FORM 8-K
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 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): November 6, 2008
EXPRESS-1 EXPEDITED SOLUTIONS, INC.
(Exact Name of Registrant as Specified in Its Charter)
|
|
|
|
|
Delaware
|
|
001-32172
|
|
03-0450326 |
|
|
|
|
|
(State or other jurisdiction of
|
|
(Commission File Number)
|
|
(I.R.S. Employer |
incorporation or organization)
|
|
|
|
Identification No.) |
3399 Lakeshore Drive, Suite 225, Saint Joseph, Michigan, 49085
(Address of principal executive offices zip code)
(269) 429-9761
(Registrants telephone number, including area code)
Not applicable
(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 (see General Instruction
A.2. below):
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)).
TABLE OF CONTENTS
ITEM 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION
On November 6, 2008, Express-1 Expedited Solutions, Inc., issued a press release reporting its
financial results for the quarter ended September 30, 2008. A copy of the release is furnished as
Exhibit 99.1.
The information furnished herein, including Exhibit 99.1, is not deemed to be filed for purposes
of Section 18 of the Exchange Act, or otherwise subject to the liability of that section. This
information will not be deemed to be incorporated by reference into any filing under the Securities
Act or the Exchange Act, except to the extent that the registrant specifically incorporates them by
reference.
ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS
|
|
|
Exhibit No. |
|
Exhibit Description |
|
|
|
99.1
|
|
Press Release dated November 6, 2008. |
2
SIGNATURE
Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
Dated November 6, 2008 |
Express-1 Expedited Solutions, Inc.
|
|
|
By: |
/s/ Mike Welch
|
|
|
|
Mike Welch |
|
|
|
Chief Executive Officer |
|
|
3
EX-99.1
Exhibit 99.1
Contact:
Express-1 Expedited Solutions, Inc.
Mark Patterson
269-429-9761
Mark.Patterson@express-1.com
EXPRESS-1 EXPEDITED SOLUTIONS (AMEX:XPO) REPORTS STRONG Q3
RESULTS: REVENUE INCREASES 143%, OPERATING INCOME RISES 160%
SAINT JOSEPH, Mich. November 6, 2008 Express-1 Expedited Solutions, Inc. today reported its
earnings for the third quarter, ended September 30, 2008.
Express-1 Expedited Solutions, through its four operating companies (Express-1, Bounce Logistics,
Express-1 Dedicated and Concert Group Logistics), provides the following premium transportation
services: same-day delivery, timesensitive shipping, premium freight brokerage and dedicated
transportation throughout North America, as well as domestic and international freight forwarding.
Express-1 Expedited Solutions reported a 143% increase in revenue during the third quarter of 2008
to $32.4 million, compared to $13.4 million for the same period in the prior year. The acquisition
of Concert Group Logistics, which had a transaction date of January 1, 2008, contributed $14.3
million to revenues for the period. For the third quarter, the Companys Express-1 operations
expanded revenues by $2.1 million or 18% over the same three-months in 2007. Bounce Logistics
gained traction and contributed $3.0 million to the overall increase in revenues. Bounce Logistics
is a start-up premium truckload brokerage operation that began operations in March 2008. The
Companys other business unit, Express-1 Dedicated, increased revenues slightly during the period.
When combined, the Express-1 Expedited Solutions business units delivered record revenue and
operating profit during the period and the Company continued to grow at a healthy pace in the
current weak economy.
During the same period, income from operations substantially
increased by 160% to $2.0 million versus $778,000 during the same period of 2007. Net income
improved 131% to $1.2 million or $0.04 per diluted share for the third quarter of 2008 compared to
$499,000 or $0.02 per diluted share for the same period in 2007.
Throughout 2008, our Company has significantly changed its geographical and operating footprints.
The acquisition of Concert Group Logistics and the start-up of Bounce Logistics has begun to
dramatically improve our results. Were pleased with our growth and profitability for the third
quarter, and happy to share the success of our business units. Given were in such a difficult
freight environment, these results are a strong testament to our business model and the team we
have in place throughout our Company, stated Michael Welch, the Companys Chief Executive Officer.
Welch added, I am extremely pleased with the results we are starting to see from our two new
business units, Concert Group Logistics and Bounce Logistics. Each of these businesses has
continued to grow throughout 2008. We believe this will set the stage for a potentially stronger
2009, as these two units continue to develop. Complementing the new operations is the
continued strong performance within our two historical business units, Express-1 and Express-1
Dedicated. Weve continued to expand cross selling activities between our business units and are
now offering an expanded array of premium services to our broad base of customers. Were just now
capitalizing on the full breadth of our expanded business model and optimistically anticipate that
we will see revenue and income continue to expand during the coming quarters.
Chief Financial Officer Mark Patterson said, Our Company has continued to demonstrate the
significant operating leverage within our model by holding the rate of growth within our Selling,
General and Administrative expenses below those of our top line. Increasing by $1.0 million or 44%
during the period, our Selling, General and Administrative expenses grew at a rate that is over
300% lower than the rate of growth for our revenue. As a percentage of revenue, SG&A costs continue
to decline and represented 10% of consolidated revenue during the third quarter of 2008 versus over
17% during the same period in 2007. Our teams are completing the planned integration from the
Concert Group Logistics acquisition and Bounce Logistics start-up. At the same time, our entire
organization is focused upon lowering our overall back office costs, in an effort to support our
desired levels of profitability. Our entire organization is focused upon controlling cost. Were
very proud of the efforts and commitment of the entire team.
Outlook
Looking towards the end of 2008, our business unit Presidents continue to be focused on delivering
results that meet the targets weve established. Jeff Curry at Express-1, Brian Glaser at Express-1
Dedicated, Gerry Post at Concert Group Logistics and Tim Hindes at Bounce Logistics each lead a
team of professionals that are committed to continuing the momentum weve established over the past
twelve quarters, Welch said. Market expansion and attention to customer service are critical to
expanding revenue. Our non-asset based business model has proven itself
over many years and in all types of economic climates. We remain optimistic that well be able to
deliver the results we committed to at the start of 2008. By remaining focused on our model
and our goals, we should be able to continue growing our Company and our profits in future
periods.
Conference Call/Webcast Information
Management will conduct a conference call November 6, 2008 at 10:00 a.m. Eastern to discuss the
Companys third quarter financial results. Those interested in accessing a live or archived
Webcast of the call should visit the Companys Website at www.express-1.com. Those wishing to take
part in the live teleconference call can dial 877-407-9210 (U.S.) or
201-689-8049 (International). A
playback will be available through midnight on November 11, 2008. To listen to the playback,
please call 877-660-6853. Use account number 286 and conference ID number 300248.
2
About Express-1 Expedited Solutions, Inc.
Express-1 Expedited Solutions, Inc. is a non-asset based premium transportation organization that
operates through the following business segments: Express-1, Inc. (Buchanan, Michigan), Concert
Group Logistics, Inc. (Downers Grove, Illinois), Express-1 Dedicated, Inc. (Evansville, Indiana),
and Bounce Logistics, Inc. (South Bend, Indiana). The Company serves more than 2,000 customers
through operation centers staffed with experienced inside sales staff using the latest operational
software. These business units are focused on premium services that include: same-day delivery,
timesensitive shipping, premium freight brokerage and dedicated transportation throughout North
America, as well as domestic and international freight forwarding. The Companys operating model
can be described as non-asset or asset light, with independent contractors fulfilling the
transportation services for most of its shipments and independently owned stations managing the
services of its freight-forwarding network. Express-1 Expedited Solutions, Inc. is publicly traded
on the American Stock Exchange under the symbol XPO. For more information about the Company, visit
www.express-1.com.
Forward-Looking Statements
This press release contains forward-looking statements that may be subject to various risks and
uncertainties. Such forward-looking statements are made pursuant to the safe harbor provisions of
the Private Securities Litigation Reform Act of 1995 and are made based on managements current
expectations or beliefs, as well as assumptions made by and information currently available to
management. These forward-looking statements, which may include statements regarding our future
financial performance or results of operations, including expected revenue growth, cash flow
growth, future expenses, future operating margins and other future or expected performance are
subject to risks. These risks include: that our recent reorganization fails to result in projected
operating efficiencies; the acquisition of businesses or the launch of new lines of business, which
could increase operating expenses and dilute operating margins; increased competition, which could
lead to negative pressure on our pricing and the need for increased marketing; the inability to
maintain, establish or renew relationships with customers, whether due to competition or other
factors; the inability to comply with regulatory requirements governing our business operations;
and to the general risks associated with our businesses.
In addition to the risks and uncertainties discussed above, you can find additional information
concerning risks and uncertainties that would cause actual results to differ materially from those
projected or suggested in the forward-looking statements in the reports that we have filed with the
Securities and Exchange Commission. The forward-looking statements contained in this press release
represent our judgment as of the date of this release and you should not unduly rely on such
statements. Unless otherwise required by law, we undertake no obligation to publicly update or
revise any forward-looking statements, whether as a result of new information, future events or
otherwise after the date of this press release. In light of these risks and uncertainties, the
forward-looking events and circumstances discussed in the filing may not occur, and actual results
could differ materially from those anticipated or implied in the forward-looking statements.
3
Express-1 Expedited Solutions, Inc.
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) September 30, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
1,868,000 |
|
|
$ |
800,000 |
|
Accounts receivable, net of allowances of $212,000 and
$77,000, respectively |
|
|
17,119,000 |
|
|
|
5,663,000 |
|
Prepaid expenses |
|
|
238,000 |
|
|
|
492,000 |
|
Other current assets |
|
|
887,000 |
|
|
|
149,000 |
|
Deferred tax asset, current |
|
|
594,000 |
|
|
|
1,549,000 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
20,706,000 |
|
|
|
8,653,000 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net of $2,202,000 and $1,734,000 in
accumulated depreciation, respectively |
|
|
3,226,000 |
|
|
|
2,312,000 |
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
16,040,000 |
|
|
|
7,737,000 |
|
Identified intangible assets, net of $1,586,000 and $1,279,000 in
accumulated amortization, respectively |
|
|
6,647,000 |
|
|
|
3,950,000 |
|
Loans and advances |
|
|
73,000 |
|
|
|
104,000 |
|
Deferred tax asset, long term |
|
|
|
|
|
|
377,000 |
|
Other long term assets |
|
|
1,212,000 |
|
|
|
591,000 |
|
|
|
|
|
|
|
|
|
|
$ |
47,904,000 |
|
|
$ |
23,724,000 |
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
6,176,000 |
|
|
$ |
892,000 |
|
Accrued salaries and wages |
|
|
598,000 |
|
|
|
660,000 |
|
Accrued acquisition earnouts |
|
|
|
|
|
|
2,210,000 |
|
Accrued expenses, other |
|
|
2,225,000 |
|
|
|
861,000 |
|
Current maturities of long term debt |
|
|
1,247,000 |
|
|
|
50,000 |
|
Other current liabilities |
|
|
1,005,000 |
|
|
|
199,000 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
11,251,000 |
|
|
|
4,872,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Line of credit |
|
|
8,254,000 |
|
|
|
|
|
Notes payable and capital leases, net of current maturities |
|
|
1,700,000 |
|
|
|
34,000 |
|
Deferred tax liability, long term |
|
|
250,000 |
|
|
|
|
|
Other long-term liabilities |
|
|
527,000 |
|
|
|
616,000 |
|
|
|
|
|
|
|
|
Total long-term liabilities |
|
|
10,731,000 |
|
|
|
650,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
Preferred stock, $.001 par value; 10,000,000 shares
no shares issued or outstanding |
|
|
|
|
|
|
|
|
Common stock, $.001 par value; 100,000,000 shares
authorized; 32,215,218 and 27,008,768 shares issued
and 32,035,218 and 26,516,037 shares outstanding |
|
|
32,000 |
|
|
|
27,000 |
|
Additional paid-in capital |
|
|
26,298,000 |
|
|
|
21,152,000 |
|
Accumulated deficit |
|
|
(301,000 |
) |
|
|
(2,870,000 |
) |
Treasury stock, at cost, 180,000 shares held |
|
|
(107,000 |
) |
|
|
(107,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
25,922,000 |
|
|
|
18,202,000 |
|
|
|
|
|
|
|
|
|
|
$ |
47,904,000 |
|
|
$ |
23,724,000 |
|
|
|
|
|
|
|
|
4
Express-1 Expedited Solutions, Inc.
Consolidated Statements of Operations
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenue |
|
$ |
32,438,000 |
|
|
$ |
13,359,000 |
|
|
$ |
88,369,000 |
|
|
$ |
38,694,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct expenses |
|
|
27,136,000 |
|
|
|
10,310,000 |
|
|
|
73,701,000 |
|
|
|
29,111,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
5,302,000 |
|
|
|
3,049,000 |
|
|
|
14,668,000 |
|
|
|
9,583,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales, general and administrative expense |
|
|
3,276,000 |
|
|
|
2,271,000 |
|
|
|
10,080,000 |
|
|
|
6,763,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
2,026,000 |
|
|
|
778,000 |
|
|
|
4,588,000 |
|
|
|
2,820,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense (income) |
|
|
21,000 |
|
|
|
(33,000 |
) |
|
|
36,000 |
|
|
|
1,000 |
|
Interest expense (income) |
|
|
94,000 |
|
|
|
13,000 |
|
|
|
273,000 |
|
|
|
71,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax provision |
|
|
1,911,000 |
|
|
|
798,000 |
|
|
|
4,279,000 |
|
|
|
2,748,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax provision |
|
|
759,000 |
|
|
|
299,000 |
|
|
|
1,710,000 |
|
|
|
1,034,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
1,152,000 |
|
|
$ |
499,000 |
|
|
$ |
2,569,000 |
|
|
$ |
1,714,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income per common share |
|
|
0.04 |
|
|
|
0.02 |
|
|
|
0.08 |
|
|
|
0.06 |
|
Diluted income per common share |
|
|
0.04 |
|
|
|
0.02 |
|
|
|
0.08 |
|
|
|
0.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average common shares outstanding |
|
|
31,949,262 |
|
|
|
26,737,547 |
|
|
|
31,241,644 |
|
|
|
26,629,119 |
|
Diluted weighted average common shares outstanding |
|
|
32,093,521 |
|
|
|
27,321,640 |
|
|
|
31,182,990 |
|
|
|
27,349,458 |
|
Included within the expenses above are depreciation and amortization of $288,000 and $198,000 for
the three months ended September 30, 2008 and 2007, and $847,000 and $649,000 for the nine months
ended September 30, 2008 and 2007, respectively.
5
Express-1 Expedited Solutions, Inc.
Summary Financial Table
For the Three Months Ended September 30,
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter to Date |
|
Quarter to Quarter Change |
|
Percent of Revenue |
|
|
|
|
|
|
|
|
|
2008 |
|
2007 |
|
In Dollars |
|
In Percentage |
|
2008 |
|
2007 |
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Express-1 |
|
$ |
14,187,000 |
|
|
$ |
12,052,000 |
|
|
$ |
2,135,000 |
|
|
|
17.7 |
% |
|
|
43.7 |
% |
|
|
90.2 |
% |
Express-1 Dedicated |
|
|
1,321,000 |
|
|
|
1,307,000 |
|
|
|
14,000 |
|
|
|
1.1 |
% |
|
|
4.1 |
% |
|
|
9.8 |
% |
Concert Group Logistics |
|
|
14,341,000 |
|
|
|
|
|
|
|
14,341,000 |
|
|
|
|
|
|
|
44.2 |
% |
|
|
|
|
Bounce Logistics |
|
|
3,013,000 |
|
|
|
|
|
|
|
3,013,000 |
|
|
|
|
|
|
|
9.3 |
% |
|
|
|
|
Intercompany Eliminations |
|
|
(424,000 |
) |
|
|
|
|
|
|
(424,000 |
) |
|
|
|
|
|
|
-1.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total Revenues |
|
|
32,438,000 |
|
|
|
13,359,000 |
|
|
|
19,079,000 |
|
|
|
142.8 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Express-1 |
|
|
10,840,000 |
|
|
|
9,298,000 |
|
|
|
1,542,000 |
|
|
|
16.6 |
% |
|
|
33.4 |
% |
|
|
69.6 |
% |
Express-1 Dedicated |
|
|
972,000 |
|
|
|
1,012,000 |
|
|
|
(40,000 |
) |
|
|
-4.0 |
% |
|
|
3.0 |
% |
|
|
7.6 |
% |
Concert Group Logistics |
|
|
13,127,000 |
|
|
|
|
|
|
|
13,127,000 |
|
|
|
|
|
|
|
40.5 |
% |
|
|
|
|
Bounce Logistics |
|
|
2,621,000 |
|
|
|
|
|
|
|
2,621,000 |
|
|
|
|
|
|
|
8.1 |
% |
|
|
|
|
Intercompany Eliminations |
|
|
(424,000 |
) |
|
|
|
|
|
|
(424,000 |
) |
|
|
|
|
|
|
-1.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total Direct Expenses |
|
|
27,136,000 |
|
|
|
10,310,000 |
|
|
|
16,826,000 |
|
|
|
163.2 |
% |
|
|
83.7 |
% |
|
|
77.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Express-1 |
|
|
3,347,000 |
|
|
|
2,754,000 |
|
|
|
593,000 |
|
|
|
21.5 |
% |
|
|
10.3 |
% |
|
|
20.6 |
% |
Express-1 Dedicated |
|
|
349,000 |
|
|
|
295,000 |
|
|
|
54,000 |
|
|
|
18.3 |
% |
|
|
1.1 |
% |
|
|
2.2 |
% |
Concert Group Logistics |
|
|
1,214,000 |
|
|
|
|
|
|
|
1,214,000 |
|
|
|
|
|
|
|
3.7 |
% |
|
|
|
|
Bounce Logistics |
|
|
392,000 |
|
|
|
|
|
|
|
392,000 |
|
|
|
|
|
|
|
1.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total Gross Margin |
|
|
5,302,000 |
|
|
|
3,049,000 |
|
|
|
2,253,000 |
|
|
|
73.9 |
% |
|
|
16.3 |
% |
|
|
22.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, General & Administrative |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Express-1 |
|
|
1,610,000 |
|
|
|
1,790,000 |
|
|
|
(180,000 |
) |
|
|
-10.1 |
% |
|
|
5.0 |
% |
|
|
13.4 |
% |
Express-1 Dedicated |
|
|
128,000 |
|
|
|
117,000 |
|
|
|
11,000 |
|
|
|
9.4 |
% |
|
|
0.4 |
% |
|
|
0.9 |
% |
Concert Group Logistics |
|
|
714,000 |
|
|
|
|
|
|
|
714,000 |
|
|
|
|
|
|
|
2.2 |
% |
|
|
|
|
Bounce Logistics |
|
|
390,000 |
|
|
|
|
|
|
|
390,000 |
|
|
|
|
|
|
|
1.2 |
% |
|
|
|
|
Corporate |
|
|
434,000 |
|
|
|
364,000 |
|
|
|
70,000 |
|
|
|
19.2 |
% |
|
|
1.3 |
% |
|
|
2.7 |
% |
|
|
|
|
|
|
|
Total Selling, General & Administrative |
|
|
3,276,000 |
|
|
|
2,271,000 |
|
|
|
1,005,000 |
|
|
|
44.3 |
% |
|
|
10.1 |
% |
|
|
17.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income From Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Express-1 |
|
|
1,737,000 |
|
|
|
964,000 |
|
|
|
773,000 |
|
|
|
80.2 |
% |
|
|
5.4 |
% |
|
|
7.2 |
% |
Express-1 Dedicated |
|
|
221,000 |
|
|
|
178,000 |
|
|
|
43,000 |
|
|
|
24.2 |
% |
|
|
0.7 |
% |
|
|
1.3 |
% |
Concert Group Logistics |
|
|
500,000 |
|
|
|
|
|
|
|
500,000 |
|
|
|
|
|
|
|
1.5 |
% |
|
|
|
|
Bounce Logistics |
|
|
2,000 |
|
|
|
|
|
|
|
2,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate |
|
|
(434,000 |
) |
|
|
(364,000 |
) |
|
|
(70,000 |
) |
|
|
-19.2 |
% |
|
|
-1.3 |
% |
|
|
-2.7 |
% |
|
|
|
|
|
|
|
Total Income From Operations |
|
|
2,026,000 |
|
|
|
778,000 |
|
|
|
1,248,000 |
|
|
|
160.4 |
% |
|
|
6.2 |
% |
|
|
5.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense |
|
|
94,000 |
|
|
|
13,000 |
|
|
|
81,000 |
|
|
|
623.1 |
% |
|
|
0.3 |
% |
|
|
0.1 |
% |
Other Expense |
|
|
21,000 |
|
|
|
(33,000 |
) |
|
|
54,000 |
|
|
|
163.6 |
% |
|
|
0.1 |
% |
|
|
-0.2 |
% |
|
|
|
|
|
|
|
Income
Before Income Tax Provision |
|
|
1,911,000 |
|
|
|
798,000 |
|
|
|
1,113,000 |
|
|
|
139.5 |
% |
|
|
5.9 |
% |
|
|
6.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax Provision |
|
|
759,000 |
|
|
|
299,000 |
|
|
|
460,000 |
|
|
|
153.8 |
% |
|
|
2.3 |
% |
|
|
2.2 |
% |
|
|
|
|
|
|
|
Total Net Income |
|
$ |
1,152,000 |
|
|
$ |
499,000 |
|
|
$ |
653,000 |
|
|
|
130.9 |
% |
|
|
3.6 |
% |
|
|
3.7 |
% |
|
|
|
|
|
|
|
6
Express-1 Expedited Solutions, Inc.
Summary Financial Table
For the Nine Months Ended September 30,
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year to Date September |
|
Year to Year Change |
|
Percent of Revenue |
|
|
|
|
|
|
|
|
|
2008 |
|
2007 |
|
In Dollars |
|
In Percentage |
|
2008 |
|
2007 |
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Express-1 |
|
$ |
41,964,000 |
|
|
$ |
34,902,000 |
|
|
$ |
7,062,000 |
|
|
|
20.2 |
% |
|
|
47.5 |
% |
|
|
90.2 |
% |
Express-1 Dedicated |
|
|
3,861,000 |
|
|
|
3,792,000 |
|
|
|
69,000 |
|
|
|
1.8 |
% |
|
|
4.4 |
% |
|
|
9.8 |
% |
Concert Group Logistics |
|
|
39,304,000 |
|
|
|
|
|
|
|
39,304,000 |
|
|
|
|
|
|
|
44.5 |
% |
|
|
|
|
Bounce Logistics |
|
|
4,241,000 |
|
|
|
|
|
|
|
4,241,000 |
|
|
|
|
|
|
|
4.8 |
% |
|
|
|
|
Intercompany Eliminations |
|
|
(1,001,000 |
) |
|
|
|
|
|
|
(1,001,000 |
) |
|
|
|
|
|
|
-1.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total Revenues |
|
|
88,369,000 |
|
|
|
38,694,000 |
|
|
|
49,675,000 |
|
|
|
128.4 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Express-1 |
|
|
32,145,000 |
|
|
|
26,138,000 |
|
|
|
6,007,000 |
|
|
|
23.0 |
% |
|
|
36.4 |
% |
|
|
67.6 |
% |
Express-1 Dedicated |
|
|
3,006,000 |
|
|
|
2,973,000 |
|
|
|
33,000 |
|
|
|
1.1 |
% |
|
|
3.4 |
% |
|
|
7.7 |
% |
Concert Group Logistics |
|
|
35,843,000 |
|
|
|
|
|
|
|
35,843,000 |
|
|
|
|
|
|
|
40.6 |
% |
|
|
|
|
Bounce Logistics |
|
|
3,708,000 |
|
|
|
|
|
|
|
3,708,000 |
|
|
|
|
|
|
|
4.2 |
% |
|
|
|
|
Intercompany Eliminations |
|
|
(1,001,000 |
) |
|
|
|
|
|
|
(1,001,000 |
) |
|
|
|
|
|
|
-1.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total Direct Expenses |
|
|
73,701,000 |
|
|
|
29,111,000 |
|
|
|
44,590,000 |
|
|
|
153.2 |
% |
|
|
83.4 |
% |
|
|
75.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Express-1 |
|
|
9,819,000 |
|
|
|
8,764,000 |
|
|
|
1,055,000 |
|
|
|
12.0 |
% |
|
|
11.1 |
% |
|
|
22.6 |
% |
Express-1 Dedicated |
|
|
855,000 |
|
|
|
819,000 |
|
|
|
36,000 |
|
|
|
4.4 |
% |
|
|
1.0 |
% |
|
|
2.1 |
% |
Concert Group Logistics |
|
|
3,461,000 |
|
|
|
|
|
|
|
3,461,000 |
|
|
|
|
|
|
|
3.9 |
% |
|
|
|
|
Bounce Logistics |
|
|
533,000 |
|
|
|
|
|
|
|
533,000 |
|
|
|
|
|
|
|
0.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total Gross Margin |
|
|
14,668,000 |
|
|
|
9,583,000 |
|
|
|
5,085,000 |
|
|
|
53.1 |
% |
|
|
16.6 |
% |
|
|
24.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, General & Administrative |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Express-1 |
|
|
5,388,000 |
|
|
|
5,248,000 |
|
|
|
140,000 |
|
|
|
2.7 |
% |
|
|
6.1 |
% |
|
|
13.6 |
% |
Express-1 Dedicated |
|
|
393,000 |
|
|
|
389,000 |
|
|
|
4,000 |
|
|
|
1.0 |
% |
|
|
0.4 |
% |
|
|
1.0 |
% |
Concert Group Logistics |
|
|
2,322,000 |
|
|
|
|
|
|
|
2,322,000 |
|
|
|
|
|
|
|
2.6 |
% |
|
|
|
|
Bounce Logistics |
|
|
724,000 |
|
|
|
|
|
|
|
724,000 |
|
|
|
|
|
|
|
0.8 |
% |
|
|
|
|
Corporate |
|
|
1,253,000 |
|
|
|
1,126,000 |
|
|
|
127,000 |
|
|
|
11.3 |
% |
|
|
1.4 |
% |
|
|
2.9 |
% |
|
|
|
|
|
|
|
Total Selling, General & Administrative |
|
|
10,080,000 |
|
|
|
6,763,000 |
|
|
|
3,317,000 |
|
|
|
49.0 |
% |
|
|
11.4 |
% |
|
|
17.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income From Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Express-1 |
|
|
4,431,000 |
|
|
|
3,516,000 |
|
|
|
915,000 |
|
|
|
26.0 |
% |
|
|
5.0 |
% |
|
|
9.1 |
% |
Express-1 Dedicated |
|
|
462,000 |
|
|
|
430,000 |
|
|
|
32,000 |
|
|
|
7.4 |
% |
|
|
0.5 |
% |
|
|
1.1 |
% |
Concert Group Logistics |
|
|
1,139,000 |
|
|
|
|
|
|
|
1,139,000 |
|
|
|
|
|
|
|
1.3 |
% |
|
|
|
|
Bounce Logistics |
|
|
(191,000 |
) |
|
|
|
|
|
|
(191,000 |
) |
|
|
|
|
|
|
-0.2 |
% |
|
|
|
|
Corporate |
|
|
(1,253,000 |
) |
|
|
(1,126,000 |
) |
|
|
(127,000 |
) |
|
|
-11.3 |
% |
|
|
-1.4 |
% |
|
|
-2.9 |
% |
|
|
|
|
|
|
|
Total Income From Operations |
|
|
4,588,000 |
|
|
|
2,820,000 |
|
|
|
1,768,000 |
|
|
|
62.7 |
% |
|
|
5.2 |
% |
|
|
7.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense |
|
|
273,000 |
|
|
|
71,000 |
|
|
|
202,000 |
|
|
|
284.5 |
% |
|
|
0.3 |
% |
|
|
0.2 |
% |
Other Expense |
|
|
36,000 |
|
|
|
1,000 |
|
|
|
35,000 |
|
|
|
-3500.0 |
% |
|
|
0.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
Income
Before Income Tax Provision |
|
|
4,279,000 |
|
|
|
2,748,000 |
|
|
|
1,531,000 |
|
|
|
55.7 |
% |
|
|
4.8 |
% |
|
|
7.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax Provision |
|
|
1,710,000 |
|
|
|
1,034,000 |
|
|
|
676,000 |
|
|
|
65.4 |
% |
|
|
1.9 |
% |
|
|
2.7 |
% |
|
|
|
|
|
|
|
Total Net Income |
|
$ |
2,569,000 |
|
|
$ |
1,714,000 |
|
|
$ |
855,000 |
|
|
|
49.9 |
% |
|
|
2.9 |
% |
|
|
4.4 |
% |
|
|
|
|
|
|
|
7