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 |
Exhibit No. | Exhibit Description | |
99.1
|
Press Release dated November 15, 2010. |
Dated November 15, 2010 | Express-1 Expedited Solutions, Inc. |
|||
By: | /s/ Mike Welch | |||
Mike Welch | ||||
Chief Executive Officer |
(Unaudited) | ||||||||
September 30, 2010 | December 31, 2009 | |||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash |
$ | 951,000 | $ | 495,000 | ||||
Accounts receivable, net of allowances of $302,000 and $225,000, respectively |
26,282,000 | 17,569,000 | ||||||
Prepaid expenses |
430,000 | 158,000 | ||||||
Deferred tax asset, current |
169,000 | 353,000 | ||||||
Other current assets |
554,000 | 459,000 | ||||||
Total current assets |
28,386,000 | 19,034,000 | ||||||
Property and equipment, net of $3,116,000 and $2,651,000 in accumulated depreciation, respectively |
2,806,000 | 2,797,000 | ||||||
Goodwill |
16,959,000 | 16,959,000 | ||||||
Identifiable intangible assets, net of $2,669,000 and $2,198,000 in accumulated amortization,
respectively |
8,704,000 | 9,175,000 | ||||||
Loans and advances |
162,000 | 30,000 | ||||||
Other long-term assets |
735,000 | 1,044,000 | ||||||
Total long-term assets |
29,366,000 | 30,005,000 | ||||||
Total assets |
$ | 57,752,000 | $ | 49,039,000 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 8,780,000 | $ | 6,769,000 | ||||
Accrued salaries and wages |
1,218,000 | 310,000 | ||||||
Accrued expenses, other |
3,469,000 | 2,272,000 | ||||||
Line of credit |
| 6,530,000 | ||||||
Current maturities of notes payable and capital leases |
1,671,000 | 1,215,000 | ||||||
Other current liabilities |
495,000 | 968,000 | ||||||
Total current liabilities |
15,633,000 | 18,064,000 | ||||||
Line of credit |
4,073,000 | | ||||||
Notes payable and capital leases, net of current maturities |
2,513,000 | 213,000 | ||||||
Deferred tax liability, long-term |
1,630,000 | 1,156,000 | ||||||
Other long-term liabilities |
841,000 | 1,202,000 | ||||||
Total long-term liabilities |
9,057,000 | 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; 32,562,522 and 32,215,218 shares
issued,
respectively; and 32,382,522 and 32,035,218 shares outstanding, respectively |
33,000 | 32,000 | ||||||
Additional paid-in capital |
27,077,000 | 26,488,000 | ||||||
Treasury stock, at cost, 180,000 shares held |
(107,000 | ) | (107,000 | ) | ||||
Accumulated earnings |
6,059,000 | 1,991,000 | ||||||
Total stockholders equity |
33,062,000 | 28,404,000 | ||||||
Total liabilities and stockholders equity |
$ | 57,752,000 | $ | 49,039,000 | ||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, 2010 | September 30, 2009 | September 30, 2010 | September 30, 2009 | |||||||||||||
Revenues |
||||||||||||||||
Operating revenue |
$ | 44,448,000 | $ | 26,211,000 | $ | 116,430,000 | $ | 68,526,000 | ||||||||
Expenses |
||||||||||||||||
Direct expense |
36,309,000 | 21,482,000 | 95,453,000 | 56,944,000 | ||||||||||||
Gross margin |
8,139,000 | 4,729,000 | 20,977,000 | 11,582,000 | ||||||||||||
Sales general and administrative expense |
5,219,000 | 3,284,000 | 13,892,000 | 9,533,000 | ||||||||||||
Operating income from continuing operations |
2,920,000 | 1,445,000 | 7,085,000 | 2,049,000 | ||||||||||||
Other expense |
48,000 | 19,000 | 102,000 | 28,000 | ||||||||||||
Interest expense |
32,000 | 26,000 | 140,000 | 74,000 | ||||||||||||
Income from continuing operations before income tax |
2,840,000 | 1,400,000 | 6,843,000 | 1,947,000 | ||||||||||||
Income tax provision |
1,110,000 | 599,000 | 2,775,000 | 858,000 | ||||||||||||
Income from continuing operations |
1,730,000 | 801,000 | 4,068,000 | 1,089,000 | ||||||||||||
Income from discontinued operations, net of tax |
| 10,000 | | 15,000 | ||||||||||||
Net income |
$ | 1,730,000 | $ | 811,000 | $ | 4,068,000 | $ | 1,104,000 | ||||||||
Basic income per share |
||||||||||||||||
Income from continuing operations |
$ | 0.05 | $ | 0.03 | $ | 0.13 | $ | 0.03 | ||||||||
Income from discontinued operations |
| | | | ||||||||||||
Net income |
0.05 | 0.03 | 0.13 | 0.03 | ||||||||||||
Diluted income per share |
||||||||||||||||
Income from continuing operations |
0.05 | 0.03 | 0.12 | 0.03 | ||||||||||||
Income from discontinued operations |
| | | | ||||||||||||
Net income |
$ | 0.05 | $ | 0.03 | $ | 0.12 | $ | 0.03 | ||||||||
Weighted average common shares outstanding |
||||||||||||||||
Basic weighted average common shares outstanding |
32,381,502 | 32,035,218 | 32,154,890 | 32,035,218 | ||||||||||||
Diluted weighted average common shares outstanding |
33,008,742 | 32,138,885 | 32,741,822 | 32,142,150 |
Percent of | ||||||||||||||||||||||||
Quarter to Date | Quarter to Quarter Change | Business Unit Revenue | ||||||||||||||||||||||
2010 | 2009 | In Dollars | In Percentage | 2010 | 2009 | |||||||||||||||||||
Revenues |
||||||||||||||||||||||||
Express-1 |
$ | 21,407,000 | $ | 14,704,000 | $ | 6,703,000 | 45.6 | % | 48.2 | % | 56.1 | % | ||||||||||||
Concert Group Logistics |
18,586,000 | 8,945,000 | 9,641,000 | 107.8 | % | 41.8 | % | 34.1 | % | |||||||||||||||
Bounce Logistics |
5,696,000 | 3,077,000 | 2,619,000 | 85.1 | % | 12.8 | % | 11.7 | % | |||||||||||||||
Intercompany eliminations |
(1,241,000 | ) | (515,000 | ) | (726,000 | ) | -141.0 | % | -2.8 | % | -1.9 | % | ||||||||||||
Total revenues |
44,448,000 | 26,211,000 | 18,237,000 | 69.6 | % | 100.0 | % | 100.0 | % | |||||||||||||||
Direct expenses |
||||||||||||||||||||||||
Express-1 |
16,096,000 | 11,430,000 | 4,666,000 | 40.8 | % | 75.2 | % | 77.7 | % | |||||||||||||||
Concert Group Logistics |
16,699,000 | 8,026,000 | 8,673,000 | 108.1 | % | 89.8 | % | 89.7 | % | |||||||||||||||
Bounce Logistics |
4,755,000 | 2,541,000 | 2,214,000 | 87.1 | % | 83.5 | % | 82.6 | % | |||||||||||||||
Intercompany eliminations |
(1,241,000 | ) | (515,000 | ) | (726,000 | ) | -141.0 | % | 100.0 | % | 100.0 | % | ||||||||||||
Total direct expenses |
36,309,000 | 21,482,000 | 14,827,000 | 69.0 | % | 81.7 | % | 82.0 | % | |||||||||||||||
Gross margin |
||||||||||||||||||||||||
Express-1 |
5,311,000 | 3,274,000 | 2,037,000 | 62.2 | % | 24.8 | % | 22.3 | % | |||||||||||||||
Concert Group Logistics |
1,887,000 | 919,000 | 968,000 | 105.3 | % | 10.2 | % | 10.3 | % | |||||||||||||||
Bounce Logistics |
941,000 | 536,000 | 405,000 | 75.6 | % | 16.5 | % | 17.4 | % | |||||||||||||||
Total gross margin |
8,139,000 | 4,729,000 | 3,410,000 | 72.1 | % | 18.3 | % | 18.0 | % | |||||||||||||||
Selling, general & administrative |
||||||||||||||||||||||||
Express-1 |
2,779,000 | 1,867,000 | 912,000 | 48.8 | % | 13.0 | % | 12.7 | % | |||||||||||||||
Concert Group Logistics |
1,335,000 | 632,000 | 703,000 | 111.2 | % | 7.2 | % | 7.1 | % | |||||||||||||||
Bounce Logistics |
661,000 | 355,000 | 306,000 | 86.2 | % | 11.6 | % | 11.5 | % | |||||||||||||||
Corporate |
444,000 | 430,000 | 14,000 | 3.3 | % | 1.0 | % | 1.6 | % | |||||||||||||||
Total selling, general & administrative |
5,219,000 | 3,284,000 | 1,935,000 | 58.9 | % | 11.7 | % | 12.5 | % | |||||||||||||||
Operating income from continuing operations |
||||||||||||||||||||||||
Express-1 |
2,532,000 | 1,407,000 | 1,125,000 | 80.0 | % | 11.8 | % | 9.6 | % | |||||||||||||||
Concert Group Logistics |
552,000 | 287,000 | 265,000 | 92.3 | % | 3.0 | % | 3.2 | % | |||||||||||||||
Bounce Logistics |
280,000 | 181,000 | 99,000 | 54.7 | % | 4.9 | % | 5.9 | % | |||||||||||||||
Corporate |
(444,000 | ) | (430,000 | ) | (14,000 | ) | -3.3 | % | -1.0 | % | -1.6 | % | ||||||||||||
Operating income from continuing operations |
2,920,000 | 1,445,000 | 1,475,000 | 102.1 | % | 6.6 | % | 5.5 | % | |||||||||||||||
Interest expense |
32,000 | 26,000 | 6,000 | 23.1 | % | 0.1 | % | 0.1 | % | |||||||||||||||
Other expense |
48,000 | 19,000 | 29,000 | 152.6 | % | 0.1 | % | 0.1 | % | |||||||||||||||
Income from continuing operations before tax |
2,840,000 | 1,400,000 | 1,440,000 | 102.9 | % | 6.4 | % | 5.3 | % | |||||||||||||||
Tax provision |
1,110,000 | 599,000 | 511,000 | 85.3 | % | 2.5 | % | 2.3 | % | |||||||||||||||
Income from continuing operations |
1,730,000 | 801,000 | 929,000 | 116.0 | % | 3.9 | % | 3.1 | % | |||||||||||||||
Loss from discontinued operations, net of tax |
| 10,000 | (10,000 | ) | -100.0 | % | 0.0 | % | 0.0 | % | ||||||||||||||
Net income |
$ | 1,730,000 | $ | 811,000 | $ | 919,000 | 113.3 | % | 3.9 | % | 3.1 | % | ||||||||||||
Percent of | ||||||||||||||||||||||||
Year to Date | Year to year Change | Business Unit Revenue | ||||||||||||||||||||||
2010 | 2009 | In Dollars | In Percentage | 2010 | 2009 | |||||||||||||||||||
Revenues |
||||||||||||||||||||||||
Express-1 |
$ | 58,176,000 | $ | 33,682,000 | $ | 24,494,000 | 72.7 | % | 50.0 | % | 49.2 | % | ||||||||||||
Concert Group Logistics |
47,598,000 | 28,739,000 | 18,859,000 | 65.6 | % | 40.9 | % | 41.9 | % | |||||||||||||||
Bounce Logistics |
13,494,000 | 7,089,000 | 6,405,000 | 90.4 | % | 11.6 | % | 10.3 | % | |||||||||||||||
Intercompany eliminations |
(2,838,000 | ) | (984,000 | ) | (1,854,000 | ) | -188.4 | % | -2.5 | % | -1.4 | % | ||||||||||||
Total revenues |
116,430,000 | 68,526,000 | 47,904,000 | 69.9 | % | 100.0 | % | 100.0 | % | |||||||||||||||
Direct expenses |
||||||||||||||||||||||||
Express-1 |
44,358,000 | 26,099,000 | 18,259,000 | 70.0 | % | 76.2 | % | 77.5 | % | |||||||||||||||
Concert Group Logistics |
42,653,000 | 25,952,000 | 16,701,000 | 64.4 | % | 89.6 | % | 90.3 | % | |||||||||||||||
Bounce Logistics |
11,280,000 | 5,877,000 | 5,403,000 | 91.9 | % | 83.6 | % | 82.9 | % | |||||||||||||||
Intercompany eliminations |
(2,838,000 | ) | (984,000 | ) | (1,854,000 | ) | -188.4 | % | 100.0 | % | 100.0 | % | ||||||||||||
Total direct expenses |
95,453,000 | 56,944,000 | 38,509,000 | 67.6 | % | 82.0 | % | 83.1 | % | |||||||||||||||
Gross margin |
||||||||||||||||||||||||
Express-1 |
13,818,000 | 7,583,000 | 6,235,000 | 82.2 | % | 23.8 | % | 22.5 | % | |||||||||||||||
Concert Group Logistics |
4,945,000 | 2,787,000 | 2,158,000 | 77.4 | % | 10.4 | % | 9.7 | % | |||||||||||||||
Bounce Logistics |
2,214,000 | 1,212,000 | 1,002,000 | 82.7 | % | 16.4 | % | 17.1 | % | |||||||||||||||
Total gross margin |
20,977,000 | 11,582,000 | 9,395,000 | 81.1 | % | 18.0 | % | 16.9 | % | |||||||||||||||
Selling, general & administrative |
||||||||||||||||||||||||
Express-1 |
7,155,000 | 5,319,000 | 1,836,000 | 34.5 | % | 12.3 | % | 15.8 | % | |||||||||||||||
Concert Group Logistics |
3,582,000 | 1,949,000 | 1,633,000 | 83.8 | % | 7.5 | % | 6.8 | % | |||||||||||||||
Bounce Logistics |
1,696,000 | 904,000 | 792,000 | 87.6 | % | 12.6 | % | 12.8 | % | |||||||||||||||
Corporate |
1,459,000 | 1,361,000 | 98,000 | 7.2 | % | 1.3 | % | 2.0 | % | |||||||||||||||
Total selling, general & administrative |
13,892,000 | 9,533,000 | 4,359,000 | 45.7 | % | 11.9 | % | 13.9 | % | |||||||||||||||
Operating income from continuing operations |
||||||||||||||||||||||||
Express-1 |
6,663,000 | 2,264,000 | 4,399,000 | 194.3 | % | 11.5 | % | 6.7 | % | |||||||||||||||
Concert Group Logistics |
1,363,000 | 838,000 | 525,000 | 62.6 | % | 2.9 | % | 2.9 | % | |||||||||||||||
Bounce Logistics |
518,000 | 308,000 | 210,000 | 68.2 | % | 3.8 | % | 4.3 | % | |||||||||||||||
Corporate |
(1,459,000 | ) | (1,361,000 | ) | (98,000 | ) | -7.2 | % | -1.3 | % | -2.0 | % | ||||||||||||
Operating income from continuing operations |
7,085,000 | 2,049,000 | 5,036,000 | 245.8 | % | 6.1 | % | 3.0 | % | |||||||||||||||
Interest expense |
140,000 | 74,000 | 66,000 | 89.2 | % | 0.1 | % | 0.1 | % | |||||||||||||||
Other expense |
102,000 | 28,000 | 74,000 | 264.3 | % | 0.1 | % | 0.0 | % | |||||||||||||||
Income from continuing operations before tax |
6,843,000 | 1,947,000 | 4,896,000 | 251.5 | % | 5.9 | % | 2.8 | % | |||||||||||||||
Tax provision |
2,775,000 | 858,000 | 1,917,000 | 223.4 | % | 2.4 | % | 1.3 | % | |||||||||||||||
Income from continuing operations |
4,068,000 | 1,089,000 | 2,979,000 | 273.6 | % | 3.5 | % | 1.6 | % | |||||||||||||||
Income from discontinued operations, net of tax |
| 15,000 | (15,000 | ) | -100.0 | % | 0.0 | % | 0.0 | % | ||||||||||||||
Net income |
$ | 4,068,000 | $ | 1,104,000 | $ | 2,964,000 | 268.5 | % | 3.5 | % | 1.6 | % | ||||||||||||