be inspected without charge at the public reference
facilities maintained by the Commission in Room 1024, 450 Fifth Street, N.W.,
Washington, D.C. 20549, and at the regional offices of the Commission located
at Seven World Trade Center, New York, New York 10048 and Citicorp Center, 500
West Madison Street, Suite 1400, Chicago, Illinois 60661, and copies of all or
any part of the Registration Statement may be obtained from the Commission
upon payment of a prescribed fee. This information is also available from the
Commission's Internet web site at http://www.sec.gov. The Registration
Statement, including all exhibits thereto and amendments thereof, will be
filed with the Commission through EDGAR.
 
                                      49
<PAGE>
 
                           DA CONSULTING GROUP, INC.
 
                         INDEX TO FINANCIAL STATEMENTS
 
<TABLE>
<CAPTION>
                                                                           PAGE
                                                                           ----
<S>                                                                        <C>
Report of Independent Accountants......................................... F-2
Consolidated Balance Sheets as of December 31, 1996 and 1997.............. F-3
Combined and Consolidated Statements of Income for the six months ended
 June 30, 1995 and December 31, 1995 and for the years ended December 31,
 1996 and 1997............................................................ F-4
Combined and Consolidated Statement of Shareholders' Equity for the six
 months ended June 30, 1995 and December 31, 1995 and for the years ended
 December 31, 1996 and 1997............................................... F-5
Combined and Consolidated Statements of Cash Flows for the six months
 ended June 30, 1995 and December 31, 1995 and for the years ended
 December 31, 1996 and 1997............................................... F-6
Notes to Combined and Consolidated Financial Statements................... F-7
</TABLE>
 
                                      F-1
<PAGE>
 
       
       
       
       
                       REPORT OF INDEPENDENT ACCOUNTANTS
 
Board of Directors and Shareholders
DA Consulting Group, Inc.
 
  We have audited the accompanying consolidated balance sheets of DA
Consulting Group, Inc. (the "Company") as of December 31, 1996 and 1997, and
the related combined or consolidated statements of income, shareholders'
equity and cash flows for the six months ended June 30, 1995 and December 31,
1995 and for the years ended December 31, 1996 and 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.
 
  As discussed in Notes 1 and 9 to the financial statements, prior to July 1,
1995 the Company's business was operated through four separate companies (the
"Predecessor Companies") under common management. On July 1, 1995, the
Predecessor Companies became wholly-owned subsidiaries of the Company in a
stock exchange transaction (the "Exchange Transaction") accounted for as a
purchase. Accordingly, the financial statements of the Company for the six
months ended June 30, 1995 and December 31, 1995 are presented on a combined
and consolidated basis, respectively, and are not comparable.
 
  In our opinion, the financial statements referred to above present fairly,
in all material respects, the consolidated financial position of the Company
as of December 31, 1996 and 1997, and the combined or consolidated results of
its operations and its cash flows for the six months ended June 30, 1995 and
December 31, 1995, respectively, and for the years ended December 31, 1996 and
1997, in conformity with generally accepted accounting principles.
                                             
Houston, Texas                            Coopers & Lybrand L.L.P.     
February 19, 1998
   
except for Note 16 as
to which the date is
April 20, 1998     
 
                                      F-2
<PAGE>
 
                           DA CONSULTING GROUP, INC.
 
                          CONSOLIDATED BALANCE SHEETS
 
                      (IN THOUSANDS, EXCEPT SHARE AMOUNTS)
 
<TABLE>   
<CAPTION>
                                                                     DECEMBER 31,
                                                                    ---------------
                                                                     1996    1997
                                                                    ------  -------
                              ASSETS
                              ------
<S>                                                                 <C>     <C>
Current assets:
  Cash and cash equivalents........................................ $2,199  $ 3,664
  Accounts receivable:
    Trade, net.....................................................  4,444   10,934
    Other..........................................................     63      800
  Unbilled revenue.................................................     --      645
  Prepaid expenses and other current assets........................    401      250
                                                                    ------  -------
      Total current assets.........................................  7,107   16,293
  Property and equipment, net......................................    951    2,507
  Other assets.....................................................     --      898
  Intangible assets, net...........................................    491      437
                                                                    ------  -------
        Total assets............................................... $8,549  $20,135
                                                                    ======  =======
<CAPTION>
               LIABILITIES AND SHAREHOLDERS' EQUITY
               ------------------------------------
<S>                                                                 <C>     <C>
Current liabilities:
  Revolving line of credit......................................... $  375  $ 3,208
  Note payable.....................................................     --      762
  Notes payable to shareholders....................................    356       --
  Accounts payable.................................................  1,741    1,841
  Accrued expenses.................................................  2,534    5,517
  Deferred income..................................................     --      312
  Income taxes payable.............................................    261      333
  Deferred income taxes............................................    211      219
                                                                    ------  -------
      Total current liabilities....................................  5,478   12,192
                                                                    ------  -------
Commitments and contingencies
Shareholders' equity:
  Preferred stock, $0.01 par value: 10,000,000 shares authorized...     --       --
  Common stock, $0.01 par value: 40,000,000 shares authorized;
   4,435,200 and 4,829,191 shares issued and 4,213,650 and
   4,808,475 shares outstanding....................................     44       48
  Additional paid-in capital.......................................  2,787    6,449
  Retained earnings................................................    691    2,099
  Treasury stock, at cost: 221,550 and 20,716 shares...............     (5)     (91)
  Notes receivable from shareholders...............................   (413)    (503)
  Cumulative foreign currency translation adjustment...............    (33)     (59)
                                                                    ------  -------
      Total shareholders' equity...................................  3,071    7,943
                                                                    ------  -------
        Total liabilities and shareholders' equity................. $8,549  $20,135
                                                                    ======  =======
</TABLE>    
 
  The accompanying notes are an integral part of the combined and consolidated
                             financial statements.
 
                                      F-3
<PAGE>
 
                           DA CONSULTING GROUP, INC.
 
                 COMBINED AND CONSOLIDATED STATEMENTS OF INCOME
 
                    (IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
 
<TABLE>   
<CAPTION>
                                                                YEAR ENDED
                                          SIX MONTHS ENDED     DECEMBER 31,
                                        --------------------- ----------------
                                        JUNE 30, DECEMBER 31,
                                          1995       1995      1996     1997
                                        -------- ------------ -------  -------
                                        COMBINED CONSOLIDATED  CONSOLIDATED
<S>                                     <C>      <C>          <C>      <C>
Revenue................................  $6,299     $8,319    $26,202  $44,204
Cost of revenue........................   3,412      4,249     14,190   24,063
                                         ------     ------    -------  -------
  Gross profit.........................   2,887      4,070     12,012   20,141
Selling and marketing expense..........     407        665      1,953    3,726
Development expense....................     296        411      1,250    1,223
General and administrative expense.....   1,657      2,357      6,597   12,436
Amortization expense...................      --        230        274       54
Employee stock-related charge..........      --         --      1,858      263
                                         ------     ------    -------  -------
  Operating income.....................  527           407         80    2,439
Interest (expense) income, net.........       5        (31)       (37)      30
Other (expense) income, net............     (28)       (30)       132     (165)
                                         ------     ------    -------  -------
  Income before taxes..................     504        346        175    2,304
                                         ------     ------    -------  -------
Provision for income taxes:
  Current provision....................      98        119        281      888
  Deferred provision (benefit).........      91        109       (140)       8
                                         ------     ------    -------  -------
    Provision for income taxes.........     189        228        141      896
                                         ------     ------    -------  -------
    Net income.........................  $  315     $  118    $    34  $ 1,408
                                         ======     ======    =======  =======
Basic earnings per share...............  $ 0.09     $ 0.03    $  0.01  $  0.29
Weighted average shares outstanding....   3,623      3,623      4,217    4,808
Diluted earnings per share.............  $ 0.08     $ 0.03    $  0.01  $  0.28
Weighted average shares outstanding....   3,868      3,868      4,462    5,053
</TABLE>    
 
 
  The accompanying notes are an integral part of the combined and consolidated
                             financial statements.
 
                                      F-4
<PAGE>
 
                           DA CONSULTING GROUP, INC.
 
          COMBINED AND CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
 
                                 (IN THOUSANDS)
 
<TABLE>   
<CAPTION>
                                                                                    CUMULATIVE
                           COMMON                         TREASURY        NOTES       FOREIGN
                            STOCK    ADDITIONAL             STOCK       RECEIVABLE   CURRENCY       TOTAL
                         -----------  PAID-IN   RETAINED ------------      FROM     TRANSLATION SHAREHOLDERS'
                         NUMBER PAR   CAPITAL   EARNINGS NUMBER  COST  STOCKHOLDERS ADJUSTMENT     EQUITY
                         ------ ---- ---------- -------- ------  ----  ------------ ----------- -------------
<S>                      <C>    <C>  <C>        <C>      <C>     <C>   <C>          <C>         <C>
BALANCE AS OF DECEMBER
 31, 1994--COMBINED..... 2,621  $ 26       --    $  232     --     --        --          --        $  258
 Net income.............    --    --       --       315     --     --        --          --           315
                         -----  ----  -------    ------  -----   ----     -----        ----        ------
BALANCE AS OF JUNE 30,
 1995--COMBINED......... 2,621    26       --       547     --     --        --          --           573
 Shares issued in stock
  exchange transaction.. 1,579    16  $ 1,269        --     --     --        --          --         1,285
 Net income.............    --    --       --       118     --     --        --          --           118
 Cash dividends paid....    --    --       --        (8)    --     --        --          --            (8)
 Foreign currency
  translation
  adjustment............    --    --       --        --     --     --        --        $(77)          (77)
                         -----  ----  -------    ------  -----   ----     -----        ----        ------
BALANCE AS OF DECEMBER
 31, 1995--
 CONSOLIDATED........... 4,200    42    1,269       657     --     --        --         (77)        1,891
 Stock contribution.....    --    --       28        --  1,170   $(28)       --          --            --
 Issuance of common
  stock.................   235     2    1,490        --   (949)    23     $(413)         --         1,102
 Net income.............    --    --       --        34     --     --        --          --            34
 Foreign currency
  translation
  adjustment............    --    --       --        --     --     --        --          44            44
                         -----  ----  -------    ------  -----   ----     -----        ----        ------
BALANCE AS OF DECEMBER
 31, 1996--
 CONSOLIDATED........... 4,435    44    2,787       691    221     (5)     (413)        (33)        3,071
 Issuance of common
  stock.................   394     4    3,662        --   (218)     5       (90)         --         3,581
 Employee stock
  repurchases...........    --    --       --        --     18    (91)       --          --           (91)
 Net income.............    --    --       --     1,408     --     --        --          --         1,408
 Foreign currency
  translation
  adjustment............    --    --       --        --     --     --        --         (26)          (26)
                         -----  ----  -------    ------  -----   ----     -----        ----        ------
BALANCE AS OF DECEMBER
 31, 1997--
 CONSOLIDATED........... 4,829  $ 48  $ 6,449    $2,099     21   $(91)    $(503)       $(59)       $7,943
                         =====  ====  =======    ======  =====   ====     =====        ====        ======
</TABLE>    
 
 
  The accompanying notes are an integral part of the combined and consolidated
                             financial statements.
 
                                      F-5
<PAGE>
 
                            DA CONSULTING GROUP INC.
 
               COMBINED AND CONSOLIDATED STATEMENTS OF CASH FLOWS
 
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                YEAR ENDED
                                           SIX MONTHS ENDED    DECEMBER 31,
                                         --------------------- --------------
                                         JUNE 30, DECEMBER 31,
                                           1995       1995      1996    1997
                                         -------- ------------ ------  ------
                                         COMBINED CONSOLIDATED CONSOLIDATED
<S>                                      <C>      <C>          <C>     <C>
Cash flows from operating activities:
  Net income............................  $  315     $  118    $   34  $1,408
  Adjustments to reconcile net income to
   net cash provided by (used in)
   operating activities:
    Depreciation and amortization.......      43        276       395     453
    Deferred income taxes...............      99        101      (140)      8
    Stock awarded to employees..........      --         --       898      --
    Changes in operating assets and
     liabilities:
      Increase in accounts receivable
       and unbilled revenue.............    (866)    (1,334)     (861) (7,872)
      (Increase) decrease in prepaid
       expenses and other current
       assets...........................     (12)       (16)     (328)    151
      Increase in other assets..........      --         --        --     (45)
      Increase in accounts payable and
       accrued liabilities..............     614        900     1,919   3,083
      Increase in deferred income.......      --         --        --     312
      Increase (decrease) in income
       taxes payable....................     159         82       (17)     72
                                          ------     ------    ------  ------
        Total adjustments...............      37          9     1,866  (3,838)
                                          ------     ------    ------  ------
        Net cash provided by (used in)
         operating activities...........     352        127     1,900  (2,430)
                                          ------     ------    ------  ------
Cash flows from investing activities:
  Proceeds from sale of property and
   equipment............................      --         --        17      --
  Purchases of property and equipment...    (111)      (153)     (726) (1,955)
                                          ------     ------    ------  ------
        Net cash used in investing
         activities.....................    (111)      (153)     (709) (1,955)
                                          ------     ------    ------  ------
Cash flows from financing activities:
  Net proceeds from revolving line of
   credit...............................      --        150       125   2,833
  Net proceeds from note payable........      --         --        --     762
  Net proceeds from (repayments of)
   notes payable to shareholders........     240        (32)       43    (356)
  Issuance of stock.....................      --         --       204   3,581
  Employee stock repurchases............      --         --        --     (91)
  Dividends paid........................      --         (8)       --      --
  Deferred offering costs...............      --         --        --    (853)
                                          ------     ------    ------  ------
        Net cash provided by financing
         activities.....................     240        110       372   5,876
                                          ------     ------    ------  ------
Effect of changes in foreign currency
 exchange rate on cash and cash
 equivalents............................      --        (77)       44     (26)
                                          ------     ------    ------  ------
        Increase in cash and cash
         equivalents....................     481          7     1,607   1,465
Cash and cash equivalents at beginning
 of period..............................     104        585       592   2,199
                                          ------     ------    ------  ------
Cash and cash equivalents at end of
 period.................................  $  585     $  592    $2,199  $3,664
                                          ======     ======    ======  ======
</TABLE>
 
  The accompanying notes are an integral part of the combined and consolidated
                             financial statements.
 
                                      F-6
<PAGE>
 
                           DA CONSULTING GROUP, INC.
 
            NOTES TO COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS
 
1. NATURE OF OPERATIONS AND BASIS OF PRESENTATION
 
  DA Consulting Group, Inc. (the "Company") is a leading international
provider of end-user support solutions to companies which are implementing
enterprise resource planning software systems.
 
  Prior to July 1995, the Company's business was operated through four
separate companies located in the United States (U.S.), the United Kingdom
(U.K.), South Africa, and Australia (the "Predecessor Companies"). All of the
Predecessor Companies were under common management. Prior to July 1995, three
of the Predecessor Companies were controlled (based upon record ownership) by
trusts, the sole beneficiaries of which were the controlling owners of the
U.S. company and their children. As a result of a stock exchange transaction
(the "Exchange Transaction") in July 1995, the Predecessor Companies became
wholly-owned subsidiaries of the Company. The Exchange Transaction consisted
of the issuance of 4,200,000 shares of common stock of the Company in exchange
for the outstanding common stock of the Predecessor Companies. For accounting
purposes, the acquisition of the U.S. company has been treated as a
recapitalization and the U.S. company has been treated as the acquiror of the
other three entities; and, as a result, the net assets of the U.S. company
were carried forward at historical basis while the net assets of the acquired
Predecessor Companies were recorded at fair market value using the purchase
method of accounting (see Note 9). The combined results of the Predecessor
Companies are presented for the six months ended June 30, 1995. The
consolidated results of the Company for the six months ended December 31, 1995
reflect the change in basis for the Predecessor Companies and amortization
since the Exchange Transaction.
 
  All material intercompany balances and transactions have been eliminated.
 
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
 Management 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.
 
 Cash and Cash Equivalents
 
  The Company considers all highly liquid investments purchased with an
original maturity of three months or less to be cash equivalents.
 
 Property and Equipment
 
  Property and equipment are stated at cost. Expenditures for substantial
renewals and betterments are capitalized, while repairs and maintenance are
charged to expense as incurred. Assets are depreciated or amortized using the
straight-line method for financial reporting purposes and accelerated methods
for tax purposes over their estimated useful lives ranging from three to seven
years. Gains or losses from disposals of property and equipment are reflected
in income.
 
 Software Development Costs
 
  The Company capitalizes software development costs beginning when product
technological feasibility is established and concluding when the product is
ready for general release. At such time, software development costs are
amortized on the straight-line basis over a maximum of three years or the
expected life of the product, whichever is less. The Company capitalized
software development costs amounting to $141,000 during the year ended
December 31, 1997, which have been included in property and equipment, net.
Research costs related to software development are expensed as incurred.
 
                                      F-7
<PAGE>
 
                           DA CONSULTING GROUP, INC.
 
     NOTES TO COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
 Deferred Offering Costs
 
  Deferred offering costs primarily represent professional fees incurred
through December 31, 1997 in conjunction with the Company's planned initial
public offering ("IPO") of shares of its common stock and, for financial
reporting purposes, will be netted against the offering proceeds upon
completion of the IPO. As of December 31, 1997, $853,000 of deferred offering
costs have been included in other assets.
 
 Intangible Assets
 
  Goodwill represents the cost in excess of fair value of the net assets of
the Predecessor Companies deemed to have been acquired in the Exchange
Transaction and is being amortized using the straight-line method over 25
years. Other intangible assets arising out of the Exchange Transaction were
amortized using the straight-line method over 12 to 24 months.
 
 Income Taxes
 
  The Company recognizes deferred income taxes for the expected future tax
consequences of events that have been included in the financial statements or
tax returns. Under this method, deferred income taxes are determined based on
the difference between the financial statement carrying amounts and tax basis
of assets and liabilities using enacted tax rates in effect in the years in
which the differences are expected to reverse.
 
  Prior to January 1, 1997, the Company recognized income for U.S. federal
income tax purposes on a cash basis.
 
 Foreign Currency Translation
 
  For the Company's foreign subsidiaries, the local currency is the functional
currency. Assets and liabilities are translated at year-end exchange rates,
and related revenue and expenses are translated at the average exchange rates
in effect during the period. Resulting translation adjustments are recorded as
a separate component in shareholders' equity.
 
 Concentration of Credit Risk
 
  Financial instruments that potentially subject the Company to concentrations
of credit risk consist principally of cash and cash equivalents, and trade
accounts receivable. The Company maintains cash deposits with several major
financial institutions, which from time to time, may exceed federally insured
limits. Management periodically assesses the financial condition of the
financial institutions and believes that any possible credit risk is minimal.
The Company performs ongoing credit evaluations of its clients and generally
does not require collateral for services. Bad debts have not been significant
in relation to the volume of revenue.
 
 Fair Value of Financial Instruments
 
  The carrying amounts of cash and cash equivalents, accounts receivable,
revolving line of credit, notes payable to shareholders and accounts payable
approximate fair values due to the short-term nature of these instruments. The
estimated fair values of these instruments have been determined by the Company
using available market information.
 
 Revenue Recognition
 
  The majority of the Company's contracts with clients are based on time and
expenses incurred with the remainder of the revenue generated from fixed price
contracts. Accordingly, service revenue under both types of contracts is
recognized as services are performed and the realization of the revenue is
assured. Contract costs
 
                                      F-8
<PAGE>
 
                           DA CONSULTING GROUP, INC.
 
     NOTES TO COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
include direct labor costs and reimbursable expenses, and those indirect costs
related to contract performance such as indirect labor. Selling, general and
administrative costs are charged to expense as incurred. Provisions for
estimated losses on uncompleted contracts are made in the period in which such
losses are determined. Changes in job performance, job conditions and
estimated profitability may result in revisions to costs and income and are
recognized in the period in which the revisions are determined. Unbilled
revenue represents the revenue earned in excess of amounts billed and deferred
income represents billings in excess of revenue earned. Service revenue
includes reimbursable expenses directly incurred in providing services to
clients. Revenue attributable to reimbursable expenses amounted to $151,000,
$192,000, $1,664,000, and $3,680,000 for the six months ended June 30, 1995
and December 31, 1995 and for the years ended December 31, 1996 and 1997,
respectively. The Company recognizes product revenue upon shipment of the
product to the client.
 
 Significant Clients
 
  No individual client accounted for more than 10% of consolidated revenue for
any period presented except for one client, which in the aggregate accounted
for 18% of revenue for the six months ended June 30, 1995 and December 31,
1995.
 
 Segment Information
 
  The Company operates within one industry segment.
 
 Earnings Per Share
 
  Basic earnings per share has been computed based on the weighted average
number of common shares outstanding during the applicable period. Diluted
earnings per share includes the number of shares issuable upon exercise of
stock options, less the number of shares that could have been repurchased with
the exercise proceeds, using the treasury stock method.
 
 Accounting for Stock Options
 
  In October 1995, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation," which sets forth accounting and disclosure requirements for
stock option and other stock-based compensation plans. The new statement
encourages, but does not require, companies to record stock-based compensation
expense using a fair-value method, rather than the intrinsic-value method
prescribed by Accounting Principles Board ("APB") Opinion No. 25. The Company
has adopted only the disclosure requirements of SFAS No. 123 and has elected
to continue to record stock-based compensation expense using the intrinsic-
value approach prescribed by APB No. 25. Accordingly, the Company computes
compensation cost as the amount by which the fair market price of the
Company's common stock exceeds the exercise price on the date of grant. The
amount of compensation cost, if any, is charged to income over the vesting
period.
 
 Other Matters
 
  In June 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 130, Reporting Comprehensive Income ("SFAS
No. 130"), SFAS No. 130 establishes standards for reporting and presentation
of comprehensive income and its components. Comprehensive income is defined as
the change in equity of a business enterprise during a period from
transactions and other events and circumstances from nonowner sources and
includes all changes in equity during a period except those resulting from
investments by owners and distributions to owners. SFAS No. 130 is effective
for both interim and annual periods beginning after December 15, 1997.
Adoption of this statement will not have a material impact on the consolidated
financial statements of the Company.
 
                                      F-9
<PAGE>
 
                           DA CONSULTING GROUP, INC.
 
     NOTES TO COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
  In June 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 131, Disclosures about Segments of an
Enterprise and Related Information ("SFAS No. 131"). SFAS No. 131 establishes
standards for reporting information about operating segments in annual
financial statements and requires that those enterprises report selected
information about operating segments in interim financial reports issued to
shareholders. SFAS No. 131 is effective for fiscal years beginning after
December 15, 1997. Adoption is not recognized for interim periods in the
initial year of application. Adoption of this statement will not have material
impact on the consolidated financial statements of the Company.
 
 Reclassifications
 
  Certain amounts previously reported have been reclassified to conform to
current period presentation with no effect on the Company's financial
position, results of operations, or cash flows.
 
3. PROPERTY AND EQUIPMENT, NET
 
  The components of property and equipment were as follows (in thousands):
 
<TABLE>
<CAPTION>
                                                                 DECEMBER 31,
                                                                 --------------
                                                                  1996    1997
                                                                 ------  ------
   <S>                                                           <C>     <C>
   Computer equipment and software.............................. $1,031  $2,045
   Automobiles..................................................    120      74
   Furniture and fixtures.......................................    156     894
   Leasehold improvements.......................................     --     108
   Development costs............................................     --     141
                                                                 ------  ------
     Property and equipment.....................................  1,307   3,262
   Less accumulated depreciation and amortization...............   (356)   (755)
                                                                 ------  ------
     Property and equipment, net................................ $  951  $2,507
                                                                 ======  ======
</TABLE>
 
4. INDEBTEDNESS FOR BORROWED MONEY
 
 Revolving Line of Credit
 
  During 1996, the Company entered into a credit facility with a financial
institution with a maximum credit limit of $1,000,000, which expired in March
1997. In March 1997 and September 1997, the Company amended and renewed the
credit facility increasing the available line from $1,000,000 to $3,500,000
and $5,000,000, respectively. Interest is payable monthly at prime plus 0.5%
per year (9.0% at December 31, 1997). The credit facility matures in June 1998
and is collateralized by the accounts receivable of the Company's North
American operations. The balance outstanding on the line of credit at December
31, 1996 and 1997 was $375,000 and $3,208,000, respectively.
 
 Note Payable
 
  In 1997, the Company borrowed approximately $762,000 for the purchase of
furniture and equipment. The borrowing bears an annual interest rate of 9.1%,
with interest and principal of approximately $24,000, payable monthly and
matures in November 2000. The borrowing is collateralized by the furniture and
fixtures.
 
  Total interest expense for all indebtedness for each of the six months ended
June 30, 1995 and December 31, 1995 amounted to $35,500, and for the years
ended December 31, 1996 and 1997 amounted to $78,000 and $196,000,
respectively.
 
                                     F-10
<PAGE>
 
                           DA CONSULTING GROUP, INC.
 
     NOTES TO COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
5. NOTES PAYABLE TO SHAREHOLDERS
 
  During 1995, the Company executed several notes payable agreements with two
shareholders of the Company. These notes are payable on demand and interest is
accrued at a discretionary variable rate (approximately 16% per year). As of
December 31, 1996, notes payable to shareholders amounted to $356,000.
Interest expense related to these notes amounted to $22,500 for each of the
six months ended June 30, 1995 and December 31, 1995 and $56,000 for the year
ended December 31, 1996, respectively. In March 1997, the Company repaid the
outstanding balances of the notes payable to shareholders.
 
6. ACCRUED EXPENSES
 
  The components of accrued expenses were as follows (in thousands):
<TABLE>
<CAPTION>
                                                                  DECEMBER 31,
                                                                  -------------
                                                                   1996   1997
                                                                  ------ ------
   <S>                                                            <C>    <C>
   Compensation and related expenses............................. $2,204 $2,077
   Bonuses.......................................................     --  1,241
   Professional fees.............................................     66  1,084
   Vacation......................................................     75    328
   Other taxes...................................................     --    272
   Other.........................................................    189    515
                                                                  ------ ------
     Accrued expenses............................................ $2,534 $5,517
                                                                  ====== ======
</TABLE>
 
7. INCOME TAXES
 
  The following is a summary of the significant components of the Company's
deferred income taxes (in thousands):
<TABLE>
<CAPTION>
                                                                      DECEMBER
                                                                         31,
                                                                      ---------
                                                                      1996 1997
                                                                      ---- ----
   <S>                                                                <C>  <C>
   Deferred tax assets:
     Net operating loss carryforwards................................ $340 $ --
     Deferred compensation...........................................  305  305
     Accrued expenses................................................   --  157
     Other...........................................................   --   12
                                                                      ---- ----
       Net deferred tax assets.......................................  645  474
                                                                      ---- ----
   Deferred tax liabilities:
     Cash to accrual timing differences..............................  728  583
     Property, plant and equipment...................................   32  110
     Other...........................................................   96   --
                                                                      ---- ----
       Deferred tax liabilities......................................  856  693
                                                                      ---- ----
       Deferred income taxes......................................... $211 $219
                                                                      ==== ====
</TABLE>
 
                                     F-11
<PAGE>
 
                           DA CONSULTING GROUP, INC.
 
     NOTES TO COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
  The components of the Company's provision for income taxes were as follows
(in thousands):
 
<TABLE>
<CAPTION>
                                                                   YEAR ENDED
                                              SIX MONTHS ENDED    DECEMBER 31,
                                            --------------------- --------------
                                            JUNE 30, DECEMBER 31,
                                              1995       1995      1996   1997
                                            -------- ------------ ------  ------
                                            COMBINED CONSOLIDATED
   <S>                                      <C>      <C>          <C>     <C>
   U.S. federal and state:
     Current provision.....................   $ 22       $ 24         --  $ 652
     Deferred (benefit) provision..........    109        117     $ (260)   110
                                              ----       ----     ------  -----
                                               131        141       (260)   762
                                              ----       ----     ------  -----
   Foreign:
     Current provision.....................     68        103        281    236
     Deferred (benefit) provision..........    (10)       (16)       120   (102)
                                              ----       ----     ------  -----
                                                58         87        401    134
                                              ----       ----     ------  -----
       Provision for income taxes..........   $189       $228     $  141  $ 896
                                              ====       ====     ======  =====
</TABLE>
 
   The difference between the effective federal income tax rate reflected in
the provision for income taxes, and the federal income tax rate are summarized
as follows:
 
<TABLE>
<CAPTION>
                                                                       YEAR
                                                                       ENDED
                                                                     DECEMBER
                                                 SIX MONTHS ENDED       31,
                                               --------------------- ----------
                                               JUNE 30, DECEMBER 31,
                                                 1995       1995     1996  1997
                                               -------- ------------ ----  ----
                                               COMBINED CONSOLIDATED
   <S>                                         <C>      <C>          <C>   <C>
   U.S. statutory rate........................   34.0%      34.0%    34.0% 34.0%
   Amortization of intangible assets..........     --       27.5     49.2   0.9
   State and local............................    3.0        3.0      2.9   3.0
   Foreign....................................    0.3        0.1     (8.5) (1.8)
   Other......................................    0.2        1.3      3.0   2.8
                                                 ----       ----     ----  ----
     Effective tax rate.......................   37.5%      65.9%    80.6% 38.9%
                                                 ====       ====     ====  ====
</TABLE>
 
  Applicable U.S. income taxes have not been provided on $1,618,000 of
undistributed earnings of the Company's foreign subsidiaries as of December
31, 1997. The Company considers such earnings to be permanently invested
outside the U.S. The earnings could be subject to U.S. income tax if
distributed to the Company as dividends or otherwise. The Company anticipates
that foreign tax credits would substantially reduce the amount of U.S. income
tax payable if these earnings were repatriated.
 
8. STOCK-BASED COMPENSATION PLANS
 
 Stock Options
 
  Effective February 1, 1997, the Company adopted its 1997 Stock Option Plan
(the "Option Plan"), a stock-based incentive compensation plan which is
described below. Under the Option Plan, the Company is authorized to issue
1,260,000 shares of common stock pursuant to "awards" granted in the form of
incentive stock options (intended to qualify under Section 422 of the Internal
Revenue Code of 1986, as amended) and non-qualified stock options not intended
to qualify under Section 422. Awards may be granted to selected employees,
directors, independent contractors, and consultants of the Company or any
subsidiary. Stock options granted have contractual terms of 10 years. Unless
otherwise specified in the terms of an award, all options vest on a graded
 
                                     F-12
<PAGE>
 
                           DA CONSULTING GROUP, INC.
 
     NOTES TO COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
schedule, 33% per year for 3 years, beginning on the second anniversary of the
date of grant. Options granted under the Option Plan are at prices equal to
the fair market value of the stock on the date of the grant, as determined by
the Company's Board of Directors. To date no stock options have been granted
to independent contractors and consultants of the Company. To the extent that
stock options were granted to these parties the Company would recognize
compensation expense equal to the difference between the fair market value of
the stock options granted and the consideration given, if any, for such
options.
 
  The following table sets forth pertinent information regarding stock option
transactions and stock option prices during the year ended December 31, 1997:
<TABLE>
<CAPTION>
                                           NUMBER OF SHARES OF WEIGHTED AVERAGE
                                           UNDERLYING OPTIONS  EXERCISE PRICES
                                           ------------------- ----------------
<S>                                        <C>                 <C>
Outstanding as of December 31, 1996.......            --               --
Granted...................................       505,646            $5.90
Forfeited.................................        59,577            $5.85
                                                 -------            -----
Outstanding as of December 31, 1997.......       446,069            $5.91
                                                 =======            =====
Exercisable as of December 31, 1997.......            --               --
                                                 =======            =====
Weighted average fair value of options granted during the year
 ended December 31, 1997......................................      $1.54
                                                                    =====
</TABLE>
 
  The fair value of each stock option granted is estimated on the date of
grant using the minimum value method of option pricing based on the following
weighted-average assumptions: dividend yield of 0%; risk-free interest rates
ranging from 6.03% and 6.27%; and expected life of 5 years. In determining the
"minimum value" SFAS No. 123 does not require the volatility of the Company's
common stock underlying the options to be calculated or considered because the
Company is not publicly-traded.
 
  As of December 31, 1997, 446,069 options were outstanding with a remaining
weighted-average contractual term of 9.21 years.
 
 Pro Forma Net Income and Earnings Per Share
 
  Had the compensation cost for the Company's stock-based compensation plan
been determined consistent with SFAS No. 123, the Company's net income and net
income per share as of December 31, 1997 would approximate the pro forma
amounts below (unaudited):
 
<TABLE>
<CAPTION>
                                        AS REPORTED            PRO FORMA
                                    --------------------   -------------------
                                    (IN THOUSANDS EXCEPT PER SHARE AMOUNTS)
      <S>                           <C>                    <C>
      SFAS No. 123 charge..........                    --   $               178
      Net income...................   $             1,408   $             1,230
      Diluted earnings per share...   $              0.28   $              0.26
</TABLE>
 
  The effects of applying SFAS No. 123 in this pro forma disclosure are not
indicative of future amounts.
 
                                     F-13
<PAGE>
 
                           DA CONSULTING GROUP, INC.
 
     NOTES TO COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
9. SHAREHOLDERS' EQUITY
 
  The following table sets forth pertinent information regarding shareholders'
equity transactions during the years ended December 31, 1996 and 1997 (in
thousands):
 
<TABLE>   
<CAPTION>
                                                                   YEAR ENDED
                                                                  DECEMBER 31,
                                                                  -------------
                                                           SHARES  1996   1997
                                                           ------ ------ ------
<S>                                                        <C>    <C>    <C>
Purchase of Predecessor Companies......................... 1,579      --     --
Stock contribution to the Company......................... 1,170      --     --
Issuance of stock in connection with acquisition..........   235      --     --
Employee stock purchases..................................   121  $  158     --
Sale of common stock......................................   361      46     --
Stock awards to employees.................................   465     898     --
Private placement of shares...............................   597      -- $3,571
Employee stock purchases..................................    15      --     10
Employee stock repurchases................................    18      --    (91)
                                                                  ------ ------
                                                                  $1,102 $3,490
                                                                  ====== ======
</TABLE>    
 
 Reduction in Par Value and Increase in Number of Authorized Shares
 
  On May 16, 1996, the shareholders approved an amendment to the Articles of
Incorporation reducing the par value of the Company's common stock from $0.10
per share to $0.01 per share, and increasing the number of authorized shares
of common stock from 100,000 to 5,000,000. Simultaneous with the reduction in
par value, the shareholders declared a ten-for-one common stock split to
shareholders of record at the close of business January 19, 1996. All
references in the financial statements to number of shares, per share amounts
and stock option data of the Company's common stock have been restated to
reflect the stock split and the change in par value of the Company's common
stock and the contemplated 4.2-for-one common stock split in connection with
the Company's planned IPO.
 
 Stock Exchange Transaction
 
  As discussed in Note 1, prior to July 1, 1995, the Company's business was
operated through the Predecessor Companies. All of the Predecessor Companies
were under common management. As a result of the Exchange Transaction in July
1995, the Predecessor Companies became wholly-owned subsidiaries of the
Company. The Exchange Transaction consisted of the issuance of 4,200,000
shares of common stock of the Company in exchange for the outstanding common
stock of the Predecessor Companies. For accounting purposes, the acquisition
of the U.S. company has been treated as a recapitalization, and the U.S.
company has been treated as the acquiror of the other three entities.
Accordingly, the net assets of the U.S. company were carried forward at
historical basis while the net assets of the acquired Predecessor Companies
were recorded at fair market value utilizing the purchase method of
accounting.
 
  For accounting purposes, the fair value of the acquired Predecessor
Companies was approximately $1.3 million and the acquired Predecessor
Companies were deemed to have been acquired through the issuance of 1,578,843
shares of the Company's common stock to the stockholders of the acquired
Predecessor Companies. The purchase price was allocated as follows (in
thousands):
 
<TABLE>
<CAPTION>
                                  TANGIBLE
                                   ASSET
                                   VALUE   GOODWILL OTHER INTANGIBLES TOTAL COST
                                  -------- -------- ----------------- ----------
      <S>                         <C>      <C>      <C>               <C>
      United Kingdom.............   $206     $313         $248          $  767
      South Africa...............    123      172          232             527
      Australia..................    (29)      --           30               1
                                    ----     ----         ----          ------
                                    $300     $485         $510          $1,295
                                    ====     ====         ====          ======
</TABLE>
 
                                     F-14
<PAGE>
 
                           DA CONSULTING GROUP, INC.
 
     NOTES TO COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
 Stock Contribution to the Company
 
  In June 1996, one shareholder contributed 1,170,448 shares of common stock
to the Company. These shares have been recorded by the Company as treasury
stock at the shareholders' original cost of $0.10 per common share.
 
 Issuance of Stock in Connection with Acquisition
 
  In July 1996, the Company issued 235,200 shares of common stock to a
shareholder in exchange for all of the outstanding stock of a company which is
now a subsidiary of the Company. The Exchange Transaction was accounted for at
fair value utilizing the purchase method of accounting which was not
materially different from historical cost at the date of the transaction.
 
 Employee Stock Purchases
   
  In February 1996, the Company established a plan which allowed certain
employees to purchase shares of common stock at fair market value on such
date. An aggregate of 121,065 shares were purchased pursuant to this plan, at
$1.27 per share. No additional shares will be sold under this plan as it has
been terminated. During the year ended December 31, 1997, the Company
repurchased 18,375 shares of common stock at fair value from former employees.
    
 Sale of Common Stock
 
  In June 1996, the Company sold 361,200 shares of common stock to employees,
at $1.27 per share, representing the fair value at the date of sale. The
Company received consideration of $46,000 and executed note receivable
agreements in the amount of $413,000.
 
  In February 1997, the Company sold an additional 17,430 shares of common
stock to an employee, at the then fair value of $5.71 per share. The Company
received consideration of $10,000 and executed a note receivable agreement in
the amount of $90,000.
 
 Stock Awards to Employees
 
  In September 1996, the Company awarded 464,848 shares of common stock to
certain key employees. No cash consideration was paid for such shares. For the
year ended December 31, 1996, the Company recognized compensation expense of
$898,000 representing the fair market value of these shares on the date
awarded and $960,000 of cash payments to a former employee in lieu of the
issuance of such shares. In December 1997, the Company recognized compensation
expense of $263,000 relating to cash payments to a former employee in lieu of
an award of shares of common stock.
 
 Private Placement of Shares
 
  In January 1997, the Company sold 234,990 shares of common stock at $5.71
per share, representing the fair value at the date of sale. Proceeds to the
Company, net of offering costs, amounted to $1.2 million.
 
  In December 1997, the Company sold 362,208 shares of common stock at $6.55
per share, representing the fair value at the date of sale, including 43,680
shares (for an aggregate of approximately $286,000) to directors of the
Company, and 52,920 shares (for an aggregate of approximately $347,000) to
officers and employees of the Company. Total proceeds to the Company amounted
to approximately $2.4 million.
 
                                     F-15
<PAGE>
 
                           DA CONSULTING GROUP, INC.
 
     NOTES TO COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
 Earnings Per Share
 
 
  The following table summarizes the Company's computation of earnings per
share for the six months ended June 30, 1995 and December 31, 1995 and the
years ended December 31, 1996 and 1997 (in thousands, except per share
amounts):
 
<TABLE>   
<CAPTION>
                                                                 YEAR ENDED
                                            SIX MONTHS ENDED    DECEMBER 31,
                                          --------------------- --------------
                                          JUNE 30, DECEMBER 31,
                                            1995       1995      1996    1997
                                          -------- ------------ ------  ------
<S>                                       <C>      <C>          <C>     <C>
Basic earnings per share.................  $0.09      $0.03     $ 0.01  $ 0.29
                                           =====      =====     ======  ======
Net income (numerator)...................  $ 315      $ 118     $   34  $1,408
                                           =====      =====     ======  ======
Weighted average shares outstanding (de-
 nominator)..............................  3,623      3,623      4,217   4,808
Computation of diluted earnings per
 share:
  Common shares issuable under outstand-
   ing stock options.....................    449        449        449     449
  Less shares assumed repurchased with
   proceeds from exercise of stock
   options...............................   (204)      (204)      (204)   (204)
                                           -----      -----     ------  ------
  Adjusted weighted average shares out-
   standing (denominator)................  3,868      3,868      4,462   5,053
                                           =====      =====     ======  ======
  Diluted earnings per share.............  $0.08      $0.03     $ 0.01  $ 0.28
                                           =====      =====     ======  ======
</TABLE>    
 
10. RELATED PARTY TRANSACTIONS
 
  During the six months ended June 30, 1995 and December 31, 1995 and the
years ended December 31, 1996 and 1997, the Company paid $97,000, $63,000,
$100,000, and $100,000, respectively, for accounting services provided by an
accountancy practice in which the Company's chief executive officer was a
partner until June 30, 1996.
 
  Until December 31, 1997, the Company leased two properties from its chief
executive officer and from an affiliate of the chief executive officer. The
Company paid $19,000 for each of the six months ended June 30, 1995 and
December 31, 1995 and $38,000 and $28,000 for the years ended December 31,
1996 and 1997, respectively, in rent related to these two properties in both
1995 and 1996 and $28,000 in 1997.
 
11. COMMITMENTS AND CONTINGENCIES
 
  The Company leases various office facilities under noncancelable operating
lease agreements. Rent expense amounted to $56,000 for each of the six months
ended June 30, 1995 and December 31, 1995 and $150,000 and $575,000 for the
years ended December 31, 1996 and 1997, respectively.
 
  The Company leases apartments and housing facilities for certain employees,
and also leases office facilities in foreign cities. The terms of these leases
are less than one year.
 
  As of December 31, 1997, future lease payments under noncancelable leases
with terms of more than one year are as follows:
 
<TABLE>
            <S>                                    <C>
            1998.................................. $  816
            1999..................................    789
            2000..................................    697
            2001..................................    387
            2002..................................    358
            Thereafter............................    537
                                                   ------
                                                   $3,584
                                                   ======
</TABLE>
 
                                     F-16
<PAGE>
 
                           DA CONSULTING GROUP, INC.
 
     NOTES TO COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
  The Company has employment agreements with certain officers and key members
of management of the Company, the terms of which expire on December 31, 1998.
The agreements provide for minimum salary levels, incentive bonuses at the
discretion of the Company's Board of Directors, customary benefits including
insurance coverage. In addition, the employment agreements further provide for
severance pay ranging from six months to two year's base salary, bonus, and
benefits, depending on the cause of termination and in the event of a change
in corporate control.
 
  From time to time, the Company is a party to routine litigation in the
ordinary course of business. The Company does not believe that such litigation
will have a material impact on the financial statements.
 
12. EMPLOYEE BENEFIT PLANS
 
 401(k) Plan
 
  The Company sponsors a 401(k) profit sharing plan (the "401(k) Plan") which
covers substantially all of its U.S. employees. Employees are eligible to
participate after completing three months of service. The 401(k) Plan provides
for elective contributions by employees up to the maximum limit allowed by the
Internal Revenue Code. The Company currently matches 50% of the amount
deferred by participants, on deferral amounts up to 7.5% of compensation.
Although the Company has not made any profit sharing contributions, the 401(k)
Plan permits the Company to make a discretionary profit sharing contribution
which, if made, is allocated to the accounts of participants who have been
credited with 1,000 hours of service during a plan year and who are employed
on the last day of a plan year. The Company made matching contributions equal
to $0.06 for each of the six months ended June 30, 1995 and December 31, 1995
and $0.50 for the years ended December 31, 1996 and 1997 for each dollar
contributed to the 401(k) Plan, subject to the limits noted above, by
employees.
 
  These amounts have been included in general and administrative expenses on
the statements of income. An employee is fully vested in the matching
contributions after six years of employment, or earlier upon attainment of
appropriate retirement age, upon retirement due to disability, or upon death.
The Company made contributions to the 401(k) Plan aggregating approximately
$4,200, $4,800, $92,000 and $224,000 during the six months ended June 30, 1995
and December 31, 1995 and the years ended December 31, 1996 and 1997,
respectively. Payment of benefits is generally made in the form of a single
lump sum or in installments. The Company sponsors similar plans in Canada,
South Africa and the United Kingdom, pursuant to which employees may defer
specified percentages of compensation which the Company matches at a rate of
50-100% on the first 3-5% of compensation deferred. The Company made matching
contributions of approximately $74,000 in 1997.
 
 Incentive Compensation and Profit Sharing Policies
 
  The Company has implemented incentive compensation and profit sharing
policies which cover substantially all salaried employees. Employees in
positions at project manager or below, as well as administrative staff, are
eligible for discretionary profit sharing payments. Each employee's profit
sharing payment is based on a formula and is contingent upon his or her level
of salary and length of service. Employees in positions at project manager or
above are eligible for incentive compensation payments based on satisfaction
of applicable performance criteria. The Company approved and recognized
incentive compensation and profit sharing payments aggregating approximately
$304,000, $346,000, $1,258,000 and $1,994,000 for the six months ended June
30, 1995 and December 31, 1995 and for the years ended December 31, 1996 and
1997, respectively, which are included in general and administrative expense.
The Company sponsors a profit sharing plan in the United Kingdom, pursuant to
which 9% of net revenues are paid to employees on a partially tax-deferred
basis. The Company made payments pursuant to this plan aggregating
approximately $98,000 and $93,000 in 1995 and 1996 respectively.
 
                                     F-17
<PAGE>
 
                           DA CONSULTING GROUP, INC.
 
      NOTES TO COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
13. SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
 
 
<TABLE>
<CAPTION>
                                                                   YEAR ENDED
                                              SIX MONTHS ENDED    DECEMBER 31,
                                            --------------------- -------------
                                            JUNE 30, DECEMBER 31,
                                              1995       1995      1996   1997
                                            -------- ------------ ------ ------
                                            COMBINED CONSOLIDATED
      Cash paid for interest and income
      taxes amounted to (in thousands):
      <S>                                   <C>      <C>          <C>    <C>
        Interest...........................   $ 31       $ 25     $   79 $   80
        Income taxes.......................    210        210        355    816
</TABLE>
 
 
<TABLE>
<CAPTION>
                                                                 YEAR ENDED
                                                                DECEMBER 31,
                                                                ---------------
                                                                 1996     1997
      Non-cash activities were (in thousands):                  -------  ------
      <S>                                                       <C>      <C>
        Stock contribution to the Company...................... $   (28)     --
        Common stock issued for notes receivable...............     413     $90
        Issuance of stock awards to key employees..............     898      --
</TABLE>
 
14. GEOGRAPHIC FINANCIAL DATA
 
  The following table sets forth certain information with respect to the
Company (in thousands):
 
<TABLE>
<CAPTION>
                                                 EUROPE,
                                               MIDDLE EAST
                         CORPORATE    AMERICAS AND AFRICA  ASIA/PACIFIC  TOTAL
                         ---------    -------- ----------- ------------ -------
<S>                      <C>          <C>      <C>         <C>          <C>
YEAR ENDED DECEMBER 31,
 1997:
  Revenues..............       --     $28,663    $11,341      $4,200    $44,204
  Operating income
   (loss)...............  $  (317)(1)   2,221        284         251      2,439
  Total assets..........       --      15,676      3,223       1,236     20,135
YEAR ENDED DECEMBER 31,
 1996:
  Revenues..............       --     $15,565    $ 8,906      $1,731    $26,202
  Operating income
   (loss)...............  $(2,132)(1)   1,296        592         324         80
  Total assets..........       --       4,798      3,016         735      8,549
SIX MONTHS ENDED
 DECEMBER 31, 1995:
  Revenues..............       --     $ 5,113    $ 2,939      $  267    $ 8,319
  Operating income
   (loss)...............     (230)(1)     419        213           5        406
  Total assets..........       --       3,154      2,164         122      5,440
SIX MONTHS ENDED JUNE
 30, 1995:
  Revenues..............  $    --     $ 3,813    $ 2,462      $   24    $ 6,299
  Operating income
   (loss)...............       --         384        171         (27)       528
  Total assets..........       --       1,711      1,485          15      3,211
</TABLE>
- --------
(1) Represents charges, for the year ended December 31, 1996, for stock awarded
    to employees, without cash consideration, and payments in lieu thereof,
    and, for the year ended December 31, 1997, for payments to an employee in
    lieu of a stock award; and for the six months ended December 31, 1995 and
    for the years ended December 31, 1996 and 1997, amortization expense
    related to goodwill and other intangible assets which were recorded as a
    result of the Exchange Transaction.
 
                                      F-18
<PAGE>
 
                           DA CONSULTING GROUP, INC.
 
     NOTES TO COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)
 
15. QUARTERLY FINANCIAL DATA
 
  Summarized quarterly financial data for the years ended December 31, 1997
and 1996 is as follows (in thousands, except per share amounts):
 
<TABLE>   
<CAPTION>
                                               FIRST  SECOND   THIRD   FOURTH
                                              QUARTER QUARTER QUARTER  QUARTER
                                              ------- ------- -------  -------
<S>                                           <C>     <C>     <C>      <C>
YEAR ENDED DECEMBER 31, 1997:
  Revenues................................... $8,084  $9,897  $12,075  $14,148
  Operating income...........................    186     560      783      910
  Net income.................................    106     318      467      517
  Basic earnings per share................... $ 0.02  $ 0.07  $  0.10  $  0.11
  Weighted average shares outstanding........  4,808   4,808    4,808    4,808
  Diluted earnings per share................. $ 0.02  $ 0.06  $  0.09  $  0.10
  Weighted average shares outstanding........  5,053   5,053    5,053    5,053
YEAR ENDED DECEMBER 31, 1996:
  Revenues................................... $5,677  $6,363  $ 6,999  $ 7,163
  Operating income (loss)....................    598     545     (347)    (716)
  Net income (loss)..........................    324     325     (187)    (428)
  Basic earnings (loss) per share............ $ 0.08  $ 0.08  $ (0.04) $ (0.09)
  Weighted average shares outstanding........  3,859   3,943    4,282    4,787
  Diluted earnings (loss) per share.......... $ 0.08  $ 0.08  $ (0.04) $ (0.09)
  Weighted average shares outstanding........  4,103   4,188    4,527    5,032
</TABLE>    
 
16. SUBSEQUENT EVENTS
 
 Initial Public Offering
   
  The Company is in the process of completing an IPO of shares of its common
stock. In connection with the IPO, the Company effected, on April 20, 1998, a
4.2-for-one stock split of the common stock. Accordingly, all references in
the financial statements to number of shares, per share amounts and stock
option data of the Company's common stock have been restated to reflect the
anticipated stock split. In connection with the stock split, the Company's
authorized capital will be increased to 40,000,000 shares of common stock,
$0.01 par value per share, and 10,000,000 shares of Preferred Stock, $0.01 par
value per share.     
 
                                     F-19
<PAGE>
 
 
                                      LOGO
                           [CHART APPEARS HERE]
                             END-USER SUPPORT
 
  Change Communication           Education          Performance Support
 
     Multimedia              Distance Learning        DA PASSPORT(TM)
       Videos                       CBT                  Intranet
    Newsletters                     ILT                Documentation
 
                             DA Cornerstone(TM)
 
                              DA Foundation(R)
 
<PAGE>
 
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
 
  NO DEALER, SALESPERSON OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY IN-
FORMATION OR TO MAKE ANY REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS
PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR REPRESENTATIONS MUST NOT
BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE COMPANY OR ANY OF THE UNDER-
WRITERS. THIS PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO SELL OR A SOLICITA-
TION OF AN OFFER TO BUY THE SHARES BY ANYONE IN ANY JURISDICTION IN WHICH SUCH
OFFER OR SOLICITATION IS NOT AUTHORIZED, OR IN WHICH THE PERSON MAKING THE OF-
FER 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 PRO-
SPECTUS NOR ANY SALE MADE HEREUNDER SHALL CREATE ANY IMPLICATION THAT THE IN-
FORMATION CONTAINED HEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO ITS DATE.
 
                                ---------------
 
                               TABLE OF CONTENTS
 
<TABLE>
<CAPTION>
                                                                          PAGE
                                                                          ----
<S>                                                                       <C>
Prospectus Summary.......................................................   3
Risk Factors.............................................................   6
Use of Proceeds..........................................................  10
Dividend Policy..........................................................  10
Capitalization...........................................................  11
Dilution.................................................................  12
Selected Combined and Consolidated Financial Data........................  13
Management's Discussion and Analysis of Financial Condition and Results
 of Operations...........................................................  14
Business.................................................................  22
Management...............................................................  33
Certain Relationships and Related Transactions...........................  40
Principal and Selling Shareholders.......................................  42
Description of Capital Stock.............................................  43
Shares Eligible for Future Sale..........................................  46
Underwriting.............................................................  47
Legal Matters............................................................  48
Experts..................................................................  48
Additional Information...................................................  49
Index to Financial Statements............................................ F-1
</TABLE>
 
                                ---------------
 
  UNTIL      , 1998 (25 DAYS AFTER THE COMMENCEMENT OF THIS OFFERING), ALL
DEALERS EFFECTING TRANSACTIONS IN THE COMMON STOCK, WHETHER OR NOT PARTICIPAT-
ING IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS. THIS IS IN
ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS WHEN ACTING AS
UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
 
 
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
 
                               2,400,000 SHARES
 
                                     LOGO
                   OF DA CONSULTING GROUP, INC. APPEARS HERE
 
                                 COMMON STOCK
 
                                 -------------
 
                                  PROSPECTUS
 
                                       , 1998
 
                                 -------------
 
                            WILLIAM BLAIR & COMPANY
 
                             ROBERT W. BAIRD & CO.
                                 INCORPORATED
                        PENNSYLVANIA MERCHANT GROUP LTD
 
 
- -------------------------------------------------------------------------------
- -------------------------------------------------------------------------------
<PAGE>
 
                                    PART II
 
                    INFORMATION NOT REQUIRED IN PROSPECTUS
 
ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.
 
  The following table sets forth an itemized statement of expenses, other than
underwriting discounts and commissions, all of which will be paid by the
Company, in connection with the issuance and distribution of the securities
being registered. All amounts are estimates except for the fees payable to the
Commission and the NASD and the Nasdaq listing fee:
 
<TABLE>
<CAPTION>
   NATURE OF EXPENSE                                                   AMOUNT
   -----------------                                                 ----------
   <S>                                                               <C>
   Commission registration fee...................................... $   11,026
   NASD filing fee..................................................      4,238
   Nasdaq National Market listing fee...............................     66,000
   Printing and engraving expenses..................................    210,000
   Legal fees and expenses..........................................    350,000
   Accounting fees and expenses.....................................    585,000
   Blue Sky filing fees and expenses................................     15,000
   Transfer agent and registrar fees................................     10,000
   Director & Officer liability insurance...........................    200,000
   Miscellaneous....................................................    398,736
                                                                     ----------
     Total.......................................................... $1,850,000
                                                                     ==========
</TABLE>
 
ITEM 14. INDEMNIFICATION OF DIRECTORS AND OFFICERS.
 
  Article 2.02-1 of the TBCA generally provides that a corporation may
indemnify any director or officer who was, is or is threatened to be made a
named defendant or respondent in a proceeding because he is or was a director
or officer, provided that the director or officer (i) conducted himself in
good faith, (ii) reasonably believed (a) in the case of conduct in his
official capacity, that his conduct was in the corporation's best interests or
(b) in all other cases, that his conduct was at least not opposed to the
corporation's best interests and (iii) in the case of any criminal proceeding,
had no reasonable cause to believe his conduct was unlawful. Subject to
certain exceptions, a director or officer may not be indemnified if the person
is found liable to the corporation or if the person is found liable on the
basis that he improperly received a personal benefit. Under the TBCA,
reasonable expenses incurred by a director or officer may be paid or
reimbursed by the corporation in advance of a final disposition of the
proceeding after the corporation receives a written affirmation by the
director or officer of his good faith belief that he has met the standard of
conduct necessary for indemnification and a written undertaking by or on
behalf of the director or officer to repay the amount if it is ultimately
determined that the director or officer is not entitled to indemnification by
the corporation. The TBCA also requires a corporation to indemnify an officer
or director against reasonable expenses incurred in connection with the
proceeding in which he is named defendant or respondent because he is or was a
director or officer if he is wholly successful in defense of the proceeding.
 
  The TBCA also permits a corporation to purchase and maintain insurance or
another arrangement on behalf of any person who is or was a director or
officer against any liability asserted against him and incurred by him in such
a capacity or arising out of his status as such a person, whether or not the
corporation would have the power to indemnify him against that liability under
Article 2.02-1.
 
  The Company's Restated Articles and its Bylaws both provide for the
indemnification of its officers and directors, and the advancement to them of
expenses in connection with proceedings and claims, to the fullest extent
permitted by the TBCA. In addition, the Company intends to maintain directors'
and officers' liability insurance policies for its directors and officers. In
addition, the Company's Restated Articles of Incorporation
 
                                     II-1
<PAGE>
 
provide that a director of the Company will not be liable to the corporation
or its shareholders for monetary damages for an act or omission in the
director's capacity as a director, except in the case of (i) a breach of the
director's duty of loyalty to the corporation or its shareholders, (ii) an act
or omission not in good faith that involves intentional misconduct or a
knowing violation of the law, (iii) a transaction from which a director
received an improper benefit, whether or not the benefit resulted from an
action taken within the scope of the director's office, (iv) an act or
omission for which the liability of the director is expressly provided by
statute, or (v) an act related to an unlawful stock repurchase or payment of a
dividend.
 
  The above discussion of Article 2.02-1 of the TBCA and of the Company's
Restated Articles and Bylaws is not intended to be exhaustive and is
respectively qualified in its entirety by such statute and the Company's
Restated Articles and Bylaws.
 
  Reference is made to Item 17 of this Registration Statement for additional
information regarding indemnification of directors and officers.
 
  The Underwriting Agreement (Exhibit 1.1 hereto) provides for indemnification
by the underwriters of the Company, its directors, and its officers who signed
the Registration Statement in the offering of the Common Stock registered
hereby, and each person, if any, who controls the Company, for certain
liabilities, including liabilities arising under the Securities Act.
 
ITEM 15. RECENT SALES OF UNREGISTERED SECURITIES.
 
  In July 1995, the Company issued 4,200,000 shares of Common Stock to the
founder, three trusts for the benefit of the founder's family, a member of the
founder's family and the Chief Executive Officer of the Company in exchange
for shares of companies which are now subsidiaries of the Company. The
foregoing described issuances of securities were, to the extent within the
jurisdictional scope of the Securities Act, exempt from registration under the
Securities Act by virtue of the exemption provided by Section 4(2) thereof for
transactions not involving a public offering.
 
  In January 1996, the Company issued 235,200 shares of Common Stock to the
CEO of the Company in exchange for shares of a company which is now a
subsidiary of the Company. The foregoing described issuance of securities was
not within the jurisdictional scope of the Securities Act.
 
  In June 1996, the Company sold 438,509 shares of Common Stock to one trust
for the benefit of a South African employee, 21 U.S. employees of the Company,
nine foreign employees of the Company, and one foreign company owned by a
foreign employee for an aggregate consideration of $556,489. The foregoing
described issuances of securities were, to the extent within the
jurisdictional scope of the Securities Act, exempt from registration under the
Securities Act by virtue of the exemption provided by Section 4(2) thereof for
transactions not involving any public offering.
 
  In July 1996, the Company sold 33,844 shares of Common Stock to 10 foreign
employees of the Company for an aggregate consideration of $42,949. The
foregoing described issuances of securities were not within the jurisdictional
scope of the Securities Act.
 
  In September 1996, the Company awarded an aggregate of 464,848 shares of
Common Stock to two U.S. employees and two foreign employees of the Company.
The foregoing described issuances of securities were, to the extent within the
jurisdictional scope of the Securities Act, exempt from registration under the
Securities Act by virtue of the exemption provided by Section 4(2) thereof for
transactions not involving any public offering.
 
  In December 1996, the Company sold 12,600 shares of Common Stock to four
U.S. employees for an aggregate consideration of $24,330. The foregoing
described issuances of securities were exempt from registration under the
Securities Act by virtue of the exemption provided by Section 4(2) thereof for
transactions not involving any public offering.
 
                                     II-2
<PAGE>
 
  In January 1997, the Company sold 234,990 shares of Common Stock to 10
accredited investors and one foreign investor for an aggregate consideration
of $1,342,800. The foregoing described issuances of securities were, to the
extent within the jurisdictional scope of the Securities Act, exempt from
registration under the Securities Act by virtue of the exemption provided by
Section 4(2) thereof for transactions not involving any public offering.
 
  In February and August 1997, the Company granted options to employees to
purchase an aggregate of 448,589 shares of Common Stock. The foregoing
described issuance of securities was exempt from registration under the
Securities Act by virtue of the exemption provided by Section 4(2) thereof for
transactions not involving any public offering and Rule 701 promulgated under
the Securities Act.
 
  In July 1997, the Company sold 17,430 shares of Common Stock to one U.S.
employee for a consideration of $99,600. The foregoing described issuance of
securities was exempt from registration under the Securities Act by virtue of
the exemption provided by Section 4(2) thereof for transactions not involving
any public offering.
 
  In December 1997, the Company sold 362,208 shares of Common Stock to 23
accredited investors and six foreign investors for an aggregate consideration
of $2,371,600. The foregoing described issuances of securities were, to the
extent within the jurisdictional scope of the Securities Act, exempt from
registration under the Securities Act by virtue of the safe harbor exemption
provided by Section 4(2) thereof for transactions not involving any public
offering.
 
  The foregoing described issuances of securities did not involve
underwriters. The above information reflects a 10-for-1 split of the shares of
Common Stock on January 19, 1996 and a 4.2-for-1 split of the shares of Common
Stock to be effected prior to the date of this offering.
 
ITEM 16. EXHIBITS AND CONSOLIDATED FINANCIAL STATEMENT SCHEDULES.
 
 (a) Exhibits:
 
<TABLE>   
<CAPTION>
 EXHIBIT
   NO.                                 DESCRIPTION
 -------                               -----------
 <C>     <S>
  1.1    --Form of Underwriting Agreement by and among the Company, the
          Underwriters and the Selling Shareholders*
  3.1    --Amended and Restated Articles of Incorporation of the Company
  3.2    --Restated By-Laws of the Company
  4.1    --Specimen Stock Certificate
  5.1    --Opinion of Pepper Hamilton LLP dated March 20, 1998*
  5.2    --Opinion of Pepper Hamilton LLP dated April 16, 1998
 10.1    --1997 Stock Option Plan (including form of option agreements)*
 10.2    --Employment Agreement between the Company and Nick Marriner*
 10.3    --Employment Agreement between the Company and Patrick J. Newton*
 10.4    --Employment Agreement between the Company and Michael J. Mackey*
 10.5    --Employment Agreement between the Company and Lisa L. Costello*
 10.6    --Employment Agreement between the Company and Eric J. Fernette*
 10.7    --Form of Consulting Agreement dated October 27, 1997, between the
          Company and Richard W. Thatcher, Jr.*
 10.8    --Letter Loan Agreement dated March 18, 1996 between Documentation
          Associates, Inc. (now known as DA Consulting Group (USA), Inc.) and
          Southwest Bank of Texas, N.A.*
 10.9    --First Amendment to Letter Loan Agreement, dated November, 1996,
          between D.A. Consulting Group, Inc. (now known as DA Consulting Group
          (USA), Inc.) and Southwest Bank of Texas, N.A.*
 10.10   --Second Amendment to Letter Loan Agreement, dated May 18, 1997,
          between D.A. Consulting Group, Inc. (now known as DA Consulting Group
          (USA), Inc.) and Southwest Bank of Texas, N.A.*
 10.11   --Third Amendment to Letter Loan Agreement, dated effective May 1997,
          between D.A. Consulting Group, Inc. (now known as DA Consulting Group
          (USA), Inc.) and Southwest Bank of Texas, N.A.*
</TABLE>    
 
                                     II-3
<PAGE>
 
<TABLE>   
<CAPTION>
 EXHIBIT
   NO.                                 DESCRIPTION
 -------                               -----------
 <C>     <S>
 10.12   --Fourth Amendment to Letter Loan Agreement, dated effective November
          26, 1997, between D.A. Consulting Group, Inc. (now known as DA
          Consulting Group (USA), Inc.) and Southwest Bank of Texas, N.A.*
 10.13   --Continuing Guaranty, dated May 27, 1997, of DA International, Inc.
          (now known as DA Consulting Group, Inc.) in favor of Southwest Bank
          of Texas, N.A.*
 10.14   --Promissory Note, dated October 7, 1997, of D.A. Consulting Group,
          Inc. (now known as DA Consulting Group (USA), Inc.) payable to Heller
          Financial, Inc. *
 10.15   --Security Agreement, dated October 7, 1997, between D.A. Consulting
          Group, Inc. (now known as DA Consulting Group (USA), Inc.) and Heller
          Financial, Inc. *
 10.16   --Promissory Note dated August 8, 1997 from Michael J. Mackey to the
          Company in the original principal amount of $89,640*
 10.17   --Amended and Restated Employment Agreement between the Company and
          Lisa Costello*
 10.18   --DA Consulting Group, Inc. Deferred Compensation Plan*
 10.19   --Amended and Restated 1997 Stock Option Plan*
 11.1    --Computation of Net Income Per Share dated January 9, 1998*
 11.2    --Computation of Pro Forma Earnings per Share dated March 2, 1998*
 11.3    --Computation of Pro Forma Earnings per Share dated March 31, 1998
 16.1    --Letter re change in certifying accountants dated January 9, 1998*
 16.2    --Letter re change in certifying accountants dated March 30, 1998*
 21.1    --Subsidiaries*
 23.1    --Consent of Coopers & Lybrand L.L.P. (included on page II-5 of the
          Registration Statement)
 23.2    --Consent of Pepper Hamilton LLP (included in Exhibit 5.2)
 24      --Power of Attorney (included on Signature Pages)*
 27      --Financial Data Schedule*
</TABLE>    
- --------
 * Previously filed.
** To be filed by amendment.
 
 (b) Financial Statement Schedules:
 
  All schedules have been omitted because they are not applicable, not
required, or the required information is included in the Financial Statements
or the notes thereto.
 
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 denomination and registered in such names or required by
the Underwriters to permit prompt delivery to each purchaser.
 
  (b) Insofar as indemnification for liabilities arising under the Securities
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 Commission such indemnification is
against public policy as expressed in the Securities 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 Securities Act and will be governed
by the final adjudication of such issue.
 
  (c) The undersigned registrant hereby undertakes that:
 
    (1) For purposes of determining any liability under the Securities Act,
  the information omitted from the form of prospectus filed as part of this
  Registration Statement in reliance upon Rule 430A and contained in a form
  of prospectus filed by the Registrant pursuant to Rule 424(b)(1) or (4) or
  497(h) under the Securities Act shall be deemed to be part of this
  Registration Statement as of the time it was declared effective.
 
    (2) For purposes of determining any liability under the Securities 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>
 
                      CONSENT OF INDEPENDENT ACCOUNTANTS
   
  We consent to the inclusion in this registration statement on Form S-1 (file
no. 333-43989) of our report dated February 19, 1998, except Note for 16, as
to which the date is April 20, 1998, on our audits of the combined and
consolidated financial statements of DA Consulting Group, Inc. as of December
31, 1996 and 1997 and for the six months ended June 30, 1995 and December 31,
1995 and for the years ended December 31, 1996 and 1997. We also consent to
the reference to our firm under the caption "Experts."     
 
                                          Coopers & Lybrand L.L.P.
 
Houston, Texas
   
April 20, 1998     
 
                                     II-5
<PAGE>
 
                                  SIGNATURES
   
  PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, THE REGISTRANT
HAS DULY CAUSED THIS Amendment No. 4 to Registration Statement to be signed on
its behalf by the undersigned, thereunto duly authorized, in the City of
Houston, State of Texas, on the 20th day of April, 1998.     
 
                                          DA Consulting Group, Inc.
 
                                                 /s/  Nicholas H. Marriner
                                          By: _________________________________
                                                   Nicholas H. Marriner
                                               President and Chief Executive
                                                          Officer
   
  PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, THIS AMENDMENT
NO. 4 TO REGISTRATION STATEMENT HAS BEEN SIGNED BY THE FOLLOWING PERSONS IN
THE CAPACITIES AND ON THE DATES INDICATED:     
 
              SIGNATURE                        TITLE                 DATE
 
      /s/ Nicholas H. Marriner         Chief Executive             
- -------------------------------------   Officer and             April 20, 1998
        NICHOLAS H. MARRINER            President                        
                                        (principal
                                        executive officer)
 
        /s/ Michael J. Mackey          Vice President,             
- -------------------------------------   Chief Financial         April 20, 1998
          MICHAEL J. MACKEY             Officer, (principal              
                                        financial officer
                                        and principal
                                        accounting officer)
 
                  *                    Director                    
- -------------------------------------                           April 20, 1998
        VIRGINIA L. PIERPONT                                             
 
                  *                    Director                    
- -------------------------------------                           April 20, 1998
          NIGEL W.E. CURLET                                              
 
                  *                    Director                    
- -------------------------------------                           April 20, 1998
         GUNTHER E.A. FRITZE                                             
 
                  *                    Director                    
- -------------------------------------                           April 20, 1998
       RICHARD W. THATCHER JR.                                           
 
       /s/ Nicholas H. Marriner
*By__________________________________
         Nicholas H. Marriner
           Attorney-in-fact
 
                                     II-6

<PAGE>

                                                                     EXHIBIT 3.1

 
                             AMENDED AND RESTATED
                           ARTICLES OF INCORPORATION
                                      OF
                           DA CONSULTING GROUP, INC.


                                  ARTICLE ONE

          The name of the corporation is DA Consulting Group, Inc.

                                  ARTICLE TWO

          The period of its duration is perpetual.

                                 ARTICLE THREE

          The purpose or purposes for which the corporation is organized is to
engage in the transaction of all lawful business for which a corporation may be
incorporated under the Texas Business Corporation Act.

                                 ARTICLE FOUR

          The aggregate number of shares that the corporation shall have the
authority to issue is 50,000,000 shares, consisting of 40,000,000 shares of
common stock, par value $0.01 per share (the "Common Stock"), and 10,000,000
shares of Preferred Stock, par value $0.01 per share (the "Preferred Stock").

         
    
    1.    The shares of Preferred Stock may be divided into and issued in one or
more classes or series, the relative rights and preferences of which classes or
series may vary in any and all respects.  The board of directors of the
corporation is hereby vested with the authority to establish classes or series
of Preferred Stock by fixing and determining all the preferences, limitations
and relative rights of the shares of any class or series so established, to the
extent not provided for in these Articles of Incorporation or any amendment
hereto, and with the authority to increase or decrease the number of shares
within each such series; provided, however, that the board of directors may not
decrease the number of shares within a series below the number of       
<PAGE>
     
shares within such series that is then issued. The authority of the board of
directors with respect to each such series shall include, but not be limited to,
determination of the following:

          (a)  the distinctive designation and number of shares of that
series;

          (b)  the rate of dividend, if any, (or the method of calculation
thereof) payable with respect to shares of that series, the dates, terms and
other conditions upon which such dividends shall be payable, and the relative
rights of priority of such shares of that series to dividends payable on any
other class or series of capital stock of the corporation;

          (c)  the nature of the dividend payable, if any, with respect to
shares of that series as cumulative, noncumulative or partially cumulative, and
if cumulative or partially cumulative, from which date or dates and under what
circumstances;

          (d)  whether shares of that series shall be subject to redemption
(including sinking fund provisions), and, if made subject to redemption, the
times, prices, rates, adjustments and other terms and conditions of such
redemption (including the manner of selecting shares of that series for
redemption if fewer than all shares of such series are to be redeemed);

          (e)  the rights of the holders of shares of that series in the event
of voluntary or involuntary liquidation, dissolution or winding up of the
corporation (which rights may be different if such action is voluntary than if
it is involuntary), including the relative rights of priority in such event as
to the rights of the holders of any other class or series of capital stock of
the corporation;

          (f)  the terms, amounts and other conditions of any sinking or
similar purchase or other fund provided for the purchase or redemption of shares
of that series;

          (g)  whether shares of that series shall be convertible into or
exchangeable for shares of capital stock or other securities of the corporation
or of any other corporation or entity, and, if provision be made for conversion
or exchange, the times, prices,  rates, adjustments and other terms and
conditions of such conversion or exchange;

          (h)  the extent, if any, to which the holders of shares of that
series shall be entitled (in addition to any voting rights provided by law) to
vote as a class or otherwise with respect to the election of directors or
otherwise;

          (i)  the restrictions and conditions, if any, upon the  issue or
reissue of any additional Preferred Stock ranking on a parity with or prior to
shares of that series as to dividends or upon liquidation, dissolution or
winding up;

          (j) any other repurchase obligations of the corporation, subject to
any limitations of applicable law; and        
<PAGE>
     
          (k) notwithstanding their failure to be included in (1)  through
(10) above, any other designations, preferences, limitations or relative rights
of shares of that series.

          Any of the designations, preferences, limitations or relative rights
(including the voting rights) of any series of Preferred Stock may be dependent
on facts ascertainable outside these Articles of Incorporation. Shares of any
series of Preferred Stock shall have no voting rights except as required by law
or as provided in the preferences, limitations and relative rights of such
series.

          2.   Dividends.  Dividends may be paid on the Common Stock out of
funds legally available for such purpose subject to the rights of all
outstanding shares of capital stock ranking senior to the Common Stock in
respect of dividends.

          3.   Distribution of Assets.  In the event of any liquidation,
dissolution or winding up of the corporation, after there shall have been paid
to or set aside for the holders of capital stock ranking senior to the Common
Stock in respect of rights upon liquidation, dissolution or winding up the full
preferential amounts to which they are respectively entitled, the holders of the
Common Stock shall be entitled to receive, pro rata, all of the remaining assets
of the corporation available for distribution to its shareholders.

          4.   Voting Rights.  The holders of the Common Stock shall be
entitled to one vote per share for all purposes upon which such holders are
entitled to vote.

          5.   No Preemptive Rights.  No shareholder of the corporation shall by
reason of his holding shares of any class have any preemptive or preferential
right to acquire or subscribe for any additional, unissued or treasury shares of
any class of the corporation now or hereafter to be authorized, or any notes,
debentures, bonds or other securities convertible into or carrying any right,
option or warrant to subscribe to or acquire shares of any class now or
hereafter to be authorized, whether or not the issuance of any such shares, or
such notes, debentures, bonds or other securities, would adversely affect the
dividends or voting or other rights of such shareholder, and the board of
directors may issue or authorize the issuance of shares of any class, or any
notes, debentures, bonds or other securities convertible into or carrying
rights, options or warrants to subscribe to or acquire shares of any class,
without offering any such shares of any class, either in whole or in part, to
the existing shareholders of any class.

          6.   Share Dividends.  Subject to any restrictions in favor of any
series of Preferred Stock provided in the relative rights and preferences of
such series, the corporation may pay a        
<PAGE>
 
share dividend in shares of any class or series of capital stock of the
corporation to the holders of shares of any class or series of capital stock of
the corporation.

          7.   No Cumulative Voting. Cumulative voting for the election of
directors is expressly prohibited as to all shares of any class or series.

                                 ARTICLE FIVE

          The corporation will not commence business until it has received for
the issuance of its shares consideration of the value of One Thousand Dollars
($1,000.00), consisting of any tangible or intangible benefit to the
corporation, including cash, promissory notes, services performed, contracts for
services to be performed or other securities of the corporation.

                                  ARTICLE SIX

        The street address of the corporation's registered office is 5847 San
Felipe Rd., Suite 3700, Houston, Texas 77057, and the name of its registered
agent at such address is Nicholas H. Marriner.

                                 ARTICLE SEVEN
    
          1.   Number and Term of Directors.  The number of directors shall be
fixed by, or in the manner provided by, the bylaws of the corporation.  The
directors shall be divided into three classes as nearly equal in number as
possible and one class shall be elected at each annual meeting of shareholders
to hold office for a three-year term.  The three classes shall be distinguished
as follows:  "Class A" directors shall serve for a term to expire at the 1999
annual meeting of shareholders, "Class B" directors shall serve for a term to
expire at the 2000 annual meeting of shareholders and "Class C" directors shall
serve for a term to expire at the 2001 annual meeting of shareholders.  The
number of directors constituting the current board of directors is five, and the
names, classes of directorships held and addresses of such persons constituting
the board of directors, who are to serve until their successors are elected and
qualified are as follows:

 
        Name               Class                    Address
        ----               -----                    -------

Ms. Virginia Pierpont        B      5847 San Felipe Plaza, Suite 3700, Houston,
                                    TX 77057
 
Mr. Nigel Curlet             A      5847 San Felipe Plaza, Suite 3700, Houston,
                                    TX 77057
 
Mr. Gunther Fritze           A      5847 San Felipe Plaza, Suite 3700, Houston,
                                    TX 77057

     

<PAGE>
 
        Name               Class               Address
        ----               -----               -------
     
Mr. Richard Thatcher         B      5847 San Felipe Plaza, Suite 3700, Houston,
                                    TX 77057
 
Mr. Nicholas H. Marriner     C      5847 San Felipe Plaza, Suite 3700, Houston,
                                    TX 77057


     2.   Removal of Directors. No director of the Company shall be removed
from such office, except for cause, which shall be deemed to exist only if: (i)
such director has been convicted, or such director is granted immunity to
testify where another has been convicted, of a felony by a court of competent
jurisdiction (and such conviction is no longer subject to direct appeal); (ii)
such director has been found by a court of competent jurisdiction (and such
finding is no longer subject to direct appeal) to have been grossly negligent or
guilty of willful misconduct in the performance of his duties to the Company in
a matter of substantial importance to the Company; (iii) such director has been
adjudicated by a court of competent jurisdiction to be mentally incompetent,
which mental incompetency directly affects his ability to perform as a director
of the Company; or (iv) such director has been found by a court of competent
jurisdiction (and such finding is no longer subject to direct appeal) to have
breached such director's duty of loyalty to the Company or its shareholders or
to have engaged in any transaction with the Company from which such director
derived an improper personal benefit. In the event that cause shall be found to
exist with respect to a director of the Company, then in such event, such
director shall not be removed from such office by vote or other action of the
shareholders of the Company or otherwise, except by the affirmative vote of
holders of at least a majority of the then outstanding Voting Stock (as defined
below), voting together as a single class. The term "Voting Stock" shall mean
all outstanding shares of all classes and series of capital stock of the Company
entitled to vote generally in the election of directors of the Company,
considered as one class; and, if the Company shall have shares of Voting Stock
entitled to more or less than one vote for any such share, each reference in
these Articles of Incorporation to a proportion or percentage of Voting Stock
shall refer to that proportion or percentage of the total number of votes
entitled to be cast by the holders of the then outstanding Voting Stock. No
director of the Company so removed may be nominated, re-elected or reinstated as
a director of the Company so long as the cause for removal continues to exist.
This paragraph shall be subject to the rights, if any, of holders of any class
or series of stock to elect directors and remove directors elected by them.     

                                 ARTICLE EIGHT

     A director of the corporation shall not be liable to the corporation or its
shareholders for monetary damages for an act or omission in the director's
capacity as a director, except that this article does not eliminate or limit the
liability of a director for: (1) a breach of a director's duty of loyalty to the
corporation or its shareholders; (2) an act or omission not in good faith that
constitutes a breach of duty of that director to the corporation or an act or
omission that involves intentional misconduct or a knowing violation of the law;
(3) a transaction from which a director received an improper personal benefit,
whether or not the benefit resulted from an action taken 
<PAGE>
 
within the scope of the director's office; or (4) an act or omission for which
the liability of a director is expressly provided for by an applicable statute.

     If the Texas Miscellaneous Corporation Laws Act or the Texas Business
Corporation Act (the "TBCA") is amended to authorize action further eliminating
or limiting the personal liability of directors, then the liability of a
director of the corporation shall be eliminated or limited to the fullest extent
permitted by such statutes, as so amended.  Any repeal or modification of this
article shall not adversely affect any right or protection of a director of the
corporation existing at the time of such repeal or modification.

                                 ARTICLE NINE
    
     Any action required to be taken at any annual or special meeting of
shareholders or any action which may be taken at any annual or special meeting 
of shareholders, may be taken without a meeting, without prior notice and 
without a vote, if a consent or consents in writing, setting forth the action so
taken, shall be signed by the holder or holders of shares having not less than 
the minimum number of votes that would be necessary to take such action at a
meeting at which the holders of all shares entitled to vote on the action were 
present and voted.       

                                  ARTICLE TEN

     The vote of shareholders required for approval of any amendment of these
Amended and Restated Articles of Incorporation of the Company for which the TBCA
requires a shareholder vote, shall be (in the absence of any greater vote
required by the TBCA) the affirmative vote of the holders of a majority of the
outstanding Voting Stock entitled to vote thereon, unless any class or series of
shares is entitled to vote as a class thereon, in which event the vote required
shall be the affirmative vote of the holders of outstanding shares constituting
a majority of the votes entitled to be cast within each class or series of
shares entitled to vote thereon as a class and at least a majority of the
outstanding Voting Stock otherwise entitled to vote thereon.

                                ARTICLE ELEVEN

     Special meetings of shareholders may be called by the corporation's
chairman of the board, the president or a majority of the board of directors.
Subject to the provisions of the corporation's bylaws governing special
meetings, holders of not less than 50% of the outstanding shares of stock
entitled to vote at the proposed special meeting may also call a special meeting
of shareholders by furnishing the corporation a written request which states the
purpose or purposes of the proposed meeting in the manner set forth in the
bylaws.

                                ARTICLE TWELVE
                                        
     Except to the extent such power may be modified or divested by action of
shareholders representing a majority of the issued and outstanding Voting Stock
of the Company, the power to alter, amend or repeal the Bylaws of the Company
shall be vested in the Board of Directors.
<PAGE>

     
     EXECUTED AND EFFECTIVE this 20th day of April, 1998.
     

                                 DA CONSULTING GROUP, INC.



                                 By: /s/ Nicholas H. Marriner
                                     ----------------------------
                                     Mr. Nicholas H. Marriner
                                     President

<PAGE>
 
                                                                     EXHIBIT 3.2
                           DA CONSULTING GROUP, INC.

                              A TEXAS CORPORATION

                                    BYLAWS



                                   ARTICLE 1

                                    OFFICES

          Section 1.1.  Registered Office. The registered office of the Company
within the State of Texas shall be located at either (i) the principal place of
business of the Company in the State of Texas or (ii) the office of the
corporation or individual acting as the Company's registered agent in Texas.

          Section 1.2.  The Company may, in addition to its registered office in
the State of Texas, have such other offices and places of business, both within
and without the State of Texas, as the Board of Directors of the Company (the
"Board") may from time to time determine or as the business and affairs of the
Company may require.


                                   ARTICLE 2

                             SHAREHOLDER MEETINGS
                                        
          Section 2.1.  Annual Meetings.  Annual meetings of shareholders
shall be held at a place and time on any weekday which is not a holiday and
which is not more than 120 days after the end of the fiscal year of the Company
as shall be designated by the Board and stated in the notice of the meeting, at
which the shareholders shall elect the directors of the Company and transact
such other business as may properly be brought before the meeting.

          Section 2.2.  Special Meetings.  Special meetings of the
shareholders, for any purpose or purposes, unless otherwise prescribed by law or
by the Articles of Incorporation, (i) may be called by the Chairman of the Board
or the President and (ii) shall be called by the President or Secretary at the
request in writing of a majority of the Board or shareholders owning capital
stock of the Company representing at least fifty percent (50%) of the votes of
all capital stock of the Company entitled to vote thereat.  Such request of the
Board or the shareholders shall state the purpose or purposes of the proposed
meeting.

          Section 2.3.  Notices.  Written or printed notice of each
shareholders' meeting stating the place, date and hour of the meeting shall be
given to each shareholder of record entitled to vote thereat by or at the
direction of the President, the Secretary or the officer or person calling such
meeting not less than ten (10) nor more than sixty (60) days before the date 
<PAGE>
 
of the meeting. If said notice is for a shareholders' meeting other than an
annual meeting, it shall in addition state the purpose or purposes for which
said meeting is called, and the business transacted at such meeting shall be
limited to the matters so stated in said notice and any matters reasonably
related thereto. If mailed, such notice shall be deemed to be delivered when
deposited in the United States mail addressed to each shareholder at his address
as it appears on the stock transfer books of the Company, with postage thereon
prepaid.

          Section 2.4.  Quorum.  The presence at a shareholders' meeting of
the holders, present in person or represented by proxy, of capital stock of the
Company representing a majority of the votes of all capital stock of the Company
entitled to vote thereat shall constitute a quorum at such meeting for the
transaction of business except as otherwise provided by law, the Articles of
Incorporation or these Bylaws.  If a quorum shall not be present or represented
at any meeting of the shareholders, the holders of capital stock of the Company
representing a majority of the votes of all capital stock of the Company
entitled to vote thereat and present in person or represented by proxy shall
have the power to adjourn the meeting from time to time, without notice other
than announcement at the meeting, until a quorum shall be present or
represented.  At any such reconvened meeting at which a quorum shall be present
or represented, any business may be transacted which might have been transacted
at the meeting as originally notified.  If the adjournment is for more than
thirty (30) days, or if after the adjournment a new record date is fixed for the
reconvened meeting, a notice of said reconvened meeting shall be given to each
shareholder entitled to vote at said meeting.  The shareholders present at a
duly convened meeting may continue to transact business until adjournment,
notwithstanding the withdrawal of enough shareholders to leave less than a
quorum.

          Section 2.5.  Voting of Shares.

                2.5.1.  Voting Lists. The officer or agent who has charge of the
stock transfer books of the Company shall prepare, at least ten (10) days before
every meeting of shareholders, a complete list of the shareholders entitled to
vote thereat arranged in alphabetical order and showing the address and the
number of shares registered in the name of each shareholder. Such list shall be
open to the examination of any such shareholder, for any purpose germane to the
meeting, during ordinary business hours for a period of at least ten (10) days
prior to the meeting, either at a place within the city where the meeting is to
be held, which place shall be specified in the notice of the meeting, or, if not
so specified, at the place where the meeting is to be held and at the registered
office of the Company. The list shall also be produced and kept at the time and
place of the meeting during the whole time thereof, and may be inspected by any
shareholder who is present. The original stock transfer books shall be prima
facie evidence as to who are the shareholders entitled to examine such list or
transfer books or to vote at any meeting of shareholders. Failure to comply with
the requirements of this Section shall not affect the validity of any action
taken at said meeting.

                2.5.2.  Votes Per Share. Unless otherwise provided by law or in
the Articles of Incorporation, each shareholder shall be entitled to one vote,
in person or by proxy, on 

                                      -2-
<PAGE>
 
each matter submitted to a vote at a meeting of the shareholders, for each share
of capital stock held by such shareholder.

                2.5.3.  Proxies. Every shareholder entitled to vote at a meeting
or to express consent or dissent without a meeting or a shareholder's duly
authorized attorney-in-fact may authorize another person or persons to act for
him by proxy. Each proxy shall be in writing, executed by the shareholder group,
the proxy or by his duly authorized attorney. No proxy shall be voted on or
after eleven (11) months from its date, unless the proxy provides for a longer
period. Each proxy shall be revocable unless expressly provided therein to be
irrevocable and unless otherwise made irrevocable by law.

               2.5.4.   Required Vote. When a quorum is present at any meeting,
the vote of the holders of capital stock of the Company representing a majority
of the votes of all capital stock of the Company entitled to vote thereat and
present in person or represented by proxy shall decide any question brought
before such meeting, unless the question is one upon which, by express provision
of law or the Articles of Incorporation or these Bylaws, a different vote is
required, in which case such express provision shall govern and control the
decision of such question.

               2.5.5.   Consents in Lieu of Meeting. Any action required to be
or which may be taken at any meeting of shareholders may be taken without a
meeting, without prior notice and without a vote, if a consent in writing,
setting forth the action so taken, shall be signed by the holder or holders of
shares having not less than the minimum number of votes that would be necessary
to take such action at a meeting at which the holders of all shares entitled to
vote on the action were present and voted. Such signed consent shall have the
same force and effect as a unanimous vote of shareholders and shall be filed
with the minutes of proceedings of the shareholders.


                                   ARTICLE 3

                                   DIRECTORS

          Section 3.1.  Purpose.  The business and affairs of the Company
shall be managed by or under the direction of the Board, which may exercise all
such powers of the Company and do all such lawful acts and things as are not by
law, the Articles of Incorporation or these Bylaws directed or required to be
exercised or done by the shareholders.  Directors need not be shareholders or
residents of the State of Texas.

          Section 3.2.  Number.  The number of directors constituting the
Board shall never be less than one (1) and shall be determined by resolution of
the Board, except for the number of directors constituting the initial Board,
which number is fixed by the Articles of Incorporation.

                                      -3-
<PAGE>
 
          Section 3.3.  Election. Directors shall be elected by the shareholders
by plurality vote at each annual meeting of shareholders, except as hereinafter
provided, and each director so elected shall hold office until his successor has
been duly elected and qualified.

          Section 3.4.  Vacancies and Newly-Created Directorships.

                3.4.1.  Vacancies. Any vacancy occurring in the Board may be
filled in accordance with subsection 3.4.3 or may be filled by the affirmative
vote of a majority of the remaining directors though less than a quorum of the
Board. A director elected to fill a vacancy shall be elected for the unexpired
term of his predecessor in office.

                3.4.2.  Newly-Created Directorships. A directorship to be filled
by reason of an increase in the number of directors may be filled in accordance
with subsection 3.4.3 or may be filled by the Board for a term of office
continuing only until the next election of one or more directors by the
shareholders; provided that the Board may not fill more than two such
directorships during the period between any two successive annual meetings of
shareholders.

                3.4.3.  Election by Shareholders.  Any vacancy occurring in the
Board or any directorship to be filled by reason of an increase in the number of
directors may be filled by election at an annual or special meeting of
shareholders called for that purpose.

          Section 3.5.  Removal. Any director or the entire Board of Directors
may be removed, but only for cause, by the holders of a majority of the shares
then entitled to vote at an election of directors.

          Section 3.6.  Compensation. Unless otherwise restricted by the
Articles of Incorporation or these Bylaws, the Board shall have the authority to
fix the compensation of directors. The directors may be reimbursed for their
expenses, if any, of attendance at each meeting of the Board and may be paid
either a fixed sum for attendance at each meeting of the Board or a stated
salary as director. No such payment shall preclude any director from serving the
Company in any other capacity and receiving compensation therefor. Members of
committees of the Board may be allowed like compensation for attending committee
meetings.

                                   ARTICLE 4

                                BOARD MEETINGS

          Section 4.1.  Annual Meetings.  The Board shall meet as soon as
practicable after the adjournment of each annual shareholders' meeting at the
place of such shareholders' meeting.  No notice to the directors shall be
necessary to legally convene this meeting, provided a quorum is present.

                                      -4-
<PAGE>
 
          Section 4.2   Regular Meetings.  Regularly scheduled, periodic
meetings of the Board may be held without notice at such times and places as
shall from time to time be determined by resolution of the Board and
communicated to all directors.

          Section 4.3.  Special Meetings.  Special meetings of the Board (i)
may be called by the Chairman of the Board or President and (ii) shall be called
by the President or Secretary on the written request of two directors or the
sole director, as the case may be. Notice of each special meeting of the Board
shall be given, either personally or as hereinafter provided, to each director
at least (i) twenty-four (24) hours before the meeting if such notice is
delivered personally or by means of telephone, telegram, telex or facsimile
transmission delivery; (ii) two days before the meeting if such notice is
delivered by a recognized express delivery service; and (iii) three days before
the meeting if such notice is delivered through the United States mail.  Any and
all business may be transacted at a special meeting which may be transacted at a
regular meeting of the Board.  Except as may be otherwise expressly provided by
law, the Articles of Incorporation or these Bylaws, neither the business to be
transacted at, nor the purpose of, any special meeting need be specified in the
notice or waiver of notice of such meeting.

          Section 4.4.  Quorum, Required Vote.  A majority of the directors
shall constitute a quorum for the transaction of business at any meeting of the
Board, and the act of a majority of the directors present at any meeting at
which there is a quorum shall be the act of the Board, except as may be
otherwise specifically provided by law, the Articles of Incorporation or these
Bylaws.  If a quorum shall not be present at any meeting, a majority of the
directors present may adjourn the meeting from time to time, without notice
other than announcement at the meeting, until a quorum is present.

          Section 4.5.  Consent In Lieu of Meeting.  Unless otherwise
restricted by the Articles of Incorporation or these Bylaws, any action required
or permitted to be taken at any meeting of the Board or any committee thereof
may be taken without a meeting, if a consent in writing, setting forth the
action so taken, is signed by all the members of the Board or committee, as the
case may be.  Such signed consent shall have the same force and effect as a
unanimous vote at a meeting and shall be filed with the minutes of proceedings
of the Board or committee.

                                   ARTICLE 5

                            COMMITTEES OF DIRECTORS

          Section 5.1.  Establishment; Standing Committees.  The Board may by
resolution establish, name or dissolve one or more committees, each committee to
consist of one or more of the directors.  Each committee, to the extent provided
in such resolution, shall have and may exercise all of the authority of the
Board of Directors, except that no such committee shall have the authority of
the Board of Directors in reference to amending the Articles of Incorporation,
approving a merger or consolidation, recommending to the shareholders the sale,
lease or 

                                      -5-
<PAGE>
 
exchange of all or substantially all of the property and assets of the
corporation otherwise than in the usual and regular course of business,
recommending to the shareholders a voluntary dissolution of the corporation or a
revocation thereof, amending, altering, or repealing the bylaws of the
corporation or adopting new bylaws for the corporation, filling vacancies in the
Board or any such committee, filling any directorship to be filled by reason of
an increase in the number of directors, electing or removing officers or members
of any such committee, fixing the compensation of any member of such committee
or altering or repealing any resolution of the Board which by its term provides
that it shall not be so amendable or repealable, and, unless such resolution
expressly so provides, no such committee shall have the power or authority to
declare a dividend or to authorize the issuance of shares of the corporation.
Each committee shall keep regular minutes of its meetings and report the same to
the Board when required.

                5.1.1.  Audit Committee. The Audit Committee shall, from time to
time and to the extent it exists, but no less than two times per year, meet to
review and monitor the financial and cost accounting practices and procedures of
the Company, review the qualifications of the Company's independent auditors,
make recommendations to the Board of Directors regarding the selection of
independent auditors, review the scope, fees and results of any audit, review
non-audit services and related fees provided by the independent auditors, and to
report its findings and recommendations to the Board for final action. The Audit
Committee shall not be empowered to approve any corporate action, of whatever
kind or nature, and the recommendations of the Audit Committee shall not be
binding on the Board, except when, pursuant to the provisions of Section 5.2 of
these Bylaws, such power and authority have been specifically delegated to such
committee by the Board by resolution. In addition to the foregoing, the specific
duties of the Audit Committee shall be determined by the Board by resolution.

                5.1.2.  Compensation Committee. The Compensation Committee
shall, from time to time and to the extent it exists, meet to review the various
compensation plans, policies and practices of the Company, and to report its
findings and recommendations to the Board for final action. The Compensation
Committee shall be responsible for the administration of all salary for the
executive officers of the Company, including bonuses, and the administration of
the Company's compensation programs, including the grant of options under the
Company's 1997 Stock Option Plan. The Compensation Committee shall not be
empowered to approve any other corporate action, of whatever kind or nature, and
any recommendations of the Compensation Committee shall not be binding on the
Board, except when, pursuant to the provisions of Section 5.2 of these Bylaws,
such power and authority have been specifically delegated to such committee by
the Board by resolution. In addition to the foregoing, the specific duties of
the Compensation Committee shall be determined by the Board by resolution.

          Section 5.2.  Available Powers.  Any committee established pursuant
to Section 5.1 of these Bylaws, including the Audit Committee and the
Compensation Committee, but only to the extent provided in the resolution of the
Board establishing such committee or otherwise delegating specific power and
authority to such committee and as limited by law, the Articles of Incorporation
and these Bylaws, shall have and may exercise all the powers and authority of
the 

                                      -6-
<PAGE>
 
Board in the management of the business and affairs of the Company, and may
authorize the seal of the Company to be affixed to all papers which may require
it.

          Section 5.3.  Alternate Members. The Board may designate one or more
directors as alternate members of any committee, who may replace any absent or
disqualified member at any meeting of such committee.

          Section 5.4.  Procedures.  Time, place and notice, if any, of
meetings of a committee shall be determined by the members of such committee. At
meetings of a committee, a majority of the number of members designated by the
Board shall constitute a quorum for the transaction of business.  The act of a
majority of the members present at any meeting at which a quorum is present
shall be the act of the committee, except as otherwise specifically provided by
law, the Articles of Incorporation or these Bylaws.  If a quorum is not present
at a meeting of a committee, the members present may adjourn the meeting from
time to time, without notice other than an announcement at the meeting, until a
quorum is present.


                                   ARTICLE 6

                                   OFFICERS

          Section 6.1.  Elected Officers.  The Board shall elect a President
and Secretary (collectively, the "Required Officers") having the respective
duties enumerated below and may elect such other officers having the titles and
duties set forth below which are not reserved for the Required Officers or such
other titles and duties as the Board may by resolution from time to time
establish:

                6.1.1.  Chairman of the Board. The Chairman of the Board, or in
his absence, the President, shall preside when present at all meetings of the
shareholders and the Board. The Chairman of the Board shall advise and counsel
the President and other officers and shall exercise such powers and perform such
duties as shall be assigned to or required of him from time to time by the Board
or these Bylaws. The Chairman of the Board may execute bonds, mortgages and
other contracts requiring a seal under the seal of the Company, except where
required by law to be otherwise signed and executed and except where the signing
and execution thereof shall be expressly delegated by the Board to some other
officer or agent of the Company. The Chairman of the Board may delegate all or
any of his powers or duties to the President, if and to the extent deemed by the
Chairman of the Board to be desirable or appropriate.

                6.1.2.  President.  The President shall be the Chief Executive
Officer of the Company, unless the Board of Directors designates the Chairman of
the Board as Chief Executive Officer, and shall have general and active
management of the business and affairs of the Company and shall see that all
orders and resolutions of the Board are carried into effect.  The President may
agree upon and execute all leases, contracts, evidences of indebtedness, and

                                      -7-
<PAGE>
 
other obligations in the name of the corporation and may sign all certificates
for shares of capital stock of the corporation; and shall have such other powers
and duties as designated in accordance with these Bylaws and as from time to
time may be assigned to him by the Board of Directors.  In the absence of the
Chairman of the Board or in the event of his inability or refusal to act, the
President shall perform the duties and exercise the powers of the Chairman of
the Board.

                6.1.3.  Chief Operating Officer. The chief operating officer
shall have supervision of the operation of the corporation, subject to the
policies and directions of the Board. He shall provide for the proper operation
of the corporation and oversee the internal interrelationship amongst any and
all departments of the corporation. He shall submit to the chief executive
officer and the board of directors timely reports on the operations of the
corporation.

                6.1.4.  Chief Financial Officer. The chief financial officer
shall be the chief accounting officer of the corporation and shall arrange for
the keeping of adequate records of all assets, liabilities and transactions of
the corporation. He shall provide for the establishment of internal controls and
see that adequate audits are currently and regularly made. He shall submit to
the chief executive officer and the board timely statements of the accounts of
the corporation and the financial results of the operations thereof.

                6.1.5.  Vice Presidents. In the absence of the President or in
the event of his inability or refusal to act, the Vice President (or in the
event there be more than one Vice President, the Vice Presidents in the order
designated by the Board, or in the absence of any designation, then in the order
of their election or appointment) shall perform the duties of the President, and
when so acting, shall have all the powers of and be subject to all the
restrictions upon the President. The Vice Presidents shall perform such other
duties and have such other powers as the Board may from time to time prescribe.

                6.1.6.  Secretary. The Secretary shall attend all meetings of
the shareholders, the Board and (as required) committees of the Board and shall
record all the proceedings of such meetings in minute books to be kept for that
purpose. He shall give, or cause to be given, notice of all meetings of the
shareholders and special meetings of the Board and shall perform such other
duties as may be prescribed by the Board or the President. He shall have custody
of the corporate seal of the Company and he, or an Assistant Secretary, shall
have authority to affix the same to any instrument requiring it, and when so
affixed, it may be attested by his signature or by the signature of such
Assistant Secretary. The Board may give general authority to any other officer
to affix the seal of the Company and to attest the affixing thereof by his
signature.

                6.1.7.  Assistant Secretaries. The Assistant Secretary, or if
there be more than one, the Assistant Secretaries in the order determined by the
Board (or if there be no such determination, then in the order of their election
or appointment) shall, in the absence of the Secretary or in the event of his
inability or refusal to act, perform the duties and exercise the 

                                      -8-
<PAGE>
 
powers of the Secretary and shall perform such other duties and have such other
powers as the Board may from time to time prescribe.

                6.1.8.  Treasurer.  The Treasurer shall have the custody of the
corporate funds and securities, shall keep full and accurate accounts of
receipts and disbursements in books belonging to the Company and shall deposit
all moneys and other valuable effects in the name and to the credit of the
Company in such depositories as may be designated by the Board.   He shall
disburse the funds of the Company as may be ordered by the Board, taking proper
vouchers for such disbursements, and shall render to the President and the
Board, at its regular meetings, or when the Board so requires, an account of all
his transactions as treasurer and of the financial condition of the Company.  He
may, when necessary or proper, endorse on behalf of the corporation for
collection checks, notes and other obligations and shall deposit the same to the
credit of the corporation in such banks or depositories as shall be designated
in the manner prescribed by the Board of Directors, and he may sign all receipts
and vouchers for payments made to the corporation, either along or jointly with
such other officer as is designated by the Board of Directors.

                6.1.9.  Assistant Treasurers. The Assistant Treasurer, or if
there shall be more than one, the Assistant Treasurers in the order determined
by the Board (or if there be no such determination, then in the order of their
election or appointment) shall, in the absence of the treasurer or in the event
of his inability or refusal to act, perform the duties and exercise the powers
of the treasurer and shall perform such other duties and have such other powers
as the Board may from time to time prescribe.

                6.1.10. Divisional Officers. Each division of the Company, if
any, may have a President, Secretary, Treasurer or Controller and one or more
Vice Presidents, Assistant Secretaries, Assistant Treasurers and other assistant
officers. Any number of such offices may be held by the same person. Such
divisional officers will be appointed by, report to and serve at the pleasure of
the Board and such other officers that the Board may place in authority over
them. The officers of each division shall have such authority with respect to
the business and affairs of that division as may be granted from time to time by
the Board, and in the regular course of business of such division may sign
contracts and other documents in the name of the division where so authorized;
provided that in no case and under no circumstances shall an officer of one
division have authority to bind any other division of the Company except as
necessary in the pursuit of the normal and usual business of the division of
which he is an officer.

          Section 6.2.  Election. All elected officers shall serve until their
successors are duly elected and qualified or until their earlier death,
disqualification, retirement, resignation or removal from office.

          Section 6.3.  Appointed Officers. The Board may also appoint or
delegate the power to appoint such other officers, assistant officers and
agents, and may also remove such officers and agents or delegate the power to
remove same, as it shall from time to time deem 

                                      -9-
<PAGE>
 
necessary, and the titles and duties of such appointed officers may be as
described in Section 6.1 for elected officers; provided that the officers and
any officer possessing authority over or responsibility for any functions of the
Board shall be elected officers.

          Section 6.4.  Multiple Officeholders, Shareholder and Director
Officers. Any number of offices may be held by the same person, unless the
Articles of Incorporation or these Bylaws otherwise provide. Officers need not
be shareholders or residents of the State of Texas. Officers, such as the
Chairman of the Board, possessing authority over or responsibility for any
function of the Board must be directors.

          Section 6.5.  Compensation, Vacancies.  The compensation of elected
officers shall be set by the Board.  The Board shall also fill any vacancy in an
elected office.  The compensation of appointed officers and the filling of
vacancies in appointed offices may be delegated by the Board to the same extent
as permitted by these Bylaws for the initial filling of such offices.

          Section 6.6.  Additional Powers and Duties.  In addition to the
foregoing especially enumerated powers and duties, the several elected and
appointed officers of the Company shall perform such other duties and exercise
such further powers as may be provided by law, the Articles of Incorporation or
these Bylaws or as the Board may from time to time determine or as may be
assigned to them by any competent committee or superior officer.

          Section 6.7.  Removal. Any officer or agent or member of a committee
elected or appointed by the Board may be removed by the Board whenever in its
judgment the best interest of the Company will be served thereby, but such
removal shall be without prejudice to the contract rights, if any, of the person
so removed. Election or appointment of an officer or agent or member of a
committee shall not of itself create contract rights.


                                   ARTICLE 7

                              SHARE CERTIFICATES

          Section 7.1.  Entitlement to Certificates. Every holder of the capital
stock of the Company, unless and to the extent the Board by resolution provides
that any or all classes or series of stock shall be uncertificated, shall be
entitled to have a certificate, in such form as is approved by the Board and
conforms with applicable law, certifying the number of shares owned by him. Each
certificate representing shares shall state upon the face thereof:

(1)  that the corporation is organized under the laws of the State of Texas;
 
(2)  the name of the person to whom issued;

                                      -10-
<PAGE>
 
(3)  the number and class of shares and the designation of the series, if any,
     which such certificate represents; and

(4)  the par value of each share represented by such certificate, or a statement
     that the shares are without par value.

          Section 7.2.  Multiple Classes of Stock; Preemptive Rights.  In the
event the Company shall be authorized to issue shares of more than one class,
each certificate representing shares issued by the Company (1) shall
conspicuously set forth on the face or back of the certificate a full statement
of (a) all of the designations, preferences, limitations and relative rights of
the shares of each class authorized to be issued and, (b) if the Company is
authorized to issue shares of any preferred or special class in series, the
variations in the relative rights and preferences of the shares of each such
series to the extent they have been fixed and determined and the authority of
the Board to fix and determine the relative rights and preferences of subsequent
series; or (2) shall conspicuously state on the face or back of the certificate
that (a) such a statement is set forth in the Articles of Incorporation on file
in the office of the Secretary of State of the State of Texas and (b) the
Company will furnish a copy of such statement to the record holder of the
certificate without charge on written request to the Company at its principal
place of business or registered office.  In the event the Company has by its
Articles of Incorporation limited or denied the preemptive right of shareholders
to acquire unissued or treasury shares of the Company, each certificate
representing shares issued by the Company (1) shall conspicuously set forth on
the face or back of the certificate a full statement of the limitation or denial
of preemptive rights contained in the Articles of Incorporation, or (2) shall
conspicuously state on the face or back of the certificate that (a) such a
statement is set forth in the Articles of Incorporation on file in the office of
the Secretary of State of the State of Texas and (b) the Company will furnish a
copy of such statement to the record holder of the certificate without charge on
request to the Company at its principal place of business or registered office.

    
          Section 7.3.  Signatures. Each certificate representing capital stock
of the Company shall be signed by or in the name of the Company by (1) the
Chairman of the Board, the Chief Executive Officer, the President or a Vice
President; and (2) the Treasurer, an Assistant Treasurer, the Secretary or an
Assistant Secretary of the Company. The signatures of the officers of the
Company may be facsimiles. In case any officer who has signed or whose facsimile
signature has been placed upon a certificate shall have ceased to hold such
office before such certificate is issued, it may be issued by the Company with
the same effect as if he held such office on the date of issue.      

          Section 7.4.  Issuance and Payment. Subject to any provision of the
Constitution of the State of Texas to the contrary, the Board may authorize
shares to be issued for consideration consisting of any tangible or intangible
benefit to the Company, including, cash, promissory notes, services performed,
contracts for services to be performed, or other securities of the Company.
Shares may not be issued until the full amount of the consideration, fixed as
provided by law, has been paid. When such consideration shall have been paid to
the Company or to a corporation of which all the outstanding shares of each
class are owned by the Company,

                                      -11-
<PAGE>
 
the shares shall be deemed to have been issued and the subscriber or shareholder
entitled to receive such issue shall be a shareholder with respect to such
shares, and the shares shall be considered fully paid and non-assessable. In the
absence of fraud in the transaction, the judgment of the Board or the
shareholders, as the case may be, as to the value of the consideration received
for shares shall be conclusive.

          Section 7.5.  Lost Certificates. The Board may direct a new
certificate or certificates to be issued in place of any certificate or
certificates theretofore issued by the Company alleged to have been lost, stolen
or destroyed upon the making of an affidavit of that fact by the person claiming
the certificate of stock to be lost, stolen or destroyed. When authorizing such
issue of a new certificate or certificates, the Board may, in its discretion and
as a condition precedent to the issuance thereof, require the owner of such
lost, stolen or destroyed certificate or certificates, or his legal
representative, to advertise the same in such manner as it shall require and/or
to give the Company a bond in such sum as it may direct as indemnity against any
claim that may be made against the Company with respect to the certificate
alleged to have been lost, stolen or destroyed.

          Section 7.6.  Transfer of Stock. Upon surrender to the Company or its
transfer agent, if any, of a certificate for shares duly endorsed or accompanied
by proper evidence of succession, assignation or authority to transfer and of
the payment of all taxes applicable to the transfer of said shares, the Company
shall be obligated to issue a new certificate to the person entitled thereto,
cancel the old certificate and record the transaction upon its books; provided,
however, that the Company shall not be so obligated unless such transfer was
made in compliance with applicable state and federal securities laws.

          Section 7.7.  Registered Shareholders. The Company shall be entitled
to recognize the exclusive right of a person registered on its books as the
owner of shares to receive dividends, vote and be held liable for calls and
assessments and shall not be bound to recognize any equitable or other claim to
or interest in such share or shares on the part of any person other than such
registered owner, whether or not it shall have express or other notice thereof,
except as otherwise provided by law.


                                   ARTICLE 8

                                INDEMNIFICATION

          Section 8.1.  Definitions.  For purposes of this Article VIII:

(1)  "Corporation" includes any domestic or foreign predecessor entity of the
     Company in a merger, consolidation, or other transaction in which the
     liabilities of the predecessor are  transferred to the Company by operation
     of law and in any other transaction in which the 

                                      -12-
<PAGE>
 
     Company assumes the liabilities of the predecessor but does not
     specifically exclude liabilities that are the subject matter of this
     article;

(2)  "Director" means any person who is or was a director of the Company and any
     person who, while a director of the Company, is or was serving at the
     request of the Company as a director, officer, partner, venturer,
     proprietor, trustee, employee, agent, or similar functionary of another
     foreign or domestic corporation, partnership, joint venture, sole
     proprietorship, trust, employee benefit plan or other enterprise;

(3)  "Expenses" include, without limitation, court costs and attorneys' fees;

(4)  "Official capacity" means

      (i)  when used with respect to a Director, the office of Director of the
Company, but does not include service for any other foreign or domestic
corporation or any partnership, joint venture, sole proprietorship, trust,
employee benefit plan, or other enterprise;

      (ii) when used with respect to a person other than a Director, the
elective or appointive office in the Company held by the officer or the
employment or agency relationship undertaken by the employee or agent on behalf
of the Company, but does not include service for any other foreign or domestic
corporation or any partnership, joint venture, sole  proprietorship, trust,
employee benefit plan, or other enterprise; and

(5)  "Proceeding" means any threatened, pending, or completed action, suit, or
     proceeding, whether civil, criminal, administrative, arbitrative, or
     investigative, any appeal in such an action, suit, or proceeding, and any
     inquiry or investigation that could lead to such an action, suit, or
     proceeding.

          Section 8.2.  Mandatory Indemnification. The Company shall indemnify a
person who was, is, or is threatened to be made a named defendant or respondent
in a proceeding because the person is or was a Director only if it is determined
in accordance with Section 8.6 of this Article 8 that the person:

                        (a) conducted himself in good faith;

                        (b) reasonably believed:

                            (i)   in the case of conduct in his official
capacity as a Director of the Company, that his conduct was in the Company's
best interests; and

                            (ii)  in all other cases, that his conduct was at
least not opposed to the Company's best interests; and

                                      -13-
<PAGE>
 
                        (c) in the case of any criminal proceeding, had no
reasonable cause to believe his conduct was unlawful.

In the event it is determined in accordance with Section 8.6 of this Article 8
that a person has met the applicable standard of conduct as to some matters but
not as to others, amounts to be indemnified may be reasonably prorated.

          Section 8.3.  Prohibited Indemnification.  Except to the extent
permitted by Section 8.5 of this Article 8, a Director may not be indemnified
under Section 8.2 of this Article 8 in respect of a proceeding:

                        (a) in which the person is found liable on the basis
that personal benefit was improperly received by him, whether or not the benefit
resulted from an action taken in the person's official capacity; or

                        (b) in which the person is found liable to the Company.

          Section 8.4.  Termination of Proceedings.  The termination of a
proceeding by judgment, order, settlement, or conviction, or on a plea of nolo
contendere or its equivalent is not of itself determinative that the person did
not meet the requirements set forth in Section 8.2 of this Article 8.  A person
shall be deemed to have been found liable in respect of any claim, issue or
matter only after the person shall have been so adjudged by a court of competent
jurisdiction after exhaustion of all appeals therefrom.

          Section 8.5.  Judgments, Expenses, etc. A person may be indemnified
under Section 8.2 of this Article 8 against judgments, penalties (including
excise and similar taxes), fines, settlements, and reasonable expenses actually
incurred by the person in connection with the proceeding; but if the person is
found liable to the Company or is found liable on the basis that personal
benefit was improperly received by the person, the indemnification (1) is
limited to reasonable expenses actually incurred by the person in connection
with the proceeding and (2) shall not be made in respect of any proceeding in
which the person shall have been found liable for willful or intentional
misconduct in the performance of his duty to the Company.

          Section 8.6.  Determination of Indemnification.  A determination of
indemnification under Section 8.2 of this Article 8 must be made:

                        (a) by a majority vote of a quorum consisting of
directors who at the time of the vote are not named defendants or respondents in
the proceeding;

                        (b) if such a quorum cannot be obtained, by a majority
vote of a committee of the Board, designated to act in the matter by a majority
vote of all directors, consisting solely of two or more directors who at the
time of the vote are not named defendants or respondents in the proceeding;

                                      -14-
<PAGE>
 
                        (c) by special legal counsel selected by the Board or a
committee thereof by vote as set forth in subsection (1) or (2) of this Section
8.6, or, if such a quorum cannot be obtained and such a committee cannot be
established, by a majority vote of all Directors; or

                        (d) by the shareholders of the Company in a vote that
excludes the shares held by Directors who are named defendants or respondents in
the proceeding.

          Section 8.7.  Determination of Reasonableness of Expenses.
Determination as to reasonableness of expenses must be made in the same manner
as the determination that indemnification is permissible, except that if the
determination that indemnification is permissible is made by special legal
counsel, determination as to reasonableness of expenses must be made in the
manner specified by subsection (c) of Section 8.6 of this Article 8 for the
selection of special legal counsel.

          Section 8.8.  Indemnification Against Reasonable Expenses.  The
Company shall indemnify a Director against reasonable expenses incurred by him
in connection with a proceeding in which he is a named defendant or respondent
because he is or was a Director if he has been wholly successful, on the merits
or otherwise, in the defense of the proceeding.

          Section 8.9.  Payments in Advance of Disposition. Reasonable expenses
incurred by a Director who was, is, or is threatened to be made a named
defendant or respondent in a proceeding shall be paid or reimbursed by the
Company, in advance of the final disposition of the proceeding and without any
of the determinations specified in Sections 8.6 and 8.7 of this Article 8, after
the Company receives a written affirmation by the Director of his good faith
belief that he has met the standard of conduct necessary for indemnification
under this Article 8 and a written undertaking by or on behalf of the Director
to repay the amount paid or reimbursed if it is ultimately determined that he
has not met those requirements.

          Section 8.10. Written Undertaking. The written undertaking required by
Section 8.9 of this Article 8 must be an unlimited general obligation of the
Director but need not be secured.  It may be accepted without reference to
financial ability to make repayment.

          Section 8.11. Consistency with Articles of Incorporation. Any
provision for the Company to indemnify or to advance expenses to a Director who
was, is, or is threatened to be made a named defendant or respondent in a
proceeding, whether contained in the Articles of Incorporation, these Bylaws, a
resolution of shareholders or Directors, an agreement, or otherwise, except in
accordance with Section 8.16 of this Article 8, is valid only to the extent it
is consistent with this Article 8 as limited by the Articles of Incorporation,
if such a limitation exists.

                                      -15-
<PAGE>
 
          Section 8.12. Other Expenses.  Notwithstanding any other provision
of this Article 8, the Company may pay or reimburse expenses incurred by a
Director in connection with his appearance as a witness or other participation
in a proceeding at a time when he is not a named defendant or respondent in the
proceeding.

          Section 8.13. Officers, Employees and Agents.  An officer, employee
or agent of the Company shall be indemnified as, and to the same extent,
provided by Section 8.8 of this Article 8 for a Director and is entitled to seek
indemnification under such Section to the same extent as a Director.  The
Company shall advance expenses to an officer and may advance expenses to an
employee or agent of the Company to the same extent that it shall advance
expenses to Directors under this Article 8.

          Section 8.14. Other Capacities.  A corporation may indemnify and
advance expenses to persons who are not or were not officers, employees, or
agents of the Company, but who are or were serving at the request of the Company
as a director, officer, partner, venturer, proprietor, trustee, employee, agent,
or similar functionary of another foreign or domestic corporation, partnership,
joint venture, sole proprietorship, trust, employee benefit plan or other
enterprise to the same extent that it shall indemnify and advance expenses to
Directors under this Article 8.

          Section 8.15. Further Indemnification.  The Company may indemnify
and advance expenses to an officer, employee, agent, or person identified in
Section 8.14 of this Article 8 and who is not a Director to such further extent,
consistent with law, as may be provided by the Articles of Incorporation, these
Bylaws, general or specific action of the Board, or contract or as permitted or
required by common law.

          Section 8.16. Continuation of Indemnification.  The indemnification
and advance payment provided by this Article 8 shall continue as to a person who
has ceased to hold his position as a director, officer, employee or agent, or
other person described in Article 8, Section 8.14, and shall inure to his heirs,
executors and administrators.

          Section 8.17. Insurance.  The Company may purchase and maintain
insurance or another arrangement on behalf of any person who is or was a
Director, officer, employee, or agent of the Company or who is or was serving at
the request of the Company as a director, officer, partner, venturer,
proprietor, trustee, employee, agent, or similar functionary of another foreign
or domestic corporation, partnership, joint venture, sole proprietorship, trust,
employee benefit plan, or other enterprise, against any liability asserted
against him and incurred by him in such a capacity or arising out of his status
as such a person, whether or not the Company would have the power to indemnify
him against that liability under this Article 8.  If the insurance or other
arrangement is with a person or entity that is not regularly engaged in the
business of providing insurance coverage, the insurance or arrangement may
provide for payment of a liability with respect to which the Company would not
have the power to indemnify the person only if including coverage for the
additional liability has been approved by the shareholders of 

                                      -16-
<PAGE>
 
the Company. Without limiting the power of the Company to procure or maintain
any kind of insurance or other arrangement, the Company may, for the benefit of
persons indemnified by the Company, (1) create a trust fund; (2) establish any
form of self-insurance; (3) secure its indemnity obligation by grant of a
security interest or other lien on the assets of the Company; or (4) establish a
letter of credit, guaranty, or surety arrangement. The insurance or other
arrangement may be procured, maintained, or established within the Company or
with any insurer or other person deemed appropriate by the Board regardless of
whether all or part of the stock or other securities of the insurer or other
person are owned in whole or part by the Company. In the absence of fraud, the
judgment of the Board as to the terms and conditions of the insurance or other
arrangement and the identity of the insurer or other person participating in an
arrangement shall be conclusive and the insurance or arrangement shall not be
voidable and shall not subject the Directors approving the insurance or
arrangement to liability, on any ground, regardless of whether Directors
participating in the approval are beneficiaries of the insurance or arrangement.

          Section 8.18. Report To Shareholders.  Any indemnification of or
advance of expenses to a Director in accordance with this Article 8 shall be
reported in writing to the shareholders with or before the notice or waiver of
notice of the next shareholders' meeting or with or before the next submission
to shareholders of a consent to action without a meeting pursuant to Section A,
Article 9.10, of the Texas Business Corporation Act and, in any case, within the
12-month period immediately following the date of the indemnification or
advance.

          Section 8.19. Employee Benefit Plans.  For purposes of this Article
8, the Company is deemed to have requested a Director to serve in capacity in
connection with an employee benefit plan whenever the performance by him of his
duties to the Company also imposes duties on or otherwise involves services by
him to the plan or participants or beneficiaries of the plan.  Excise taxes
assessed on a Director with respect to an employee benefit plan pursuant to
applicable law are deemed fines.  Action taken or omitted by him with respect to
an employee benefit plan in the performance of his duties for a purpose
reasonably believed by him to be in the interest of the participants and
beneficiaries of the plan is deemed to be for a purpose which is not opposed to
the best interests of the Company.

          Section 8.20. Change in Governing Law. In the event of any amendment
or addition to Article 2.02-1 of the Texas Business Corporation Act or the
addition of any other section to such law which shall limit indemnification
rights thereunder, the Company shall, to the extent permitted by the Texas
Business Corporation Act, indemnify to the fullest extent authorized or
permitted hereunder, any person who was or is a party or is threatened to be
made a party to any threatened, pending or completed action, suit or proceeding,
whether civil, criminal, administrative or investigative (including an action by
or in the right of the Company), by reason of the fact that he is or was a
Director, officer, employee or agent of the Company or is or was serving at the
request of the Company as a director, officer, partner, venturer, proprietor,
trustee, employee, agent, or similar functionary of another foreign or domestic
corporation, partnership, joint venture, sole proprietorship, trust, employee
benefit plan or other enterprise,

                                      -17-
<PAGE>
 
against all judgments, penalties (including excise and similar taxes), fines,
settlements and reasonable expenses (including attorneys' fees and court costs)
actually and reasonably incurred by him in connection with such action, suit or
proceeding.

          Section 8.21. Construction.  The indemnification provided by this
Article shall be subject to all valid and applicable laws, including, without
limitation, Article 2.02-1 of the Texas Business Corporation Act, and, in the
event this Article or any of the provisions hereof or the indemnification
contemplated hereby are found to be inconsistent with or contrary to any such
valid laws, the latter shall be deemed to control and this Article 8 shall be
regarded as modified accordingly, and, as so modified, to continue in full force
and effect.

          Section 8.22. Contract Right.  The foregoing indemnification and
advancement of expenses provisions shall be deemed to be a contract between the
corporation and each director and officer who serves in any such capacity at any
time while these provisions, as well as the relevant provisions of the Texas
Business Corporation Act, are in effect, and any repeal or modification thereof
shall not affect any right or obligation then existing with respect to any state
of facts then or previously existing or any action, suit, or proceeding
previously or thereafter brought or threatened based in whole or in part upon
any such state of facts.  Such a "contract right" may not be modified
retroactively without consent of such director, officer, employee or agent.
Notwithstanding this provision and subject to applicable provisions of the Texas
Business Corporation Act, the corporation may enter into additional contracts of
indemnity with these persons to provide rights provided in these bylaws, or to
otherwise modify, amend, increase or decrease these rights, as the Board of
Directors may see fit.
`
          Section 8.23. Effect of Amendment. No amendment, modification or
repeal of this Article 8 or any provision hereof shall in any manner terminate,
reduce or impair the right of any past, present or future persons to be
indemnified by the corporation, nor the obligation of the corporation to
indemnify any such persons, under and in accordance with the provisions of this
Article as in effect immediately prior to such amendment, modification or
repeal, with respect to claims arising from or relating to matters occurring, in
whole or in part, prior to such amendment, modification or repeal, regardless of
when such claims may arise or be asserted.


                                   ARTICLE 9

                INTERESTED DIRECTORS, OFFICERS AND SHAREHOLDERS

          Section 9.1.  Validity; Disclosure; Approval.  No contract or
transaction between the Company and one or more of its directors or officers, or
between the Company and any other corporation, partnership, association, or
other organization in which one or more of its directors or officers are
directors or officers or have a financial interest, shall be void or voidable
solely because the director or officer is present at or participates in the
meeting of the Board or 

                                      -18-
<PAGE>
 
committee thereof which authorizes the contract or transaction, or solely
because his or their votes are counted for such purpose, if:

     (1) the material facts as to his relationship or interest and as to the
contract or transaction are disclosed or are known to the Board or the
committee, and the Board or committee in good faith authorizes the contract or
transaction by the affirmative vote of a majority of the disinterested
directors, even though the disinterested directors be less than a quorum; or

     (2) the material facts as to his relationship or interest and as to the
contract or transaction are disclosed or are known to the shareholders entitled
to vote thereon, and the contract or transaction is specifically approved in
good faith by vote of the shareholders; or

     (3) the contract or transaction is fair as to the Company as of the time it
is authorized, approved, or ratified by the Board, a committee thereof, or the
shareholders.

          Section 9.2.  Quorum. Common or interested directors may be counted in
determining the presence of a quorum at a meeting of the Board or of a committee
which authorizes the contract or transaction.

          Section 9.3.  Nonexclusive. This Article 9 shall not be construed to
invalidate any contract or transaction which would be valid in the absence of
this Article 9.


                                  ARTICLE 10

                                 MISCELLANEOUS

          Section 10.1. Place of Meetings.  All shareholders, directors and
committee meetings shall be held at such place or places, within or without the
State of Texas, as shall be designated from time to time by the Board or such
committee and stated in the notices thereof.  If no such place is so designated,
said meetings shall be held at the principal business office of the Company.

          Section 10.2. Fixing Record Dates.

                        (a) In order that the Company may determine the
shareholders entitled to notice of or to vote at any meeting of shareholders or
any adjournment thereof, to receive payment of any dividend or other
distribution or allotment of any rights, to exercise any rights in respect of
any change, conversion or exchange of stock or to effect any other lawful
action, or to make a determination of shareholders for any other proper purpose
(other than determining shareholders entitled to consent to action by
shareholders proposed to be taken without a meeting of shareholders), the Board
may fix, in advance, a record date for any such

                                      -19-
<PAGE>
 
determination of shareholders, which shall not be more than sixty (60) nor less
than ten (10) days prior to the date on which the particular action requiring
such determination of shareholders is to be taken. In the absence of any action
by the Board, the date on which a notice of meeting is given, or the date the
Board adopts the resolution declaring a dividend or other distribution or
allotment or approving any change, conversion or exchange, as the case may be,
shall be the record date. A record date validly fixed for any meeting of
shareholders and the determination of shareholders entitled to vote at such
meeting shall be valid for any adjournment of said meeting except where such
determination has been made through the closing of stock transfer books and the
stated period of closing has expired.

                        (b) In order that the Company may determine the
stockholders entitled to consent to corporate action in writing without a
meeting, the Board may fix a record date, which record date shall not precede
the date upon which the resolution fixing the record date is adopted by the
Board, and which date shall not be more than ten (10) days after the date upon
which the resolution fixing the record date is adopted by the Board. If no
record date has been fixed by the Board, the record date for determining
stockholders entitled to consent to corporate action in writing without a
meeting, when no prior action by the Board is otherwise required, shall be the
first date on which a signed written consent setting forth the action taken or
proposed to be taken is delivered to the Company by delivery to its registered
office in the State of Texas, its principal place of business, or an officer or
agent of the Company having custody of the book in which proceedings of meetings
of stockholders are recorded. Delivery made to the Company's registered office
shall be by hand or by certified or registered mail, return receipt requested.
If no record date has been fixed by the Board and prior action by the Board is
required, the record date for determining stockholders entitled to consent to
corporate action in writing without a meeting shall be at the close of business
on the day on which the Board adopts the resolution taking such prior action.

          Section 10.3. Notice and Waiver of Notice.  Whenever any notice is
required to be given under law, the Articles of Incorporation or these Bylaws, a
written waiver of such notice, signed before or after the date of such meeting
by the person or persons entitled to said notice, shall be deemed equivalent to
such required notice.  All such waivers shall be filed with the corporate
records. Attendance at a  meeting shall constitute a waiver of notice of such
meeting, except where a person attends for the express purpose of objecting to
the transaction of any business on the ground that the meeting is not lawfully
called or convened.  Whenever any notice is required to be given under law, the
Articles of Incorporation or these Bylaws, said notice shall be deemed to be
sufficient if given by depositing the same in a post office box in a sealed
prepaid envelope addressed to the person entitled thereto at his post office
address as it appears on the books of the Company and such notice shall be
deemed to have been given on the day of such mailing.

          Section 10.4. Attendance via Communications Equipment. Unless
otherwise restricted by law, the Articles of Incorporation or these Bylaws,
members of the Board, members of any committee thereof or the shareholders may
hold a meeting by means of conference 

                                      -20-
<PAGE>
 
telephone or other communications equipment by means of which all persons
participating in the meeting can effectively communicate with each other. Such
participation in a meeting shall constitute presence in person at the meeting,
except where a person participates in the meeting for the express purpose of
objecting to the transaction of any business on the ground that the meeting is
not lawfully called or convened.

          Section 10.5. Dividends.  Dividends on the capital stock of the
Company, paid in cash, property, or securities of the Company, or any
combination thereof, and as may be limited by applicable law and applicable
provisions of the Articles of Incorporation (if any), may be declared by the
Board at any regular or special meeting.

          Section 10.6. Reserves. Before payment of any dividend, there may be
set aside out of any funds of the Company available for dividends such sum or
sums as the Board from time to time, in its absolute discretion, thinks proper
as a reserve or reserves to meet contingencies, for equalizing dividends, for
repairing or maintaining any property of the Company, or for such other purpose
as the Board shall determine to be in the best interest of the Company; and the
Board may modify or abolish any such reserve in the manner in which it was
created.

          Section 10.7. Reports to Shareholders. The Board shall present at each
annual meeting of shareholders, and at any special meeting of shareholders when
called for by vote of the shareholders, a statement of the business and
condition of the Company.

          Section 10.8. Contracts and Negotiable Instruments. Except as
otherwise provided by law or these Bylaws, any contract or other instrument
relative to the business of the Company may be executed and delivered in the
name of the Company and on its behalf by the Chairman of the Board, the
President, its Chief Operating Officer, the Chief Financial Officer or any Vice
President; and the Board may authorize any other officer or agent of the Company
to enter into any contract or execute and deliver any contract in the name and
on behalf of the Company, and such authority may be general or confined to
specific instances as the Board may by resolution determine. All bills, notes,
checks or other instruments for the payment of money shall be signed or
countersigned by such officer, officers, agent or agents and in such manner as
are permitted by these Bylaws and/or as, from time to time, may be prescribed by
resolution (whether general or special) of the Board. Unless authorized so to do
by these Bylaws or by the Board, no officer, agent or employee shall have any
power or authority to bind the Company by any contract or engagement, or to
pledge its credit, or to render it liable pecuniarily for any purpose or to any
amount.

          Section 10.9. Fiscal Year. The fiscal year of the Company shall be
fixed by resolution of the Board.

                                      -21-
<PAGE>
 
          Section 10.10. Seal. The seal of the Company shall be in such form as
shall from time to time be adopted by the Board. The seal may be used by causing
it or a facsimile thereof to be impressed, affixed or otherwise reproduced.

          Section 10.11. Books and Records. The Company shall keep correct and
complete books and records of account and shall keep minutes of the proceedings
of its shareholders, Board and committees and shall keep at its registered
office or principal place of business, or at the office of its transfer agent or
registrar, a record of its shareholders, giving the names and addresses of all
shareholders and the number and class of the shares held by each.

          Section 10.12. Resignation.  Any director, committee member, officer
or agent may resign by giving written notice to the Chairman of the Board, the
President or the Secretary.  The resignation shall take effect at the time
specified therein, or immediately if no time is specified.  Unless otherwise
specified therein, the acceptance of such resignation shall not be necessary to
make it effective.

          Section 10.13. Surety Bonds. Such officers and agents of the Company
(if any) as the Chairman of the Board, the President or the Board may direct,
from time to time, shall be bonded for the faithful performance of their duties
and for the restoration to the Company, in case of their death, resignation,
retirement, disqualification or removal from office, of all books, papers,
vouchers, money and other property of whatever kind in their possession or under
their control belonging to the Company, in such amounts and by such surety
companies as the Chairman of the Board, the President or the Board may
determine. The premiums on such bonds shall be paid by the Company and the bonds
so furnished shall be in the custody of the Secretary.

          Section 10.14. Proxies in Respect of Securities of Other Corporations.
The Chairman of the Board, the President, any Vice President or the Secretary
may from time to time appoint an attorney or attorneys or an agent or agents for
the Company to exercise, in the name and on behalf of the Company, the powers
and rights which the Company may have as the holder of stock or other securities
in any other corporation to vote or consent in respect of such stock or other
securities, and the Chairman of the Board, the President, any Vice President or
the Secretary may instruct the person or persons so appointed as to the manner
of exercising such powers and rights; and the Chairman of the Board, the
President, any Vice President or the Secretary may execute or cause to be
executed, in the name and on behalf of the Company and under its corporate seal
or otherwise, all such written proxies or other instruments as he may deem
necessary or proper in order that the Company may exercise such powers and
rights.

          Section 10.15. Amendments. These Bylaws may be altered, amended,
repealed or replaced by the shareholders, or by the Board when such power is
conferred upon the Board by the Articles of Incorporation, at any annual
shareholders meeting or annual or regular meeting of the Board, or at any
special meeting of the shareholders or of the Board if notice of such
alteration, amendment, repeal or replacement is contained in the notice of such
special meeting. If the power to adopt, amend, repeal or replace these Bylaws is
conferred upon the Board by the

                                      -22-
<PAGE>
 
Articles of Incorporation, the power of the shareholders to so adopt, amend,
repeal or replace these Bylaws shall not be divested or limited thereby.

                                      -23-

<PAGE>
 
                           DA CONSULTING GROUP, INC.

                                 COMMON STOCK

DA

                                 COMMON STOCK

               INCORPORATED UNDER THE LAWS OF THE STATE OF TEXAS

                SEE REVERSE FOR CERTAIN DEFINITIONS AND LEGENDS
                               CUSIP 233027 10 1

THIS CERTIFIES THAT

IS THE OWNER OF

FULLY PAID AND NON-ASSESSABLE SHARES OF COMMON STOCK OF $.01 PAR VALUE EACH OF

transferable on the books of the Corporation by the holder hereof in person or 
by duly authorized attorney upon surrender of this Certificate properly 
endorsed. This Certificate is not valid unless countersigned by the Transfer 
Agent and registered by the Registrar.
   WITNESS the facsimile seal of the Corporation and the facsimile signatures of
its duly authorized officers.

Dated:

                           DA CONSULTING GROUP, INC.

                                   SECRETARY

                                   PRESIDENT

COUNTERSIGNED AND REGISTERED:

                    AMERICAN STOCK TRANSFER & TRUST COMPANY
                               (NEW YORK, N.Y.)

                                                    TRANSFER AGENT AND REGISTRAR

BY

                                                            AUTHORIZED SIGNATURE
<PAGE>
 
   THE AMENDED AND RESTATED ARTICLES OF INCORPORATION OF THE CORPORATION 
PROVIDES, IN PART, THAT NO SHAREHOLDER OF THE CORPORATION SHALL BY REASON OF HIS
HOLDING SHARES OF ANY CLASS HAVE ANY PREEMPTIVE OR PREFERENTIAL RIGHT TO ACQUIRE
OR SUBSCRIBE TO ANY ADDITIONAL, UNISSUED OR TREASURY SHARES OF ANY CLASS OF THE 
CORPORATION NOW OR HEREAFTER TO BE AUTHORIZED.

   A FULL STATEMENT OF THE POWERS, DESIGNATIONS, PREFERENCES AND RELATIVE, 
PARTICIPATING, OPTIONAL, OR OTHER SPECIAL RIGHTS OF EACH CLASS OF STOCK OR 
SERIES THEREOF WHICH THE CORPORATION IS AUTHORIZED TO ISSUE AND THE 
QUALIFICATIONS, LIMITATIONS OR RESTRICTIONS OF SUCH PREFERENCES AND/OR RIGHTS IS
SET FORTH IN THE AMENDED AND RESTATED ARTICLES OF INCORPORATION OF THE 
CORPORATION ON FILE IN THE OFFICE OF THE SECRETARY OF STATE OF THE STATE OF 
TEXAS, AND THE CORPORATION WILL FURNISH A COPY OF SUCH STATEMENT TO THE RECORD 
HOLDER OF THIS CERTIFICATE WITHOUT CHARGE ON REQUEST TO THE CORPORATION AT ITS 
PRINCIPAL PLACE OF BUSINESS OR REGISTERED OFFICE.

   The following abbreviations, when used in the inscription on the face of this
certificate, shall be construed as though they were written out in full 
according to applicable laws or regulations:

TEN COM - as tenants in common                
TEN ENT - as tenants by the entireties       
JT TEN  - as joint tenants with right        
          of survivorship and not as tenants 
          in common                           
                                                                        
UNIF GIFT MIN ACT--               Custodian
                      (Cust)                     (Minor)
                    under Uniform Gifts to Minors
                    Act
                          (State)

For value received,                        hereby sell, assign and transfer unto

                    PLEASE INSERT SOCIAL SECURITY OR OTHER
                        IDENTIFYING NUMBER OF ASSIGNEE

  (PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS INCLUDING ZIP CODE OR ASSIGNEE)

                                                                          Shares

of the Common Stock represented by the within Certificate, and do hereby 
irrevocably constitute and appoint

                                                                        Attorney

to transfer the said stock on the books of the within-named Corporation with 
full power of substitution in the premises.

Dated

                                                                         NOTICE:

THE SIGNATURE TO THIS ASSIGNMENT MUST CORRESPOND WITH THE NAME AS WRITTEN UPON 
THE FACE OF THE CERTIFICATE, IN EVERY PARTICULAR, WITHOUT ALTERATION OR 
ENLARGEMENT OR ANY CHANGE WHATEVER.

                                                         SIGNATURE(S) GUARANTEED

THE SIGNATURE(S) SHOULD BE GUARANTEED BY AN ELIGIBLE GUARANTOR INSTITUTION 
(BANKS, STOCKBROKERS, SAVINGS AND LOAN ASSOCIATIONS AND CREDIT UNIONS WITH 
MEMBERSHIP IN AN APPROVED SIGNATURE GUARANTEE MEDALLION PROGRAM) PURSUANT TO 
S.E.C. RULE 17Ad-15.

KEEP THIS CERTIFICATE IN A SAFE PLACE. IF IT IS LOST, STOLEN, MUTILATED OR 
DESTROYED, THE CORPORATION WILL REQUIRE A BOND OF INDEMNITY AS A CONDITION TO 
THE ISSUANCE OF A REPLACEMENT CERTIFICATE.

<PAGE>
 
[LETTERHEAD OF PEPPER HAMILTON LLP APPEARS HERE]

    
                              April 16, 1998


     

DA Consulting Group, Inc.
5847 San Felipe Road
Suite 3700
Houston, Texas  77057

          Re:  Registration Statement
               ----------------------

Ladies and Gentlemen:

     We have acted as counsel to DA Consulting Group, Inc., a Texas corporation
(the "Company"), in connection with the preparation and filing with the
Securities and Exchange Commission (the "Commission") of a registration
statement (the "Registration Statement") of the Company on Form S-1 (No. 333-
43989) under the Securities Act of 1933, as amended (the "Act").  The
Registration Statement relates to the proposed issuance and sale of up to
2,400,000 shares of the Company's common stock, $0.01 par value per share
("Common Stock") to the public (collectively, the "Firm Securities"), as well as
the issuance and sale to the public of up to an additional 360,000 shares of the
Company's Common Stock (the "Option Securities"), to cover over-allotments.  Of
such amount, 1,742,586 shares are being offered by the Company (the "Company
Shares") and 1,017,414 are being offered by certain shareholders of the Company
(the "Selling Shareholder Shares" and together with the Company Shares, the
"Shares").

     The opinion is delivered in accordance with the requirements of Item
601(b)(5) of Regulation S-K under the Act.

     We have examined originals or copies, certified or otherwise identified to
our satisfaction, of (i) the Registration Statement; (ii) the form of
underwriting agreement, filed as Exhibit 1.1 to the Registration Statement (the
"Underwriting Agreement"), to be entered into by and among the Company, William
Blair & Company, L.L.C., Robert W. Baird & Co.

              [ADDRESS LOGO OF PEPPER HAMILTON LLP APPEARS HERE]
<PAGE>
 
[LOGO OF PEPPER HAMILTON LLP APPEARS HERE]

    
DA Consulting Group, Inc.
Page 2
April 16, 1998       

Incorporated and Pennsylvania Merchant Group Ltd and the Selling Shareholders
(as defined in the Registration Statement); (iii) the Articles of Incorporation
and Bylaws of the Company, as in effect on the date hereof; (iv) the form of the
Amended and Restated Articles of Incorporation and Restated Bylaws of the
Company, to become effective prior to the Registration Statement being declared
effective by the Commission; (v) certain resolutions of the Board of Directors
of the Company relating to, among other things, the issuance of the Shares; (vi)
a specimen certificate representing the shares of Common Stock; and (vii) such
other documents relating to the Company and the issuance of the Shares as we
have deemed necessary or appropriate as a basis for the opinions set forth
below.

     In our examination, we have assumed the legal capacity of all natural
persons, the genuineness of all signatures, the authenticity of all documents
submitted to us as certified or photostatic copies and the authenticity of the
originals of such latter documents. As to any facts material to the opinions
expressed herein which were not independently established or verified, we have
relied upon statements and representations of officers and other representatives
of the Company and others. In addition, we have assumed the conformity of the
certificates representing the Shares to the form of the specimen thereof
examined by us and the due execution and delivery of such certificates.

         
     Based upon and subject to the foregoing, we are of the opinion that:

     1.   The Selling Shareholder Shares are legally issued, fully paid and non-
assessable.

     2.   The Company Shares, when issued and delivered against payment therefor
in accordance with the terms of the Underwriting Agreement, will be legally
issued, fully paid and non-assessable.

    
         We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement and to the reference to this firm under the caption
"Legal Matters" in the prospectus filed as part of the Registration Statement.
However, we do not admit that we        
<PAGE>
 
[LOGO OF PEPPER HAMILTON LLP APPEARS HERE]

    
DA Consulting Group, Inc.
Page 3
April 16, 1998       

come within the categories of person whose consent is required under Section 7
of the Act or the rules and regulations of the Commission promulgated
thereunder.

     This opinion is furnished by us, as your counsel, in connection with the
filing of the Registration Statement and, except as provided in the immediately
preceding paragraph, is not to be used, circulated, quoted or otherwise referred
to for any other purpose without our express written permission or relied upon
by any other person.

                              Very truly yours,

                              PEPPER HAMILTON LLP


                                  /s/ BARRY M. ABELSON
                              By:_______________________
                                     A Partner
 

<PAGE>
 
                                                                    EXHIBIT 11.3

                  COMPUTATION OF PRO FORMA EARNINGS PER SHARE
                   (In thousands, except per share amounts)

                                                                    For the Year
                                                                        Ended
                                                                    December 31,
                                                                        1997
                                                                    ------------
Computation of pro forma basic earnings per share:
   Net income.....................................................     $1,408
   Reduction in interest expense upon repayment of debt, 
     net of federal and state income taxes(1).....................        122
                                                                       ------
   Adjusted net income (numerator)................................     $1,530
                                                                       ======
   Weighted average shares outstanding............................      4,808
   Add shares assumed sold to repay debt(2).......................        214
                                                                       ------
       Adjusted weighted average shares outstanding (denominator).      5,024
                                                                       ======
Earnings per share................................................     $ 0.30
                                                                       ======
Computation of pro forma diluted earnings per share:
   Net income.....................................................     $1,408
   Reduction in interest expense upon repayment of debt, net of 
     federal and state income taxes(1)............................        122
                                                                       ------
   Adjusted net income (numerator)................................     $1,530
                                                                       ======
   Weighted average shares outstanding............................      4,808
   Common shares issuable under outstanding stock options.........        449
   Add shares assumed sold to repay debt(2).......................        214
   Less shares assumed repurchased with proceeds from exercise 
     of stock options.............................................       (204)
                                                                       ------
       Adjusted weighted average shares outstanding (denominator).      5,267
                                                                       ======
Earnings per share................................................     $ 0.29
                                                                       ======
- ----------
(1) Based upon actual interest costs incurred in 1997, tax effected using a 38% 
    tax rate.
(2) The shares assumed to be sold to repay the debt were calculated based on the
    average debt outstanding during 1997 dividend by an initial public offering 
    price of $12.00 per share, less underwriting discounts and commissions and 
    estimated offering expenses.


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