-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, G91Ta+D20QT9DAmXn0MKWDgEYhQCVFJQOf9jCzunssQH+LqL9NeZJP1taEqqhWHv 5RSyW6HM4LeQH7hE4jWlrw== 0000937941-08-000056.txt : 20081029 0000937941-08-000056.hdr.sgml : 20081029 20081029160333 ACCESSION NUMBER: 0000937941-08-000056 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20081029 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20081029 DATE AS OF CHANGE: 20081029 FILER: COMPANY DATA: COMPANY CONFORMED NAME: PC MALL INC CENTRAL INDEX KEY: 0000937941 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-CATALOG & MAIL-ORDER HOUSES [5961] IRS NUMBER: 954518700 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-25790 FILM NUMBER: 081147897 BUSINESS ADDRESS: STREET 1: 2555 WEST 190TH STREET CITY: TORRANCE STATE: CA ZIP: 90504 BUSINESS PHONE: 3103545600 MAIL ADDRESS: STREET 1: 2555 WEST 190TH STREET CITY: TORRANCE STATE: CA ZIP: 90504 FORMER COMPANY: FORMER CONFORMED NAME: IDEAMALL INC DATE OF NAME CHANGE: 20000620 FORMER COMPANY: FORMER CONFORMED NAME: CREATIVE COMPUTERS INC DATE OF NAME CHANGE: 19950215 8-K 1 q308er8k.htm FORM 8-K, DATED OCTOBER 29, 2008

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

_________________________

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (date of earliest event reported): October 29, 2008

__________________________

 

PC MALL, INC.

(Exact Name of Registrant as Specified in its Charter)

 

__________________________

 

 

Delaware

000-25790

95-4518700

(State or Other Jurisdiction of

(Commission File Number)

(I.R.S. Employer

Incorporation or Organization)

 

Identification No.)

 

 

2555 West 190th Street, Suite 201

Torrance, California 90504

(Address of Principal Executive Offices) (Zip Code)

 

(310) 354-5600

(Registrant’s telephone number,

including area code)

 

(Former Name or Former Address, if Changed Since Last Report)

__________________________

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

 

o

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

 

o

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 

o

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 

o

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 


Item 2.02

Results of Operations and Financial Condition.

 

On October 29, 2008, PC Mall, Inc. issued an earnings release announcing its financial results for the quarter ended September 30, 2008. The release did not include certain financial statements, related notes and certain other financial information that will be filed with the Securities and Exchange Commission as part of our Quarterly Report on Form 10-Q for the period ended September 30, 2008. A copy of the press release, relating to such announcement, dated October 29, 2008, is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

 

The information contained in this Current Report on Form 8-K, including the exhibit attached hereto, is furnished pursuant to Item 2.02 and shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

 

Item 9.01

Financial Statements and Exhibits.

 

 

(d)

Exhibits.

 

 

99.1

Press Release dated October 29, 2008 (furnished pursuant to Item 2.02 of Form 8-K)

 

1

 


SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

PC MALL, INC.

 

(Registrant)

 

 

Date: October 29, 2008

By:

/s/ Brandon H. LaVerne

 

 

Brandon H. LaVerne

Chief Financial Officer

 

 

 

 

 

 

 

 

2

 


Index to Exhibit

 

 

Exhibit No.

Description

 

 

99.1

Press Release dated October 29, 2008 (furnished pursuant to Item 2.02 of Form 8-K)

 

 

 

EX-99 2 erq308f.htm EXHIBIT 99.1

EXHIBIT 99.1

Contact:

Frank Khulusi, Chairman, President and CEO

Brandon LaVerne, CFO

Joseph Hayek, Executive Vice President

PC Mall, Inc.

(310) 354-5600

 

PC MALL REPORTS RECORD THIRD QUARTER REVENUES, ANNOUNCES SHARE BUYBACK

 

Consolidated Third Quarter Highlights:

 

 

Consolidated net sales were a Q3 record $325.9 million, up 13% year-over-year (YOY)

 

Gross profit was a Q3 record $44.3 million, up 30% YOY

 

Gross profit margin for the quarter was 13.6% vs. 11.9% in Q3 2007

 

Diluted EPS was $0.18 in Q3 2008 vs. $0.22 last year

 

Operating cash flow was $20 million in Q3 2008

 

Board of Directors authorizes up to $10 million share repurchase plan

 

Torrance, California – October 29, 2008 — PC Mall, Inc. (NASDAQ:MALL) today reported record consolidated net sales for Q3 2008, which increased 13% to $325.9 million from $287.7 million in Q3 2007. Consolidated gross profit for Q3 2008 increased 30% to $44.3 million from $34.2 million in Q3 2007. Consolidated gross profit margin was 13.6% in Q3 2008 compared to 11.9% in Q3 2007. Operating profit for Q3 2008 decreased 10% to $5.2 million compared to $5.8 million in Q3 2007. Operating profit margin for Q3 2008 was 1.6% vs. 2.0% in the same period last year. Net income for Q3 2008 was $2.6 million compared to $3.0 million in Q3 2007. Our effective tax rate in Q3 2008 was 41% compared to 40% in Q3 2007. Diluted EPS in Q3 2008 was $0.18 compared to $0.22 in Q3 2007.

 

Frank Khulusi, Chairman, President and CEO of PC Mall, Inc. said, “Despite the economic headwinds during Q3, we achieved record consolidated revenues. These economic headwinds, accompanied by our continuing investments for growth, had an impact on our Q3 2008 bottom line results. That said, we believe we are well-positioned with an excellent base of talented employees, solid customers and world-class vendor partners. In the third quarter, we took steps to improve our cost structure by reducing our personnel expense by over $4 million in gross annualized expenses, which savings we expect will be realized beginning in the fourth quarter of 2008. While we will be closely monitoring the developments in our demand environment, and make adjustments as we deem necessary, our plan calls for continued investments for growth, including investments which may be an offset to the aforementioned savings. We believe that not retrenching in the current environment, and continuing to selectively invest and be aggressive in the marketplace, as well as continuing to pursue selective acquisitions, will position us even better for the future.”

 

“Additionally, our board of directors authorized a discretionary common stock repurchase program for up to $10 million in aggregate with all other repurchase programs,” continued Khulusi. “Under this program, the shares will be repurchased from time to time at prevailing market prices, through open market or unsolicited negotiated transactions, depending on market conditions.”

 

Segment Results

 

SMB

 

Q3 2008 net sales for our SMB segment were $112.4 million, a decrease of $18.3 million, or 14%, from Q3 2007 primarily due to continued softening in IT spending and an $8.0 million decrease in lower margin volume iPod sales to certain customers.

 

1

 


Gross profit for SMB decreased by $1.2 million, or 8%, to $14.2 million in Q3 2008 compared to $15.4 million in Q3 2007, resulting primarily from decreased sales discussed above. Gross profit margin for SMB increased by 80 basis points to 12.6% in Q3 2008 compared to 11.8% in Q3 2007 primarily due to an improvement in product mix and a reduction in lower margin volume iPod sales to certain customers, partially offset by pricing pressure in certain product categories.

 

Operating profit in Q3 2008 for SMB decreased 20% to $6.6 million compared to $8.3 million in Q3 2007. The decrease was primarily due to the decrease in gross profit discussed above, an increase in SMB personnel costs and an increase in bad debt expense. The increase in SMB personnel costs was primarily due to our investment in SMB account executive headcount for future growth and a reduction in our Canadian labor subsidy under a new program which began in January 2008.

 

MME

 

Q3 2008 net sales for our MME segment were $113.4 million compared to $49.8 million in Q3 2007, an increase of $63.6 million or 128%. This increase was primarily due to the inclusion of SARCOM results in Q3 of 2008, and strong growth in our legacy MME business. Excluding the impact of the SARCOM acquisition, net sales in our MME business increased 18% to $49.2 million in Q3 2008 from $41.9 million in Q3 2007.

 

Gross profit for our MME segment increased by $12.3 million, or 174%, to $19.3 million in Q3 2008 compared to $7.0 million in Q3 2007, and gross profit margin increased by 290 basis points to 17.0% in Q3 2008 compared to 14.1% in Q3 2007. The increase in MME gross profit was primarily due to the increase in MME sales as discussed above. The increase in MME gross profit margin was due to a favorable increase in the mix of services in our legacy MME business in Q3 2008 and an increase in sales of certain software licenses by SARCOM, which are recorded on a net basis.

 

Our MME segment operating profit in Q3 2008 increased by $3.8 million, or 292%, to $5.1 million compared to $1.3 million in Q3 2007. The improvement was primarily due to the increase in MME gross profit discussed above, partially offset by a $6.4 million increase in MME personnel costs. The increase in MME personnel costs was primarily due to the addition of SARCOM personnel as well as an investment in sales account executives in both SARCOM and our legacy MME business.

 

Public Sector

 

Q3 2008 net sales for our Public Sector segment were $52.2 million compared to $48.4 million in Q3 2007, an increase of $3.8 million or 8%. This increase was primarily due to sales realized under existing contracts in our state and local business and an increase in transactional sales in our federal government business.

 

Gross profit for our Public Sector segment increased by $0.6 million, or 13%, to $5.1 million in Q3 2008 compared to $4.5 million in Q3 2007, and gross profit margin increased by 50 basis points to 9.7% in Q3 2008 compared to 9.2% in Q3 2007. The increase in our Public Sector segment gross profit and gross profit margin was primarily due to our product mix.

 

Operating profit in Q3 2008 for our Public Sector segment increased by $0.4 million, or 26%, to $1.9 million compared to $1.5 million in Q3 2007. The increase was primarily due to the increase in gross profit discussed above, partially offset by increased personnel costs driven by an investment in sales account executives.

 

Consumer

 

Q3 2008 net sales for our Consumer segment were $47.8 million compared to $58.8 million in Q3 2007, a decrease of $11.0 million or 19%. We believe this decrease was primarily due to continued softening in consumer spending and the timing of the recently announced Apple notebook transition.

 

Gross profit for our Consumer segment decreased by $1.6 million, or 22%, to $5.7 million in Q3 2008 compared to $7.3 million in Q3 2007, and gross profit margin decreased by 50 basis points to 11.9% in Q3 2008 compared to 12.4% in Q3 2007. The decrease in our Consumer segment gross profit and gross profit margin was primarily the result of decreased sales as discussed above and aggressive competitive pricing which we believe was also the result of continued softening in consumer spending.

 

Operating profit in Q3 2008 for our Consumer segment decreased $0.5 million, or 24%, to $1.6 million compared to $2.1 million in Q3 2007 primarily due to the decrease in gross profit discussed above, partially offset by a reduction in operating

 

2

 


expenses including a $0.5 million reduction in advertising expenditures, a $0.4 million reduction in credit card related costs and a $0.2 million reduction in personnel costs.

 

 

Corporate and Other

 

Corporate and Other selling, general and administrative expenses (“SG&A”) includes corporate related expenses such as legal, accounting, information technology, product management and other administrative costs that are not otherwise included in our reportable operating segments. Q3 2008 Corporate and Other SG&A expenses increased by $2.6 million, or 34%, to $10.1 million from $7.5 million in Q3 2007. The increase was primarily due to a $1.6 million increase in personnel costs resulting from investments in our marketing, information technology and credit departments, which includes centralization of certain resources from our MME segment, and a $0.4 million increase in professional fees, much of which we do not expect to reoccur.

 

Consolidated Balance Sheet

 

Accounts receivable at September 30, 2008 of $166.6 million increased by $7.2 million from December 31, 2007, primarily due to an increase in SARCOM receivables. Our inventory of $55.2 million at September 30, 2008 represents a decrease of $9.3 million from December 31, 2007. Accounts payable decreased by $19.7 million from December 31, 2007, primarily due to timing of vendor payables. Outstanding borrowings under our line of credit decreased by $0.6 million net to $53.3 million at September 30, 2008 from December 31, 2007, and declined by $13.2 million from June 30, 2008.

 

Selected Segment Information

 

Selected information for our reportable operating segments is as follows (in thousands, except headcount data):

 

 

Three Months Ended

September 30, 2008

 

Three Months Ended

September 30, 2007

 

 

Net Sales

 

 

Gross Profit

 

 

Operating Profit (Loss)

 

 

Net Sales

 

 

Gross Profit (Loss)

 

 

Operating Profit (Loss)

SMB

$

112,425

 

$

14,198

 

$

6,640

 

$

130,703

 

$

15,411

 

$

8,334

MME

 

113,415

 

 

19,313

 

 

5,051

 

 

49,841

 

 

7,039

 

 

1,289

Public Sector

 

52,226

 

 

5,051

 

 

1,936

 

 

48,443

 

 

4,455

 

 

1,540

Consumer

 

47,812

 

 

5,694

 

 

1,629

 

 

58,765

 

 

7,307

 

 

2,134

Corporate & Other

 

(11)

 

 

52

 

 

(10,060)

 

 

(64)

 

 

(33)

 

 

(7,531)

Consolidated

$

325,867

 

$

44,308

 

$

5,196

 

$

287,688

 

$

34,179

 

$

5,766

                

 

 

 

Three Months Ended

September 30,

 

Average Account Executive Headcount By Segment(1):

 

 

2008

 

 

2007

 

SMB

 

 

378

 

 

347

 

MME

 

 

155

 

 

109

(2)

Public Sector

 

 

90

 

 

88

 

Consumer

 

 

112

 

 

117

 

Total

 

 

735

 

 

661

 

________________

(1) Headcount numbers are calculated based on an average of all sales executives and trainees employed during the period.

(2) Includes SARCOM headcount since acquisition in September 2007. MME account executive headcount at September 30, 2007 was 143.

 

 

3

 


Conference Call

 

Management will hold a conference call on Wednesday, October 29, 2008 at 4:30 p.m. Eastern time (1:30 p.m. Pacific time) to discuss third quarter results. To listen to PC Mall management’s discussion of third quarter 2008 results live, access the PC Mall website, www.pcmall.com, and click on the Investor Relations section.

A conference call replay will be available from 6:30 p.m. ET following the call until November 19, 2008 and can be accessed by calling: (888) 286-8010 and inputting pass code 89922462.

 

About PC Mall, Inc.

 

PC Mall, Inc., together with its wholly-owned subsidiaries, founded in 1987, is a value added direct marketer of technology products, services and solutions, to businesses, government and educational institutions and individual consumers. We offer our products, services and solutions through dedicated account executives, various direct marketing techniques, and three retail stores. We also utilize distinctive full-color catalogs under the PC Mall, MacMall and PC Mall Gov brands and our websites pcmall.com, macmall.com, pcmallgov.com, gmri.com, wareforce.com, sarcom.com, abreon.com and onsale.com, and other promotional materials. Customer product orders are rapidly filled by our distribution center strategically located near FedEx’s main hub or by our extensive network of distributors, which is one of the largest networks in the industry.

 

Forward-looking Statements

 

This press release may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements include statements regarding our expectations, hopes or intentions regarding the future, including, but not limited to, expectations or statements relating to our base of talented employees, solid customers and world class vendor partners and their impact on our operating results and the impact of reductions in personnel costs. Forward-looking statements involve certain risks and uncertainties, and actual results may differ materially from those discussed in any such statement. Factors that could cause our actual results to differ materially include without limitation the following: uncertainties relating to the relationship between the number of our account executives and productivity; decreases in revenues related to decreased sales related to any of our segments, including but not limited to, potential decreases in sales resulting from the loss of customers and/or a downturn in the economy; increased competition, including, but not limited to, increased competition from direct sales by some of our largest vendors and increased pricing pressures which affect our pricing strategy in any given period; the effect of the our pricing strategy on our operating results; risks related to our ability to retain key personnel; risks and uncertainties relating to our ability to identify suitable acquisition targets, to complete acquisitions of identified targets (including the challenges and costs of closing the transaction), and our ability to integrate companies we may acquire and our ability to achieve synergies expected from such acquisitions (including our acquisition of SARCOM); the impact of acquisitions on relationships with key customers and vendors; potential decreases in sales related to changes in our vendors products; risks of decreased sales related to the potential lack of availability of government funding applicable to our public sector contracts; availability of key vendor incentives and other vendor assistance; the impact of seasonality on our sales; availability of products from third party suppliers at reasonable prices; risks of business and other conditions in the Asia Pacific region and our limited experience operating in the Philippines, which could prevent us from realizing expected benefits from our Philippines operations; increased expenses, including, but not limited to, interest expense and other expenses which may increase as a result of inflationary pressures; our advertising, marketing and promotional efforts may be costly and may not achieve desired results; risks due to shifts in market demand or price erosion of owned inventory; risks related to foreign currency fluctuations; risks related to data security; litigation by or against us; availability of financing, including availability under our existing credit lines; and inability to convert back orders to completed sales. Additional factors that could cause our actual results to differ are discussed under the heading "Risk Factors" in Item 1A, Part I of our Form 10-Q for the period ended June 30, 2008, on file with the Securities and Exchange Commission, and in our other reports filed from time to time with the SEC. All forward-looking statements in this document are made as of the date hereof, based on information available to us as of the date hereof, and we assume no obligation to update any forward-looking statements.

 

* * *

 

-Financial Tables Follow-

 

4

 


PC MALL, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited, in thousands, except per share amounts)

 

 

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

 

2008

 

 

2007

 

 

2008

 

 

2007

 

Net sales

$

325,867

 

$

287,688

 

$

993,676

 

$

807,426

 

Cost of goods sold

 

281,559

 

 

253,509

 

 

857,814

 

 

707,503

 

Gross profit

 

44,308

 

 

34,179

 

 

135,862

 

 

99,923

 

Selling, general and administrative expenses

 

39,112

 

 

28,413

 

 

118,666

 

 

84,315

 

Operating profit

 

5,196

 

 

5,766

 

 

17,196

 

 

15,608

 

Interest expense, net

 

806

 

 

800

 

 

2,943

 

 

2,530

 

Income before income taxes

 

4,390

 

 

4,966

 

 

14,253

 

 

13,078

 

Income tax expense

 

1,800

 

 

1,988

 

 

5,634

 

 

5,233

 

Net income

$

2,590

 

$

2,978

 

$

8,619

 

$

7,845

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted Earnings Per Common Share

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.19

 

$

0.24

 

$

0.65

 

$

0.63

 

Diluted

 

0.18

 

 

0.22

 

 

0.62

 

 

0.58

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

13,404

 

 

12,606

 

 

13,324

 

 

12,473

 

Diluted

 

14,014

 

 

13,715

 

 

13,995

 

 

13,604

 

 

 

 

5

 


PC MALL, INC.

CONSOLIDATED BALANCE SHEETS

(unaudited, in thousands, except per share amounts and share data)

 

 

 

September 30,

2008

 

December 31,

2007

 

ASSETS

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

4,275

 

$

6,623

 

Accounts receivable, net of allowances of $4,204 and $4,653

 

 

166,599

 

 

159,362

 

Inventories, net

 

 

55,178

 

 

64,515

 

Prepaid expenses and other current assets

 

 

6,996

 

 

9,233

 

Deferred income taxes

 

 

4,849

 

 

4,698

 

Total current assets

 

 

237,897

 

 

244,431

 

Property and equipment, net

 

 

9,236

 

 

8,958

 

Deferred income taxes

 

 

6,320

 

 

2,728

 

Goodwill

 

 

20,958

 

 

26,912

 

Intangible assets, net

 

 

11,852

 

 

12,024

 

Other assets

 

 

864

 

 

1,182

 

Total assets

 

$

287,127

 

$

296,235

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

 

$

91,059

 

$

110,786

 

Accrued expenses and other current liabilities

 

 

25,686

 

 

29,150

 

Deferred revenue

 

 

17,133

 

 

12,563

 

Line of credit

 

 

53,279

 

 

53,893

 

Note payable – current

 

 

972

 

 

775

 

Total current liabilities

 

 

188,129

 

 

207,167

 

Note payable and other long-term liabilities

 

 

4,657

 

 

4,644

 

Total liabilities

 

 

192,786

 

 

211,811

 

Commitments and contingencies

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

Preferred stock, $0.001 par value; 5,000,000 shares authorized; none issued and outstanding

 

 

 

 

 

Common stock, $0.001 par value; 30,000,000 shares authorized; 13,839,609 and 13,676,765 shares issued; and 13,422,931 and 13,260,087 shares outstanding, respectively

 

 

14

 

 

14

 

Additional paid-in capital

 

 

99,500

 

 

97,869

 

Treasury stock, at cost: 416,678 shares

 

 

(1,015

)

 

(1,015

)

Accumulated other comprehensive income

 

 

660

 

 

993

 

Accumulated deficit

 

 

(4,818

)

 

(13,437

)

Total stockholders’ equity

 

 

94,341

 

 

84,424

 

Total liabilities and stockholders’ equity

 

$

287,127

 

$

296,235

 

 

 

 

 

 

 

 

 

 

 

6

 


PC MALL, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited, in thousands)

 

 

 

Nine Months Ended
September 30,

 

 

 

2008

 

 

2007

 

Cash Flows From Operating Activities

 

 

 

 

 

 

Net income

 

$

8,619

 

 

$

7,845

 

Adjustments to reconcile net income to net cash (used in) provided by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

4,258

 

 

2,962

 

Provision for deferred income taxes

 

1,288

 

 

5,233

 

Tax benefit related to stock option exercises

 

123

 

 

 

Excess tax benefit related to stock option exercises

 

(503

)

 

 

Stock-based compensation

 

1,038

 

 

949

 

(Gain)/loss on disposal of fixed assets

 

(1)

 

 

49

 

Change in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

(7,237

)

 

(15,190

)

Inventories

 

9,337

 

 

(4,028

)

Prepaid expenses and other current assets

 

2,237

 

 

43

 

Other assets

 

515

 

 

499

 

Accounts payable

 

(25,506

)

 

11,595

 

Accrued expenses and other current liabilities

 

(3,464

)

 

(2,751

)

Deferred revenue

 

4,570

 

 

1,940

 

Total adjustments

 

(13,345

)

 

1,301

 

Net cash (used in) provided by operating activities

 

(4,726

)

 

9,146

 

Cash Flows From Investing Activities

 

 

 

 

 

 

Purchases of property and equipment

 

(2,360

)

 

(1,331

)

Acquisition of SARCOM, net of cash acquired

 

 

 

(47,650

)

Net cash used in investing activities

 

(2,360

)

 

(48,981

)

Cash Flows From Financing Activities

 

 

 

 

 

 

(Payments)/borrowings under note payable

 

(581)

 

 

3,175

 

Net borrowings (payments) under line of credit

 

(614)

 

 

26,438

 

Change in book overdraft

 

5,405

 

 

12,533

 

Payments of obligations under capital lease

 

(112

)

 

(118

)

Payments for deferred financing costs

 

 

 

(275

)

Proceeds from stock issued under stock option plans

 

470

 

 

856

 

Excess tax benefit related to stock option exercises

 

503

 

 

 

Net cash provided by financing activities

 

5,071

 

 

42,609

 

Effect of foreign currency on cash flow

 

(333

)

 

1,189

 

Net change in cash and cash equivalents

 

(2,348

)

 

3,963

 

Cash and cash equivalents at beginning of the period

 

6,623

 

 

5,836

 

Cash and cash equivalents at end of the period

 

$

4,275

 

 

$

9,799

 

Supplemental Cash Flow Information

 

 

 

 

 

 

Interest paid

 

$

2,997

 

 

$

2,460

 

Income taxes paid

 

1,761

 

 

3,021

 

Supplemental Non-Cash Investing Activity (Note 3)

 

 

 

 

 

 

Goodwill related to acquisitions

 

$

374

 

 

$

389

 

Sarcom acquisition related:

 

 

 

 

 

 

 

 

Fair value of assets acquired

 

 

 

 

$

73,147

 

Cash Paid

 

 

 

 

 

(48,220

)

Value of common stock issued (including redeemable common sock)

 

 

 

 

 

(6,188

)

Liabilities assumed

 

 

 

 

$

18,739

 

 

 

 

7

 

 

-----END PRIVACY-ENHANCED MESSAGE-----