Delaware
(State or other jurisdiction of
incorporation or organization)
|
001-32172
(Commission File Number)
|
03-0450326
(I.R.S. Employer
Identification No.)
|
q
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
q
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
q
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
q
|
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
|
ITEM 9.01
|
FINANCIAL STATEMENTS AND EXHIBITS
|
Exhibit No. | Exhibit Description | |
99.1 | Press Release dated February 23, 2011. |
Express-1 Expedited Solutions, Inc. | |||
Dated February 23, 2011
|
By:
|
/s/ Mike Welch | |
Mike Welch
Chief Executive Officer
|
Express-1 Expedited Solutions, Inc.
|
||||||||
Consolidated Balance Sheets
|
||||||||
|
December 31,
|
December 31,
|
||||||
|
2010
|
2009
|
||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash
|
$ | 561,000 | $ | 495,000 | ||||
Accounts receivable, net of allowances of $136,000 and $225,000, respectively
|
24,272,000 | 17,569,000 | ||||||
Prepaid expenses
|
257,000 | 158,000 | ||||||
Deferred tax asset, current
|
314,000 | 353,000 | ||||||
Income Tax Receivable
|
1,348,000 | - | ||||||
Other current assets
|
813,000 | 459,000 | ||||||
Total current assets
|
27,565,000 | 19,034,000 | ||||||
Property and equipment, net of $3,290,000 and $2,651,000 in accumulated depreciation, respectively
|
2,960,000 | 2,797,000 | ||||||
Goodwill
|
16,959,000 | 16,959,000 | ||||||
Identified intangible assets, net of $2,827,000 and $2,198,000 in accumulated amortization, respectively
|
8,546,000 | 9,175,000 | ||||||
Loans and advances
|
126,000 | 30,000 | ||||||
Other long-term assets
|
516,000 | 1,044,000 | ||||||
Total long-term assets
|
29,107,000 | 30,005,000 | ||||||
Total assets
|
$ | 56,672,000 | $ | 49,039,000 | ||||
Liabilities and Stockholders' Equity
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$ | 8,756,000 | $ | 6,769,000 | ||||
Accrued salaries and wages
|
1,165,000 | 310,000 | ||||||
Accrued expenses, other
|
2,877,000 | 2,272,000 | ||||||
Line of credit
|
- | 6,530,000 | ||||||
Current maturities of long-term debt
|
1,680,000 | 1,215,000 | ||||||
Other current liabilities
|
773,000 | 968,000 | ||||||
Total current liabilities
|
15,251,000 | 18,064,000 | ||||||
Line of credit
|
2,749,000 | - | ||||||
Notes payable and capital leases, net of current maturities
|
2,083,000 | 213,000 | ||||||
Deferred tax liability, long-term
|
2,032,000 | 1,156,000 | ||||||
Other long-term liabilities
|
544,000 | 1,202,000 | ||||||
Total long-term liabilities
|
7,408,000 | 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; 32,687,522 and 32,215,218
shares issued, respectively; and 32,507,522 and 32,035,218 shares outstanding, respectively
|
33,000 | 32,000 | ||||||
Additional paid-in capital
|
27,208,000 | 26,488,000 | ||||||
Treasury stock, at cost, 180,000 shares held
|
(107,000 | ) | (107,000 | ) | ||||
Accumulated earnings
|
6,879,000 | 1,991,000 | ||||||
Total stockholders’ equity
|
34,013,000 | 28,404,000 | ||||||
Total liabilities and stockholders' equity
|
$ | 56,672,000 | $ | 49,039,000 |
Express-1 Expedited Solutions, Inc.
|
||||||||||||||||
Consolidated Statements of Operations
|
||||||||||||||||
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
|
December 31,
|
December 31,
|
December 31,
|
December 31,
|
||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Revenues
|
||||||||||||||||
Operating revenue
|
$ | 41,557,000 | $ | 31,610,000 | $ | 157,987,000 | $ | 100,136,000 | ||||||||
Expenses
|
||||||||||||||||
Direct expense
|
35,134,000 | 26,452,000 | 130,587,000 | 83,396,000 | ||||||||||||
Gross margin
|
6,423,000 | 5,158,000 | 27,400,000 | 16,740,000 | ||||||||||||
Sales, general and administrative expense
|
5,062,000 | 4,036,000 | 18,954,000 | 13,569,000 | ||||||||||||
Operating income from continuing operations
|
1,361,000 | 1,122,000 | 8,446,000 | 3,171,000 | ||||||||||||
Other expense
|
38,000 | 23,000 | 140,000 | 51,000 | ||||||||||||
Interest expense
|
65,000 | 31,000 | 205,000 | 105,000 | ||||||||||||
Income from continuing operations before income tax
|
1,258,000 | 1,068,000 | 8,101,000 | 3,015,000 | ||||||||||||
Income tax provision
|
438,000 | 467,000 | 3,213,000 | 1,325,000 | ||||||||||||
Income from continuing operations
|
820,000 | 601,000 | 4,888,000 | 1,690,000 | ||||||||||||
Income from discontinued operations, net of tax
|
- | - | - | 15,000 | ||||||||||||
Net income
|
$ | 820,000 | $ | 601,000 | $ | 4,888,000 | $ | 1,705,000 | ||||||||
Basic income per share
|
||||||||||||||||
Income from continuing operations
|
$ | 0.03 | $ | 0.02 | $ | 0.15 | $ | 0.05 | ||||||||
Income from discontinued operations
|
- | - | - | - | ||||||||||||
Net income
|
0.03 | 0.02 | 0.15 | 0.05 | ||||||||||||
Diluted income per share
|
||||||||||||||||
Income from continuing operations
|
0.02 | 0.02 | 0.15 | 0.05 | ||||||||||||
Income from discontinued operations
|
- | - | - | - | ||||||||||||
Net income
|
$ | 0.02 | $ | 0.02 | $ | 0.15 | $ | 0.05 | ||||||||
Weighted average common shares outstanding
|
||||||||||||||||
Basic weighted average common shares outstanding
|
32,498,040 | 32,035,218 | 32,241,383 | 32,035,218 | ||||||||||||
Diluted weighted average common shares outstanding
|
34,025,726 | 32,270,463 | 33,115,981 | 32,167,447 |
Express-1 Expedited Solutions, Inc.
|
||||||||||||||||||||||||
Comparative Financial Table
|
||||||||||||||||||||||||
For the Twelve Months Ended December 31,
|
||||||||||||||||||||||||
Year to Year Change
|
Percent of Revenue
|
|||||||||||||||||||||||
2010
|
2009
|
In Dollars
|
In Percentage
|
2010
|
2009
|
|||||||||||||||||||
Revenues
|
||||||||||||||||||||||||
Express-1
|
$ | 76,644,000 | $ | 50,642,000 | $ | 26,002,000 | 51.3 | % | 48.5 | % | 50.6 | % | ||||||||||||
Concert Group Logistics
|
65,222,000 | 41,162,000 | 24,060,000 | 58.5 | % | 41.3 | % | 41.1 | % | |||||||||||||||
Bounce Logistics
|
19,994,000 | 10,425,000 | 9,569,000 | 91.8 | % | 12.7 | % | 10.4 | % | |||||||||||||||
Intercompany Eliminations
|
(3,873,000 | ) | (2,093,000 | ) | (1,780,000 | ) | -85.0 | % | -2.5 | % | -2.1 | % | ||||||||||||
Total Revenues
|
157,987,000 | 100,136,000 | 57,851,000 | 57.8 | % | 100.0 | % | 100.0 | % | |||||||||||||||
Direct Expenses
|
||||||||||||||||||||||||
Express-1
|
59,226,000 | 39,874,000 | 19,352,000 | 48.5 | % | 77.3 | % | 78.7 | % | |||||||||||||||
Concert Group Logistics
|
58,549,000 | 36,979,000 | 21,570,000 | 58.3 | % | 89.8 | % | 89.8 | % | |||||||||||||||
Bounce Logistics
|
16,685,000 | 8,636,000 | 8,049,000 | 93.2 | % | 83.5 | % | 82.8 | % | |||||||||||||||
Intercompany Eliminations
|
(3,873,000 | ) | (2,093,000 | ) | (1,780,000 | ) | -85.0 | % | 100.0 | % | 100.0 | % | ||||||||||||
Total Direct Expenses
|
130,587,000 | 83,396,000 | 47,191,000 | 56.6 | % | 82.7 | % | 83.3 | % | |||||||||||||||
Gross Margin
|
||||||||||||||||||||||||
Express-1
|
17,418,000 | 10,768,000 | 6,650,000 | 61.8 | % | 22.7 | % | 21.3 | % | |||||||||||||||
Concert Group Logistics
|
6,673,000 | 4,183,000 | 2,490,000 | 59.5 | % | 10.2 | % | 10.2 | % | |||||||||||||||
Bounce Logistics
|
3,309,000 | 1,789,000 | 1,520,000 | 85.0 | % | 16.5 | % | 17.2 | % | |||||||||||||||
Total Gross Margin
|
27,400,000 | 16,740,000 | 10,660,000 | 63.7 | % | 17.3 | % | 16.7 | % | |||||||||||||||
Selling, General & Administrative
|
||||||||||||||||||||||||
Express-1
|
9,812,000 | 7,322,000 | 2,490,000 | 34.0 | % | 12.8 | % | 14.5 | % | |||||||||||||||
Concert Group Logistics
|
4,791,000 | 3,062,000 | 1,729,000 | 56.5 | % | 7.3 | % | 7.4 | % | |||||||||||||||
Bounce Logistics
|
2,444,000 | 1,331,000 | 1,113,000 | 83.6 | % | 12.2 | % | 12.8 | % | |||||||||||||||
Corporate
|
1,907,000 | 1,854,000 | 53,000 | 2.9 | % | 1.2 | % | 1.9 | % | |||||||||||||||
Total Selling, General & Administrative
|
18,954,000 | 13,569,000 | 5,385,000 | 39.7 | % | 12.0 | % | 13.6 | % | |||||||||||||||
Operating Income from Continuing Operations
|
||||||||||||||||||||||||
Express-1
|
7,606,000 | 3,446,000 | 4,160,000 | 120.7 | % | 9.9 | % | 6.8 | % | |||||||||||||||
Concert Group Logistics
|
1,882,000 | 1,121,000 | 761,000 | 67.9 | % | 2.9 | % | 2.7 | % | |||||||||||||||
Bounce Logistics
|
865,000 | 458,000 | 407,000 | 88.9 | % | 4.3 | % | 4.4 | % | |||||||||||||||
Corporate
|
(1,907,000 | ) | (1,854,000 | ) | (53,000 | ) | -2.9 | % | -1.2 | % | -1.9 | % | ||||||||||||
Operating Income from Continuing Operations
|
8,446,000 | 3,171,000 | 5,275,000 | 166.4 | % | 5.3 | % | 3.2 | % | |||||||||||||||
Interest Expense
|
205,000 | 105,000 | 100,000 | 95.2 | % | 0.1 | % | 0.1 | % | |||||||||||||||
Other Expense
|
140,000 | 51,000 | 89,000 | 174.5 | % | 0.1 | % | 0.1 | % | |||||||||||||||
Income from Continuing Operations Before Tax
|
8,101,000 | 3,015,000 | 5,086,000 | 168.7 | % | 5.1 | % | 3.0 | % | |||||||||||||||
Tax Provision
|
3,213,000 | 1,325,000 | 1,888,000 | 142.5 | % | 2.0 | % | 1.3 | % | |||||||||||||||
Income from Continuing Operations
|
4,888,000 | 1,690,000 | 3,198,000 | 189.2 | % | 3.1 | % | 1.7 | % | |||||||||||||||
Income from Discontinued Operations, Net of Tax
|
- | 15,000 | (15,000 | ) | -100.0 | % | 0.0 | % | 0.0 | % | ||||||||||||||
Net Income
|
$ | 4,888,000 | $ | 1,705,000 | $ | 3,183,000 | 186.7 | % | 3.1 | % | 1.7 | % |
Express-1 Expedited Solutions, Inc.
|
||||||||||||||||||||||||
Comparative Financial Table
|
||||||||||||||||||||||||
For the Three Months Ended December 31,
|
||||||||||||||||||||||||
Quarter to Quarter Change
|
Percent of Revenue
|
|||||||||||||||||||||||
2010
|
2009
|
In Dollars
|
In Percentage
|
2010
|
2009
|
|||||||||||||||||||
Revenues
|
||||||||||||||||||||||||
Express-1
|
$ | 18,468,000 | $ | 16,960,000 | $ | 1,508,000 | 8.9 | % | 44.4 | % | 53.7 | % | ||||||||||||
Concert Group Logistics
|
17,624,000 | 12,423,000 | 5,201,000 | 41.9 | % | 42.4 | % | 39.3 | % | |||||||||||||||
Bounce Logistics
|
6,500,000 | 3,336,000 | 3,164,000 | 94.8 | % | 15.6 | % | 10.6 | % | |||||||||||||||
Intercompany Eliminations
|
(1,035,000 | ) | (1,109,000 | ) | 74,000 | 6.7 | % | -2.4 | % | -3.6 | % | |||||||||||||
Total Revenues
|
41,557,000 | 31,610,000 | 9,947,000 | 31.5 | % | 100.0 | % | 100.0 | % | |||||||||||||||
Direct Expenses
|
||||||||||||||||||||||||
Express-1
|
14,868,000 | 13,775,000 | 1,093,000 | 7.9 | % | 80.5 | % | 81.2 | % | |||||||||||||||
Concert Group Logistics
|
15,896,000 | 11,027,000 | 4,869,000 | 44.2 | % | 90.2 | % | 88.8 | % | |||||||||||||||
Bounce Logistics
|
5,405,000 | 2,759,000 | 2,646,000 | 95.9 | % | 83.2 | % | 82.7 | % | |||||||||||||||
Intercompany Eliminations
|
(1,035,000 | ) | (1,109,000 | ) | 74,000 | 6.7 | % | 100.0 | % | 100.0 | % | |||||||||||||
Total Direct Expenses
|
35,134,000 | 26,452,000 | 8,682,000 | 32.8 | % | 84.5 | % | 83.7 | % | |||||||||||||||
Gross Margin
|
||||||||||||||||||||||||
Express-1
|
3,600,000 | 3,185,000 | 415,000 | 13.0 | % | 19.5 | % | 18.8 | % | |||||||||||||||
Concert Group Logistics
|
1,728,000 | 1,396,000 | 332,000 | 23.8 | % | 9.8 | % | 11.2 | % | |||||||||||||||
Bounce Logistics
|
1,095,000 | 577,000 | 518,000 | 89.8 | % | 16.8 | % | 17.3 | % | |||||||||||||||
Total Gross Margin
|
6,423,000 | 5,158,000 | 1,265,000 | 24.5 | % | 15.5 | % | 16.3 | % | |||||||||||||||
Selling, General & Administrative
|
||||||||||||||||||||||||
Express-1
|
2,657,000 | 2,003,000 | 654,000 | 32.7 | % | 14.4 | % | 11.8 | % | |||||||||||||||
Concert Group Logistics
|
1,209,000 | 1,113,000 | 96,000 | 8.6 | % | 6.9 | % | 9.0 | % | |||||||||||||||
Bounce Logistics
|
748,000 | 427,000 | 321,000 | 75.2 | % | 11.5 | % | 12.8 | % | |||||||||||||||
Corporate
|
448,000 | 493,000 | (45,000 | ) | -9.1 | % | 1.1 | % | 1.6 | % | ||||||||||||||
Total Selling, General & Administrative
|
5,062,000 | 4,036,000 | 1,026,000 | 25.4 | % | 12.2 | % | 12.8 | % | |||||||||||||||
Operating Income from Continuing Operations
|
||||||||||||||||||||||||
Express-1
|
943,000 | 1,182,000 | (239,000 | ) | -20.2 | % | 5.1 | % | 7.0 | % | ||||||||||||||
Concert Group Logistics
|
519,000 | 283,000 | 236,000 | 83.4 | % | 2.9 | % | 2.3 | % | |||||||||||||||
Bounce Logistics
|
347,000 | 150,000 | 197,000 | 131.3 | % | 5.3 | % | 4.5 | % | |||||||||||||||
Corporate
|
(448,000 | ) | (493,000 | ) | 45,000 | 9.7 | % | -1.1 | % | -1.6 | % | |||||||||||||
Operating Income from Continuing Operations
|
1,361,000 | 1,122,000 | 239,000 | 21.3 | % | 3.3 | % | 3.5 | % | |||||||||||||||
Other Expense
|
38,000 | 23,000 | 15,000 | 65.2 | % | 0.1 | % | 0.1 | % | |||||||||||||||
Interest Expense
|
65,000 | 31,000 | 34,000 | 109.7 | % | 0.2 | % | 0.1 | % | |||||||||||||||
Income from Continuing Operations Before Tax
|
1,258,000 | 1,068,000 | 190,000 | 17.8 | % | 3.0 | % | 3.4 | % | |||||||||||||||
Tax Provision
|
438,000 | 467,000 | (29,000 | ) | -6.2 | % | 1.1 | % | 1.5 | % | ||||||||||||||
Net Income
|
$ | 820,000 | $ | 601,000 | $ | 219,000 | 36.4 | % | 2.0 | % | 1.9 | % |