EX-99 2 erq309.htm EXHIBIT 99.1

 

EXHIBIT 99.1

Contact:

Joe Hayek, Executive Vice President

PC Mall, Inc.

(310) 354-5600

 

PC MALL REPORTS THIRD QUARTER RESULTS

 

Consolidated Third Quarter Highlights:

 

 

Net sales for Q3 2009 were $280.3 million, down 14% year-over-year (YOY)

 

Gross profit for Q3 2009 was $39.2 million, down 12% YOY

 

Gross profit margin for Q3 2009 was 14.0%, up from 13.6% in Q3 2008

 

GAAP diluted EPS was $0.11 in Q3 2009 vs. GAAP diluted EPS of $0.18 in Q3 2008

 

Non-GAAP diluted EPS was $0.13 in Q3 2009

 

Torrance, California – November 3, 2009 — PC Mall, Inc. (NASDAQ:MALL), a leading IT solutions provider, today reported financial results for the third quarter and nine months ended September 30, 2009. Consolidated net sales for Q3 2009 were $280.3 million, a decrease of 14%, from $325.9 million in Q3 2008. Consolidated gross profit for Q3 2009 decreased 12% to $39.2 million from $44.3 million in Q3 2008. Consolidated gross profit margin was 14.0% in Q3 2009 compared to 13.6% in Q3 2008. Consolidated GAAP operating profit for Q3 2009 decreased 42% to $3.0 million compared to consolidated GAAP operating profit of $5.2 million for Q3 2008. GAAP consolidated net income for Q3 2009 was $1.4 million compared to $2.6 million for Q3 2008, a decrease of $1.2 million or 44%. Non-GAAP consolidated net income for Q3 2009 decreased $1.0 million, or 38%, to $1.6 million, compared to GAAP consolidated net income of $2.6 million for Q3 2008. GAAP diluted EPS for Q3 2009 was $0.11 compared to GAAP diluted EPS of $0.18 for Q3 2008. Non-GAAP diluted EPS for Q3 2009 was $0.13.

 

In Q3 2009, non-GAAP financial information excludes the impact of a $0.2 million income tax adjustment related to a dividend from an international subsidiary, which affected diluted EPS by $0.02 in Q3 2009, and caused our effective tax rate to increase to approximately 45%. Information about PC Mall’s use of non-GAAP financial information is provided under “Non-GAAP Measures” below. While many factors will cause our effective tax rate to vary from quarter to quarter, we anticipate that this adjustment will continue to impact our effective tax rate for the remainder of 2009 and is not anticipated to recur in the years thereafter.

 

Commenting on the Company’s third quarter results, Frank Khulusi, Chairman, President and CEO of PC Mall, Inc. said, “We are pleased that in the third quarter we grew our revenues, gross profit and operating profit sequentially, as a result of a stabilizing demand environment and the continued efforts of our team. While consumers and businesses continue to be under significant pressure based on credit and macro-economic conditions, we believe businesses and government agencies have begun to show signs of a return to more normal spending patterns, albeit at reduced levels. Our efforts to drive sales and gross profit growth are continuing, and we believe that our team is well equipped to add value to our customers and vendor partners. As I have stated previously, we believe that a recession is not the time to shy away from making strategic investments that we believe are essential for the long-term success of PC Mall, and we expect to continue making these investments for the foreseeable future. As I mentioned in our previous call, in Q3 we opened a new call center and sales facility in downtown Chicago and we hired new account executives in that office in Q3. Additionally, in Q3 we launched the Small Business Network, a new web-based social network targeting small business owners, senior management and information technology executives. The SBN provides small businesses the opportunity to learn from their peers, access to strategic business and IT resources needed to support a growing small business and discounts on technology products. We also continue to invest in our systems, specifically in an ERP system upgrade and in new technologies for our call centers. In addition, as I mentioned before, we have continued adding talented professionals to our sales, services, marketing, IT and finance teams. Though the investments we are making may result in increases to our operating expenses, we continue to believe that these investments, when accompanied by an economic rebound, can be leveraged, positioning us for growth in both revenues and profitability.”

 

 

1

 


 

Segment Results

 

SMB

 

Q3 2009 net sales for our SMB segment were $85.2 million, a decrease of $27.2 million, or 24%, from $112.4 million in Q3 2008 primarily due to ongoing economic weakness and the resulting softness in IT spending by small and medium sized businesses in North America.

 

SMB gross profit decreased by $2.5 million, or 18%, to $11.7 million in Q3 2009 compared to $14.2 million in Q3 2008 resulting primarily from decreased SMB net sales discussed above. SMB gross profit margin increased to 13.8% in Q3 2009 compared to 12.6% in Q3 2008 primarily due to an increase in vendor consideration as a percentage of net sales and a higher margin product mix.

 

SMB operating profit in Q3 2009 decreased by $0.7 million, or 11%, to $5.9 million compared to $6.6 million in Q3 2008. The decrease in SMB operating profit in Q3 2009 was primarily due to the decrease in SMB gross profit discussed above, partially offset by a $1.3 million decrease in SMB personnel costs.

 

MME

 

Q3 2009 net sales for our MME segment were $97.7 million compared to $113.4 million in Q3 2008, a decrease of $15.7 million, or 14%. This decrease was primarily due to ongoing economic weakness and the resulting softness in IT spending by customers in the mid-market and enterprise sector in Q3 2009. Product revenues declined by 16% in Q3 2009 compared to Q3 2008 while service revenues decreased by 6% in Q3 2009 compared to Q3 2008. Service revenues represented 21% of MME net sales in Q3 2009 compared to 20% of MME net sales in Q3 2008. Our MME service revenues include services performed under our Abreon brand, which, primarily focused on change management and eLearning consulting, declined 21% in Q3 2009 compared to Q3 2008 due to a reduction in projects associated with larger ERP migrations. MME’s Sarcom branded professional and managed services were essentially flat in Q3 2009 compared to Q3 2008.

 

MME gross profit decreased by $2.1 million, or 11%, to $17.2 million in Q3 2009 compared to $19.3 million in Q3 2008, and MME gross profit margin increased by 60 basis points to 17.6% in Q3 2009 compared to 17.0% in Q3 2008. The decrease in MME gross profit was primarily due to the decreased MME net sales discussed above. The increase in MME gross profit margin in Q3 2009 was primarily due to an increase in services as a percentage of total revenues for MME and the resolution of certain vendor consideration claims, partially offset by a decrease in MME’s service related selling margin.

 

MME operating profit in Q3 2009 increased by $0.4 million, or 9%, to $5.5 million compared to $5.1 million in Q3 2008. The increase was primarily due to a $2.3 million reduction in MME personnel costs, which resulted primarily from centralization of resources of $0.7 million to our Corporate & Other segment and reductions in variable compensation costs and other expenses, offset by the decrease in MME gross profit discussed above.

 

Public Sector

 

Q3 2009 net sales for our Public Sector segment were $55.6 million compared to $52.2 million in Q3 2008, an increase of $3.4 million, or 7%. This increase was due to an increase in sales in our state and local government and educational institution (“SLED”) business which resulted primarily from increased productivity of our incremental headcount in the SLED business as well as strong performance in contracts in Q3 2009. Net sales in our Federal business were essentially flat from the prior year.

 

Public Sector gross profit increased by $0.6 million, or 12%, to $5.7 million in Q3 2009 compared to $5.1 million in Q3 2008. Public Sector gross profit margin increased to 10.2% in Q3 2009 compared to 9.7% in Q3 2008. The increase in Public Sector gross profit was primarily due to the increase in Public Sector net sales. The increase in Public Sector gross profit margin was primarily due to higher margin transactions resulting from improved product mix.

 

Operating profit in Q3 2009 for our Public Sector segment increased by $0.5 million, or 24%, to $2.4 million compared to $1.9 million in Q3 2008. The increase in Public Sector operating profit was primarily due to the increase in Public Sector gross profit discussed above.

 

2

 


 

 

Consumer

 

Q3 2009 net sales for our Consumer segment were $41.9 million compared to $47.8 million in Q3 2008, a decrease of $5.9 million, or 12%. This decrease was primarily due to continued weakness in the economic environment and a decrease in average selling prices resulting from a decrease in sales of higher priced items in the notebook computer category.

 

Consumer gross profit decreased by $1.1 million, or 19%, to $4.6 million in Q3 2009 compared to $5.7 million in Q3 2008. Consumer gross profit margin decreased to 11.0% in Q3 2009 compared to 11.9% in Q3 2008. The decrease in our Consumer gross profit was primarily due to the decreased Consumer net sales discussed above. The decrease in our Consumer gross profit margin in Q3 2009 compared to Q3 2008 was primarily due to a very competitive pricing environment. We expect this competitive environment to continue in the fourth quarter.

 

Consumer operating profit in Q3 2009 decreased by $1.1 million, or 71%, to $0.5 million compared to $1.6 million in Q3 2008 primarily due to the decrease in Consumer gross profit discussed above.

 

Corporate and Other

 

Corporate and Other operating expenses 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 2009 Corporate and Other SG&A expenses increased by $1.2 million, or 12%, to $11.3 million from $10.1 million in Q3 2008. The increase from Q3 2008 was primarily related to an increase of $0.7 million in personnel costs attributable to centralization of certain resources from our MME segment. The quarter was also impacted by $0.3 million in legal costs related to defending what we believe is a meritless lawsuit by a competitor in connection with our hiring of two account executives.

 

Consolidated Balance Sheet

 

Accounts receivable at September 30, 2009 of $147.3 million decreased by $1.2 million from December 31, 2008 primarily due to lower open account sales during Q3 2009 compared to Q4 2008. Our inventory of $57.8 million at September 30, 2009 represents a decrease of $10.1 million from December 31, 2008 reflecting the sell-through of seasonal and strategic purchases made in late 2008. Outstanding borrowings under our line of credit increased by $7.7 million to $36.7 million at September 30, 2009 compared to December 31, 2008.

 

Selected Segment Information

 

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

 

 

Three Months Ended

September 30, 2009

 

Three Months Ended

September 30, 2008

 

 

Net Sales

 

 

Gross Profit

 

 

Operating Profit (Loss)

 

 

Net Sales

 

 

Gross Profit

 

 

Operating Profit (Loss)

SMB

$

85,164

 

$

11,712

 

$

5,937

 

$

112,425

 

$

14,198

 

$

6,640

MME

 

97,711

 

 

17,172

 

 

5,519

 

 

113,415

 

 

19,313

 

 

5,051

Public Sector

 

55,627

 

 

5,658

 

 

2,391

 

 

52,226

 

 

5,051

 

 

1,936

Consumer

 

41,867

 

 

4,597

 

 

473

 

 

47,812

 

 

5,694

 

 

1,629

Corporate & Other

 

(20

)

 

45

 

 

(11,282

)

 

(11

)

 

52

 

 

(10,060)

Consolidated

$

280,349

 

$

39,184

 

$

3,038

 

$

325,867

 

$

44,308

 

$

5,196

                

 

 

 

3

 


 

 

Average Account Executive Headcount By Segment(1):

Three Months Ended

September 30,

 

 

2009

 

 

2008

 

SMB

 

340

 

 

378

 

MME

 

104

 

 

113

 

Public Sector

 

82

 

 

90

 

Consumer

 

90

 

 

112

 

Total

 

616

 

 

693

 

________________

(1)

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

 

Non-GAAP Measures

 

We are presenting certain consolidated financial measures on a non-GAAP basis, which excludes the impact of an international tax adjustment in QTD and YTD Q3 2009 and a charge related to a litigation settlement in YTD Q3 2008. We believe that the exclusion of the international tax adjustment and the litigation settlement charge, which are non-recurring year-over-year, from our results allows a more meaningful comparison of our operating performance trends to both management and investors that is more indicative of our consolidated operating results across reporting periods. We believe that such international tax adjustment and litigation settlement charge are not part of our ordinary business. We indicate the use of these non-GAAP consolidated financial measures within the discussions of our consolidated operating results, including earnings per share. A reconciliation of the non-GAAP consolidated financial measures is included in a table below.

 

Conference Call

 

Management will hold a conference call, which will be webcast, on November 3, 2009 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 its third quarter results live, access www.pcmall.com/investor.

 

The archived webcast can be accessed at www.pcmall.com/investor under “Calendar of Events.” A replay of the conference call by phone will be available from 7:30 p.m. ET on November 3, 2009 until November 10, 2009 and can be accessed by calling: (888) 286-8010 and inputting pass code 24413910.

About PC Mall, Inc.

PC Mall, Inc., together with its wholly-owned subsidiaries, is a value added direct marketer of technology products, services and solutions to businesses, government and educational institutions and individual consumers. Founded in 1987, PC Mall offers products, services and technology solutions through dedicated account executives, various direct marketing techniques, and three retail stores. The company also utilizes distinctive full-color catalogs under the PC Mall, MacMall, PC Mall Gov and SARCOM brands and the websites pcmall.com, macmall.com, pcmallgov.com, gmri.com, sarcom.com, abreon.com and onsale.com, and other promotional materials. Customer product orders are rapidly filled by a distribution center strategically located near FedEx's main hub or by an 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 the impact of strategic investments and cost reductions, a return to normal spending by business and government agencies, a new call center and sales facility in downtown Chicago, our new Small Business Network, our ERP system upgrade and new technologies for our call centers, our new healthcare initiative, the addition of talented professionals, our expectations regarding our effective tax rate in the future and

 

4

 


our belief that our team is well equipped to add value to our customers and vendor partners. 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: risks related to our management information systems, 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 customer or a further downturn in the economy or continued economic recession; 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, foreign currency transaction gains/losses, and other expenses which may increase as a result of future 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; and availability of financing, including availability under our existing credit lines. Additional factors that could cause our actual results to differ are discussed under the heading "Risk Factors" in Item 1A, Part II of our Form 10-Q for the quarter ended June 30, 2009, 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-

 

5

 


PC MALL, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited, in thousands, except per share amounts)

 

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

 

2009

 

 

2008

 

 

2009

 

 

2008

 

Net sales

$

280,349

 

$

325,867

 

$

801,061

 

$

993,676

 

Cost of goods sold

 

241,165

 

 

281,559

 

 

688,545

 

 

857,814

 

Gross profit

 

39,184

 

 

44,308

 

 

112,516

 

 

135,862

 

Selling, general and administrative expenses

 

36,146

 

 

39,112

 

 

105,461

 

 

118,666

 

Operating profit

 

3,038

 

 

5,196

 

 

7,055

 

 

17,196

 

Interest expense, net

 

395

 

 

806

 

 

1,083

 

 

2,943

 

Income before income taxes

 

2,643

 

 

4,390

 

 

5,972

 

 

14,253

 

Income tax expense

 

1,195

 

 

1,800

 

 

2,698

 

 

5,634

 

Net income

$

1,448

 

$

2,590

 

$

3,274

 

$

8,619

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted Earnings Per Common Share

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.12

 

$

0.19

 

$

0.26

 

$

0.65

 

Diluted

 

0.11

 

 

0.18

 

 

0.26

 

 

0.62

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

12,266

 

 

13,404

 

 

12,377

 

 

13,324

 

Diluted

 

12,746

 

 

14,014

 

 

12,686

 

 

13,995

 

 

 

6

 


PC MALL, INC.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO

CONSOLIDATED OPERATING PROFIT, CONSOLIDATED OPERATING PROFIT MARGIN, CONSOLIDATED NET INCOME AND DILUTED EARNINGS PER SHARE

(unaudited, in thousands, except per share amounts)

 

 

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

 

2009

 

 

2008

 

 

2009

 

 

2008

 

Consolidated Operating Profit and Operating Profit Margin:

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated net sales

$

280,349

 

$

325,867

 

$

801,061

 

$

993,676

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated operating profit

$

3,038

 

$

5,196

 

$

7,055

 

$

17,196

 

Non-GAAP adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

Litigation settlement charge (a)

 

 

 

 

 

 

 

790

 

Non-GAAP consolidated operating profit

$

3,038

 

$

5,196

 

$

7,055

 

$

17,986

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated operating profit margin

 

1.1

%

 

1.6

%

 

0.9

%

 

1.7

%

Non-GAAP consolidated operating profit margin

 

1.1

%

 

1.6

%

 

0.9

%

 

1.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Net Income:

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated net income

$

1,448

 

$

2,590

 

$

3,274

 

$

8,619

 

Non-GAAP adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

Income tax adjustment (b)

 

166

 

 

 

 

268

 

 

 

Litigation settlement charge, net of taxes (a)

 

 

 

 

 

 

 

467

 

Non-GAAP consolidated net income

$

1,614

 

$

2,590

 

$

3,542

 

$

9,086

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

GAAP diluted EPS

$

0.11

 

$

0.18

 

$

0.26

 

$

0.62

 

Non-GAAP diluted EPS

 

0.13

 

 

0.18

 

 

0.28

 

 

0.65

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average number of common shares outstanding

 

12,746

 

 

14,014

 

 

12,686

 

 

13,995

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

Relates to settlement of the Zekiya Whitmill and Lee Hanzy v. PC Mall Gov, Inc. case and the Lee Hanzy v. PC Mall, Inc. dba MACMALL, et al case.

 

(b)

Relates to an income tax adjustment related to a dividend from an international subsidiary.

 

7

 


PC MALL, INC.

CONSOLIDATED BALANCE SHEETS

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

 

 

 

 

September 30,

2009

 

December 31,

2008

 

ASSETS

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

7,411

 

$

6,748

 

Accounts receivable, net of allowances of $3,633 and $4,241

 

 

147,321

 

 

148,547

 

Inventories, net

 

 

57,784

 

 

67,845

 

Prepaid expenses and other current assets

 

 

7,806

 

 

7,328

 

Deferred income taxes

 

 

3,195

 

 

4,820

 

Total current assets

 

 

223,517

 

 

235,288

 

Property and equipment, net

 

 

14,596

 

 

11,839

 

Deferred income taxes

 

 

2,768

 

 

4,173

 

Goodwill

 

 

18,781

 

 

18,781

 

Intangible assets, net

 

 

10,151

 

 

11,260

 

Other assets

 

 

933

 

 

1,044

 

Total assets

 

$

270,746

 

$

282,385

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

 

$

97,153

 

$

110,669

 

Accrued expenses and other current liabilities

 

 

21,588

 

 

29,262

 

Deferred revenue

 

 

11,170

 

 

14,462

 

Line of credit

 

 

36,731

 

 

29,010

 

Notes payable – current

 

 

1,038

 

 

1,038

 

Total current liabilities

 

 

167,680

 

 

184,441

 

Notes payable and other long-term liabilities

 

 

5,796

 

 

4,393

 

Total liabilities

 

 

173,476

 

 

188,834

 

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; 14,013,338 and 13,839,609 shares issued; and 12,424,655 and 12,681,300 shares outstanding, respectively

 

 

14

 

 

14

 

Additional paid-in capital

 

 

101,187

 

 

99,732

 

Treasury stock, at cost: 1,588,683 and 1,158,309 shares, respectively

 

 

(5,270

)

 

(3,623

)

Accumulated other comprehensive income

 

 

1,899

 

 

1,262

 

Accumulated deficit

 

 

(560

)

 

(3,834

)

Total stockholders’ equity

 

 

97,270

 

 

93,551

 

Total liabilities and stockholders’ equity

 

$

270,746

 

$

282,385

 

 

 

 

 

 

 

 

 

 

 

 

8

 


PC MALL, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited, in thousands)

 

 

 

Nine Months Ended
September 30,

 

 

 

2009

 

 

2008

 

Cash Flows From Operating Activities

 

 

 

 

 

 

Net income

 

$

3,274

 

 

$

8,619

 

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

 

 

 

 

 

 

Depreciation and amortization

 

4,018

 

 

4,258

 

Provision for deferred income taxes

 

2,894

 

 

1,288

 

Tax (expense) benefit related to stock option exercises

 

(309

)

 

123

 

Excess tax benefit related to stock option exercises

 

(278

)

 

(503

Stock-based compensation

 

1,223

 

 

1,038

 

Gain on disposal of fixed assets

 

 

 

(1

Change in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

1,226

 

 

(7,237

)

Inventories

 

10,061

 

 

9,337

 

Prepaid expenses and other current assets

 

(478

)

 

2,237

 

Other assets

 

111

 

 

515

 

Accounts payable

 

(11,314

)

 

(25,506

)

Accrued expenses and other current liabilities

 

(5,850

)

 

(3,464

)

Deferred revenue

 

(3,292

)

 

4,570

 

Total adjustments

 

(1,988

)

 

(13,345

)

Net cash provided by (used in) operating activities

 

1,286

 

 

(4,726

)

Cash Flows From Investing Activities

 

 

 

 

 

 

Purchases of property and equipment

 

(4,921

)

 

(2,360

)

Net cash used in investing activities

 

(4,921

)

 

(2,360

)

Cash Flows From Financing Activities

 

 

 

 

 

 

Repayments under notes payable

 

(735

)

 

(581

Net borrowings (payments) under line of credit

 

7,721

 

 

(614

)

Change in book overdraft

 

(2,202

)

 

5,405

 

Payments of obligations under capital lease

 

(295

)

 

(112

)

Proceeds from stock issued under stock option plans

 

541

 

 

470

 

Excess tax benefit related to stock option exercises

 

278

 

 

503

 

Common shares repurchased and held in treasury

 

(1,647

)

 

 

Net cash provided by financing activities

 

3,661

 

 

5,071

 

Effect of foreign currency on cash flow

 

637

 

 

(333

Net change in cash and cash equivalents

 

663

 

 

(2,348

)

Cash and cash equivalents at beginning of the period

 

6,748

 

 

6,623

 

Cash and cash equivalents at end of the period

 

$

7,411

 

 

$

4,275

 

Supplemental Cash Flow Information

 

 

 

 

 

 

Interest paid

 

$

1,103

 

 

$

2,997

 

Income taxes paid

 

2,371

 

 

1,761

 

Supplemental Non-Cash Investing and Financing Activities

 

 

 

 

 

 

Purchase of infrastructure system

 

$

1,105

 

 

$

 

Seller financed purchase of ERP system

 

 

 

 

 

903

 

Goodwill related to acquisitions

 

 

 

 

 

374

 

 

 

9