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 May 12, 2011.
|
Dated May 12, 2011 | Express-1 Expedited Solutions, Inc. | ||
|
By:
|
/s/ Mike Welch | |
Mike Welch
|
|||
Chief Executive Officer
|
|||
(Unaudited)
|
||||||||
March 31, 2011
|
December 31, 2010
|
|||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash
|
$ | 50,000 | $ | 561,000 | ||||
Accounts receivable, net of allowances of $153,000 and $136,000, respectively
|
24,643,000 | 24,272,000 | ||||||
Prepaid expenses
|
610,000 | 257,000 | ||||||
Deferred tax asset, current
|
80,000 | 314,000 | ||||||
Income tax receivable
|
1,002,000 | 1,348,000 | ||||||
Other current assets
|
547,000 | 813,000 | ||||||
Total current assets
|
26,932,000 | 27,565,000 | ||||||
Property and equipment, net of $3,432,000 and $3,290,000 in accumulated depreciation, respectively
|
2,871,000 | 2,960,000 | ||||||
Goodwill
|
16,959,000 | 16,959,000 | ||||||
Identifiable intangible assets, net of $2,960,000 and $2,827,000 in accumulated amortization, respectively
|
8,413,000 | 8,546,000 | ||||||
Loans and advances
|
120,000 | 126,000 | ||||||
Other long-term assets
|
528,000 | 516,000 | ||||||
Total long-term assets
|
28,891,000 | 29,107,000 | ||||||
Total assets
|
$ | 55,823,000 | $ | 56,672,000 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$ | 8,714,000 | $ | 8,756,000 | ||||
Accrued salaries and wages
|
723,000 | 1,165,000 | ||||||
Accrued expenses, other
|
3,741,000 | 2,877,000 | ||||||
Current maturities of notes payable and capital leases
|
1,667,000 | 1,680,000 | ||||||
Other current liabilities
|
527,000 | 773,000 | ||||||
Total current liabilities
|
15,372,000 | 15,251,000 | ||||||
Line of credit
|
395,000 | 2,749,000 | ||||||
Notes payable and capital leases, net of current maturities
|
1,667,000 | 2,083,000 | ||||||
Deferred tax liability, long-term
|
2,220,000 | 2,032,000 | ||||||
Other long-term liabilities
|
176,000 | 544,000 | ||||||
Total long-term liabilities
|
4,458,000 | 7,408,000 | ||||||
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; 33,188,980 and 32,687,522 shares issued,
|
||||||||
respectively; and 33,008,980 and 32,507,522 shares outstanding, respectively
|
33,000 | 33,000 | ||||||
Additional paid-in capital
|
28,071,000 | 27,208,000 | ||||||
Treasury stock, at cost, 180,000 shares held
|
(107,000 | ) | (107,000 | ) | ||||
Accumulated earnings
|
7,996,000 | 6,879,000 | ||||||
Total stockholders' equity
|
35,993,000 | 34,013,000 | ||||||
Total liabilities and stockholders' equity
|
$ | 55,823,000 | $ | 56,672,000 |
Three Months Ended
|
||||||||
March 31, 2011
|
March 31, 2010
|
|||||||
Revenues
|
||||||||
Operating revenue
|
$ | 41,508,000 | $ | 31,642,000 | ||||
Expenses
|
||||||||
Direct expense
|
34,301,000 | 26,043,000 | ||||||
Gross margin
|
7,207,000 | 5,599,000 | ||||||
Sales general and administrative expense
|
5,207,000 | 4,075,000 | ||||||
Operating income
|
2,000,000 | 1,524,000 | ||||||
Other expense
|
29,000 | 20,000 | ||||||
Interest expense
|
49,000 | 20,000 | ||||||
Income before tax
|
1,922,000 | 1,484,000 | ||||||
Income tax provision
|
805,000 | 650,000 | ||||||
Net income
|
$ | 1,117,000 | $ | 834,000 | ||||
Basic income per share
|
||||||||
Net income
|
$ | 0.03 | $ | 0.03 | ||||
Diluted income per share
|
||||||||
Net income
|
$ | 0.03 | $ | 0.03 | ||||
Weighted average common shares outstanding
|
||||||||
Basic weighted average common shares outstanding
|
32,702,724 | 32,035,218 | ||||||
Diluted weighted average common shares outstanding
|
34,086,066 | 32,577,352 |
Percent of
|
||||||||||||||||||||||||
Quarter to Date
|
Quarter to Quarter Change
|
Business Unit Revenue
|
||||||||||||||||||||||
2011
|
2010
|
In Dollars
|
In Percentage
|
2011
|
2010
|
|||||||||||||||||||
Revenues
|
||||||||||||||||||||||||
Express-1
|
$ | 20,742,000 | $ | 16,212,000 | $ | 4,530,000 | 27.9 | % | 50.0 | % | 51.2 | % | ||||||||||||
Concert Group Logistics
|
15,739,000 | 12,938,000 | 2,801,000 | 21.6 | % | 37.9 | % | 40.9 | % | |||||||||||||||
Bounce Logistics
|
5,983,000 | 3,123,000 | 2,860,000 | 91.6 | % | 14.4 | % | 9.9 | % | |||||||||||||||
Intercompany eliminations
|
(956,000 | ) | (631,000 | ) | (325,000 | ) | -51.5 | % | -2.3 | % | -2.0 | % | ||||||||||||
Total revenues
|
41,508,000 | 31,642,000 | 9,866,000 | 31.2 | % | 100.0 | % | 100.0 | % | |||||||||||||||
Direct expenses
|
||||||||||||||||||||||||
Express-1
|
16,189,000 | 12,542,000 | 3,647,000 | 29.1 | % | 78.0 | % | 77.4 | % | |||||||||||||||
Concert Group Logistics
|
14,013,000 | 11,528,000 | 2,485,000 | 21.6 | % | 89.0 | % | 89.1 | % | |||||||||||||||
Bounce Logistics
|
5,055,000 | 2,604,000 | 2,451,000 | 94.1 | % | 84.5 | % | 83.4 | % | |||||||||||||||
Intercompany eliminations
|
(956,000 | ) | (631,000 | ) | (325,000 | ) | -51.5 | % | 100.0 | % | 100.0 | % | ||||||||||||
Total direct expenses
|
34,301,000 | 26,043,000 | 8,258,000 | 31.7 | % | 82.6 | % | 82.3 | % | |||||||||||||||
Gross margin
|
||||||||||||||||||||||||
Express-1
|
4,553,000 | 3,670,000 | 883,000 | 24.1 | % | 22.0 | % | 22.6 | % | |||||||||||||||
Concert Group Logistics
|
1,726,000 | 1,410,000 | 316,000 | 22.4 | % | 11.0 | % | 10.9 | % | |||||||||||||||
Bounce Logistics
|
928,000 | 519,000 | 409,000 | 78.8 | % | 15.5 | % | 16.6 | % | |||||||||||||||
Total gross margin
|
7,207,000 | 5,599,000 | 1,608,000 | 28.7 | % | 17.4 | % | 17.7 | % | |||||||||||||||
Selling, general & administrative
|
||||||||||||||||||||||||
Express-1
|
2,652,000 | 2,021,000 | 631,000 | 31.2 | % | 12.8 | % | 12.5 | % | |||||||||||||||
Concert Group Logistics
|
1,254,000 | 1,154,000 | 100,000 | 8.7 | % | 8.0 | % | 8.9 | % | |||||||||||||||
Bounce Logistics
|
790,000 | 422,000 | 368,000 | 87.2 | % | 13.2 | % | 13.5 | % | |||||||||||||||
Corporate
|
511,000 | 478,000 | 33,000 | 6.9 | % | 1.2 | % | 1.5 | % | |||||||||||||||
Total selling, general & administrative
|
5,207,000 | 4,075,000 | 1,132,000 | 27.8 | % | 12.5 | % | 12.9 | % | |||||||||||||||
Operating income
|
||||||||||||||||||||||||
Express-1
|
1,901,000 | 1,649,000 | 252,000 | 15.3 | % | 9.2 | % | 10.2 | % | |||||||||||||||
Concert Group Logistics
|
472,000 | 256,000 | 216,000 | 84.4 | % | 3.0 | % | 2.0 | % | |||||||||||||||
Bounce Logistics
|
138,000 | 97,000 | 41,000 | 42.3 | % | 2.3 | % | 3.1 | % | |||||||||||||||
Corporate
|
(511,000 | ) | (478,000 | ) | (33,000 | ) | -6.9 | % | -1.2 | % | -1.5 | % | ||||||||||||
Operating income
|
2,000,000 | 1,524,000 | 476,000 | 31.2 | % | 4.8 | % | 4.8 | % | |||||||||||||||
Interest expense
|
49,000 | 20,000 | 29,000 | 145.0 | % | 0.1 | % | 0.1 | % | |||||||||||||||
Other expense
|
29,000 | 20,000 | 9,000 | 45.0 | % | 0.1 | % | 0.1 | % | |||||||||||||||
Income before tax
|
1,922,000 | 1,484,000 | 438,000 | 29.5 | % | 4.6 | % | 4.7 | % | |||||||||||||||
Tax provision
|
805,000 | 650,000 | 155,000 | 23.8 | % | 1.9 | % | 2.1 | % | |||||||||||||||
Net income
|
$ | 1,117,000 | $ | 834,000 | $ | 283,000 | 33.9 | % | 2.7 | % | 2.6 | % |