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): February 10, 2009
EXPRESS-1 EXPEDITED SOLUTIONS, INC.
(Exact Name of Registrant as Specified in Its Charter)
|
|
|
|
|
Delaware
|
|
001-32172
|
|
03-0450326 |
|
|
|
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(Commission File Number)
|
|
(I.R.S. Employer
Identification No.) |
3399 Lakeshore Drive, Suite 505, 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)). |
ITEM 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION
On February 10, 2009, Express-1 Expedited Solutions, Inc., issued a press release reporting its
financial results for the quarter ended December 31, 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 February 10, 2009. |
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 February 10, 2009 |
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 Q4
RESULTS: REVENUE INCREASES 95%, OPERATING INCOME RISES 84%
SAINT JOSEPH, Mich. February 10, 2009 Express-1 Expedited Solutions, Inc. today reported its
earnings for the fourth quarter, ended December 31, 2008.
Express-1 Expedited Solutions, through its three operating companies (Express-1, Concert Group
Logistics and Bounce Logistics), provides the following premium transportation services: same-day
delivery, timesensitive shipping and premium freight brokerage throughout North America, as well
as domestic and international freight forwarding.
Express-1 Expedited Solutions reported a 95% increase in revenue from continuing operations during
the fourth quarter of 2008 to $25.0 million, compared to $12.8 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 $11.8 million to revenues for the period. For the fourth quarter, the Companys
Express-1 operations experienced a decline in revenues of $2.1 million or 16.7% over the same
three-month period during 2007. Bounce Logistics continued to show traction and contributed $2.8
million to the overall increase in revenues.
During the same period, operating income from continuing operations increased by 84% to $1,044,000
versus $569,000 during the same period of 2007. Income from continuing operations improved 39% to
$514,000 or $0.02 per fully diluted share for the fourth quarter of 2008 compared to $369,000 or
$0.01 per diluted share for the same period in 2007.
During the fourth quarter of 2008, the Company discontinued its Express-1 Dedicated Operations, in
anticipation of a cessation of this business activity during the first quarter of 2009. The
Companys management does not anticipate the incurrence of material charges related to this
shutdown activity. Income from discontinued operations was $73,000, net of tax during the fourth
quarter of 2008, versus income of $88,000, net of tax on these same operations during the fourth
quarter of 2007.
Throughout 2008, we have shared with our investors the significant impact the Company has
experienced from our Concert Group Logistics and Bounce Logistics operations. Each of these
businesses is profitable and has contributed to the overall business mix within our platform. In
periods of weakness within the various freight economies, it is important to have this diversity
within our Company. With the widely publicized downturn in the domestic and international
economies, the strength of our non-asset based operating model came through. While were
never totally pleased with our results, we are proud that we can maintain growth and profitability
in the face of such an extremely weak freight market, stated Michael Welch, the Companys Chief
Executive Officer.
Welch added, I am pleased with the results we achieved from our two newer business units, Concert
Group Logistics and Bounce Logistics. Each of these operations performed well in our weak economy.
Were cautiously optimistic that each of these units will continue to grow throughout 2009, as our
team develops new business and business relationships. Considering the overall weaknesses within
the domestic expedite market, we are also pleased with the operating results from our Express-1
business unit during the quarter. Were focused on growth and business development initiatives. We
completed some of the groundwork during the fourth quarter for what we anticipate will be an
increase in business consolidation activities throughout 2009. During just the first few weeks of
2009, we have already completed one small acquisition of an important piece of expedite business
volume. Our non-asset based business model is sound and we believe the financial strength of our
Company can allow us to expand, even in this weakened economy.
Chief Financial Officer Mark Patterson said, Once again, our Company continued to demonstrate
significant operating leverage during the fourth quarter. The rate of growth within our Selling,
General and Administrative (SG&A) expenses was approximately one
fourth the rate of growth of our revenues.
The result of this leverage is that we have been able to continuously increase our operating income
from continuing operations, even in periods of rate compression and weakness within the overall
transportation market. During the fourth quarter of 2008, we took some significant steps aimed at
controlling SG&A costs. These included headcount reductions; reductions in executive and managerial
bonus awards; limitations on travel and entertainment; and limitations on hiring and wage
increases. Our entire organization is focused upon efforts that will enhance and support our
profitability, even in the face of the current recession. We are very proud of how our entire team
has responded thus far.
Outlook
Looking towards 2009, we continue to be focused on business development efforts and maintaining an
acceptable level of profitability, until the economic climate improves. Jeff Curry at Express-1,
Gerry Post at Concert Group Logistics and Tim Hindes at Bounce Logistics each lead a team of
professionals that are committed to preserving the positive momentum weve developed over the past
three and a half years, Welch said. Potential acquisitions, new business development and
stringent cost controls are critical to achieving the results we desire in 2009. Our non-asset
based business model has proven itself over many years and in all types of economic climates. By
remaining focused on our goals, we should be able to weather the current economic recession better
than many of our peers within the transportation community.
Conference Call/Webcast Information
Management will conduct a conference call Wednesday February 11, 2009 at 9:00 a.m. Eastern to
discuss the Companys fourth 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, with international
participants dialing 201-689-8049. A playback will be available until midnight on February 18,
2
2009. To listen to the playback, please call 877-660-6853. Use account number 286 and conference
ID number 311564.
About Express-1 Expedited Solutions, Inc.
Express-1 Expedited Solutions, Inc. is a non-asset based services organization focused on premium
transportation through its business segments, Express-1, Inc. (Buchanan, Michigan), Concert Group
Logistics, Inc. (Downers Grove, Illinois), and Bounce Logistics, Inc. (South Bend, Indiana). These
segments are focused on premium services that include: same-day, timesensitive and dedicated
transportation as well as domestic and international freight forwarding. Serving more than 2,000
customers, the Companys premium transportation offerings are provided through one of four
operations centers; Buchanan, Michigan; Rochester Hills, Michigan; South Bend, Indiana and Downers
Grove, Illinois. The Company services customers throughout the lower 48 states, portions of Canada
and Mexico and internationally through its Concert Group Logistics network. The Companys operating
model can be described as non-asset or asset light, with independent contractors fulfilling the
trucking 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 Sheet
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
1,107,000 |
|
|
$ |
800,000 |
|
Accounts receivable, net of
allowances of $133,000 and
$77,000, respectively |
|
|
12,202,000 |
|
|
|
5,663,000 |
|
Prepaid expenses |
|
|
372,000 |
|
|
|
492,000 |
|
Other current assets |
|
|
650,000 |
|
|
|
149,000 |
|
|
Deferred tax asset, current |
|
|
493,000 |
|
|
|
1,549,000 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
14,824,000 |
|
|
|
8,653,000 |
|
|
|
|
|
|
|
|
|
|
Property and equipment, net of
$2,220,000 and $1,734,000 in accumulated
depreciation, respectively |
|
|
3,141,000 |
|
|
|
2,312,000 |
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
|
14,915,000 |
|
|
|
7,737,000 |
|
Identified intangible assets, net of
$1,683,000 and $1,279,000 in accumulated
amortization, respectively |
|
|
7,631,000 |
|
|
|
3,950,000 |
|
Loans and advances |
|
|
63,000 |
|
|
|
104,000 |
|
Deferred tax asset, long term |
|
|
|
|
|
|
377,000 |
|
Other long term assets |
|
|
1,108,000 |
|
|
|
591,000 |
|
|
|
|
|
|
|
|
|
|
$ |
41,682,000 |
|
|
$ |
23,724,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
6,578,000 |
|
|
$ |
892,000 |
|
Accrued salaries and wages |
|
|
691,000 |
|
|
|
660,000 |
|
Accrued acquisition
earnouts |
|
|
|
|
|
|
2,210,000 |
|
Accrued expenses, other |
|
|
862,000 |
|
|
|
861,000 |
|
Current maturities of
long term debt |
|
|
1,235,000 |
|
|
|
50,000 |
|
Other current liabilities |
|
|
1,030,000 |
|
|
|
199,000 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
10,396,000 |
|
|
|
4,872,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Line of credit |
|
|
2,320,000 |
|
|
|
|
|
Notes payable and capital leases, net of
current maturities |
|
|
1,400,000 |
|
|
|
34,000 |
|
Deferred tax liability, long term |
|
|
583,000 |
|
|
|
|
|
Other long-term liabilities |
|
|
456,000 |
|
|
|
616,000 |
|
|
|
|
|
|
|
|
Total long-term liabilities |
|
|
4,759,000 |
|
|
|
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 |
|
|
26,316,000 |
|
|
|
21,152,000 |
|
|
Retained earnings
(deficit) |
|
|
286,000 |
|
|
|
(2,870,000 |
) |
|
Treasury stock, at cost,
180,000 shares held |
|
|
(107,000 |
) |
|
|
(107,000 |
) |
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
26,527,000 |
|
|
|
18,202,000 |
|
|
|
|
|
|
|
|
|
|
$ |
41,682,000 |
|
|
$ |
23,724,000 |
|
|
|
|
|
|
|
|
Express-1 Expedited Solutions, Inc.
Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Twelve Months Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
December 31, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating revenue |
|
$ |
24,954,000 |
|
|
$ |
12,811,000 |
|
|
$ |
109,462,000 |
|
|
$ |
47,713,000 |
|
|
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct expenses |
|
|
20,933,000 |
|
|
|
9,813,000 |
|
|
|
91,628,000 |
|
|
|
35,951,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
4,021,000 |
|
|
|
2,998,000 |
|
|
|
17,834,000 |
|
|
|
11,762,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales, general and administrative expense |
|
|
2,977,000 |
|
|
|
2,429,000 |
|
|
|
12,664,000 |
|
|
|
8,803,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income from continuing operations |
|
|
1,044,000 |
|
|
|
569,000 |
|
|
|
5,170,000 |
|
|
|
2,959,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense (income) |
|
|
69,000 |
|
|
|
(3,000 |
) |
|
|
105,000 |
|
|
|
14,000 |
|
Interest expense (income) |
|
|
81,000 |
|
|
|
(6,000 |
) |
|
|
354,000 |
|
|
|
65,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations, before income tax |
|
|
894,000 |
|
|
|
578,000 |
|
|
|
4,711,000 |
|
|
|
2,880,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax provision |
|
|
380,000 |
|
|
|
209,000 |
|
|
|
1,894,000 |
|
|
|
1,067,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
514,000 |
|
|
|
369,000 |
|
|
|
2,817,000 |
|
|
|
1,813,000 |
|
|
Income from discontinued operations, net of tax of $54,000 and
$250,000, respectively |
|
|
73,000 |
|
|
|
88,000 |
|
|
|
339,000 |
|
|
|
358,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
587,000 |
|
|
$ |
457,000 |
|
|
$ |
3,156,000 |
|
|
$ |
2,171,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
0.02 |
|
|
|
0.01 |
|
|
|
0.09 |
|
|
|
0.07 |
|
Income from discontinued operations |
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.01 |
|
|
|
0.01 |
|
Net income |
|
|
0.02 |
|
|
|
0.02 |
|
|
|
0.10 |
|
|
|
0.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations |
|
|
0.02 |
|
|
|
0.01 |
|
|
|
0.09 |
|
|
|
0.07 |
|
Income from discontinued operations |
|
|
0.00 |
|
|
|
0.00 |
|
|
|
0.01 |
|
|
|
0.01 |
|
Net income |
|
|
0.02 |
|
|
|
0.02 |
|
|
|
0.10 |
|
|
|
0.08 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic weighted average common shares outstanding |
|
|
32,035,247 |
|
|
|
26,758,362 |
|
|
|
31,453,765 |
|
|
|
26,690,382 |
|
Diluted weighted average common shares
outstanding |
|
|
32,212,725 |
|
|
|
27,180,814 |
|
|
|
31,757,164 |
|
|
|
27,326,729 |
|
Express-1 Expedited Solutions, Inc.
Summary Financial Table
For the Three Months Ended December 31, 2008 and 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter to Date |
|
Quarter to Quarter Change |
|
Percent of Revenue |
|
|
2008 |
|
2007 |
|
In Dollars |
|
In Percentage |
|
2008 |
|
2007 |
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Express-1 |
|
$ |
10,675,000 |
|
|
$ |
12,811,000 |
|
|
$ |
(2,136,000 |
) |
|
|
-16.7 |
% |
|
|
42.8 |
% |
|
|
100.0 |
% |
Concert Group Logistics |
|
|
11,832,000 |
|
|
|
|
|
|
|
11,832,000 |
|
|
|
|
|
|
|
47.4 |
% |
|
|
|
|
Bounce Logistics |
|
|
2,770,000 |
|
|
|
|
|
|
|
2,770,000 |
|
|
|
|
|
|
|
11.1 |
% |
|
|
|
|
Intercompany Eliminations |
|
|
(323,000 |
) |
|
|
|
|
|
|
(323,000 |
) |
|
|
|
|
|
|
-1.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total Revenues |
|
|
24,954,000 |
|
|
|
12,811,000 |
|
|
|
12,143,000 |
|
|
|
94.8 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Express-1 |
|
|
8,263,000 |
|
|
|
9,813,000 |
|
|
|
(1,550,000 |
) |
|
|
-15.8 |
% |
|
|
33.1 |
% |
|
|
76.6 |
% |
Concert Group Logistics |
|
|
10,735,000 |
|
|
|
|
|
|
|
10,735,000 |
|
|
|
|
|
|
|
43.0 |
% |
|
|
|
|
Bounce Logistics |
|
|
2,258,000 |
|
|
|
|
|
|
|
2,258,000 |
|
|
|
|
|
|
|
9.0 |
% |
|
|
|
|
Intercompany Eliminations |
|
|
(323,000 |
) |
|
|
|
|
|
|
(323,000 |
) |
|
|
|
|
|
|
-1.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total Direct Expenses |
|
|
20,933,000 |
|
|
|
9,813,000 |
|
|
|
11,120,000 |
|
|
|
113.3 |
% |
|
|
83.9 |
% |
|
|
76.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Express-1 |
|
|
2,412,000 |
|
|
|
2,998,000 |
|
|
|
(586,000 |
) |
|
|
-19.5 |
% |
|
|
9.7 |
% |
|
|
23.4 |
% |
Concert Group Logistics |
|
|
1,097,000 |
|
|
|
|
|
|
|
1,097,000 |
|
|
|
|
|
|
|
4.4 |
% |
|
|
|
|
Bounce Logistics |
|
|
512,000 |
|
|
|
|
|
|
|
512,000 |
|
|
|
|
|
|
|
2.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total Gross Margin |
|
|
4,021,000 |
|
|
|
2,998,000 |
|
|
|
1,023,000 |
|
|
|
34.1 |
% |
|
|
16.1 |
% |
|
|
23.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, General & Administrative |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Express-1 |
|
|
1,728,000 |
|
|
|
1,988,000 |
|
|
|
(260,000 |
) |
|
|
-13.1 |
% |
|
|
6.9 |
% |
|
|
15.5 |
% |
Concert Group Logistics |
|
|
525,000 |
|
|
|
|
|
|
|
525,000 |
|
|
|
|
|
|
|
2.1 |
% |
|
|
|
|
Bounce Logistics |
|
|
355,000 |
|
|
|
|
|
|
|
355,000 |
|
|
|
|
|
|
|
1.4 |
% |
|
|
|
|
Corporate |
|
|
369,000 |
|
|
|
441,000 |
|
|
|
(72,000 |
) |
|
|
-16.3 |
% |
|
|
1.5 |
% |
|
|
3.4 |
% |
|
|
|
|
|
|
|
Total Selling, General & Administrative |
|
|
2,977,000 |
|
|
|
2,429,000 |
|
|
|
548,000 |
|
|
|
22.6 |
% |
|
|
11.9 |
% |
|
|
19.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income from Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Express-1 |
|
|
684,000 |
|
|
|
1,010,000 |
|
|
|
(326,000 |
) |
|
|
-32.3 |
% |
|
|
2.7 |
% |
|
|
7.9 |
% |
Concert Group Logistics |
|
|
572,000 |
|
|
|
|
|
|
|
572,000 |
|
|
|
|
|
|
|
2.3 |
% |
|
|
|
|
Bounce Logistics |
|
|
157,000 |
|
|
|
|
|
|
|
157,000 |
|
|
|
|
|
|
|
0.6 |
% |
|
|
|
|
Corporate |
|
|
(369,000 |
) |
|
|
(441,000 |
) |
|
|
72,000 |
|
|
|
16.3 |
% |
|
|
-1.4 |
% |
|
|
-3.4 |
% |
|
|
|
|
|
|
|
Operating Income from Continuing Operations |
|
|
1,044,000 |
|
|
|
569,000 |
|
|
|
475,000 |
|
|
|
83.5 |
% |
|
|
4.2 |
% |
|
|
4.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense |
|
|
81,000 |
|
|
|
(6,000 |
) |
|
|
87,000 |
|
|
|
-1450.0 |
% |
|
|
0.3 |
% |
|
|
|
|
Other Expense |
|
|
69,000 |
|
|
|
(3,000 |
) |
|
|
72,000 |
|
|
|
2400.0 |
% |
|
|
0.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations Before Tax |
|
|
894,000 |
|
|
|
578,000 |
|
|
|
316,000 |
|
|
|
54.7 |
% |
|
|
3.6 |
% |
|
|
4.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax Provision |
|
|
380,000 |
|
|
|
209,000 |
|
|
|
171,000 |
|
|
|
81.8 |
% |
|
|
1.5 |
% |
|
|
1.6 |
% |
|
|
|
|
|
|
|
Income from Continuing Operations |
|
|
514,000 |
|
|
|
369,000 |
|
|
|
145,000 |
|
|
|
39.3 |
% |
|
|
2.1 |
% |
|
|
2.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Discontinued Operations, Net of
Tax |
|
|
73,000 |
|
|
|
88,000 |
|
|
|
(15,000 |
) |
|
|
-17.0 |
% |
|
|
0.3 |
% |
|
|
0.7 |
% |
|
|
|
|
|
|
|
Net Income |
|
$ |
587,000 |
|
|
$ |
457,000 |
|
|
$ |
130,000 |
|
|
|
28.4 |
% |
|
|
2.4 |
% |
|
|
3.6 |
% |
|
|
|
|
|
|
|
Express-1 Expedited Solutions, Inc.
Summary Financial Table
For the Twelve Months Ended December 31, 2008 and 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year to Date |
|
Year to Year Change |
|
Percent of Revenue |
|
|
2008 |
|
2007 |
|
In Dollars |
|
In Percentage |
|
2008 |
|
2007 |
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Express-1 |
|
$ |
52,639,000 |
|
|
$ |
47,713,000 |
|
|
$ |
4,926,000 |
|
|
|
10.3 |
% |
|
|
48.1 |
% |
|
|
100.0 |
% |
Concert Group Logistics |
|
|
51,136,000 |
|
|
|
|
|
|
|
51,136,000 |
|
|
|
|
|
|
|
46.7 |
% |
|
|
|
|
Bounce Logistics |
|
|
7,011,000 |
|
|
|
|
|
|
|
7,011,000 |
|
|
|
|
|
|
|
6.4 |
% |
|
|
|
|
Intercompany Eliminations |
|
|
(1,324,000 |
) |
|
|
|
|
|
|
(1,324,000 |
) |
|
|
|
|
|
|
-1.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total Revenues |
|
|
109,462,000 |
|
|
|
47,713,000 |
|
|
|
61,749,000 |
|
|
|
129.4 |
% |
|
|
100.0 |
% |
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Express-1 |
|
|
40,408,000 |
|
|
|
35,951,000 |
|
|
|
4,457,000 |
|
|
|
12.4 |
% |
|
|
36.9 |
% |
|
|
75.3 |
% |
Concert Group Logistics |
|
|
46,578,000 |
|
|
|
|
|
|
|
46,578,000 |
|
|
|
|
|
|
|
42.6 |
% |
|
|
|
|
Bounce Logistics |
|
|
5,966,000 |
|
|
|
|
|
|
|
5,966,000 |
|
|
|
|
|
|
|
5.5 |
% |
|
|
|
|
Intercompany Eliminations |
|
|
(1,324,000 |
) |
|
|
|
|
|
|
(1,324,000 |
) |
|
|
|
|
|
|
-1.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total Direct Expenses |
|
|
91,628,000 |
|
|
|
35,951,000 |
|
|
|
55,677,000 |
|
|
|
154.9 |
% |
|
|
83.7 |
% |
|
|
75.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Express-1 |
|
|
12,231,000 |
|
|
|
11,762,000 |
|
|
|
469,000 |
|
|
|
4.0 |
% |
|
|
11.2 |
% |
|
|
24.7 |
% |
Concert Group Logistics |
|
|
4,558,000 |
|
|
|
|
|
|
|
4,558,000 |
|
|
|
|
|
|
|
4.2 |
% |
|
|
|
|
Bounce Logistics |
|
|
1,045,000 |
|
|
|
|
|
|
|
1,045,000 |
|
|
|
|
|
|
|
0.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
Total Gross Margin |
|
|
17,834,000 |
|
|
|
11,762,000 |
|
|
|
6,072,000 |
|
|
|
51.6 |
% |
|
|
16.3 |
% |
|
|
24.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, General & Administrative |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Express-1 |
|
|
7,116,000 |
|
|
|
7,236,000 |
|
|
|
(120,000 |
) |
|
|
-1.7 |
% |
|
|
6.5 |
% |
|
|
15.2 |
% |
Concert Group Logistics |
|
|
2,847,000 |
|
|
|
|
|
|
|
2,847,000 |
|
|
|
|
|
|
|
2.6 |
% |
|
|
|
|
Bounce Logistics |
|
|
1,079,000 |
|
|
|
|
|
|
|
1,079,000 |
|
|
|
|
|
|
|
1.0 |
% |
|
|
|
|
Corporate |
|
|
1,622,000 |
|
|
|
1,567,000 |
|
|
|
55,000 |
|
|
|
3.5 |
% |
|
|
1.5 |
% |
|
|
3.2 |
% |
|
|
|
|
|
|
|
Total Selling, General & Administrative |
|
|
12,664,000 |
|
|
|
8,803,000 |
|
|
|
3,861,000 |
|
|
|
43.9 |
% |
|
|
11.6 |
% |
|
|
18.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income from Continuing Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Express-1 |
|
|
5,115,000 |
|
|
|
4,526,000 |
|
|
|
589,000 |
|
|
|
13.0 |
% |
|
|
4.7 |
% |
|
|
9.5 |
% |
Concert Group Logistics |
|
|
1,711,000 |
|
|
|
|
|
|
|
1,711,000 |
|
|
|
|
|
|
|
1.6 |
% |
|
|
|
|
Bounce Logistics |
|
|
(34,000 |
) |
|
|
|
|
|
|
(34,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Corporate |
|
|
(1,622,000 |
) |
|
|
(1,567,000 |
) |
|
|
(55,000 |
) |
|
|
-3.5 |
% |
|
|
-1.6 |
% |
|
|
-3.3 |
% |
|
|
|
|
|
|
|
Operating Income from Continuing Operations |
|
|
5,170,000 |
|
|
|
2,959,000 |
|
|
|
2,211,000 |
|
|
|
74.7 |
% |
|
|
4.7 |
% |
|
|
6.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense |
|
|
354,000 |
|
|
|
65,000 |
|
|
|
289,000 |
|
|
|
444.6 |
% |
|
|
0.3 |
% |
|
|
0.1 |
% |
Other Expense |
|
|
105,000 |
|
|
|
14,000 |
|
|
|
91,000 |
|
|
|
650.0 |
% |
|
|
0.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations Before Tax |
|
|
4,711,000 |
|
|
|
2,880,000 |
|
|
|
1,831,000 |
|
|
|
63.6 |
% |
|
|
4.3 |
% |
|
|
6.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax Provision |
|
|
1,894,000 |
|
|
|
1,067,000 |
|
|
|
827,000 |
|
|
|
77.5 |
% |
|
|
1.7 |
% |
|
|
2.2 |
% |
|
|
|
|
|
|
|
Income from Continuing Operations |
|
|
2,817,000 |
|
|
|
1,813,000 |
|
|
|
1,004,000 |
|
|
|
55.4 |
% |
|
|
2.6 |
% |
|
|
3.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Discontinued Operations, Net of Tax |
|
|
339,000 |
|
|
|
358,000 |
|
|
|
(19,000 |
) |
|
|
-5.3 |
% |
|
|
0.3 |
% |
|
|
0.8 |
% |
|
|
|
|
|
|
|
Net Income |
|
$ |
3,156,000 |
|
|
$ |
2,171,000 |
|
|
$ |
985,000 |
|
|
|
45.4 |
% |
|
|
2.9 |
% |
|
|
4.6 |
% |
|
|
|
|
|
|
|