Delaware | 001-32172 | 03-0450326 | ||
(State or other jurisdiction of incorporation or organization) |
(Commission File Number) | (I.R.S. Employer Identification No.) |
ITEM 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION | ||||||||
ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS | ||||||||
SIGNATURE | ||||||||
EX-99.1 |
Exhibit No. | Exhibit Description | |||
99.1 | Press Release dated May 12, 2010. |
Dated May 12, 2010 | Express-1 Expedited Solutions, Inc. |
|||
By: | /s/ Mike Welch | |||
Mike Welch | ||||
Chief Executive Officer | ||||
2
(Unaudited) | ||||||||
March 31, 2010 | December 31, 2009 | |||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash |
$ | 920,000 | $ | 495,000 | ||||
Accounts receivable, net of allowances of $171,000 and $225,000 respectively |
17,668,000 | 17,569,000 | ||||||
Prepaid expenses |
480,000 | 158,000 | ||||||
Deferred tax asset, current |
413,000 | 353,000 | ||||||
Other current assets |
356,000 | 459,000 | ||||||
Total current assets |
19,837,000 | 19,034,000 | ||||||
Property and equipment, net of $2,802,000 and $2,651,000 in accumulated depreciation, respectively |
2,695,000 | 2,797,000 | ||||||
Goodwill |
16,959,000 | 16,959,000 | ||||||
Identifiable intangible assets, net of $2,355,000 and $2,198,000 in accumulated amortization,
respectively |
9,018,000 | 9,175,000 | ||||||
Loans and advances |
177,000 | 30,000 | ||||||
Other long-term assets |
1,067,000 | 1,044,000 | ||||||
Total long term assets |
29,916,000 | 30,005,000 | ||||||
Total assets |
$ | 49,753,000 | $ | 49,039,000 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 7,215,000 | $ | 6,769,000 | ||||
Accrued salaries and wages |
325,000 | 310,000 | ||||||
Accrued expenses, other |
3,715,000 | 2,272,000 | ||||||
Line of credit |
| 6,530,000 | ||||||
Current maturities of notes payable and capital leases |
1,678,000 | 1,215,000 | ||||||
Other current liabilities |
378,000 | 968,000 | ||||||
Total current liabilities |
13,311,000 | 18,064,000 | ||||||
Line of credit |
1,521,000 | | ||||||
Notes payable and capital leases, net of current maturities |
3,346,000 | 213,000 | ||||||
Deferred tax liability, long-term |
1,460,000 | 1,156,000 | ||||||
Other long-term liabilities |
847,000 | 1,202,000 | ||||||
Total long-term liabilities |
7,174,000 | 2,571,000 | ||||||
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 shares issued;
and 32,035,218 shares outstanding |
32,000 | 32,000 | ||||||
Additional paid-in capital |
26,518,000 | 26,488,000 | ||||||
Treasury stock, at cost, 180,000 shares held |
(107,000 | ) | (107,000 | ) | ||||
Accumulated earnings |
2,825,000 | 1,991,000 | ||||||
Total stockholders equity |
29,268,000 | 28,404,000 | ||||||
Total liabilities and stockholders equity |
$ | 49,753,000 | $ | 49,039,000 | ||||
3
Three Months Ended | ||||||||
March 31, 2010 | March 31, 2009 | |||||||
Revenues |
||||||||
Operating revenue |
$ | 31,642,000 | $ | 20,072,000 | ||||
Expenses |
||||||||
Direct expense |
26,043,000 | 16,856,000 | ||||||
Gross margin |
5,599,000 | 3,216,000 | ||||||
Sales general and administrative expense |
4,075,000 | 3,243,000 | ||||||
Operating income (loss) from continuing operations |
1,524,000 | (27,000 | ) | |||||
Other expense (income) |
20,000 | (10,000 | ) | |||||
Interest expense |
20,000 | 22,000 | ||||||
Income (loss) from continuing operations before income tax |
1,484,000 | (39,000 | ) | |||||
Income tax provision (benefit) |
650,000 | (14,000 | ) | |||||
Income (loss) from continuing operations |
834,000 | (25,000 | ) | |||||
Income from discontinued operations, net of tax |
| 30,000 | ||||||
Net income |
$ | 834,000 | $ | 5,000 | ||||
Basic income per share |
||||||||
Income from continuing operations |
$ | 0.03 | $ | | ||||
Income from discontinued operations |
| | ||||||
Net income |
0.03 | | ||||||
Diluted income per share |
||||||||
Income from continuing operations |
0.03 | | ||||||
Income from discontinued operations |
| | ||||||
Net income |
$ | 0.03 | $ | | ||||
Weighted average common shares outstanding |
||||||||
Basic weighted average common shares outstanding |
32,035,218 | 32,035,218 | ||||||
Diluted weighted average common shares outstanding |
32,577,352 | 32,150,601 |
4
Percent of | ||||||||||||||||||||||||
Quarter to Date | Quarter to Quarter Change | Business Unit Revenue | ||||||||||||||||||||||
2010 | 2009 | In Dollars | In Percentage | 2010 | 2009 | |||||||||||||||||||
Revenues |
||||||||||||||||||||||||
Express-1 |
$ | 16,212,000 | $ | 8,888,000 | $ | 7,324,000 | 82.4 | % | 51.2 | % | 44.3 | % | ||||||||||||
Concert Group Logistics |
12,938,000 | 9,639,000 | 3,299,000 | 34.2 | % | 40.9 | % | 48.0 | % | |||||||||||||||
Bounce Logistics |
3,123,000 | 1,780,000 | 1,343,000 | 75.4 | % | 9.9 | % | 8.9 | % | |||||||||||||||
Intercompany eliminations |
(631,000 | ) | (235,000 | ) | (396,000 | ) | -168.5 | % | -2.0 | % | -1.2 | % | ||||||||||||
Total revenues |
31,642,000 | 20,072,000 | 11,570,000 | 57.6 | % | 100.0 | % | 100.0 | % | |||||||||||||||
Direct expenses |
||||||||||||||||||||||||
Express-1 |
12,542,000 | 6,876,000 | 5,666,000 | 82.4 | % | 77.4 | % | 77.4 | % | |||||||||||||||
Concert Group Logistics |
11,528,000 | 8,752,000 | 2,776,000 | 31.7 | % | 89.1 | % | 90.8 | % | |||||||||||||||
Bounce Logistics |
2,604,000 | 1,463,000 | 1,141,000 | 78.0 | % | 83.4 | % | 82.2 | % | |||||||||||||||
Intercompany eliminations |
(631,000 | ) | (235,000 | ) | (396,000 | ) | -168.5 | % | 100.0 | % | 100.0 | % | ||||||||||||
Total direct expenses |
26,043,000 | 16,856,000 | 9,187,000 | 54.5 | % | 82.3 | % | 84.0 | % | |||||||||||||||
Gross margin |
||||||||||||||||||||||||
Express-1 |
3,670,000 | 2,012,000 | 1,658,000 | 82.4 | % | 22.6 | % | 22.6 | % | |||||||||||||||
Concert Group Logistics |
1,410,000 | 887,000 | 523,000 | 59.0 | % | 10.9 | % | 9.2 | % | |||||||||||||||
Bounce Logistics |
519,000 | 317,000 | 202,000 | 63.7 | % | 16.6 | % | 17.8 | % | |||||||||||||||
Total gross margin |
5,599,000 | 3,216,000 | 2,383,000 | 74.1 | % | 17.7 | % | 16.0 | % | |||||||||||||||
Selling, general & administrative |
||||||||||||||||||||||||
Express-1 |
2,021,000 | 1,852,000 | 169,000 | 9.1 | % | 12.5 | % | 20.8 | % | |||||||||||||||
Concert Group Logistics |
1,154,000 | 687,000 | 467,000 | 68.0 | % | 8.9 | % | 7.1 | % | |||||||||||||||
Bounce Logistics |
422,000 | 276,000 | 146,000 | 52.9 | % | 13.5 | % | 15.5 | % | |||||||||||||||
Corporate |
478,000 | 428,000 | 50,000 | 11.7 | % | 1.5 | % | 2.1 | % | |||||||||||||||
Total selling, general & administrative |
4,075,000 | 3,243,000 | 832,000 | 25.7 | % | 12.9 | % | 16.2 | % | |||||||||||||||
Operating income from continuing operations |
||||||||||||||||||||||||
Express-1 |
1,649,000 | 160,000 | 1,489,000 | 930.6 | % | 10.2 | % | 1.8 | % | |||||||||||||||
Concert Group Logistics |
256,000 | 200,000 | 56,000 | 28.0 | % | 2.0 | % | 2.1 | % | |||||||||||||||
Bounce Logistics |
97,000 | 41,000 | 56,000 | 136.6 | % | 3.1 | % | 2.3 | % | |||||||||||||||
Corporate |
(478,000 | ) | (428,000 | ) | (50,000 | ) | -11.7 | % | -1.5 | % | -2.1 | % | ||||||||||||
Operating income from continuing operations |
1,524,000 | (27,000 | ) | 1,551,000 | 5744.4 | % | 4.8 | % | -0.1 | % | ||||||||||||||
Interest expense |
20,000 | 22,000 | (2,000 | ) | -9.1 | % | 0.1 | % | 0.1 | % | ||||||||||||||
Other expense |
20,000 | (10,000 | ) | 30,000 | 300.0 | % | 0.1 | % | 0.0 | % | ||||||||||||||
Income from continuing operations before tax |
1,484,000 | (39,000 | ) | 1,523,000 | 3905.1 | % | 4.7 | % | -0.2 | % | ||||||||||||||
Tax provision |
650,000 | (14,000 | ) | 664,000 | 4742.9 | % | 2.1 | % | -0.1 | % | ||||||||||||||
Income from continuing operations |
834,000 | (25,000 | ) | 859,000 | 3436.0 | % | 2.6 | % | -0.1 | % | ||||||||||||||
Income from discontinued operations, net of tax |
| 30,000 | (30,000 | ) | -100.0 | % | 0.0 | % | 0.1 | % | ||||||||||||||
Net income |
$ | 834,000 | $ | 5,000 | $ | 829,000 | 16580.0 | % | 2.6 | % | 0.0 | % | ||||||||||||
5