Exhibit 99.1

Company Contact:
Bill Willett
Programmer's ParadiseÒ , Inc.
Chairman and Chief Executive Officer
(732)-389-8950
bill.willett@programmers.com

 

PROGRAMMER'S PARADISE, INC. REPORTS 2005 THIRD QUARTER
FINANCIAL RESULTS

THIRD QUARTER SALES INCREASE 32% INCOME FROM OPERATIONS INCREASES 52%

SHREWSBURY, NJ, October 27, 2005 - Programmer's Paradise, Inc. (NASDAQ: PROG) today reported financial results for the third quarter ended September 30, 2005. The results will be discussed in a conference call to be held on Friday, October 28, 2005 at 10:00 AM Eastern time. The dial-in telephone number is (866) 814-8476 and the pass code is PROG.

Net sales for the quarter ending September 30, 2005 were $35.5 million compared with $26.8 million in the third quarter of 2004, a 32% increase. "This solid performance is the result of improved productivity of our account executive team including our sales office in Long Island which opened last quarter," said William H. Willett, Chairman and Chief Executive Officer.

Income from operations for the quarter ending September 30, 2005 was $0.9 million compared with $0.6 million in the third quarter of 2004 or an increase of 52%.

Programmer's Paradise, Inc. (NASDAQ: PROG) was founded in 1982 and is an award-winning marketer of technical software and hardware. When it comes to software, Programmer's Paradise has it all. Programmer's Paradise is one of the most recognizable and memorable brands in developer marketing. Our experienced account executives are key in our strategy. We offer our customers customized extranets, consultancy services, and flexible financing, as well as same day shipping.

Additional information can be found by visiting www.programmersparadise.com.

Contact Programmer's Paradise, Inc. via Bill Willett, CEO of Programmer's Paradise, Inc. at (732) 389-8950 or bill.willett@programmers.com.

The statements in this release concerning the Company's future prospects are forward-looking statements that involve certain risks and uncertainties. Such risks and uncertainties include the continued acceptance of the Company's distribution channel by vendors and customers, the timely availability and acceptance of new products, and contribution of key vendor relationships and support programs. The forward-looking statements contained herein are also subject generally to other risks and uncertainties that are described from time to time in our filings with the Securities and Exchange Commission.

- Tables Follow -

 

PROGRAMMER'S PARADISE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

 

 

September 30,

2005

(Unaudited)

 

December 31,

2004

 

ASSETS

Current assets

   

Cash and cash equivalents

$4,609

$4,888

Marketable securities

7,911

6,595

Accounts receivable, net

17,586

14,173

Inventory - finished goods

1,263

1,423

Prepaid expenses and other current assets

450

673

Deferred income taxes, current

1,738

1,423

Total current assets

33,557

29,175

     

Equipment and leasehold improvements, net

442

303

Other assets

465

581

Deferred income taxes, net of current

2,053

2,855

Total assets

$ 36,517

$ 32,914

 

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities

   

Accounts payable and accrued expenses

$ 19,082

$ 15,994

Dividend payable

480

425

Total current liabilities

19,562

16,419

     

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

31,468

32,642

Treasury stock, at cost, 1,289,665 shares and 1,418,090 shares, respectively


(3,620)


(4,130)

Accumulated deficit

(11,135)

(12,223)

Accumulated other comprehensive income

189

153

Total stockholders' equity

16,955

16,495

Total liabilities and stockholders' equity

$ 36,517

$ 32,914

     
     

 

PROGRAMMER'S PARADISE, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

(Unaudited)

(In thousands, except per share data)

 

Nine months

Three months

 

ended

ended

 

September 30,

September 30,

 

2005

2004

2005

2004

         

Net sales

$95,692

$72,560

$ 35,471

$ 26,788

         

Cost of sales

85,016

63,677

31,594

23,574

         

Gross profit

10,676

8,883

3,877

3,214

         

Selling, general and administrative expenses

9,064

7,359

2,956

2,607

         

Income from operations

1,612

1,524

921

607

         

Interest income, net

218

87

79

34

         

Realized foreign exchange gain (loss)

(14)

4

10

32

         

Income before income tax provision

1,816

1,615

1,010

673

         

Provision for income taxes

728

104

407

47

         

Net income

$ 1,088

$ 1,511

$ 603

$ 626

         

Net income per common share  - Basic

$ 0.27

$ 0.40

$ 0.15

$ 0.16

         

Net income per common share - Diluted

$ 0.25

$ 0.37

$ 0.14

$ 0.15

         

Weighted average common shares outstanding - Basic

3,969

3,819

3,994

3,834

         

Weighted average common shares outstanding -  Diluted

4,391

4,071

4,339

4,189

         

Reconciliation to comprehensive income:

       
         

Net income

$ 1,088

$ 1,511

$ 603

$ 626

         

Other comprehensive income (loss), net of tax:

Unrealized gain (loss) on marketable securities



14



(22)



8



14

         

Foreign currency translation adjustments

22

26

55

76

         

Total comprehensive income

$ 1,124

$1,515

$ 666

$716