WAYSIDE TECHNOLOGY GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share amounts)
December 31, December 31,
2008 2007
------------ ------------
(Unaudited)
ASSETS
Current assets
Cash and cash equivalents $ 9,349 $ 14,241
Marketable securities 9,367 9,641
Accounts receivable, net 16,940 24,824
Inventory - finished goods 1,058 1,116
Prepaid expenses and other current assets 776 927
Deferred income taxes 712 830
------------ ------------
Total current assets 38,202 51,579
Equipment and leasehold improvements, net 549 619
Other assets 7,926 3,469
Deferred income taxes 808 1,086
------------ ------------
Total assets $ 47,485 $ 56,753
============ ============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Accounts payable and accrued expenses $ 23,396 $ 32,100
------------ ------------
Total current liabilities 23,396 32,100
Other liabilities 205 161
------------ ------------
Total liabilities 23,601 32,261
Commitments and contingencies
Stockholders' equity
Common stock, $.01 par value; authorized,
10,000,000 shares; issued 5,284,500 shares 53 53
Additional paid-in capital 26,636 28,860
Treasury stock, at cost, 640,838 shares and
576,002 shares, respectively (3,383) (2,283)
Retained earnings (deficit) 567 (2,599)
Accumulated other comprehensive income 11 461
------------ ------------
Total stockholders' equity 23,884 24,492
------------ ------------
Total liabilities and stockholders' equity $ 47,485 $ 56,753
============ ============
WAYSIDE TECHNOLOGY GROUP, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS AND COMPREHENSIVE
INCOME
(Unaudited)
(In thousands, except per share data)
Year ended Three months ended
December 31, December 31,
2008 2007 2008 2007
--------- ---------- --------- ----------
Net Sales $ 174,025 $ 179,865 $ 40,030 $ 47,112
Cost of sales 157,228 162,630 35,530 42,795
--------- ---------- --------- ----------
Gross profit 16,797 17,235 4,500 4,317
Selling, general and
administrative expenses 12,207 12,081 3,148 3,083
--------- ---------- --------- ----------
Income from operations 4,590 5,154 1,352 1,234
Interest income, net 741 989 192 240
Realized foreign exchange gain
(loss) 3 2 (3) 1
--------- ---------- --------- ----------
Income before income tax
provision 5,334 6,145 1,541 1,475
Provision for income taxes 2,168 2,442 639 544
--------- ---------- --------- ----------
Net income $ 3,166 $ 3,703 $ 902 $ 931
========= ========== ========= ==========
Net income per common share -
Basic $ 0.72 $ 0.84 $ 0.21 $ 0.21
========= ========== ========= ==========
Net income per common share -
Diluted $ 0.71 $ 0.80 $ 0.20 $ 0.20
========= ========== ========= ==========
Weighted average common shares
outstanding - Basic 4,414 4,406 4,389 4,437
========= ========== ========= ==========
Weighted average common shares
outstanding - Diluted 4,461 4,656 4,414 4,585
========= ========== ========= ==========
Reconciliation to comprehensive
income:
Net income $ 3,166 $ 3,703 $ 902 $ 931
Other comprehensive income,
net of tax:
Unrealized gain on
marketable securities 19 8 23 4
Foreign currency
translation adjustments (469) 253 (328) 14
--------- ---------- --------- ----------
Total comprehensive income $ 2,716 $ 3,964 $ 597 $ 949
========= ========== ========= ==========
Contact Information: Company Contact: Kevin Scull Wayside Technology Group, Inc. Vice President and Chief Accounting Officer (732) 389-0932 kevin.scull@waysidetechnology.com