x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT
OF 1934
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT
OF 1934
|
Commission
File No. 000-26408
|
||
Wayside
Technology Group, Inc.
|
||
(Exact
name of registrant as specified in its charter)
|
||
Delaware
|
13-3136104
|
|
(State
or other jurisdiction of
|
(I.R.S.
Employer Identification No.)
|
|
incorporation
or organization)
|
Large
Accelerated Filer o
|
Accelerated
Filer o
|
||
Non-Accelerated
Filer o
|
Smaller
Reporting Company x
|
PART
I – FINANCIAL INFORMATION
|
||||||||
WAYSIDE
TECHNOLOGY GROUP, INC. AND SUBSIDIARIES
|
||||||||
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
||||||||
(In
thousands, except share and per share amounts)
|
||||||||
September
30,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$ | 6,223 | $ | 9,349 | ||||
Marketable
securities
|
7,839 | 9,367 | ||||||
Accounts
receivable, net of allowances of $1,080 and $1,086,
respectively
|
22,430 | 16,940 | ||||||
Inventory,
net
|
1,147 | 1,058 | ||||||
Prepaid
expenses and other current assets
|
652 | 776 | ||||||
Deferred
income taxes
|
651 | 712 | ||||||
Total
current assets
|
38,942 | 38,202 | ||||||
Equipment
and leasehold improvements, net
|
504 | 549 | ||||||
Accounts
receivable-long-term
|
5,762 | 7,860 | ||||||
Other
assets
|
40 | 66 | ||||||
Deferred
income taxes
|
511 | 808 | ||||||
Total
assets
|
$ | 45,759 | $ | 47,485 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Current
liabilities
|
||||||||
Accounts
payable and accrued expenses
|
$ | 21,225 | $ | 23,396 | ||||
Other
liabilities
|
78 | 205 | ||||||
Total
liabilities
|
21,303 | 23,601 | ||||||
Commitments
and contingencies
|
||||||||
Stockholders’
equity
|
||||||||
Common
stock, $.01 par value; 10,000,000 shares authorized, 5,284,500
shares issued; 4,767,818 and 4,643,662 shares outstanding,
respectively
|
53 | 53 | ||||||
Additional
paid-in capital
|
24,600 | 26,636 | ||||||
Treasury
stock, at cost, 516,682 and 640,838 shares, respectively
|
(2,959 | ) | (3,383 | ) | ||||
Retained
earnings
|
2,534 | 567 | ||||||
Accumulated
other comprehensive income
|
228 | 11 | ||||||
Total
stockholders’ equity
|
24,456 | 23,884 | ||||||
Total
liabilities and stockholders’ equity
|
$ | 45,759 | $ | 47,485 |
WAYSIDE
TECHNOLOGY GROUP, INC. AND SUBSIDIARIES
|
||||||||||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF EARNINGS
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
(In
thousands, except per share data)
|
||||||||||||||||
Nine
months ended
|
Three
months ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Net
sales
|
$ | 104,092 | $ | 133,994 | $ | 35,310 | $ | 45,392 | ||||||||
Cost
of sales
|
92,850 | 121,698 | 31,616 | 41,139 | ||||||||||||
Gross
profit
|
11,242 | 12,296 | 3,694 | 4,253 | ||||||||||||
Selling,
general and administrative expenses
|
8,303 | 9,059 | 2,741 | 3,043 | ||||||||||||
Income
from operations
|
2,939 | 3,237 | 953 | 1,210 | ||||||||||||
Interest
income, net
|
403 | 549 | 128 | 173 | ||||||||||||
Realized
foreign exchange (loss) gain
|
(1 | ) | 6 | - | (1 | ) | ||||||||||
Income
before income tax provision
|
3,341 | 3,792 | 1,081 | 1,382 | ||||||||||||
Provision
for income taxes
|
1,374 | 1,529 | 483 | 571 | ||||||||||||
Net
income
|
$ | 1,967 | $ | 2,263 | $ | 598 | $ | 811 | ||||||||
Net
income per common share - Basic
|
$ | 0.45 | $ | 0.51 | $ | 0.14 | $ | 0.18 | ||||||||
Net
income per common share – Diluted
|
$ | 0.44 | $ | 0.50 | $ | 0.13 | $ | 0.18 | ||||||||
Weighted
average common shares outstanding-Basic
|
4,400 | 4,422 | 4,415 | 4,408 | ||||||||||||
Weighted
average common shares outstanding-Diluted
|
4,427 | 4,491 | 4,444 | 4,438 | ||||||||||||
Cash
dividends per share
|
$ | 0.45 | $ | 0.45 | $ | 0.15 | $ | 0.15 |
Accumulated
|
||||||||||||||||||||||||||||||||
Additional
|
Other
|
|||||||||||||||||||||||||||||||
Common
Stock
|
Paid-In
|
Treasury
|
Retained
|
Comprehensive
|
||||||||||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Shares
|
Amount
|
Earnings
|
Income
(loss)
|
Total
|
|||||||||||||||||||||||||
Balance
at January 1, 2009
|
5,284,500 | $ | 53 | $ | 26,636 | 640,838 | $ | (3,383 | ) | $ | 567 | $ | 11 | $ | 23,884 | |||||||||||||||||
Net
Income
|
1,967 | 1,967 | ||||||||||||||||||||||||||||||
Other
comprehensive income :
|
||||||||||||||||||||||||||||||||
Translation
adjustment
|
251 | 251 | ||||||||||||||||||||||||||||||
Unrealized
loss on available- for-sale securities
|
(34 | ) | (34 | ) | ||||||||||||||||||||||||||||
Comprehensive
income
|
2,184 | |||||||||||||||||||||||||||||||
Dividends
paid
|
(2,107 | ) | (2,107 | ) | ||||||||||||||||||||||||||||
Share-based
compensation expense
|
657 | 657 | ||||||||||||||||||||||||||||||
Tax
expense from share- based
|
||||||||||||||||||||||||||||||||
compensation
|
(40 | ) | (40 | ) | ||||||||||||||||||||||||||||
Restricted
stock grants
|
(546 | ) | (140,000 | ) | 546 | - | ||||||||||||||||||||||||||
Treasury
shares repurchased
|
15,844 | (122 | ) | (122 | ) | |||||||||||||||||||||||||||
Balance
at September 30, 2009
|
5,284,500 | $ | 53 | $ | 24,600 | 516,682 | $ | (2,959 | ) | $ | 2,534 | $ | 228 | $ | 24,456 |
WAYSIDE
TECHNOLOGY GROUP, INC. AND SUBSIDIARIES
|
||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||
(Unaudited)
|
||||||||
(In
thousands)
|
||||||||
Nine
months ended
|
||||||||
September
30,
|
||||||||
2009
|
2008
|
|||||||
Net
income
|
$ | 1,967 | $ | 2,263 | ||||
Adjustments
to reconcile net income to net cash (used in) provided by operating
activities:
|
||||||||
Depreciation
and amortization
|
222 | 255 | ||||||
Bad
debt expense
|
65 | 58 | ||||||
Deferred
income taxes
|
268 | 253 | ||||||
Share-based
compensation expense
|
657 | 551 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable
|
(3,296 | ) | (2,003 | ) | ||||
Inventory
|
(88 | ) | 55 | |||||
Prepaid
expenses and other current assets
|
128 | 222 | ||||||
Accounts
payable and accrued expenses
|
(2,287 | ) | 831 | |||||
Net
change in other assets and liabilities
|
21 | (36 | ) | |||||
Net
cash (used in) provided by operating activities
|
(2,343 | ) | 2,449 | |||||
Cash
flows from investing activities:
|
||||||||
Purchases
of available-for-sale securities
|
(8,691 | ) | (14,844 | ) | ||||
Redemptions
of available-for-sale securities
|
10,185 | 14,795 | ||||||
Capital
expenditures
|
(176 | ) | (259 | ) | ||||
Net
cash provided by (used in) investing activities
|
1,318 | (308 | ) | |||||
Cash
flows from financing activities:
|
||||||||
Dividends
paid
|
(2,107 | ) | (2,114 | ) | ||||
Proceeds
from exercise of stock options
|
- | 223 | ||||||
Treasury
stock repurchased
|
(122 | ) | (1,196 | ) | ||||
Tax
expense from share- based compensation
|
(40 | ) | - | |||||
Net
cash used in financing activities
|
(2,269 | ) | (3,087 | ) | ||||
Effect
of foreign exchange rate on cash
|
168 | (124 | ) | |||||
Net
decrease in cash and cash equivalents
|
(3,126 | ) | (1,070 | ) | ||||
Cash
and cash equivalents at beginning of period
|
9,349 | 14,241 | ||||||
Cash
and cash equivalents at end of period
|
$ | 6,223 | $ | 13,171 | ||||
Supplementary
disclosure of cash flow information:
|
||||||||
Income
taxes paid
|
$ | 1,680 | $ | 1,318 |
Cost
|
Market
value
|
Unrealized
Gain (loss)
|
||||||||||
U.S.
Government Securities
|
$ | 4,067 | $ | 4,068 | $ | 1 | ||||||
Certificates
of deposit
|
3,779 | 3,771 | $ | (8 | ) | |||||||
Total
Marketable securities
|
$ | 7,846 | $ | 7,839 | $ | (7 | ) |
Estimated
|
||||||||
Cost
|
Fair
Value
|
|||||||
Due
in one year or less
|
$ | 6,828 | $ | 6,822 | ||||
Due
in more than one year
|
1,018 | 1,017 | ||||||
$ | 7,846 | $ | 7,839 |
Cost
|
Market
value
|
Unrealized
Gain (loss)
|
||||||||||
U.S.
Government Securities
|
$ | 8,057 | $ | 8,087 | $ | 30 | ||||||
Certificates
of deposit
|
1,284 | 1,280 | $ | (4 | ) | |||||||
Total
Marketable securities
|
$ | 9,341 | $ | 9,367 | $ | 26 |
Estimated
|
||||||||
Cost
|
Fair
Value
|
|||||||
Due
in one year or less
|
$ | 9,341 | $ | 9,367 |
Fair
Value Measurements at September 30, 2009 Using
|
||||||||||||||||
Quoted
Prices
|
Significant
|
|||||||||||||||
in
Active
|
Other
|
Significant
|
||||||||||||||
Balance
at
|
Markets
for
|
Observable
|
Unobservable
|
|||||||||||||
(In
thousands)
|
September 30,
|
Identical
Items
|
Inputs
|
Inputs
|
||||||||||||
Description
|
2009
|
(Level
1)
|
(Level
2)
|
(Level
3)
|
||||||||||||
U.S.
Government Securities
|
$ | 4,068 | $ | 4,068 | $ | - | $ | - | ||||||||
Certificates
of deposit
|
$ | 3,771 | $ | - | $ | 3,771 | $ | - | ||||||||
Fair
Value Measurements at December 31, 2008 Using
|
||||||||||||||||
Quoted
Prices
|
Significant
|
|||||||||||||||
in
Active
|
Other
|
Significant
|
||||||||||||||
Balance
at
|
Markets
for
|
Observable
|
Unobservable
|
|||||||||||||
(In
thousands)
|
December 31,
|
Identical
Items
|
Inputs
|
Inputs
|
||||||||||||
Description
|
2008 |
(Level
1)
|
(Level
2)
|
(Level
3)
|
||||||||||||
U.S.
Government Securities
|
$ | 8,087 | $ | 8,087 | $ | - | $ | - | ||||||||
Certificates
of deposit
|
$ | 1,280 | $ | - | $ | 1,280 | $ | - |
September
30,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Equipment
|
$ | 2,520 | $ | 2,330 | ||||
Leasehold
improvements
|
549 | 549 | ||||||
3,069 | 2,879 | |||||||
Less
accumulated depreciation and amortization
|
(2,565 | ) | (2,330 | ) | ||||
$ | 504 | $ | 549 |
September
30,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Trade
accounts payable
|
$ | 19,956 | $ | 21,212 | ||||
Other
accrued expenses
|
1,269 | 2,184 | ||||||
$ | 21,225 | $ | 23,396 |
Nine
months ended
|
Three
months ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Numerator:
|
||||||||||||||||
Net
income
|
$ | 1,967 | $ | 2,263 | $ | 598 | $ | 811 | ||||||||
Denominator:
|
||||||||||||||||
Weighted
average shares (Basic)
|
4,400 | 4,422 | 4,415 | 4,408 | ||||||||||||
Dilutive
effect of outstanding options and nonvested
|
||||||||||||||||
shares
of restricted stock
|
27 | 69 | 29 | 30 | ||||||||||||
Weighted
average shares including assumed
|
4,427 | 4,491 | 4,444 | 4,438 | ||||||||||||
conversions
(Diluted)
|
||||||||||||||||
Basic
net income per share
|
$ | 0.45 | $ | 0.51 | $ | 0.14 | $ | 0.18 | ||||||||
Diluted
net income per share
|
$ | 0.44 | $ | 0.50 | $ | 0.13 | $ | 0.18 |
The
provision consists of the following (in thousands):
|
||||||||||||||||
Nine
months ended
|
Three
months ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Current:
|
||||||||||||||||
Federal
|
$ | 726 | $ | 1,009 | $ | 215 | $ | 470 | ||||||||
State
|
266 | 103 | 143 | 7 | ||||||||||||
Canada
|
114 | 164 | 48 | 36 | ||||||||||||
1,106 | 1,276 | 406 | 513 | |||||||||||||
Deferred
tax expense
|
268 | 253 | 77 | 58 | ||||||||||||
$ | 1,374 | $ | 1,529 | $ | 483 | $ | 571 | |||||||||
Effective
tax rate
|
41.1 | % | 40.3 | % | 44.7 | % | 41.3 | % |
Federal,
State
|
||||
and
Foreign Tax
|
||||
Balance
at January 1, 2009
|
$ | 78 | ||
Additions
based on tax positions related to current year
|
- | |||
Net
Unrecognized Tax Benefit at September 30, 2009
|
$ | 78 |
Weighted
Average
|
||||||||||||||||
Number
of
|
Weighted
Average
|
Remaining
|
Aggregate
Intrinsic
|
|||||||||||||
Options
|
Exercise
Price
|
Contractual
Life
|
Value
($M)(1)
|
|||||||||||||
Outstanding
at January 1, 2009
|
392,890 | $ | 8.12 | |||||||||||||
Granted
in 2009
|
- | - | ||||||||||||||
Canceled
in 2009
|
- | - | ||||||||||||||
Exercised
in 2009
|
- | - | ||||||||||||||
Outstanding
at September 30, 2009
|
392,890 | $ | 8.12 | 4.5 | $ | 0.3 | ||||||||||
Exercisable
at September 30, 2009
|
392,890 | $ | 8.12 | 4.5 | $ | 0.3 |
Weighted
Average
|
||||||||
Grant
Date
|
||||||||
Shares
|
Fair
Value
|
|||||||
Nonvested
shares at January 1, 2009
|
264,750 | $ | 12.76 | |||||
Granted
in 2009
|
140,000 | 7.55 | ||||||
Vested
in 2009
|
(56,375 | ) | 11.65 | |||||
Forfeited
in 2009
|
- | - | ||||||
Nonvested
shares at September 30, 2009
|
348,375 | $ | 10.78 |
Nine
months ended
|
Three
months ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
Revenue:
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
Programmer’s
Paradise
|
$ | 34,961 | $ | 39,562 | $ | 11,466 | $ | 15,318 | ||||||||
Lifeboat
|
69,131 | 94,432 | 23,844 | 30,074 | ||||||||||||
104,092 | 133,994 | 35,310 | 45,392 | |||||||||||||
Gross
Profit:
|
||||||||||||||||
Programmer’s
Paradise
|
$ | 4,379 | $ | 4,471 | $ | 1,361 | $ | 1,644 | ||||||||
Lifeboat
|
6,863 | 7,825 | 2,333 | 2,609 | ||||||||||||
11,242 | 12,296 | 3,694 | 4,253 | |||||||||||||
Direct
Costs:
|
||||||||||||||||
Programmer’s
Paradise
|
$ | 2,001 | $ | 2,147 | $ | 626 | $ | 727 | ||||||||
Lifeboat
|
1,998 | 2,176 | 663 | 673 | ||||||||||||
3,999 | 4,323 | 1,289 | 1,400 | |||||||||||||
Segment
Income:
|
||||||||||||||||
Programmer’s
Paradise
|
$ | 2,378 | $ | 2,324 | $ | 735 | $ | 917 | ||||||||
Lifeboat
|
4,865 | 5,649 | 1,670 | 1,936 | ||||||||||||
Segment
Income
|
7,243 | 7,973 | 2,405 | 2,853 | ||||||||||||
Corporate
general and
|
||||||||||||||||
administrative
expenses
|
$ | 4,304 | $ | 4,736 | $ | 1,452 | $ | 1,643 | ||||||||
Interest
income
|
403 | 549 | 128 | 173 | ||||||||||||
Foreign
currency translation gain
|
(1 | ) | 6 | - | (1 | ) | ||||||||||
Income
before taxes
|
$ | 3,341 | $ | 3,792 | $ | 1,081 | $ | 1,382 | ||||||||
Selected
Assets By Segment:
|
||||||||||||||||
Programmer’s
Paradise
|
$ |
12,303
|
$ |
13,279
|
||||||||||||
Lifeboat
|
11,274
|
13,387
|
||||||||||||||
Corporate
assets
|
22,182
|
30,264
|
||||||||||||||
Segment
Selected Assets
|
$ |
45,759
|
$ |
56,930
|
Nine
months
|
Three
months
|
||||||||||||||||
Ended
|
ended
|
||||||||||||||||
September
30,
|
September
30,
|
||||||||||||||||
2009
|
2008
|
2009
|
2008
|
||||||||||||||
Net
sales
|
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||
Cost
of sales
|
89.2 | 90.8 | 89.5 | 90.6 | |||||||||||||
Gross
profit
|
10.8 | 9.2 | 10.5 | 9.4 | |||||||||||||
Selling,
general and administrative expenses
|
8.0 | 6.8 | 7.8 | 6.7 | |||||||||||||
Income
from operations
|
2.8 | 2.4 | 2.7 | 2.7 | |||||||||||||
Interest
income, net
|
0.4 | 0.4 | 0.4 | 0.4 | |||||||||||||
Realized
foreign currency exchange gain(loss)
|
- | - | - | - | |||||||||||||
Income
before income taxes
|
3.2 | 2.8 | 3.1 | 3.1 | |||||||||||||
Provision
for income taxes
|
1.3 | 1.1 | 1.4 | 1.3 | |||||||||||||
Net
income
|
1.9 | % | 1.7 | % | 1.7 | % | 1.8 | % |
(Dollars
in thousands)
|
||||||||||||||||||||
Payment
due by Period Contractual Obligations |
Total
|
Less
than 1 year
|
1-3
years
|
3-5 years |
More
than 5 years
|
|||||||||||||||
Long-Term
Debt
|
- | - | - | - | - | |||||||||||||||
Capital
Lease Obligations
|
- | - | - | - | - | |||||||||||||||
Operating
Leases (1)
|
$ | 1,101 | $ | 393 | $ | 708 | - | - | ||||||||||||
Purchase
Obligations
|
- | - | - | - | - | |||||||||||||||
Other
Long Term Obligations
|
- | - | - | - | - | |||||||||||||||
Total
Contractual Obligations (2)
|
$ | 1,101 | $ | 393 | $ | 708 | $ | - | $ | - |
ISSUER
PURCHASE OF EQUITY SECURITIES
|
||||||||||||||||||||
Maximum
|
||||||||||||||||||||
Total
Number of
|
Number
of
|
|||||||||||||||||||
Shares
|
Shares
That
|
|||||||||||||||||||
Purchased
as
|
May
Yet Be
|
|||||||||||||||||||
Total
|
Part
of Publicly
|
Purchased
|
||||||||||||||||||
Number
of
|
Average
|
Announced
|
Average
|
Under
the
|
||||||||||||||||
Shares
|
Price
Paid
|
Plans
or
|
Price
Paid
|
Plans
or
|
||||||||||||||||
Period
|
Purchased
(1)
|
Per
Share
(2)
|
Programs
|
Per
Share
(3)
|
Programs
(4)
|
|||||||||||||||
July
1, 2009- July 31, 2009
|
- | - | - | - | 574,256 | |||||||||||||||
August
1, 2009- August 31, 2009
|
6,544 | $ | 8.25 | - | - | 574,256 | ||||||||||||||
September
1, 2009- September 30, 2009
|
- | - | - | - | 574,256 | |||||||||||||||
Total
|
6,544 | $ | 8.25 | - | 574,256 |
(a)
|
Exhibits
|
31.1
|
Certification
pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange
Act of 1934, of Simon F. Nynens,
the Chief Executive Officer (principal executive officer) of the
Company.
|
31.2
|
Certification
pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange
Act of 1934, of Kevin T. Scull, the Chief Accounting Officer (principal
financial officer) of the Company.
|
32.1
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002, of Simon F. Nynens, the Chief Executive
Officer (principal executive officer) of the
Company.
|
32.2
|
Certification
pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of
the Sarbanes-Oxley Act of 2002, of Kevin T. Scull, the Chief Accounting
Officer (principal financial officer) of the
Company.
|
WAYSIDE
TECHNOLOGY GROUP, INC.
|
|||
November 9,
2009
|
By:
|
/s/ Simon F. Nynens | |
Date
|
Simon
F. Nynens, Chairman of the Board, President and Chief Executive Officer |
||
November 9,
2009
|
By:
|
/s/ Kevin T. Scull | |
Date
|
Kevin T. Scull, Vice
President and Chief Accounting Officer |