UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-K


[X]  ANNUAL REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE  SECURITIES  EXCHANGE
     ACT OF 1934 (FEE REQUIRED) For the fiscal year ended December 31, 2000

                                       OR

[ ]  TRANSITION   REPORT   PURSUANT  TO  SECTION  13 OR 15(d) OF THE  SECURITIES
     EXCHANGE  ACT OF 1934 (NO FEE  REQUIRED)  For the  transition  period  from
     ______________ to _______________

                        Commission file number: 33-92810

                           PROGRAMMER'S PARADISE, INC.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

        Delaware                                    13-3136104
- ----------------------------                ------------------------------------
(State or other jurisdiction                (IRS Employer Identification Number)
of incorporation)

1157 Shrewsbury Avenue, Shrewsbury, New Jersey                07702
- ---------------------------------------------                 ----------
(Address of principal executive offices)                      (Zip Code)

Registrant's telephone number, including area code:  (732) 389-8950

Securities registered pursuant to section 12(b) of the Act: NONE
Securities registered  pursuant to section 12(g) of the Act: Common Stock,
                                par value $0.01 per share (Title Of Class)

     Indicate by check mark  whether the  registrant:  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes X    No


     Indicate by check mark if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of  registrant's  knowledge,  in  definitive  proxy  or  other  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendment to this Form 10-K.

     The aggregate  market value of the voting stock held by  non-affiliates  of
the  Registrant  computed  by  reference  to the  closing  sales  price  for the
Registrant's  Common Stock on March 19, 2001, as reported on the Nasdaq National
Market, was approximately $20,840,500.

     The number of shares  outstanding  of the  Registrant's  Common Stock as of
March 19, 2001 is 5,210,125 shares.

     In  determining   the  market  value  of  the  voting  stock  held  by  any
non-affiliates,  shares of Common Stock of the Registrant  beneficially owned by
directors,  officers and holders of more than 10% of the  outstanding  shares of
Common  Stock of the  Registrant  have  been  excluded.  This  determination  of
affiliate  status  is not  necessarily  a  conclusive  determination  for  other
purposes.

     Documents   Incorporated  by  Reference:   Portions  of  the   Registrant's
definitive  Proxy  Statement for its 2001 Annual Meeting of  Stockholders  to be
filed on or before April 30, 2001 are incorporated by reference into Part III of
this Report.

     The Exhibit Index appears on page:  27.

                               Page 1 of 29 Pages





PART I

Item 1 Business


General

     Programmer's  Paradise,  Inc. (the  "Company") is a recognized  marketer of
software   targeting  the  software   development  and  Information   Technology
professionals within enterprise organizations. During 2000, the Company operated
principally  through five  distribution  channels in North  America and Europe -
Internet,  catalog,  direct sales,  telemarketing,  and wholesale  distribution.
Internet  sales  encompass the Company's  domestic and  international  websites.
Catalog  operations  include catalog sales,  advertising and publishing.  Direct
sales operations  include  Programmer's  Paradise  Corporate Sales in the United
States.  Telemarketing  operations are conducted in the United States. Wholesale
operations  include  distribution  to dealers and large  resellers in the United
States through the Company's subsidiary, Lifeboat Distribution Inc.

     Pursuant to an Agreement,  dated December 1, 2000 ("Stock Sale Agreement"),
between  the  Company  and  PC-Ware   Information   Technologies  AG,  a  German
corporation  ("PC-Ware"),  on January 9, 2001 the Company sold all of the shares
of its European  subsidiaries (except for Programmer's Paradise France S.A.R.L.)
for  14,500,000  Euros,  of which  3,275,000  Euros are being  held in a 240-day
escrow as security for any claim of PC-Ware  arising  from  alleged  breaches of
representations  by the Company under the Stock Sale Agreement.  Such claims are
subject to a 300,000 Euro de minimus amount and a 7,500,000 Euro maximum amount.

     The pro forma balance sheet for the Company's North American operations and
Programmer's  Paradise   France  S.A.R.L.,  after  the  sale  of   its  European
subsidiaries,   is  presented  in  the  notes  to  the  consolidated   financial
statements.  The Company maintains  operations in the North America  marketplace
through its U.S. and Canadian  companies.  The Company continues to reach-out to
the software  developer's and IT  professional's  through its five  distribution
channels.

     The  Company's  strategic  focus is to  expand  its  catalog  and  Internet
activities  while  solidifying its position as a leading direct sales company to
the  software   developer  and  IT   professional   within  the  North  American
marketplace.  A key  element of this  strategy  is to build  upon the  Company's
distinctive catalogs - the established  Programmer's Paradise catalog,  directed
at the software developer's  community,  and its Programmer's Supershop catalog,
directed at Information Technology  professionals working in large corporations,
and to utilize the catalogs to direct traffic to the Company's  websites as well
as being the  initial  conduit to  developing  its  telemarketing  channel.  The
Company's  focus for direct sales is to expand  revenues and income by assisting
companies to manage hardware and software  expenditures by delivering  excellent
customer service.

     Through its multiple distribution channels, the Company now offers products
representing  more than 70,000  stock  keeping  units,  or SKUs,  consisting  of
technical  and  general  business  application  software  and  PC  hardware  and
components  from  more  than  2,000  publishers  and  manufacturers,  at  prices
generally discounted below manufacturers' suggested retail prices. The Company's
catalogs  are  full  color  "magalogs"  and  offer  one  of  the  most  complete
collections  of  microcomputer   technical   software,   including   programming
languages,  tools,  utilities,  libraries,  development systems,  interfaces and
communication  products.  The  Company  has  created  a niche for hard to source
technical software programs and has demonstrated an ongoing capability to search
and obtain titles  requested by its customer base.

                               Page 2 of 29 Pages




The Company  believes  that its catalogs are  important  marketing  vehicles for
software  publishers and manufacturers.  These catalogs provide a cost-effective
and  service-oriented  means to market, sell and fulfill software products.  The
Company  utilizes its proprietary and  brand-distinctive  logo, the "Island Man"
cartoon  character,  on its flagship  Programmer's  Paradise catalog and many of
it's international catalogs.

     The  European-based  operations (sold effective January 9, 2001 pursuant to
the Stock Sale Agreement)  accounted for approximately 59% of sales for the year
ended  December  31,  2000 and  approximately  49% of gross  profit for the same
period. The Company began European-based operations in the first quarter of 1993
when it acquired a  controlling  interest in Lifeboat  Associates  Italia Srl, a
long-standing  software  wholesale  distributor  in  Italy  with an  orientation
towards  technical  software.  In June 1994, the Company  acquired a controlling
interest,  and in January 1995, the Company  acquired the remaining  interest in
ISP*D International  Software Partners GmbH, a large software-only  dealer and a
leading independent  supplier of Microsoft Select licenses and other software to
many large German and Aus-trian companies. In late 1994, the Company organized a
subsidiary in the United Kingdom to engage in catalog operations and in December
1995, the Company  acquired  Systematika  Ltd., a leading  reseller of technical
software in the United  Kingdom and the publisher of the popular  System Science
catalog.  In January  1996,  the Company  formed  ISP*F  International  Software
Partners France SA, as a full service corporate  reseller of PC software,  based
in Paris and majority-owned by Programmer's  Paradise France S.A.R.L.  In August
1997,  the  Company  formed  Programmer's  Paradise,   Canada  Inc.  located  in
Mississauga,  Ontario,  to serve the  growing  developer  market in  Canada.  In
September 1997, the Company acquired Logicsoft Holding BV, the parent company of
Logicsoft Europe BV, the largest software-only corporate reseller of PC software
in The Netherlands.

     Programmer's Paradise, Inc. was incorporated under the laws of the State of
Delaware in 1982. The Company's  principal executive offices are located at 1157
Shrewsbury  Avenue,  Shrewsbury,  New Jersey 07702 and its  telephone  number is
(732)   389-8950.   Website   addresses  are   www.programmersparadise.com   and
www.supershops.com. Information contained on our websites is not, and should not
be deemed to be, a part of this report.


Industry Background

     According to industry data  published in June 2000,  the worldwide  package
software market grew 14.2% in 1999 reaching  revenues of $156.8  billion.  It is
projected  that by 2003,  there will be an estimated  17.4 million  professional
developers.  The  worldwide  application  development  and  deployment  ("AD&D")
revenue in 1999 is  estimated  to be $36.5  billion,  reflecting  an increase of
15.1% over 1998.  Oracle leads the worldwide AD&D market and is followed closely
by Microsoft  and IBM.  Oracle  generated  AD&D revenue of $5.4 billion in 1999,
whereas  Microsoft  revenue was $5.0  billion,  and IBM was close behind at $4.6
billion. The AD&D market drivers should result in strong teen-high annual growth
for AD&D markets over the next five years.  The  compounded  annual  growth rate
("CAGR") for 1999  through 2004 is projected at 19.8%.  This would make AD&D the
fastest  growing of the primary  software  markets.  If past patterns  continue,
worldwide  AD&D was estimated to be $42.7 billion in 2000 and should reach $90.2
billion by 2004. Growth in AD&D revenue is highest in North America at a CAGR of
20.7% over the forecast  period (1999 through 2004),  driving revenue from $18.5
billion in 1999 to $47.4 billion in 2004.

     The Company  believes  that through the  Internet,  catalog,  direct sales,
telemarketing,   and  wholesale  distribution  channels,  it  is  positioned  to
participate in a significant  way in the U.S. and Canadian  software  developers
market.

                                  Page 3 of 29




Industry Segment and Geographic Information

     The  Company  operates  in  one  principal  industry  segment.  Information
regarding  financial  data by  geographic  area and amounts of total revenue for
each class of similar products or services that represents 10 percent or more of
total  revenue  is set  forth in Part II,  Item 8 of this  Form 10-K at Note 10,
"Industry Segment and Geographic Information."

Products

     The Company offers products  representing  over 70,000 SKUs, from more than
2,000 publishers and manufacturers,  including  Microsoft,  Computer Associates,
Sybase,  Borland,  IBM,  Symantec,  Blue Sky Software  and NuMega  Technologies.
Through the Company's  Product  Marketing  Group,  new products are screened for
inclusion in its catalogs and websites based on features, quality, sales trends,
price, margins and warranties.

     Software  upgrades  are a  significant  category of product  offered by the
Company.  The Company is an authorized  dealer to maintain  stock and distribute
upgrades.  Upgrades are revisions to  previously  published  software  enhancing
certain  features of the software or correct errors found in previous  versions.
The Company  believes it offers  several  advantages to its customers  including
timely and  excellent  customer  service,  the ability to combine  upgrades with
other products on the same order,  and  competitive  pricing.  The Company has a
successful  track record planning the launch of new products and upgrades.  This
expertise  allows  the  Company  to  achieve a  competitive  advantage  over its
competitor's when supporting software publisher's marketing strategies.

Marketing and Sales

     The Company  operates  principally  through  five  distribution  channels -
Internet,  catalog,  direct sales,  telemarketing  and  wholesale  distribution.
Management  believes  that this  diversification  of  distribution  channels  is
complementary and operationally  cost effective.  Further,  due to the volume of
purchasing by the Company,  and also due to the unique  "magalog"  format of the
Company's catalogs, the Company believes it is able to obtain favorable pricing,
prompt  supply  of  upgrades  and  significant  marketing  funds  to  bring  our
publishing partners products to the market.

     Telemarketing and Technical  Support.  The Company employs customer service
representatives  who assist customers in purchasing  decisions,  process orders,
respond to customer inquiries on order status, product pricing and availability,
and maintain close contact with customers.  The customer service representatives
receive continuous  training from the Company's in-house Product Marketing Group
and directly from the Company's software partners on the features, functions and
benefits of products and are able to provide excellent  customer service support
to our  customers.  The  in-house  technical  support  staff is able to  respond
quickly to customer  inquiries  over the phone,  and if necessary,  research the
appropriate response off-line.

     Customers  and  Backlog.  No  customer  accounted  for  more  than  10%  of
consolidated  net sales in 1998, 1999, or 2000. No material part of the business
is dependent upon a single  customer or a few customers.  The Company  generally
ships products within 48 hours of confirming a customer's order. This allows for
minimum backlog in the business.

                                  Page 4 of 29




Internet

     The Company  conducts  business via the Internet through its two E-commerce
enabled  websites:  www.programmersparadise.com,  and  www.supershops.com.  Both
websites  link to each other thus creating an Internet  presence.  The Company's
strategy    with   respect   to   expanding   its    business-to-consumer    and
business-to-business  E-commerce  revenues is to capitalize  on its  proprietary
"Island  Man" brand.  The Company  strongly  believes  it will  increase  market
penetration  by  leveraging  its  expertise in catalog  circulation  management,
strategic marketing relationships with on-line advertisers and its own marketing
campaigns to strengthen brand awareness.

     The Company's  Websites  contain an online  catalog of over 70,000 SKU's of
products  available  to  purchase  over  the  Internet.  In  responding  to  the
requirements of the customers, the E-commerce catalog offers product information
through a  comprehensive  search  engine,  extensive  product  descriptions  and
third-party reviews.  Website functionality includes one-to-one  personalization
and recommendations.

     To further our focus on content  and  community  building,  the Company has
developed  a  Vendor  Support  area on its  global  search.  This  empowers  the
Company's vendors to create and maintain product data and adjunct information.

     In 2001,  the Company plans to print and  distribute  more than 500 million
impressions of product listings and ads as banner advertising for its E-commerce
sites.  In  addition,  the  Company  plans to continue  to  establish  strategic
partnership  arrangements  with  leading  content-only  Websites  as a source of
information to our present and future customers.

Electronic Software Distribution ("ESD") Capabilities

     The Company's ESD capabilities provide vendors the ability to deliver fully
licensed and  functioning  products  via the  Internet.  Currently,  the Company
offers over 500 individual titles available for download. The Company recognizes
the strategic  importance of ESD and will provide support to customers  electing
this fulfillment service.

     ESD provides customers with three benefits.  First,  distributing  software
within  an  organization  via the  company's  internal  network.  Within a large
organization,  this will reduce the total cost of ownership of desktop computing
assets.  Second, ESD facilitates hardware and software asset management,  remote
desktop  support and automatic  installation  of packaged and custom software to
the desktop.  Finally, ESD offers the direct connection of  business-to-consumer
and  business-to-business  via  electronic  links  such  as the  Internet.  This
provides the customer with fast delivery of software  products and positions the
Company to be highly responsive to the rapidly changing developer market.

Catalog Operations

     The Company has two primary established  catalogs - Programmer's  Paradise,
directed at Software  Developer's and The  Programmer's  Supershop,  directed at
Information  Technology  professionals  working  in  large  corporations.  These
catalogs are full color  "magalogs"  which  combine  traditional  catalog  sales
offerings with detailed product descriptions,  product announcements and contain
substantial  amounts  of paid  and  cooperative  advertising.  The  Programmer's
Paradise  catalog

                               Page 5 of 29 Pages




features  the  Company's  distinctive  "Island  Man"  cartoon  character  and is
recognized as a leading source for technical software.

     In addition to its two flagship catalogs,  the Company offers an additional
catalog - Enterprise Supershop, which is directed to the IT professional working
with  the NT  operating  platform.  In  September  1997,  the  Company  launched
Programmer's  Paradise  -  Canada  to  support  the  growing  Canadian  software
developer and IT professional markets.

     The Company creates its domestic catalogs in-house employing its own design
team and production  artists using a computer-based  desktop  publishing system.
The in-house  preparation of the catalogs  streamlines  the production  process,
provides greater flexibility and creativity in catalog  production.  Keeping the
catalog production in-house results in significant cost savings and more control
over the production process.

     The Company  continuously  attracts new  customers by  selectively  mailing
catalogs and other direct mail  materials to prospective  customers,  as well as
through  advertising  in magazines and trade  journals.  The Company's  domestic
mailing  list  currently   consists  of  core  Programmer's   Paradise  and  The
Programmer's  Supershop buyer lists include  approximately 150,000 customers who
have purchased products from the Company within the 36 months ended December 31,
2000,  plus selected  names from the Company's  prospect list and lists of names
provided by publishers.

         In conjunction with The Programmer's Supershop and Enterprise Supershop
     catalogs, the Company has energized and supported an outbound telemarketing
program as part of its domestic catalog operations. This telemarketing program
targets mid-size to large commercial, governmental and educational accounts in
the United States.

     Upstream Marketing to Suppliers.  The Company engages in upstream marketing
to its suppliers who are software  publishers  by providing  important  services
designed  to enhance  such  supplier's  ability to market  its  products  in the
programmer and developer marketplace.  The Company believes that its advertising
and  other   supplier-directed   marketing  activities  maximize  the  Company's
marketing  reach  and  builds  important  relationships  with  leading  software
publishers.  The  Company  offers  a menu of  fee-based  services  to  help  its
suppliers  sell  products,  including  cooperative  space  advertising,   banner
advertising on its websites,  trade show support,  special  publisher  catalogs,
demonstration disks, shipment stuffers, telephone sold-on-hold advertising and a
variety of custom direct mail services.  As part of these services,  the Company
works  closely  with   supplier's   personnel  on  the  launch  of  new  product
introductions,  to help build product awareness within the channels,  conducting
marketing  programs which are targeted at specific audiences and provide a broad
range of product support.


     Cooperative and Fee-Based  Advertising.  The Company engages in cooperative
and fee-based  advertising  with software  publishers in accordance with written
advertising  insertion order  agreements.  Under these  agreements,  the Company
places  advertisements  or prints  catalogs that feature  publisher  products at
discounted prices from retail,  advertising allowances and rebates.  Frequently,
the  Programmer's  Paradise  logo  and  telephone  number  are  included  in the
promotion  of  selected  publishers  and  incoming  calls are handled by Company
representatives.   In  addition,  the  Company  often  coordinates  its  catalog
distribution  and other  marketing  initiatives  to  coincide  with new  product
releases.  Many suppliers also provide funds to the Company based upon an agreed
amount of coverage given in the catalogs for their respective products,  thereby
financing  the cost of  catalog  publication  and  distribution.  In  2000,  the
Company's cooperative and fee-based advertising reimbursements totaled less than
6.5% of  total  product  revenues  in the  Company's  domestic  operations,  and
significantly smaller percentages in the European operations.

                               Page 6 of 29 Pages




 Direct Sales

     The direct sales  channel  offers  flexible  software  acquisition,  volume
software  licensing and  maintenance  options  specially  customized to meet the
needs of mid-size to large  commercial,  governmental and educational  accounts.
Appointment  of "Select"  status in the United  States  enhances  the  Company's
ability to develop the  business-to-business  market while  servicing  customers
that have international licensing needs.

     The Company's  experienced  sales force, each member of which is assigned a
specific  territory,  has built  relationships with corporate  customers through
regular phone contact and personalized service. Account executives work directly
with procurement managers,  management  information system managers and computer
support  managers of existing and  potential  customers to identify the specific
needs of each customer and to facilitate the  acquisition of software within the
customer's  organizational  framework.  The Company's licensing  consultants can
assist customers in selecting the most advantageous form of licensing  available
based on specific  needs or  constraints.  They also maintain close contact with
customers in order to provide  them with timely  communications  and  assistance
with any special or strategic requests.

Wholesale Operations

     Wholesale  operations in the United States and Canada include  distribution
to dealers and large resellers through its subsidiaries,  Lifeboat  Distribution
Inc.  ("Lifeboat").  Through Lifeboat, the Company concentrates on marketing and
the reselling of programming tools and other quality technical computing product
lines. Lifeboat customers consist of corporate resellers,  value added resellers
(VARs),  consultants,  system  integrators and retailers who have an interest in
servicing the software development and other high tech communities.

Telemarketing

     The Company employs  customer service  representatives  to assist customers
with all aspects of purchasing  decisions,  process products ordered and respond
to customer  inquiries on order status,  product pricing and  availability.  The
customer service representatives are trained to answer all basic questions about
the features and  functionality of products.  On technical  issues,  there is an
in-house  technical  support  staff,  which is able to respond to most inquiries
over the phone, with the balance researched off-line. For product literature and
technical fact sheets,  the Company employs its fax on demand literature service
supported by a CD-ROM-based reference library. Through the Company's information
systems,  a customer service  representative can immediately access a customer's
record, which details purchase history as well as billing information.

                              Page 7 of 29 Pages




 Purchasing and Fulfillment

     The  Company's  success  is  dependent,  in part,  upon the  ability of its
suppliers to develop and market products that meet the changing  requirements of
the marketplace. The Company believes it enjoys good relations with its vendors.
The Company and its  principal  vendors have  cooperated  frequently  in product
introductions and other marketing programs.  In addition,  the Company typically
receives price protection  should a vendor  subsequently  lower its price. As is
customary in the industry,  the Company has no long-term  supply  contracts with
any of its suppliers. Substantially all the Company's contracts with its vendors
are terminable upon 30 days' notice or less.

     The Company  believes  that  effective  purchasing  is a key element of its
business  strategy to provide  technical  software and  hardware at  competitive
prices. The Company believes that volume purchases enable it to obtain favorable
and competitive  product pricing.  The Company purchases products from more than
2,000 publishers.  Domestically, in 2000 the Company purchased approximately 57%
of its products directly from  manufacturers and publishers and the balance from
multiple  distributors.  The largest  volume of  purchases  by the Company  from
distributors  was  from  Ingram,  representing  approximately  26%  of  domestic
purchases  in 2000.  The Company  believes  it can  purchase  substantially  all
products  purchased from Ingram from other competing  wholesalers  under similar
terms.

     The Company  attempts to manage its  inventory  position to generate a high
number of inventory turns  consistent  with achieving high product  availability
and order fill rates.  Inventory  levels may vary from period to period,  due in
part to increases or decreases in sales levels, the Company's practice of making
large-volume  purchases  when  it  deems  the  terms  of  such  purchases  to be
attractive,  and the  addition of new  suppliers  and  products.  Moreover,  the
Company's  order  fulfillment  and inventory  control allow the Company to order
certain  products just in time for next day shipping.  The Company  promotes the
use of  electronic  data  interchange  ("EDI") with its  suppliers,  which helps
reduce  overhead and the use of paper in the  ordering  process.  All  inventory
items are bar coded and  located in  computer-designated  areas which are easily
identified  on the  packing  slip.  All such  orders are  checked  with bar code
scanners  prior to packing to ensure  that each order is filled  correctly.  The
Company also conducts a semi-annual  physical  inventory to verify its inventory
levels on a timely basis.

     Additionally,  some  suppliers or  distributors  will "drop ship"  products
directly to the customers, which reduces physical handling by the Company. These
inventory  management  techniques  allow the Company to offer a greater range of
products without increased inventory  requirements.  Generally,  the Company has
been able to return unsold or obsolete  inventory within specified  intervals of
the purchase date to its vendors through written  agreements  with, or unwritten
policies of, such vendors.  Domestic orders are shipped via an overnight courier
service. Upon request, at an additional charge,  overnight delivery services are
available.  The Company  operates  distribution  facilities in  Shrewsbury,  New
Jersey and Mississauga, Canada.

                              Page 8 of 29 Pages




 Management Information Systems

     The  Company  operates a  management  information  system  that  allows for
centralized  management  of key  functions,  including  inventory  and  accounts
receivable,  purchasing, sales and distribution.  The system allows the Company,
among other things, to track direct marketing campaign  performance,  to monitor
sales trends,  make marketing  event driven  purchasing  decisions,  and provide
product  availability  and order  status  information.  In  addition to the main
system,  the  Company  has  systems  of  networked  personal  computers,   which
facilitates data sharing and provides an automated office  environment,  as well
as microcomputer-based desktop publishing systems.

     All Website development and maintenance are performed in-house by qualified
technicians and maintained on independent servers in-house. The Company believes
this is a cost-effective  approach that enables it to make timely adjustments to
marketing initiatives.

Trademarks, Intellectual Property and Licenses

     The Company conducts its business under the trademarks and service marks of
Programmer's  Paradise,  The  Programmer's  Supershop,  The "Island Man" cartoon
character logo, Lifeboat,  DEMO,  demo-it!.  The Company believes the trademarks
and service  marks have  significant  value and are an  important  factor in the
marketing  of its  products.  The Company  intends to use and protect  these and
related  marks,  as  necessary.  The  Company  does not  maintain a  traditional
research and  development  group,  but works closely with  software  authors and
publishers  and  other  technology  developers  to stay  abreast  of the  latest
developments in microcomputer technology.

     The Company is a  Microsoft  Select  Large  Account  Reseller  (LAR) and is
authorized to negotiate  Microsoft Open, Select, and Enterprise volume licensing
agreements.  The Company is similarly authorized to negotiate license agreements
for software products published by IBM / Lotus,  Computer Associates,  Adobe and
Veritas. The Company also has annual alliance agreements in place with other key
publishers such as Merant, Compuware, WebGAIN, and Sybase.

Employees

     After  giving  effect  to the sale of the  European  operations  (completed
January 9, 2001), the U.S. and Canadian companies on March 27, 2001 employed 106
full-time  and 4 part-time  persons.  At December 31, 2000,  the Company and its
subsidiaries employed 244 full-time and 16 part-time persons. The Company is not
a  party  to any  collective  bargaining  agreements  with  its  employees,  has
experienced  no work stoppages and considers its relations with its employees to
be satisfactory.

Competition

     The software  distribution  market is highly  competitive.  Pricing is very
aggressive,  and the Company expects pricing  pressure to continue.  The Company
faces  competition  from a wide  variety of sources  including  vendors who sell
direct to customers, software resellers,  superstores,  catalogers, websites and
other direct  marketers of software  products,  some of which are  significantly
larger and have substantially  greater resources than the Company. Many of these
competitors  compete  principally on the basis of price,  product  availability,
customer  service  and  technical  support.  The market for  developer  software
products is characterized by rapid changes in technology, user requirements, and

                              Page 9 of 29 Pages




customer  specifications.  The Company competes both in the acquisition of lists
of  prospects  and  of  new  products  from  software  authors,  developers  and
publishers, as well as in the marketing and sale of its existing products to its
customers.

     Although many of the Company's competitors have greater financial resources
than the  Company,  the Company  believes  that an ability to offer the software
developer and IT professional a wide selection of products,  at low prices, with
prompt  delivery,  and high customer  service levels and its good  relationships
with its vendors and suppliers,  allows it to compete  effectively.  The Company
competes to gain distribution  rights for new products primarily on the basis of
its  reputation,   the  relationships   which  management  of  the  Company  has
established with product authors and the Company's ability to promote and market
new products successfully.

     The manner in which  software  products  are  distributed  and sold is also
changing,  and new  methods  of  distribution  and sale may  emerge  or  expand.
Software developers and publishers have sold, and may intensify their efforts to
sell, their products  directly to end-users.  The emergence of the Internet as a
viable platform in which to conduct  e-commerce  business  transactions has both
lowered the barriers for competition and broadened customer's access to products
and  information.  This  transition has  heightened  the Company's  awareness to
maintain a competitive  edge in this market.  From time to time certain software
developers and publishers have instituted  programs for the direct sale of large
order quantities of software to certain major corporate accounts. These types of
programs  may  continue  to be  developed  and used by  various  developers  and
publishers.  While  Microsoft and other vendors  currently  sell new releases or
upgrades directly to end users, they have not attempted to completely bypass the
reseller  channel.  Future efforts by such entities to bypass  third-party sales
channels could materially and adversely affect the Company's operations.

     In addition, resellers and publishers may attempt to increase the volume of
software products  distributed  electronically  through EDS technology,  through
CD-ROM based subscription services and through on-line shopping services. Any of
these competitive programs, if successful,  could have a material adverse effect
on the Company's operations and financial condition.

Sales Tax and Regulatory Matters

     The Company presently  collects state sales tax, or other similar tax, only
on sales of products to  residents  of the State of New Jersey.  Various  states
have tried to impose on direct  marketers the burden of  collecting  state sales
taxes on the sale of products  shipped to residents  of such states.  The United
States  Supreme  Court has affirmed its position that it is unlawful for a state
to impose state sales tax collection  obligations on an out-of-state  mail order
company whose only contacts with the state are the  distribution of catalogs and
other  advertising  materials  through  the  mail  and  subsequent  delivery  of
purchased goods by parcel post and interstate  common carriers.  However,  it is
possible that legislation may be passed to overturn such decision or the Supreme
Court may change its  position.  Additionally,  it is currently  uncertain as to
whether  electronic  commerce,  which  includes  the  Company's  Internet  sales
activities,  will be subject to state  sales tax.  The  imposition  of new state
sales tax  collection  obligations  on the  Company  in states to which it ships
products would result in additional  administrative  expenses to the Company and
could result in price increases to the customer,  which could  adversely  affect
the Company's business, financial condition and results of operations.

                              Page 10 of 29 Pages




     The Company seeks to expand its in-house  list of customers and  prospects.
In the  event  that  federal  or state  governments  enact  privacy  legislation
resulting in the increased regulation of mailing lists, the Company's ability to
enhance or expand its lists could be  adversely  affected.  In such  event,  the
Company could also  experience  increased  costs in complying  with  potentially
burdensome  regulations  concerning the  solicitation of consents to keep or add
customer names to its mailing lists.

     The direct  response  business  is subject to the Mail or  Telephone  Order
Merchandise  Rule and  related  regulations  promulgated  by the  Federal  Trade
Commission. While the Company believes it is in compliance with such regulations
and has implemented  programs and systems to assure its ongoing  compliance with
such  regulations,  no assurance can be given that new laws or regulations  will
not be enacted or adopted which might adversely affect the Company's operations.

Executive Officers of the Company

The executive officers of the Company are as follows:

Name                    Age      Position

William H. Willett      64       President, Chief Executive Officer and
                                 Chairman of the Board

William H. Sheehy       44       Chief Financial Officer,
                                 Vice President - Finance and Treasurer
                                 Secretary

Simon Nijnens           29       Vice President

Jeffrey Largiader       44       Vice President - Marketing

John LoRe               54       Vice President - Information Technology and
                                 Chief Information Officer

William H. Willett has served as a director of the Company  since 1996.  In July
1998, Mr. Willett was appointed to the position of Chairman, President and Chief
Executive Officer.  Prior to joining the Company and since 1994,  Mr.Willett was
the President and Chief Operating Officer of Colorado Prime Foods located in New
York.

William H. Sheehy has served as Vice-President and Chief Financial Officer since
February 2000. Prior to joining the Company and since 1997, Mr. Sheehy served as
President  and Chief  Operating  Officer of  TechniLogix  located in New Jersey.
Prior to  serving  as  President  and  Chief  Operating  Officer,  he was  Chief
Financial Officer of TechniLogix for worldwide  operations since 1996. From 1994
to 1996, Mr. Sheehy served as Chief Financial  Officer of DLB Systems for its US
and UK operations.

Simon Nijnens has served as Vice-President since February 2001. Previously,  Mr.
Nijnens  served  as  the  Vice-President  and  Chief  Operating  Officer  of the
Company's European  operations from November 1999 through January 2001. Prior to
that  appointment,  he was European  Controller and Corporate  Controller of the
Company.  Mr. Nijnens began his career as a registered  accountant  with Ernst &
Young in Amsterdam, The Netherlands.

Jeffrey Largiader has served as the Vice-President - Marketing since 1989 and is
responsible for catalog production,  product marketing,  vendor relations, media
planning and  marketing  communications.  Prior to that and since 1983,  he held
various  sales  and  product  management   positions  with  the  Company  and  a
predecessor, Lifeboat Associates, Inc.

John LoRe has served as the Company's  Vice-President  - Information  Technology
and Chief Information Officer since September 2000. Prior to this post he served
as Vice President and Chief  Information  Officer of Best  Manufacturing  of New
York. Between 1992 and 1998, Mr. LoRe held similar positions with Fila USA, Inc.
of Baltimore,  Maryland and Disney Direct Marketing, Inc. of New York. Preceding
this, he had global responsibility for Information and Technology for Polo Ralph
Lauren Corporation from 1986 through 1992.

                              Page 11 of 29 Pages




Item 2 Properties

     The Company leases 18,000 square feet of space at 1157  Shrewsbury  Avenue,
Shrewsbury,  New Jersey for its corporate  headquarters  under a ten-year  lease
expiring in June 30, 2007 and an  additional  7,250 square feet of space at 1163
Shrewsbury  Avenue under a five-year  lease,  which expires in April 2002. Total
annual rent expense for these premises is approximately $270,000.  Additionally,
the  Company  leases   approximately  3,600  square  feet  of  office  space  in
Mississauga,  Canada,  under a three-year lease, which expires on July 31, 2003.
Total annual rent expense for these premises is approximately $23,000.

Item 3 Legal Proceedings

         There are no legal proceedings pending against the Company or any of
its subsidiaries.

Item 4 Submission of Matters to a Vote of Security Holders

     The  Company  submitted  the  Stock  Sale  Agreement  for  a  vote  of  its
stockholders  at a special meeting on December 21, 2000 (adjourned to January 3,
2001). See Item 1-General for a summary description of the Stock Sale Agreement.
The following indicates the results of the voting on the Stock Sale Agreement:

               3,100,694 shares (59.5%) voted for approval
                   4,500 shares (0.1%) voted against approval
                   2,950 shares (0.0%) abstained
               2,101,981 shares (40.4%) were broker non-votes
               ------------------------------------------------------
               5,210,125 shares were outstanding and entitled to vote

                              Page 12 of 29 Pages




PART II


Item 5 Market for Registrant's Common Equity and Related Stockholder Matters

     The Company's  Common Stock trades on the Nasdaq  National Market under the
symbol  "PROG."  The  following  table sets  forth,  for the  calendar  quarters
indicated, the quarterly high and low sales prices of the Company's Common Stock
as reported on Nasdaq. The quotations listed below reflect  inter-dealer  prices
only, without retail markups, markdowns or commissions.


                           High               Low

1999
First Quarter             17.000             9.750
Second Quarter            15.500            10.500
Third Quarter             15.250             6.625
Fourth Quarter             7.625             5.000

2000
First Quarter              7.125             5.500
Second Quarter             5.625             3.063
Third Quarter              3.938             3.125
Fourth Quarter             3.563             2.438


During 2000, 14,475 shares of the Common Stock were issued to employees,  former
employees  and  directors of the Company,  pursuant to the exercise of incentive
stock  options  granted  to them prior to such year  under the  Company's  stock
option plans. Such shares were issued pursuant to Rule 701 promulgated under the
Securities Act of 1933, at a weighted average exercise price of $5.83.

Holders of Common Stock

     On March 19,  2001,  5,210,125  shares of the  Company's  Common Stock were
outstanding. On such date, there were approximately 62 holders of record.

Dividends

     The Company has never paid any  dividends  on its Common Stock and does not
currently  expect to pay any  dividends  (cash or otherwise) on its Common Stock
for the  foreseeable  future.  Also, the Company's  credit  facility with Hudson
United Bank,  executed on February 9, 2001,  restricts the Company's  ability to
pay future dividends. Item 6 Selected Financial Data.

                              Page 13 of 29 Pages



Item 6  Selected Financial Data




                                                               Year Ended December 31,
                                          ---------------------------------------------------------
                                                        (In thousands, except per share data)

                                          1996          1997           1998      1999         2000
                                          ----          ----           ----      ----         ----

Statement of Operations Data (1):
                                                                            
Net sales                               127,680      $176,157       $234,429  244,139      $216,543
Income (loss) from operations             2,936         6,217          5,527      (92)      (15,125)
Net income (loss)                         2,298         3,964          3,442     (729)      (17,474)
Basic net income (loss)
  per common share                        $0.48         $0.84          $0.72   $(0.14)       $(3.51)
Diluted net income (loss)
  per common share                        $0.44         $0.75          $0.66   $(0.14)       $(3.51)
Weighted average
  common shares outstanding-basic         4,764         4,740          4,797    5,100         4,983
Weighted average
  common shares outstanding-diluted       5,198         5,280          5,249    5,100         4,983

Balance Sheet Data:
Working capital                         $12,415       $16,077        $17,686   $14,806      $17,326
Total assets                             68,490        86,368        104,877    95,757       33,855
Notes payable - current                   1,135           958            674     2,628           --
Notes payable - long term                 1,050         2,220          1,761        --           --
Total stockholders' equity               28,845        32,213         36,241    34,849       18,906


(1)  Comparability  of the Statement of  Operations is affected by  acquisitions
occurring throughout the periods presented.
(2) The loss from  operations and the net loss for 2000 was primarily the result
of the  impairment of goodwill  related to the Software  Developers  Corporation
acquisition in June 1996 ($7.0  million),  the loss on the sale of the Company's
European subsidiaries ($2.1 million), and an increase in the valuation allowance
for the deferred tax assets ($2.8 million).




Item 7 Management  Discussion and Analysis of Financial Condition and Results of
Operations.

Overview

     The Company is a distributor  of software,  operating  principally  through
five distribution channels - Internet, catalogs, direct sales, telemarketing and
wholesale operations.  Internet sales encompass the Company's websites.  Catalog
operations  include  catalog  sales,  advertising  and  publishing.  The Company
markets its products  through  direct  sales and  telemarketing.  The  Company's
telemarketing  operations  are an  offshoot  of the  catalog  channel  targeting
corporate  customers  for both  technical  software  and  desktop  applications.
Wholesale  operations  include  distributions  to  dealers  and large  resellers
through the Company's subsidiary, Lifeboat Distribution.

     The Company has  experienced in the past and will  experience in the future
seasonal  variations in net sales and net income.  Factors that have contributed
to seasonal  operating  results include product cycles of suppliers that are not
controlled  or  influenced  by  the  Company,  product  availability,   supplier
relationships,  customer licenses and contracts, the timing of catalog mailings,
catalog  response  rates,  product mix,  past and  potential  acquisitions,  the
condition  of the  software  industry in general,  shifts in demand for industry
announcements,  releases of new products and upgrades and  corporate  purchasing
cycles and prior to the sale of the European subsidiaries,  traditional softness
in summertime European commercial activities.

                              Page 14 of 29 Pages




 Results of Operations

     The following  table sets forth for the years indicated  certain  financial
information  derived from the  Company's  consolidated  statement of  operations
expressed as a percentage of net sales:






                                                     % to Net Sales                          % Change
                                            --------------------------------          --------------------
                                            For the years ended December 31,
                                            1998          1999         2000           99 v 98      00 v 99
                                            ----          ----         ----           -------      -------


                                                                                    
Net sales                                  100.0%        100.0%      100.0%
Cost of sales                               87.5%         89.3%       90.0%
Gross profit                                12.5%         10.7%       10.0%           (1.8%)       (0.7%)

Selling, general and
  administrative expenses                   9.7%         10.0%        11.8%            0.3%         1.8%
Amortization of goodwill                    0.4%          0.7%         0.7%            0.3%        (0.0%)
Impairment of goodwill                      0.0%          0.0%         3.2%            0.0%         3.2%
Impairment of investment                    0.0%          0.0%         0.3%            0.0%         0.3%
Loss on sale of European
  subsidiaries                              0.0%          0.0%         0.9%            0.0%         0.9%
Income (loss) from operations               2.4%          0.0%        (6.9%)          (2.4%)       (6.9%)
Interest (income), expense net             (0.1%)        (0.1%)       (0.0%)          (0.0%)        0.1%
Unrealized foreign exchange
  (gain) loss                               0.0%          (0.1%)       0.1%           (0.1%)        0.2%
Income (loss) before income taxes           2.5%           0.2%       (7.0%)          (2.3%)       (7.2%)
Provision for income taxes                 (1.0%)         (0.5%)      (1.2%)           0.5%        (0.7%)
Net income (loss)                           1.5%          (0.3%)      (8.2%)          (1.8%)       (7.9%)




Net Sales

     Net sales of the Company represents the gross  consolidated  revenue of the
Company less returns. Although net sales consist primarily of sales of software,
revenue from  marketing  services and  advertising  is also included  within net
sales.  Net sales of the  Company  decreased  by $27.6  million or 11% to $216.5
million in 2000,  and increased by $9.7 million or 4%, to $244.1 million in 1999
as  compared  to the  respective  preceding  periods.  The  overall  decrease in
revenues in 2000 is  primarily  attributable  to delays in software  development
projects and software product  purchases caused by the potential Y2K conversion.
For the year ended  December 31,  2000,  net sales from the catalog and Internet
channel  decreased  slightly  by $1.8  million or 2.7% as  compared  to the same
period in 1999. Net sales from the direct channel  decreased by $30.8 million or
19.5% as  compared  to the same  period in 1999.  Net sales  from the  wholesale
distribution  channel  increased  $5.0  million or 29% as compared to 1999.  The
Company posted gains in North American revenue of $7.9 million or 10% over 1999.
Revenues from the European  Subsidiaries  declined over 1999 by $35.5 million or
22%.  Net sales of the North  America  companies  in 2000 were $88.6  million as
compared to $80.7  million in 1999.  Net sales of the European  Subsidiaries  in
2000 were $127.9 million as compared to $163.4 million in 1999.

                              Page 15 of 29 Pages





 Gross Profit

     Gross profit represents the difference between net sales and cost of sales.
Cost of sales is composed primarily of amounts paid by the Company to publishers
and vendors  plus  catalog  printing  and mailing  costs.  Publisher  and vendor
rebates are credited against cost of sales.  Gross profit as a percentage of net
sales  decreased  by 0.7% in 2000 from 10.7% to 10.0%  reflecting a shift in the
mix of sales  through  the  Company's  distribution  channels as a result of the
substantial increase in lower margin direct sales and Microsoft Select licensing
sales.

     Gross  profit for the year ended  December  31,  2000 was $21.6  million as
compared to $26.1 million in 1999. For North America, the gross profit was $11.1
million as compared to $11.3  million for the same period in 1999.  The European
Subsidiaries  generated  gross  profit of $10.5  million for 2000 as compared to
$14.8  million  for  1999.  The  decline  in  gross  profit  from  the  European
subsidiaries was primarily the result increased competitive pressures on pricing
and clients  requiring  more value added  services  (such as training,  hardware
configuration,  and software implementation) within the German marketplace.  For
North  America,  the decline in gross profit was  primarily  the result of gross
profit as a percentage of sales ("gross  margin")  pressure due to the increased
competitive environment.

     Gross  margin for the year ended  December  31,  2000 in North  America was
12.5% as compared to 13.5% for the same  period in 1999.  The  decrease in gross
margin in North America primarily resulted from increased competition within the
catalog and reseller  channels.  Gross margin for the European  Subsidiaries was
8.2% as compared to 9.1% in 1999. In Europe,  the decline was mainly contributed
by increased competition within the reseller channel.

     In the past, the mix of products sold and the delivery channel has affected
gross margin.  Historically,  the gross margins  attained in the catalog channel
have been higher than either the direct sales or distribution channels. In 2000,
catalog  operations  contributed  approximately 31% of revenue and approximately
48% of gross  margin  dollars as  compared  with 28% of revenue and 40% of gross
margin dollars in 1999. Direct sales operations contributed approximately 59% of
revenue and approximately 40% of gross margin dollars in 2000 and 65% of revenue
and 52% of gross margin dollars in 1999. The  distribution  channel  contributed
approximately  10% of revenue and  approximately  12% of gross margin dollars in
2000 compared with 7% of revenue and 8% of margin dollars in 1999.

     The historically higher margins attained in the catalog channel are related
to both the product focus on technical software,  including numerous specialized
products, and on the relatively fragmented customer base of the catalog channel,
in  comparison  to the  direct  sales  channel,  which  primarily  serves  large
corporations  purchasing high volumes of widely available business applications.
In the future,  the Company's gross margins will be affected by several factors,
including,  among others,  the price of products sold, the distribution  channel
used,  increases in product costs, price competition and the introduction of new
products.

Selling, General and Administrative Expenses

     Selling, general and administrative ("SG&A") expenses include all corporate
personnel  costs  (including  salaries and health  benefits),  depreciation  and
amortization,  non-personnel-related  marketing  and  administrative  costs  and
provision  for  doubtful  accounts.   Depreciation  and  amortization   consists

                              Page 16 of 29 Pages




primarily of equipment  depreciation  and leasehold  improvements  amortization.
Loss from the sale of the European  Subsidiaries  consists of the purchase price
less all related  investments,  transaction costs,  forgiveness of inter-company
debt, and other items recorded in the consolidated balance sheet.

     SG&A  expenses for the year ended  December 31, 2000 were $25.6  million as
compared  to $24.4  million  for the same  period in 1999,  an  increase of $1.2
million or 5.0%.  This  increase was primarily  the result from  investments  in
eCommerce  technology  and an increase in the allowance  for doubtful  accounts.
SG&A expenses in North  America were $12.7  million for the year ended  December
31,  2000 as  compared to $10.4  million in 1999.  SG&A  expenses in Europe were
$12.9 million in 2000 as compared to $14.0  million in 1999.  SG&A expenses as a
percentage  of  revenues  increased  to 11.8%  from  10.0% in 1999.  The  slight
increase  in SG&A  expense  as a  percent  of  revenues  in 1999  was  primarily
attributable  to an  increase  in staff  within  the  Internet  Development  and
e-Commerce teams.  SG&A expenses as a percentage of revenues  increased to 10.0%
in 1999 from 9.7% in 1998.

     Each year SG&A has increased in absolute  dollars,  reflecting  the cost of
operations of the Company's  acquisitions  and  implementing the business plans.
The Company  anticipates  that SG&A as a percentage  of revenues will decline as
revenues  continue  to grow and cost  containment  directives  remain  in place,
however, there can be no assurances that this will occur.

Amortization

     During the fourth  quarter of 2000,  the goodwill from the  acquisition  of
Software  Developers   Corporation  ("SDC")  in  June  1996  was  evaluated  and
determined  to be  impaired  and was  adjusted  accordingly,  as a result of the
Company's ongoing evaluation of the realizability of such goodwill. The goodwill
was the result of excess  purchase price over the net assets  acquired from SDC.
There had been a decline  in sales  generated  from the  Programmer's  Supershop
Catalog,  which became more  substantial in 2000. In 2000, the customer list and
catalog  production  and  distribution  processes were evaluated and the Company
determined the value  previously  recognized was impaired.  The customers buying
patterns have changed based upon increased  competition from other direct market
resellers and the  accessibility to procure software  products through competing
websites.

     The  impairment  of goodwill was  determined  by analyzing  the  historical
trends and future projections of the Programmer's  SuperShop Catalog. The number
of  customers  mailed were  reviewed  and based upon the data it was evident the
amount of catalogs  mailed were declining.  Additionally,  the volume of catalog
sales was analyzed and the sales amounts were  decreasing.  Gross profit dollars
during the period were  experiencing  pricing  pressures  from  competitors  and
increased  distributors  and  websites  to procure  software  products.  This is
leading to decreasing gross profit dollars and increased  catalog and production
costs.  Finally,  the buying patterns of customers were analyzed and the Company
determined  that repeat  buying was not  increasing,  and the number of one-time
buyer's greater than 36 months making a second purchase were not materializing.

     Projections  of sales,  gross  profit  and  undiscounted  cash  flows  were
prepared  using catalog  mailing  plans and  historical  data.  Based upon these
valuations, the Company determined goodwill to be impaired in the amount of $7.0
million and the  remaining  goodwill  related to SDC as of December  31, 2000 is
$255,000.  The  impairment  of SDC goodwill is included in loss from  operations
amount within the Statement of Operations.

     The catalog and  Internet  sales  distribution  channel is affected by this
impairment.  Programmer's  SuperShop catalog is one of many catalogs created and
distributed  by the  Company.

                              Page 17 of 29 Pages



SuperShop  customer  list will be reviewed and if  appropriate,  included in the
Programmer's  Paradise  Catalog mailing and production  plans.  Although results
associated with the  Programmer's  Supershop  Catalog have continued to decline,
the Company plans to continue the Programmer's  SuperShop catalog production and
distribution to its customers.

Loss on Sale of European Subsidiaries

     Pursuant to an Agreement,  dated December 1, 2000 ("Stock Sale Agreement"),
between  the  Company  and  PC-Ware   Information   Technologies  AG,  a  German
corporation  ("PC-Ware"),  on January 9, 2001 the Company sold all of the shares
of its European  subsidiaries (except for Programmer's Paradise France S.A.R.L.)
for  14,500,000  Euros,  of which  3,275,000  Euros are being  held in a 240-day
escrow as security for any claim of PC-Ware  arising  from  alleged  breaches of
representations  by the Company under the Stock Sale Agreement.  Such claims are
subject to a 300,000 Euro de minimus amount and a 7,500,000 Euro maximum amount.

     As a result of this sale,  the Company has presented the balance  sheets of
its European  subsidiaries combined in one line on the December 31, 2000 balance
sheet as "net assets held for sale." In the fourth  quarter of 2000, the Company
recognized a loss on this sale of $2,081,  which is presented as a separate line
in its statement of operations.

Loss on Investment

     In 1999,  the Company  acquired an  interest in Healy  Hudson GmbH  ("Healy
Hudson"),  a privately held German Internet  e-Commerce  software company.  This
investment was accounted for under the cost method.

     During the fourth quarter of 2000, the Company evaluated the carrying value
of Healy Hudson. As a privately held company targeting the e-Commerce markets in
Europe and the US, gaining market share requires attracting various resources to
be  successful.  Gaining  financial  support from  existing and new investors is
necessary to continue  Healy  Hudson's  progress in  penetrating  these markets.
Based upon the  financial  market  conditions,  which make it difficult to raise
additional  capital  and  financial  performance  including  continuing  losses,
significant cash burn rate and declining cash balances, the Company determined a
valuation allowance of $590,000 is necessary.

Interest Income and Expense

     The Company generated net interest income/(expense) of ($52,000),  $140,000
and $294,000 in 2000, 1999 and 1998,  respectively.  During 2000, the decreasing
sales  from the  European  subsidiaries  required  external  funding  from  bank
institutions.  In addition,  the Company did not pursue payment of  intercompany
product  software  purchases,  which required the North  American  operations to
borrow against lending facilities.

                              Page 18 of 29 Pages



Income Taxes

     Prior to 1995, the Company had accumulated net operating loss carryforwards
and  other  deductible   temporary   differences  for  income  tax  purposes  of
approximately  $10.5  million,  which  could be used to  offset  taxable  income
through the year 2005.  The  Company's  initial  public  offering  triggered  an
ownership  change,  which imposes a limit on the use of these net operating loss
carryforwards. See Note 5 to the Consolidated Financial Statements.

     Statement  of  Financial  Accounting  Standards  No.  109  requires  that a
valuation  allowance  be recorded  for  deferred tax assets if it is more likely
than not that some or all of the deferred  tax assets will not be realized.  The
ultimate  realization  of the deferred tax assets  depends upon the existence of
future taxable income.

     The Company had  recorded a US deferred  tax asset at December  31, 2000 of
approximately  $7.0  million  reflecting,  in part, a benefit of $6.9 million in
federal and state tax loss  carryforwards,  which will expire in varying amounts
between  2001 and 2020.  In  following  the  guidance set forth in FASB 109, the
Company has recorded a valuation allowance for the full amount.

     For the year ended December 31, 2000, the Company  recorded a provision for
income  taxes of $2.5  million,  which  consists of a benefit of $.4 million and
$4.2 million for foreign and federal and state taxes  respectively,  offset by a
deferred tax valuation  allowance of $7.1 million.  For the year ended  December
31, 1999,  the Company  recorded a provision  for income taxes of $1.3  million,
which consisted of a provision for foreign taxes of approximately  $1.7 million,
offset in part,  by a benefit for federal and state taxes of $400,000.  In 1998,
the  Company  recorded a  provision  for  income  taxes of $2.4  million,  which
consists of a provision  for state and federal taxes of  approximately  $600,000
and also a provision for foreign taxes of approximately $1.8 million.

     Undistributed  earnings of the Company's foreign  subsidiaries  amounted to
approximately   $1,943,000  and  $5,115,000  at  December  31,  2000  and  1999,
respectively.  Those earnings are considered to be indefinitely  reinvested and,
accordingly,  no  provision  for U.S.  federal and state  income  taxes has been
provided.  Upon  distribution  of those  earnings in the form of dividends,  the
Company would be subject to both U.S. income taxes (subject to an adjustment for
foreign tax credits) and withholding taxes payable to various foreign countries.

Liquidity and Capital Resources

     The Company's  primary  capital needs have been to fund the working capital
requirements  created by its sales growth.  Historically,  the Company's primary
sources of financing have been borrowings  under domestic and, prior to the sale
of the  European  subsidiaries,  international  lines of credit  with  financial
institutions and the issuance of common and preferred stock.

     Cash provided by operations  was $2,235,000 for the year ended December 31,
2000  compared to $1,468,000  and  $2,728,000  for 1999 and 1998,  respectively.
During  2000,  the  net  cash  flow  from  operating  activities  was  primarily
attributable to the net loss for the year  ($17,474,000)  and decrease in income
taxes  payable  offset  by the  loss on the  sale of the  European  subsidiaries
($2,081,000),  the  impairment  of the goodwill  related to the SDC  acquisition
($7,000,000),  a reduction in inventory (791,000),  increase in accounts payable
and accrued  expenses  ($6,822,000),  and the reduction of deferred income taxes
($2,834,000).  In 1999, the decrease in accounts receivable $(6,687,000) and the
net  change of other  assets  and  liabilities  of  $937,000  accounted  for the
majority of the cash flows in.

                              Page 19 of 29 Pages



The  decrease in accounts  payable of  $(7,437,000)  was  covered  through  cash
reserves and short-term lending facilities.

     Cash used in investing  activities  totaled  $14,988,000 for the year ended
December  31,  2000.  The  majority  of the cash used in 2000 was related to the
change in net assets held for sale in the amount of  $14,407,000.  The Company's
capital  expenditures  for 2000 and 1999  amounted  to  $581,000  and  $996,000,
respectively,  which was  comprised of computer  hardware and  software,  office
furniture and leasehold improvements.  In 1999, cash in the amount of $2,274,000
was used to pay the  "earn-out"  amount  relating to the  purchase of  Logicsoft
Europe BV.

     Cash  used in  financing  activities  was  $2,628,000  for  2000.  In 2000,
repayments  under the line of credit  totaled  $2,628,000 in 2000 as compared to
net  borrowings  of  $2,628,000  in 1999.  During  1999,  the Company  purchased
treasury stock for $(1,137,000) as compared to $(545,000) in 1998. Also,  during
1997, the Company  entered into a five-year term loan agreement in the US Dollar
equivalent of $3,000,000 bearing interest at 6.17%. Due to the strong US Dollar,
the loan was prepaid during the second quarter of 1999, which resulted in a cash
outflow of approximately $2,435,000.

     At  December  31,  2000,  the  Company  had cash and  cash  equivalents  of
$2,091,000 and net working  capital of  $17,326,000  compared with cash and cash
equivalents  of $17,597,000  and net working  capital of $14,806,000 at December
31,  1999.  The  increase  in working  capital at  December  31,  2000 is mainly
attributable  to the net assets held for sale of the European  subsidiaries  and
the  decrease  of the  deferred  tax  assets.  On January 9, 2001,  the  Company
received net cash of  approximately  $12.1 million from the sale of its European
subsidiaries  discussed  above.  The Company  believes  that its cash  resources
(including  the  proceeds  from the sale)  will be  sufficient  to  support  the
Company's operations for at least the next twelve months.

     The Company and PNC Bank,  National  Association (the "PNC") entered into a
letter agreement dated February 24, 1998 (the "Letter Agreement"), providing for
a line of credit of up to $7.5 million.  The Company and PNC executed  Amendment
No.  1 to the  Letter  Agreement,  dated  June  30,  1999,  which  extended  the
expiration  date to March 31, 2000. The Company and the Lender executed a second
amendment,  dated March 31, 2000, which extended the expiration date to June 30,
2000. On August 10, 2000,  the Company and the Lender entered into a forbearance
agreement (the "Forbearance  Agreement")  whereby (i) PNC agreed to forbear from
exercising  its  rights  and  remedies  arising  as a result  of  defaults  then
outstanding  until  December  31,2000  (unless  certain  other events of default
occurred  prior to such  date),  (ii) the amount the  Company  could  borrow was
reduced from $7.5 million to the lesser of (x) $2 million and (y) 60% of certain
of the Company's accounts receivable,  (iii) the expiration date was extended to
December 31, 2000,  and (iv) the Company paid a fee of $40,000 to the Lender and
a field audit cost of about $9,000. Under the Forbearance Agreement,  the amount
borrowed bore interest at PNC's prime rate.  The Company  initiated  discussions
with  banks  and  financing  companies  to  determine  a level of  interest  for
providing borrowing facilities and, after entering into negotiations with Hudson
United Bank  ("Hudson"),  the Company  paid in full in December  2000 all of its
outstanding obligations under the Letter Agreement.

     On February 9, 2001, the Company entered into a Loan and Security Agreement
(the "Loan  Agreement")  with  Hudson.  The new Loan  Agreement  provides  for a
revolving  credit  facility of up to $5.0 million with an initial term  expiring
April 1, 2003.  The amount of  available  credit is  determined  by the level of
certain eligible  accounts  receivable.  The facility bears interest at Hudson's
prime rate (8.5% at March 1, 2001)  plus 1%.  Additionally,  the Loan  Agreement
contains  various  covenants  including  a  financial  covenant  that  generally
requires  the  Company  to  maintain  a current  ratio (as

                              Page 20 of 29 Pages



defined in the Loan  Agreement)  of 1.5 to 1. The Loan  Agreement  is subject to
customary event of default and acceleration  provisions and is collateralized by
substantially all of the Company's assets.

     As of December 31,  2000,  the  Company's  subsidiary  in The  Netherlands,
Logicsoft Holding,  BV, maintained a demand revolving line of credit pursuant to
which it could  borrow  in  guilders  up to DFL  2,500,000  (the  equivalent  of
approximately  $1,018,000  at December 31,  2000),  and which was secured by its
accounts receivable and inventory.  The line bore interest at 6.00%. At December
31,  2000,  there was DFL 295,985 (the  equivalent  of  approximately  $265,529)
outstanding  under the line.  This amount has been included in the net assets of
European subsidiaries held for sale.

Foreign Exchange

     As a  result  of the  sale by the  Company  of its  European  subsidiaries,
3,275,000  Euros (the  equivalent  of  approximately  $2,938,000 at December 31,
2000) is being held in escrow to indemnify PC-Ware  Information  Technologies AG
against  alleged   breaches  by  the  Company  as  security  for  the  Company's
indemnification of representations under the Stock Sale Agreement dated December
1, 2000,  subject to a 300,000  Euro de minimus  amount and a 7.5  million  Euro
maximum amount. The amount is subject to fluctuations in the Euro to U.S. dollar
exchange rate at risk until  converted to U.S.  dollars at the expiration of the
warranty period on September 6, 2001 and settlement of any potential claims.

Certain Factors Affecting Operating Results

     This report  includes  "forward-looking  statements"  within the meaning of
Section 21E of the  Securities  Exchange Act of 1934, as amended.  Statements in
this  report  regarding  future  events  or  conditions,   including  statements
regarding  industry  prospects and the Company's  expected  financial  position,
business and  financing  plans,  are  forward-looking  statements.  Although the
Company  believes  that  the  expectations  reflected  in  such  forward-looking
statements are reasonable,  it can give no assurance that such expectations will
prove to have been correct. Important factors that could cause actual results to
differ  materially  from  the  Company's  expectations  are  set  forth  in  the
paragraphs below and are disclosed  elsewhere in this report,  and include risks
and  uncertainties   related  to  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,  as  well  as  factors  that  effect  the  software  industry
generally.

     The Company operates in a rapidly changing  business,  and new risk factors
emerge from time to time.  Management cannot predict every risk factor,  nor can
it assess the impact, if any, of all such risk factors on the Company's business
or the extent to which any factor,  or combination of factors,  may cause actual
results  to  differ  materially  from  those  projected  in any  forward-looking
statements. Accordingly, forward-looking statements should not be relied upon as
a  prediction  of actual  results and readers are  cautioned  not to place undue
reliance  on these  forward-looking  statements,  which  speak  only as of their
dates.  The Company  undertakes no  obligation to publicly  update or revise any
forward-looking  statements,  whether  as a result  of new  information,  future
events or otherwise.

                                 21 of 29 Pages



     Competition.  The  direct  marketing  industry  and the  computer  software
distribution  business,  in  particular,  are highly  competitive.  The  Company
competes  with  consumer  electronic  and  computer  retail  stores,   including
superstores,  and other  direct  marketers  of  software  and  computer  related
products.  Certain software vendors are selling their products  directly through
their own catalogs and over the  Internet.  Certain  competitors  of the Company
have financial, marketing and other resources greater than those of the Company.
There can be no assurance  that the Company can continue to compete  effectively
against existing  competitors or new competitors  that may enter the market.  In
addition,  price is an important  competitive  factor in the  personal  computer
software  market  and there can be no  assurance  that the  Company  will not be
subject to increased price competition. An increase in the amount of competition
faced  by  the  Company  or its  failure  to  compete  effectively  against  its
competitors  could have a material  adverse  effect on the  Company's  business,
financial condition and results of operations.

     Quarterly Fluctuations and Seasonality.  The Company's sales and results of
operations  have  fluctuated  and are  expected to continue  to  fluctuate  on a
quarterly basis as a result of a number of factors,  including: the condition of
the  software  industry  in  general;  shifts in demand for  software  products;
industry  shipments  of new  software  products or  upgrades;  the timing of new
merchandise and catalog offerings;  fluctuations in response rates; fluctuations
in postage,  paper,  shipping and  printing  costs and in  merchandise  returns;
adverse  weather  conditions  that affect  response,  distribution  or shipping;
shifts  in  the  timing  of  holidays;  and  changes  in the  Company's  product
offerings. The Company's operating expenditures are based on sales forecasts. If
revenues do not meet expectations in any given quarter, operating results may be
materially adversely affected.

     Privacy  Concerns With Respect To List  Development  And  Maintenance.  The
Company mails catalogs and sends electronic messages to names in its proprietary
customer  database and to  potential  customers  whose names are  obtained  from
rented or exchanged  mailing lists.  There has been increasing  worldwide public
concern  regarding  right to privacy issues  involved with the rental and use of
customer mailing lists and other customer  information.  Any domestic or foreign
legislation  enacted  limiting  or  prohibiting  these  practices  could  have a
material  adverse  effect on the  Company's  business,  financial  condition and
results of operations.

     Management  Information  Systems. The Company's success is dependent on the
accuracy and proper utilization of its management information systems, including
its  telephone  and  Internet  systems.  The  Company's  ability  to manage  its
inventory and accounts receivable  collections;  to purchase,  sell and ship its
products  efficiently  and on a timely basis;  and to maintain its operations is
dependent  upon  the  quality  and  effective  utilization  of  the  information
generated from the management  information  systems.  The Company recognizes the
need  to  continually  upgrade  its  management   information  systems  to  most
effectively  manage its operations and customer  database.  In that regard,  the
Company  anticipates  that it will,  from  time to time,  require  software  and
hardware upgrades for its present management information systems.

     Increases  In Postage,  Shipping  And Paper  Costs.  Increases in postal or
shipping  rates and paper costs could have a  significant  impact on the cost of
production  and mailing of the  Company's  catalogs and the shipment of customer
orders. Postage prices and shipping rates increase periodically, and the Company
has no  control  over  increases  that may  occur in the  future.  Paper  prices
historically have been cyclical and significant  increases have been experienced
by the Company in the past.  Significant  increases in postal or shipping  rates
and paper costs could have a material adverse effect on the Company's  business,
financial  condition and result of  operations,  particularly  to the extent the
Company is unable to pass on such increases  directly to its customers or offset
such  increases by reducing other costs.  In addition,  strikes or other service
interruptions  by the postal  service or third party  couriers  could  adversely
affect the Company's ability to deliver products on a timely basis.


                              Page 22 of 29 Pages



     New Software Releases.  The Company's  operating results could be adversely
affected  by a delay in the  introduction  of a major new  software  product  or
upgrading of more  specialized  products.  Purchasers  of software may delay the
ordering of new software  applications in the period immediately  preceding such
introduction for fear of technological  obsolescence.  The Company believes that
software  publishers often delay the release of related software  products so as
to coordinate with the release of these major new products or delay  development
of new  products  until  after  the  importance  of these  new  products  can be
evaluated. Delayed introductions of these new products could result in the delay
or reduction of sales  because the  unreleased  product  cannot be delivered and
could also adversely affect sales in that the Company,  which often  coordinates
new catalog drops and marketing  initiatives with such introductions and product
upgrades, would be focusing catalog marketing on such unreleased products.

     Changing  Methods  Of  Software  Distribution.  The  software  distribution
industry  is  undergoing   significant   change  and   consolidation.   Software
distributors  are  consolidating  operations and acquiring or merging with other
distributors   or  retailers  to  achieve   economies  of  scale  and  increased
efficiency.  The current  consolidation trend could cause the industry to become
even more competitive and make it more difficult for the Company to maintain its
operating  margins.  The manner in which software  products are  distributed and
sold is also changing,  and new methods of  distribution  and sale may emerge or
expand.  Software  developers and publishers  have sold, and may intensify their
efforts to sell,  their  products  directly to  end-users.  The emergence of the
Internet as a viable platform in which to conduct business transactions has both
lowered the barriers for competition and broadened customers' access to products
and  information.  This  transition has  heightened  the Company's  awareness to
maintain a competitive edge in this market. From time to time certain developers
and  publishers  have  instituted  programs  for the direct  sale of large order
quantities  of  software to certain  major  corporate  accounts.  These types of
programs  may  continue  to be  developed  and used by  various  developers  and
publishers.  While  Microsoft and other vendors  currently  sell their  products
directly to end users, they have not attempted to completely bypass the reseller
channel.  Future efforts by such entities to bypass  third-party  sales channels
could materially and adversely affect the Company's operations.

     In  addition,   certain  major  publishers,   including   Microsoft,   have
implemented  programs  for the master copy  distribution  or site  licensing  of
software.  These programs  generally grant an  organization  the right to make a
number of copies of software for distribution  within the organization  provided
that the  organization  pays a fee to the  developer  for each copy made.  Also,
resellers and publishers may attempt to increase the volume of software products
distributed  electronically  through  downloading to end users'  microcomputers,
through CD-ROM unlocking technology,  through CD-ROM-based subscription services
and through on-line shopping  services.  Any of these competitive  programs,  if
successful, could have a material adverse effect on the Company's operations and
financial condition.

     Dependence Upon Vendors.  As is customary in the industry,  the Company has
no long-term supply contracts with any of its suppliers.  Substantially  all the
Company's  contracts  with its vendors are  terminable  upon 30 days'  notice or
less.  Termination  or  interruption  of the  Company's  relationships  with its
suppliers or modification of the terms of or  discontinuance of their agreements
with the Company could adversely affect the Company's operating results.


                              Page 23 of 29 Pages



     Certain  of the  products  offered  by the  Company  might  be  subject  to
manufacturer  allocations,  which  limit the  number of units of  manufacturers'
products available to resellers,  including the Company.  The Company's business
may be adversely  affected if certain products become unavailable to the Company
or if the number of units allocated to the Company becomes limited, whether such
unavailability  or limitation is due to the loss of  authorized  dealer  status,
allocation limitations or other conditions. Many key vendors finance portions of
the cost of  catalog  publication  and  distribution  based  upon the  amount of
coverage given in the catalogs to their respective  products.  A reduction in or
discontinuation  of this practice  could have a material  adverse  effect on the
Company.

     Rapid Changes In Software Products And Risk Of Inventory Obsolescence.  The
software  products industry is characterized by rapid  technological  change and
the  frequent  introduction  of  new  products  and  product  enhancements.  The
Company's  success  depends in large part on its ability to identify  and obtain
the right to market  products  that will meet the changing  requirements  of the
marketplace. The Company has sought to minimize its inventory exposure through a
variety of inventory  control  procedures  and  policies,  including  formal and
informal vendor price protection  programs.  In order to satisfy customer demand
and to  obtain  greater  purchasing  discounts,  the  Company  expects  to carry
increased inventory levels of certain products in the future. In addition, large
software firms continue to develop products that include the features of utility
and subroutine  products  published and/or sold by the Company in their software
languages, thus rendering certain of such products unnecessary. Additionally, if
the  growth  rate of the  personal  computer  market  were to  decrease,  with a
corresponding  decrease in demand for computer software, the Company's operating
results could be adversely affected.  There can be no assurance that the Company
will be able to identify and offer products  necessary to remain  competitive or
avoid  losses  related to obsolete  inventory,  or that  unexpected  new product
introductions  will not have a  material  adverse  effect on the  demand for the
Company's inventory.

     Stock Volatility.  The technology sector of the United States stock markets
has experienced  substantial volatility in recent periods.  Numerous conditions,
which impact the technology sector or the stock market in general or the Company
in  particular,  whether  or not  such  events  relate  to or  reflect  upon the
Company's operating performance,  could adversely affect the market price of the
Company's  Common Stock.  Furthermore,  fluctuations in the Company's  operating
results,  announcements regarding litigation,  the loss of a significant vendor,
increased  competition,  reduced  vendor  incentives  and trade  credit,  higher
postage and operating expenses, and other developments, could have a significant
impact on the market price of the Company's Common Stock.

     Acquisitions Strategy. The Company plans to continue to pursue acquisitions
of complementary  businesses.  However,  there can be no assurance that suitable
acquisitions  will  be  available  to the  Company  on  acceptable  terms,  that
financing for future  acquisitions  will be available on acceptable  terms, that
future  acquisitions  will be  advantageous  to the Company or that  anticipated
benefits  of such  acquisitions  will  be  realized.  The  pursuit,  timing  and
integration of possible future  acquisitions may cause substantial  fluctuations
in operating results.

     State Sales Tax Collection. The Company presently collects state sales tax,
or other similar tax, only on sales of products to residents of the State of New
Jersey.  Various  states have tried to impose on direct  marketers the burden of
collecting state sales taxes on the sale of products shipped to state residents.
The United  States  Supreme  Court has affirmed its position that it is unlawful
for a state to impose state sales tax collection  obligations on an out-of-state
mail order company whose only  contacts with the state are the  distribution  of
catalogs  and  other  advertising  materials  through  the mail  and  subsequent
delivery of  purchased  goods by parcel  post and  interstate  common  carriers.
However, it is possible that legislation may be passed to overturn such decision
or the Supreme  Court may change


                              Page 24 of 29 Pages



its position.  Additionally, it is currently uncertain as to whether electronic
commerce,  which will likely include the Company's  Internet  sales  activities,
will be  subject to state  sales  tax.  The  imposition  of new state  sales tax
collection obligations on the Company in states to which it ships products would
result in additional  administrative expenses to the Company and could result in
price  increases to the  customer,  which could  adversely  affect the Company's
business, financial condition and results of operations.

Item 7A Quantitative and Qualitative Disclosures about Market Risk

     In addition to its  activities in the United  States,  59% of the Company's
2000 sales were generated  internationally.  Prior to the sale by the Company of
its  European-based  operations,  the  Company  was  subject  to  general  risks
attendant to the conduct of business in each of the foreign countries where such
European-based  operations were located,  including  economic  uncertainties and
foreign  government  regulations.   In  addition,  the  Company's  international
business was subject to changes in demand or pricing resulting from fluctuations
in currency exchange rates or other factors.

     In the normal course of operations,  the Company is exposed to market risks
arising from adverse changes in interest rates. Market risk is defined for these
purposes as the  potential  change in the fair value  resulting  from an adverse
movement in interest rates. As of December 31, 2000, the Company  terminated the
borrowing  agreement  with PNC,  and has  subsequently  replaced  it with a Loan
Agreement  with Hudson  United  Bank,  effective  February 9, 2001,  which bears
interest  at a variable  rate based upon  Hudson's  prime rate (8.5% at March 1,
2001) plus 1%.

     Information regarding quantitative and qualitative disclosures about market
risk  related to a portion of the  proceeds  from the sale by the Company of its
European  subsidiaries that is being held in escrow is set forth in Part I, Item
7 of this Annual Report on Form 10-K under the heading "Foreign Exchange."

Item 8 Financial Statements and Supplementary Data.

     See Index to Consolidated Financial Statements at Item 14(a).

Item 9 Changes in and Disagreements with Accountants on Accounting and Financial
Disclosure.

     Not applicable.


PART III


Item 10 Directors and Executive Officers of the Registrant.

     This  information  will be  contained  in the  Company's  definitive  Proxy
Statement with respect to the Company's  Annual Meeting of  Stockholders,  to be
filed with the Securities and Exchange  Commission within 120 days following the
end of the  Company's  fiscal  year,  and is hereby  incorporated  by  reference
thereto.


                              Page 25 of 29 Pages



Item 11 Executive Compensation.

     This  information  will be  contained  in the  Company's  definitive  Proxy
Statement with respect to the Company's  Annual Meeting of  Stockholders,  to be
filed with the Securities and Exchange  Commission within 120 days following the
end of the  Company's  fiscal  year,  and is hereby  incorporated  by  reference
thereto.

Item 12 Security Ownership of Certain Beneficial Owners and Management.

     This  information  will be  contained  in the  Company's  definitive  Proxy
Statement with respect to the Company's  Annual Meeting of  Stockholders,  to be
filed with the Securities and Exchange  Commission within 120 days following the
end of the  Company's  fiscal  year,  and is hereby  incorporated  by  reference
thereto.

Item 13 Certain Relationships and Related Transactions.

     This  information  will be  contained  in the  Company's  definitive  Proxy
Statement with respect to the Company's  Annual Meeting of  Stockholders,  to be
filed with the Securities and Exchange  Commission within 120 days following the
end of the  Company's  fiscal  year,  and is hereby  incorporated  by  reference
thereto.

PART IV

Item 14 Exhibits, Financial Statement Schedules, and Reports on Form 8-K.

(a)      The following documents are filed as part of this Report:

         1.       Consolidated Financial Statements:

                    Index to Consolidated Financial Statements and Schedule

                    Report of Independent Auditors

                    Consolidated Balance Sheets - as of
                           December 31, 1999 and 2000

                    Consolidated Statements of Operations - Years
                           ended December 31, 1998, 1999 and 2000

                    Consolidated Statement of Stockholders' Equity - Years ended
                           December 31, 1998, 1999 and 2000

                    Consolidated Statements of Cash Flows - Years ended December
                           31, 1998, 1999 and 2000

                    Notes to Consolidated Financial Statements


                              Page 26 of 29 Pages



         2.       Financial Statement Schedule:

                  Schedule II     Valuation and Qualifying Accounts

                  All other schedules are omitted for the reason that the
                  information is included in the financial statements or the
                  notes thereto or that they are not required or are not
                  applicable.


         3.       Exhibits:

Exhibit
Number   Description of Exhibits.

2.1      Agreement  for the Sale and Purchase of Shares,  dated as of January 9,
         2001, between the Company and PC-Ware Information Technologies, AG.+

3.1      Form of  Amended  and  Restated  Certificate  of  Incorporation  of the
         Company.*

3.2      Form of Amended and Restated By-Laws of the Company.*

4.1      Specimen of Common Stock Certificate.*

10.1     Loan and Security Agreement,  dated as of February 7, 2001, between the
         Company and Hudson United Bank.***

10.5     Lease,  dated as of August 27,  1987,  by and between  Robert C. Baker,
         Robert C. Baker, Trustee under Trust Agreement dated March 15, 1984 for
         the Benefit of Ashley S.  Baker,  Gerald H.  Baker,  Harvey B.  Oshins,
         Baker 1985  Family  Partnership,  Gregory J.  Stepic and John G. Orrico
         ("Landlord")  and Computer  Library,  Inc., and First  Modification  of
         Lease, dated as of April 24, 1991, between Landlord and the Company.*

10.8     Agreement dated as of December 29, 1994,  between  Lifeboat  Publishing
         and Software Garden, Inc.; License for Trademark "Dan Bricklin",  dated
         as of December 29, 1994, between the Company and Daniel Bricklin; First
         Amendment to Software License Agreement and Trademark License Agreement
         dated March 30, 1995.*

10.17    1986 Stock Option Plan and Form of Employee Stock Option Agreement.*

10.18    1995 Stock Plan.*

10.19    1995 Non-Employee Director Plan.*

10.20    Form of Officer and Director Indemnification Agreement.*

10.38    Employment  Agreement  dated July 14, 1998 between  William Willett and
         the Company*

10.42    Lease  dated as of May 14,  1997  between  Robert  C.  Baker,  et al as
         Landlord and the Company**

21.1     Subsidiaries of the Registrant.

                              Page 27 of 29 Pages




23.1     Consent of Ernst & Young LLP

27       Financial data schedule

*        Incorporated by reference to exhibits of the same number filed with the
         Registrant's  Registration  Statement on Form S-1 or amendments thereto
         (File No. 33-92810).

**       Incorporated by reference to Exhibit 10.42 of the  Registrant's  Annual
         Report on Form 10-K for the year ended December 31, 1998 filed on March
         31, 1999.

***      Incorporated  by reference to the  Registrant's  Current Report on Form
         8-K filed on February 9, 2001.

+        Incorporated  by  reference to Annex I to the  Registrant's  Definitive
         Special Meeting Proxy Statement filed on December 1, 2001.

(b)      Reports on Form 8-K.

         None.

                              Page 28 of 29 Pages





                                   SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the  undersigned  thereunto duly  authorized,  in Shrewsbury,  New
Jersey, on April 16, 2001.

                                               PROGRAMMER'S PARADISE, INC.


                                               By:  /s/ William H. Willett
                                                  ------------------------------
                                                   William H. Willett, President


     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant in the capacities and on the dates indicated:


Signature                  Title                                     Date

                           President, Chief Executive Officer     April 16, 2001
/s/ William H. Willett     and Chairman of the Board of
- ----------------------     Directors
William H. Willett

                           Chief Financial and                    April 16, 2001
/s/ William H. Sheehy      Accounting Officer
- ---------------------
William H. Sheehy

/s/ Edwin H. Morgens        Director
- --------------------                                              April 16, 2001
Edwin H. Morgens


/s/ Allan Weingarten        Director                              April 16, 2001
- --------------------
Allan Weingarten


/s/ F. Duffield Meyercord   Director                              April 16, 2001
- -------------------------
F. Duffield Meyercord


                              Page 29 of 29 Pages




                  Programmer's Paradise, Inc. and Subsidiaries

            Index to Consolidated Financial Statements and Schedule




                                                           Page
Report of Independent Auditors                             F-2
Consolidated Balance Sheets                                F-3
Consolidated Statements of Operations                      F-4
Consolidated Statements of Stockholders' Equity            F-5
Consolidated Statements of Cash Flows                      F-6
Notes to Consolidated Financial Statements                 F-7
Schedule II - Valuation and Qualifying Accounts            F-26

                                      F-1





                         Report of Independent Auditors


The Board of Directors and Stockholders
Programmer's Paradise, Inc.


We have audited the  accompanying  consolidated  balance sheets of  Programmer's
Paradise,  Inc.  and  subsidiaries  as of December  31,  1999 and 2000,  and the
related consolidated  statements of operations,  stockholders'  equity, and cash
flows for each of the three years in the period ended  December  31,  2000.  Our
audits also included the  financial  statement  schedule  listed in the Index at
Item 14(a).  These financial  statements and schedule are the  responsibility of
the Company's  management.  Our responsibility is to express an opinion on these
financial statements and schedule based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the United States. Those standards require that we plan and perform the audit
to obtain reasonable  assurance about whether the financial  statements are free
of material misstatement. An audit includes examining, on a test basis, evidence
supporting  the amounts and  disclosures in the financial  statements.  An audit
also includes assessing the accounting principles used and significant estimates
made by  management,  as well as  evaluating  the  overall  financial  statement
presentation.  We believe  that our audits  provide a  reasonable  basis for our
opinion.

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the  consolidated  financial  position of  Programmer's
Paradise,  Inc.  and  subsidiaries  at  December  31,  1999  and  2000,  and the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended December 31, 2000 in conformity  with accounting
principles  generally accepted in the United States.  Also, in our opinion,  the
related financial statement  schedule,  when considered in relation to the basic
financial statements taken as a whole,  presents fairly in all material respects
the information set forth therein.

                                               /s/ Ernst & Young LLP


MetroPark, New Jersey
March 30, 2001

                                      F-2



                  Programmer's Paradise, Inc. and Subsidiaries
                          Consolidated Balance Sheets
                      (In thousands, except share amounts)





                                                                          December 31
                                                                    1999              2000
                                                                  ---------------------------
                                                                               
Assets
Current assets:
 Cash and cash equivalents                                         $17,597            $2,091
 Accounts receivable, net of allowances of $1,430 and
  $530 in 1999 and 2000, respectively                               46,316            13,048
 Inventory                                                           5,620             2,631
 Prepaid expenses and other current assets                           4,468             2,342
 Deferred income taxes                                               1,713
 Net assets of European subsidiaries held for sale                                    12,163
                                                                ------------------------------
Total current assets                                                75,714            32,275

Equipment and leasehold improvements, net                            2,135               934
Goodwill, net of accumulated amortization of $4,381
 and $18,669, in 1999 and 2000, respectively                        14,543               255
Other assets                                                         1,505               391
Deferred income taxes                                                1,860
                                                                ------------------------------
                                                                   $95,757           $33,855
                                                                ==============================
Liabilities and stockholders' equity
Current liabilities:
 Accounts payable and accrued expenses                             $50,383           $14,939
 Notes payable to banks                                              2,628
 Other current liabilities                                           7,897                10
                                                                ------------------------------
Total current liabilities                                           60,908            14,949

Stockholders' equity:
 Common Stock $.01 par value:  Authorized, 10,000,000
  shares, issued 5,280,438 and 5,287,813 in 1999 and 2000,
  respectively                                                          53                53
 Additional paid-in capital                                         35,872            35,476
 Treasury stock, at cost, 230,650 and 224,800 shares in
  1999 and 2000, respectively                                       (1,356)           (1,325)
 Retained earnings/(deficit)                                         2,457           (15,017)
 Accumulated other comprehensive loss                               (2,177)             (281)
                                                                ------------------------------
Total stockholders' equity                                          34,849            18,906
                                                                ------------------------------
                                                                   $95,757           $33,855
                                                                ==============================


                             See accompanying notes.




                                      F-3




                  Programmer's Paradise, Inc. and Subsidiaries
                      Consolidated Statements of Operations
                    (In thousands, except per share amounts)




                                                                               Year ended December 31
                                                                       1998            1999               2000
                                                                  --------------------------------------------



                                                                                            
Net sales                                                         $234,429          $244,139         $216,543
Cost of sales                                                      205,241           218,014          194,964
                                                                  --------------------------------------------
Gross profit                                                        29,188            26,125           21,579

Selling, general and administrative expenses                        22,682            24,422           25,648
Amortization of goodwill                                               979             1,795            1,385
Impairment of goodwill                                                                                  7,000
Impairment of investment                                                                                  590
Loss on sale of European subsidiaries                                                                   2,081
                                                                  --------------------------------------------
Income (loss) from operations                                        5,527               (92)         (15,125)

Other (expense) income:
Interest expense                                                      (250)             (408)            (353)
Interest income                                                        544               548              301
Unrealized foreign exchange gain                                        62               525              186
                                                                  --------------------------------------------
Income (loss) before provision for income taxes                      5,883               573          (14,991)

Provision for income taxes                                           2,441             1,302            2,483
                                                                  --------------------------------------------

Net income (loss)                                                 $  3,442              (729)         (17,474)
                                                                  ============================================


Basic net income (loss) per common share                          $   0.72             (0.14)          $(3.51)
                                                                 ============================================

Diluted net income (loss) per common share                        $   0.66            $(0.14)          $(3.51)
                                                                  ============================================

Weighted average common shares outstanding-Basic                     4,797             5,100            4,983
                                                                  ============================================

Weighted average common shares outstanding-Diluted                   5,249             5,100            4,983
                                                                  ============================================

                             See accompanying notes



                                      F-4





                  Programmer's Paradise, Inc. and Subsidiaries
                 Consolidated Statements of Stockholders' Equity
                      (In thousands, except share amounts)




                                                                                   Accumulated
                                                     Additional          Retained    other
                                    Common Stock     Paid-In   Treasury  Earnings/  comprehensive
                                    Shares  Amount   Capital   Stock     (Deficit)   Income (loss)    Total
                                    -----------------------------------------------------------------------


                                                                           
Balance at January 1, 1998          4,793,295   $48    $33,633    ($343)    ($256)     ($869)      $32,213
 Net income                                                                 3,442                    3,442
 Other comprehensive income:
 Translation adjustment                                                                  141           141
                                                                                                       ---
 Comprehensive income                                                                                3,583
 Exercise of stock options, including
  $372 in income tax benefits         157,775     2        319      669                                990
 Purchase of 102,500 treasury stock                                (545)                              (545)
  shares
                                    ------------------------------------------------------------------------
Balance at December 31, 1998        4,951,070    50     33,952     (219)    3,186       (728)       36,241
 Net loss                                                                    (729)                    (729)
 Other comprehensive loss:
 Translation adjustment                                                               (1,449)       (1,449)
                                                                                                     -------
 Comprehensive loss
                                                                                                    (2,178)
 Exercise of stock options, including
  $1,054 in income tax benefits       284,568     3      1,676      223                              1,902
 Issuance of common stock for
  severance and bonus                  44,800              244                                         244
 Purchase of 231,500 treasury stock
  shares                                                          1,360)                            (1,360)
                                    ------------------------------------------------------------------------
Balance at December 31, 1999        5,280,438    53     35,872   (1,356)    2,457     (2,177)       34,849
 Net loss                                                                   7,474)                 (17,474)
 Other comprehensive loss:
 Translation adjustment                                                               (1,164)       (1,164)
                                                                                                    -------
 Comprehensive loss                                                                                (18,638)
 Translation balance included
  in net assets held for sale                                                          3,060         3,060
 Reduction of tax liability from
  exercise of stock options                               (365)                                       (365)
 Repayment of proceeds from stock
  option exercise                                          (35)                                        (35)
 Exercise of stock options              7,375                4       31                                 35
                                    ------------------------------------------------------------------------
Balance at December 31, 2000        5,287,813   $53     35,476  $(1,325) $(15,017)     $(281)      $18,906
                                    ========================================================================
                             See accompanying notes



                                      F-5



                  Programmer's Paradise, Inc. and Subsidiaries
                      Consolidated Statements of Cash Flows
                                 (In thousands)






                                                                         Year ended December 31
                                                                1998           1999             2000
                                                                ----           ----             ----

                                                                                    
Cash flows from operating activities
Net income (loss)                                             $ 3,442        $ (729)         $ (17,474)
Adjustments to reconcile net income (loss)
 to net cash provided by operating activities:
  Impairment of investment                                                                         590
  Deferred income taxes                                            88             4              2,834
  Depreciation expense                                            934         1,177                957
  Amortization expense                                          1,114         1,929              1,609
  Loss on sale of European subsidiaries                                                          2,081
  Impairment of goodwill                                                                         7,000
  Changes in operating assets and liabilities, net
   of assets held for sale:
    Accounts receivable                                       (14,486)        6,687             (3,027)
    Inventory                                                    (708)         (285)               791
    Prepaid expenses and other current assets                    (364)         (815)               406
    Accounts payable and accrued expenses                      11,085        (7,437)             6,822
    Net change in other operating assets and liabilities        1,623           937               (354)
Net cash provided by operating activities                       2,728         1,468              2,235

Cash flows from investing activities
Purchase of equipment, leasehold improvements
 and other                                                    (1,975)          (996)              (581)
Change in net assets held for sale                                                             (14,407)
Purchases of businesses, net of cash acquired                                (2,274)
                                                           --------------------------------------------
Net cash used in investing activities                         (1,975)        (3,270)           (14,988)

Cash flows from financing activities
Borrowings (repayments) under lines of credit                   (743)         2,628             (2,628)
Repayments under long term debt                                              (2,435)
Purchase of treasury stock                                      (545)        (1,137)
Repayment of proceeds from stock option exercise                                                   (35)
Net proceeds from issuance of common stock                       990            625                 35
                                                           --------------------------------------------
Net cash used in financing activities                           (298)          (319)            (2,628)
                                                           --------------------------------------------
Effect of foreign exchange rate on cash                          141         (1,449)              (125)
                                                           --------------------------------------------
Net increase (decrease) in cash and cash equivalents             596         (3,570)           (15,506)
Cash and cash equivalents at beginning of year                20,571         21,167             17,597
                                                           --------------------------------------------
Cash and cash equivalents at end of year                     $21,167        $17,597             $2,091
                                                           ============================================

                             See accompanying notes.



                                      F-6






                  Programmer's Paradise, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements
                  (Dollars in thousands, except share amounts)

1.  Significant Accounting Policies

Principles of Consolidation and Operations

The  consolidated  financial  statements  include the  accounts of  Programmer's
Paradise,   Inc.,  it's  wholly  owned   subsidiaries  and  its   majority-owned
subsidiaries  (the  "Company").  Programmer's  Paradise,  Inc.  is a  recognized
international   marketer  of  software   targeting   the  software   development
professional  and  information   technology   professional   within   enterprise
organizations.  The Company  operates  principally,  through  five  distribution
channels  in  North  America  and  Europe -  Internet,  catalog,  direct  sales,
telemarketing,  and  wholesale  distribution.  All  inter-company  balances  and
transactions  have been eliminated in  consolidation.  The Company completed the
sale of its European operations on January 9, 2001 (see Note 12)


Concentrations of Credit Risk

The Company's accounts  receivable are potentially  exposed to concentrations of
credit risk. These receivables reflect a broad customer base, which is dispersed
across many different industries and geographies. Credit limits, periodic credit
evaluations and account monitoring  procedures are utilized to minimize the risk
of loss. Collateral is generally not required. Credit losses related to accounts
receivable  have been consistent with  management's  expectations.  The carrying
value of accounts receivable and notes payable to banks approximate fair value.


Significant Customers and Suppliers

No customer  accounted for more than 10% of consolidated net sales in 1998, 1999
and  2000  and no  material  part of the  business  is  dependent  upon a single
customer  or a few  customers,  the loss of any one or more  which  would have a
materially adverse effect on the Company.

The Company has authorized  dealership or  distribution  agreements with various
suppliers. Products from two of these suppliers accounted for approximately 61%,
63% and 59% of Company revenues for 1998, 1999 and 2000, respectively.


Cash Equivalents

The Company  considers all highly liquid  short-term  investments  with original
maturities of 90 days or less to be cash equivalents.

                                      F-7





                  Programmer's Paradise, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                  (Dollars in thousands, except share amounts)

Significant Accounting Policies (continued)

Foreign Currency Translation

Assets and liabilities of the foreign subsidiaries,  all of which are located in
Europe, have been translated at current exchange rates, and related revenues and
expenses have been  translated at average rates of exchange in effect during the
year.  Cumulative  translation  adjustments  have been  classified  within other
comprehensive  income  (loss),  which is a separate  component  of  stockholders
equity in  accordance  with FASB  Statement  No. 130,  "Reporting  Comprehensive
Income".


Use of Estimates

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States  requires  management to make estimates
and assumptions that affect the amounts reported in the financial statements and
accompanying notes. Actual results could differ from those estimates.


Inventory

Inventory,  consisting primarily of finished products held for resale, is stated
at the lower of cost (weighted average) or market.


Equipment and Leasehold Improvements

Equipment  and  leasehold  improvements  are  stated at cost.  Depreciation  and
amortization  are calculated using the  straight-line  method over three to five
years.  Leasehold  improvements are amortized over the estimated useful lives of
the assets or the related lease terms, whichever is shorter.


Accounting for Long-Lived Assets

The  Company  evaluates  the  carrying  value of its  long-lived  assets used in
operations when events and circumstances indicate that an asset's carrying value
may not be  recoverable.  An impairment  loss is recognized  when the sum of the
expected future  undiscounted  net cash flows is less than the carrying value of
the asset. An impairment loss would be measured by comparing the amount by which
the  carrying  value  exceeds  the fair value of the asset being  evaluated  for
impairment.

                                      F-8




                  Programmer's Paradise, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                  (Dollars in thousands, except share amounts)

1. Significant Accounting Policies (continued)

Goodwill

Goodwill  represents the excess of costs over fair values of net assets acquired
and is being  amortized on a  straight-line  basis  substantially  over periods,
which range from fifteen to twenty years.

During the fourth  quarter  ended  December  31,  2000,  the  goodwill  from the
acquisition  of  Software  Developers  Corporation  ("SDC")  in  June  1996  was
determined  the to be impaired and was adjusted  accordingly  as a result of the
Company's ongoing evaluation of the realizability of such goodwill. The goodwill
was the result of excess  purchase  price over assets from SDC. There had been a
steady decline in sales generated from the Programmer's Supershop Catalog, which
become  more   substantial  in  2000.  In  2000,  the  catalog   production  and
distribution  processes  were  evaluated  and  determined  the value  previously
recognized was impaired.  The customers  buying  patterns were beginning  change
based upon  increased  competition  from other direct  market  resellers and the
accessibility to procure software products through competing websites.

The impairment of goodwill was determined by analyzing the historical trends and
future  undiscounted  net cash flow  projections of the  Programmer's  SuperShop
Catalog. The number of customers mailed were reviewed and based upon the data it
was evident the amount of catalogs  mailed  were  declining.  Additionally,  the
volume of catalog  sales was  analyzed and the sales  amounts  were  decreasing.
Gross profit dollars during the period was experiencing  pricing  pressures from
competitors  and  increased   distributors  and  websites  to  procure  software
products.  This is leading to  decreasing  gross  profit  dollars and  increased
catalog and  production  costs.  Finally,  the buying  patterns of customers was
analyzed and determined that repeat buying was not increasing, and the number of
one-time  buyer's  greater  than 36  months  making a second  purchase  were not
materializing.

Projections of sales, gross profit and undiscounted net cash flows were prepared
using catalog mailing plans and historical  data.  Based upon these  valuations,
goodwill  was  determined  to be impaired in the amount of $7.0  million and the
remaining  goodwill  related to SDC as of  December  31, 2000 is  $255,000.  The
impairment of SDC goodwill is included in loss from operations amount within the
Statement of Operations.

The  catalog  and  Internet  sales  distribution  channel  is  affected  by this
impairment.  Programmer's  SuperShop catalog is one of many catalogs created and
distributed  by the  Company.  SuperShop  customer  list will be reviewed and if
appropriate,   included  in  the  Programmer's   Paradise  Catalog  mailing  and
production  plans.  Although results  associated with th Programmer's  Supershop
Catalog  have   continued  to  decline,   the  Company  plans  to  continue  the
Programmer's  SuperShop  catalog  production and  distribution to its customers.

                                      F-9



                  Programmer's Paradise, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                  (Dollars in thousands, except share amounts)


Investment in Healy Hudson

In 1999, the Company acquired an interest in Healy Hudson GmbH ("Healy Hudson"),
a privately  held Internet  e-Commerce  software  company.  This  investment was
accounted for under the cost method.

During the fourth quarter of 2000,  the Company  evaluated the carrying value of
Healy Hudson.  As a privately held company  targeting the e-Commerce  markets in
Europe and the US, gaining market share requires attracting various resources to
be  successful.  Gaining  financial  support from  existing and new investors is
necessary to continue  Healy  Hudson's  progress in  penetrating  these markets.
Based upon the  financial  market  conditions,  which make it difficult to raise
additional  capital  and  financial  performance  including  continuing  losses,
significant cash burn rate and declining cash balances, the Company determined a
valuation allowance of $590,000 is necessary.

Stock-Based Compensation

As permitted by FASB Statement No. 123 "Accounting for Stock-Based Compensation"
(FASB 123), the Company has elected to follow Accounting Principal Board Opinion
No.  25,  "Accounting  for  Stock  Issued  to  Employees"  (APB 25) and  related
interpretations in accounting for its employee stock option plans. Under APB 25,
no  compensation  expense is  recognized at the time of option grant because the
exercise  price of the  Company's  employee  stock option equals the fair market
value of the underlying common stock on the date of grant.


Revenue Recognition

The Company  recognizes  revenue from the sale of software  for  microcomputers,
servers and networking upon shipment or upon electronic delivery of the product.


Advertising Costs

The Company  capitalizes  the  advertising  costs  associated with producing its
catalogs.  The costs of these  catalogs are amortized  over the estimated  shelf
life  of  the  catalogs,  generally  3-5  months.  The  unamortized  balance  of
non-reimbursed advertising costs at any period end is minimal. Advertising costs
for 1998,  1999, and 2000 amounted to  approximately  $6,159,  $6,611 and $4,391
respectively.


Net Income (Loss) Per Common Share

Basic and diluted  income (loss) per share are  calculated  in  accordance  with
Financial  Accounting  Standards Board Statement No. 128,  "Earnings Per Share".

                                      F-10




                  Programmer's Paradise, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                  (Dollars in thousands, except share amounts)

Income Taxes

The Company utilizes the liability method of accounting for income taxes.  Under
this  method,  deferred  tax  assets and  liabilities  are  determined  based on
differences  between financial reporting and tax basis of assets and liabilities
and are  measured  using  enacted tax rates and laws that will be in effect when
the differences  are expected to reverse.  This method also requires a valuation
allowance  against net deferred  tax asset if,  based on the weighted  available
evidence, it is more likely than not that some or all of the deferred tax assets
will not be realized.


Impact of Accounting Pronouncements

In June 1998, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial Accounting  Standards 133,  "Accounting for Derivative  Instruments
and Hedging  Activities"  ("SFAS  133").  SFAS 133  establishes  accounting  and
reporting  standards for derivative  instruments,  including certain  derivative
instruments   embedded  in  other   contracts   (collectively   referred  to  as
derivatives),  and for hedging activities.  SFAS 133, as amended by SFAS 137, is
effective for all fiscal  quarters of all fiscal years  beginning after June 15,
2000. The Company does not currently use derivative  instruments and, therefore,
does not  expect  that the  adoption  of SFAS 133 will  have any  impact  on its
financial position or results of operations.

In December 1999,  the SEC issued Staff  Accounting  Bulletin No. 101,  "Revenue
Recognition in Financial  Statements"  ("SAB 101"). SAB 101 summarizes the SEC's
views  in  applying   generally  accepted   accounting   principles  to  revenue
recognition.  The adoption of SAB 101 had no impact on the  Company's  operating
results and financial position.

In March 2000,  the FASB  issued FASB  Interpretation  No. 44,  "Accounting  for
Certain  Transactions  Involving Stock  Compensation"  (FIN 44"), which contains
rules designed to clarify the application of APB 25. Fin 44 became  effective on
July 1, 2000 at which time the Company adopted the interpretation.  The adoption
of FIN 44  had no  impact  on the  Company's  operating  results  and  financial
position.


2.  Acquisitions

In  September  1997,  the  Company  acquired  100% of the  outstanding  stock of
Logicsoft Holding BV ("Logicsoft"), a direct sales company of PC software, which
operates Logicsoft Europe BV, located in Amsterdam,  The Netherlands,  at a cost
of approximately $3,300 plus a contingent earn-out payment, based upon increases
in  achievement's  earnings in 1998 over a base amount.  The earn-out  amount of
approximately  $ 2,274 was accrued and  recorded as goodwill as of December  31,
1998 and paid in May 1999. The Company  accounted for the this  acquisition as a
purchase.

                                      F-11





                  Programmer's Paradise, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                  (Dollars in thousands, except share amounts)

3.  Notes Payable to Banks

The Company and PNC Bank, National Association (the "PNC") entered into a letter
agreement dated February 24, 1998 (the "Letter Agreement"), providing for a line
of credit of up to $7,500.  The Company and PNC executed  Amendment No. 1 to the
Letter  Agreement,  dated June 30, 1999,  which extended the expiration  date to
March 31, 2000. The Company and the Lender  executed a second  amendment,  dated
March 31, 2000,  which extended the expiration  date to June 30, 2000. On August
10, 2000, the Company and the Lender  entered into a forbearance  agreement (the
"Forbearance  Agreement")  whereby (i) PNC agreed to forbear from exercising its
rights and  remedies  arising as a result of  defaults  then  outstanding  until
December  31,2000 (unless certain other events of default occurred prior to such
date), (ii) the amount the Company could borrow was reduced from $7.5 million to
the lesser of (x) $2 million  and (y) 60% of certain of the  Company's  accounts
receivable,  (iii) the  expiration  date was extended to December 31, 2000,  and
(iv) the  Company  paid a fee of $40,000 to the Lender and a field audit cost of
about $9,000. Under the Forbearance Agreement, the amount borrowed bore interest
at PNC's  prime  rate plus 1%.  There was $2,628  outstanding  under the line at
December  31,  1999.  The  Company  paid in full in  December,  2000  all of its
outstanding obligations under the Letter Agreement

On February 9, 2001, the Company entered into a Loan and Security Agreement (the
"Loan Agreement") with Hudson United Bank ("Hudson") (see Note 12).

The Company's  subsidiary in The Netherlands,  Logicsoft Europe, BV, maintains a
demand  revolving line of credit  pursuant to which it may borrow in guilders up
to DFL 2,500,000 (the equivalent of approximately  $1,018 at December 31, 2000),
and is secured by its accounts receivable and inventory. The line bears interest
at 6.00%.  There was $0 and $265 outstanding under the line at December 31, 1999
and 2000, respectively, included in the net assets of European subsidiaries held
for sale.

The weighted  average interest rate for notes payable to banks was 6%, 8% and 6%
at December 31, 1998, 1999 and 2000, respectively.

Interest paid was approximately $316, $298 and $353 for the years ended December
31, 1998, 1999 and 2000, respectively.

                                      F-12






                  Programmer's Paradise, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                   (Dollars in thousands, except share amounts)

4.  Balance Sheet Detail

Equipment  and leasehold  improvements  consists of the following as of December
31:

                                                      1999              2000
                                                      ----------------------



Equipment                                             $ 4,924        $ 2,594
Leasehold improvements                                    541            294
                                                      ----------------------
                                                        5,465          2,888
Less accumulated depreciation and amortization         (3,330)        (1,954)
                                                      ----------------------
                                                      $ 2,135          $ 934
                                                      ======================

Accounts payable and accrued expenses consists of the following as of December
31:

                                                      1999              2000
                                                      ----------------------

Trade accounts payable                                $ 19,341       $ 6,497
Accrued inventory                                       30,504         6,649
Other accrued expenses                                     538         1,793
                                                      ----------------------
                                                      $ 50,383      $ 14,939
                                                      ======================


                                      F-13





                  Programmer's Paradise, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                  (Dollars in thousands, except share amounts)
5.  Income Taxes

The provision for income taxes is as follows:


                                              Year ended December 31
                                                1998          1999        2000
                                                ----          ----        ----
Current:
Federal                                      $   332       $ (145)    $    -
State                                             77            5          -
Foreign                                        1,944        1,764          -
                                           -------------------------------------
                                               2,353        1,624          -
Deferred:
Federal                                          225         (244)       2,195
State                                             (7)         (17)         639
Foreign                                         (130)         (61)        (351)
                                           -------------------------------------
                                                  88         (322)       2,483
                                           -------------------------------------
                                              $2,441      $ 1,302        2,483
                                           =====================================


The reasons for the difference between total tax expense and the amount computed
by applying the U.S.  statutory  federal income tax rate to income before income
taxes are as follows:

                                              Year ended December 31
                                                1998          1999        2000
                                                ----          ----        ----

Statutory rate applied to pretax income      $ 2,000        $ 195     $ (5,247)
Impairment of goodwill                                                     748
Amortization of goodwill                          69          341          113
State income taxes, net of benefit
of federal income taxes                           46           (8)        (704)
Foreign income taxes over U.S.
statutory rate                                   326          763          495
Net increase in valuation allowance                -            -        7,078
Other items                                        -           11            -
                                              --------------------------------
Income tax expense                             $ 2,441    $ 1,302      $ 2,483
                                              ================================



                                      F-14




                  Programmer's Paradise, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                  (Dollars in thousands, except share amounts)

5.  Income Taxes (continued)


Significant components of the Company's deferred tax assets are as follows as
of:


                                                  December 31
                                        1999                     2000
                                      ---------------------------------

Fixed assets                            $ 787                  $ 1,314
Accruals and reserves                     335                    4,607
Net operating loss carryforwards        2,435                    2,436
Credit carry forwards                      16                       16
                                      ---------------------------------
Deferred tax assets                   $ 3,573                  $ 8,373
                                      ---------------------------------
Valuation allowance                                             (7,078)
                                      ---------------------------------
Deferred tax assets                   $ 3,573                  $ 1,295
                                      =================================

At  December  31,  2000,  the Company  had  approximately  $6,869 in federal net
operating loss carryovers, which expire in varying amounts between 2001 and 2020
($1,695  in 2001,  $862 in 2002 and $1576 in 2003).  As a result of the  current
uncertainty  of realizing the benefits of the tax loss  carryforward,  valuation
allowances  equal to the tax  benefits  for the U.S.  deferred  taxes  have been
established.   The  remaining   deferred  tax  assets  relate  to  the  European
subsidiaries  sold on  January  9,  2001 and  accordingly  the  amount  has been
included  in "net assets  held for sale" on the  balance  sheet at Decmeber  31,
2000. The full  realization of the tax benefit  associated with the carryforward
depends  predominantly  upon the Company's  ability to generate  taxable  income
during the carryforward period. The valuation allowance will be evaluated at the
end of each reporting period,  considering  positive and negative evidence about
whether the  deferred tax asset will be realized.  At that time,  the  allowance
will either be  increased  or reduced;  reduction  could  result in the complete
elimination  of the allowance if positive  evidence  indicates that the value of
the  deferred tax assets is no longer  impaired  and the  allowance is no longer
required.   The  Company's   ability  to  utilize  certain  net  operating  loss
carryforwards is restricted to approximately $1.5 million per year cumulatively,
as a result of an  ownership  change  pursuant  to Section  382 of the  Internal
Revenue Code.

For  financial  reporting  purposes,  income  before  income taxes  includes the
following components:

                                 Year ended December 31
                        1998              1999              2000
                        -------------------------------------------

United States           $1,504           $(721)           $(12,574)
Foreign                  4,379           1,294              (2,417)
                        -------------------------------------------
                        $5,883            $573            $(14,991)
                        ===========================================

During the years ended  December  31,  1998,  1999 and 2000,  the  Company  paid
approximately $1,956, $1,471 and $783, respectively, in income taxes.

                                      F-15




                  Programmer's Paradise, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                  (Dollars in thousands, except share amounts)

6.  Stockholder's Equity and Stock Option Plans

The  Company's  1986  Employee  Stock Option Plan,  as amended on June 15, 1994,
provides  for the grant of  options  to  purchase  up to  698,133  shares of the
Company's common stock to employees,  officers and directors of the Company. The
terms of the  options  are for a  maximum  of ten  years  from date of grant and
generally are  exercisable  at an exercise  price equal to but not less than the
fair  market  value of the common  stock on the date that the option is granted.
The options generally vest in equal annual  installments over five years.  There
are no additional  options available for grant under the Company's 1986 Employee
Stock Option Plan.

On April 21, 1995,  the Board of Directors  adopted the Company's  1995 Employee
Stock Plan ("1995 Plan"). The 1995 Plan, as amended on May 7, 1998, provides for
the grant of options to purchase up to 1,137,500  shares of the Company's common
stock to officers, directors, employees and consultants of the Company. The 1995
Plan  requires  that  each  option  shall  expire on the date  specified  by the
Compensation  Committee,  but not more than ten years  from its date of grant in
the case of ISO's and Non-Qualified Options.  Options granted under the plan are
exercisable  at an  exercise  price  equal to but not less than the fair  market
value of the  common  stock on the grant  date.  ISO's  generally  vest in equal
annual installments over five years.

On  April  21,  1995,  the  Board  of  Directors   adopted  the  Company's  1995
Non-Employee  Director Plan ("1995 Director  Plan").  The 1995 Director Plan, as
amended on May 7, 1998,  provides  for the grant of  options to  purchase  up to
187,500  shares of the Company's  common stock to persons who are members of the
Company's  Board of Directors and not employees or officers of the Company.  The
1995  Director Plan requires  that options  granted  thereunder  will expire ten
years from the date of grant.  Each option  granted under the 1995 Director Plan
becomes  exercisable over a five year period, and vests in an installment of 20%
of the total option grant upon the  expiration  of one year from the date of the
option grant,  and thereafter  vests in equal  quarterly  installments of 5%. 6.

                                      F-16





                  Programmer's Paradise, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                  (Dollars in thousands, except share amounts)

6.  Stockholder's Equity and Stock Option Plans (continued)

FASB 123 requires pro forma  information  regarding  net income and earnings per
share as if the Company had accounted  for its employee  stock options under the
fair  value  method of that  Statement.  The fair  value for these  options  was
estimated at the date of grant using a  Black-Scholes  option pricing model with
the  following   weighted   average   assumptions   for  1998,  1999  and  2000,
respectively:  risk free  interest  rates of 5.49%,  6.64% and  4.63%,  dividend
yields of 0% in all three  periods,  volatility  factors of the expected  market
price of the Company's common stock of .65, .87 and .73, and a  weighted-average
expected life of the option of 5.9 years.

For purposes of pro forma disclosures, the estimated fair value of the options
is amortized to expense over the options' vesting period. The Company's pro
forma information is as follows:





                                                              Year ended December 31
                                                                1998          1999        2000
                                                                ----          ----        ----


                                                                                
Net income (loss) as reported                                  $3,442         $(729)     $(17,474)
Net income (loss) pro forma                                    $2,649       $(1,731)     $(17,718)
Basic net income (loss) per share, as reported                   $.72         $(.14)       $(3.51)
Basic net income (loss) per share, pro forma                     $.55         $(.34)       $(3.56)
Diluted net income (loss) per share, as reported                 $.66         $(.14)       $(3.51)
Diluted net income (loss) per share, pro forma                   $.52         $(.34)       $(3.56)

The weighted average fair value of options granted during 1998, 1999 and 2000 is
$6.54, $6.23 and $5.32, respectively.



                                      F-17






                  Programmer's Paradise, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                  (Dollars in thousands, except share amounts)

6.  Stockholder's Equity and Stock Option Plans (continued)

Changes during 1998, 1999 and 2000 in options outstanding for the combined plans
were as follows:

                                                              Weighted
                                         Number               Average
                                           of                 Exercise
                                         Options                Price
                                         -------------------------------



Outstanding at January 1, 1998            999,539               4.30
Granted in 1998                           349,150               6.51
Canceled in 1998                          (34,035)              5.94
Exercised in 1998                        (157,775)              1.90
                                       -----------
Outstanding at December 31, 1998        1,156,879               5.25
Granted in 1999                            55,000               6.23
Canceled in 1999                          (99,222)              6.33
Exercised in 1999                        (326,418)              2.57
                                       -----------
Outstanding at December 31, 1999          786,239               6.28
Granted in 2000                           120,000               5.32
Canceled in 2000                         (176,734)              5.53
Exercised in 2000                         (14,475)              2.10
                                       -----------
Outstanding at December 31, 2000          715,030               6.37
                                       ===========
Exercisable at December 31, 2000          564,635               6.46
                                       ===========


Stock options outstanding at December 31, 2000 are summarized as follows:


                                        Weighted
                       Outstanding       Average          Weighted
Range of Exercise      Options at       Remaining          Average
    Prices              December       Contractual       Exercise Price
                        31, 2000         Life
- ------------------------------------------------------------------------


$0.00 - 1.29             34,900           1.6                .47
2.59 - 3.88              25,000           9.7               3.50
3.89 - 5.18              57,400           3.5               4.00
5.19 - 6.47             427,601           6.8               6.23
6.48 - 7.76              85,629           3.3               7.05
7.77 - 9.06              26,000           6.4               8.68
9.07 - 10.35              5,500           8.1               9.73
10.36 - 11.64             3,000           3.0              10.50
11.64 - 12.94            50,000           6.7              12.94
                        -------
                        715,030
                        =======

Under the various plans, options that are cancelled can be reissued. At December
31, 2000 561,366 shares were reserved for future issuance.


                                      F-18




                  Programmer's Paradise, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                  (Dollars in thousands, except share amounts)

7.  Defined Contribution Plan

The Company  maintains a defined  contribution  plan covering  substantially all
domestic employees.  Participating employees may make contributions to the plan,
through payroll deductions. Matching contributions are made by the Company equal
to 50% of the employee's  contribution to the extent such employee  contribution
did not exceed 6% of their  compensation.  During the years ended  December  31,
1998,  1999 and  2000,  the  Company  expensed  approximately  $79,  $95 and $93
respectively, related to this plan.


8.  Net Income (Loss) per Share

Basic earnings per share are based upon the weighted average number of shares of
common stock outstanding. Diluted earnings per share are based upon the weighted
average number of shares of common stock and dilutive potential shares of common
stock  outstanding.  Potential  shares of common stock are outstanding  options,
which are included  under the treasury  stock method for the year ended December
31, 1998. For the years ended December 31, 1999 and 2000,  potentially  dilutive
securities  have  been  excluded  from  the  computation,  as  their  effect  is
antidilutive.

The following  table sets forth the  computation of basic and diluted net income
(loss) per share:





                                                                   Year Ended December 31
                                                            -------------------------------------
                                                            1998         1999           2000
                                                            -------------------------------------
                                                                           

Numerator:
  Net income (loss) for basic and diluted net
 income per share                                           $ 3,442      $(729)     $ (17,474)
                                                            --------------------------------------

Denominator:
  Denominator for basic net income (loss) per
share - weighted average common shares                        4,797      5,100          4,983
  Effect of dilutive securities:
      Employee stock options                                    452         -              -
                                                            --------------------------------------
  Denominator for diluted net income (loss) per
 share - adjusted weighted average common
   shares and assumed conversion                              5,249      5,100          4,983
                                                            ======================================

Basic net income (loss) per common share                      $ .72      $(.14)        $(3.51)
                                                            ======================================

Diluted net income (loss) per common share                    $ .66      $(.14)        $(3.51)
                                                            ======================================



                                      F-19




                  Programmer's Paradise, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                  (Dollars in thousands, except share amounts)

9.  Commitments

The Company leases the space used for its operations and certain equipment under
long-term  operating  leases.  The future minimum rental payments for the US and
Canada for the remaining terms of the leases are as follows:

           2001                               $285
           2002                                285
           2003                                276
           2004                                264
           2005                                264
           2006 and thereafter                 299
                                        ----------
                                            $1,673
                                        ==========

Rent  expense  for the  years  ended  December  31,  1998,  1999  and  2000  was
approximately $1,050, $1,135 and $949 respectively.

The Company has royalty  agreements,  which  require  payments  based on sale of
certain  products.  Royalty  expense for the years ended December 31, 1998, 1999
and 2000 was  approximately  $141,  $131 and  $19,  respectively.

                                      F-20



                  Programmer's Paradise, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements
                  (Dollars in thousands, except share amounts)

10.  Industry
segment and Geographic information

The Company's single business segment is the marketing of technical software for
microcomputers, servers and networking across geographically diverse
marketplaces.






Geographic financial information is as follows:
                                                                ------------------------------------
                                                                  1998            1999         2000
                                                                ------------------------------------


                                                                                    
Net sales to Unaffiliated Customers:
         North America                                          $70,922         $80,730      $88,625
         Europe                                                 163,507         163,409      127,918
                                                                ------------------------------------
         Total                                                  234,429         244,139      216,543
                                                                ====================================

Income (loss) from operations by Geographic Areas:
         North America                                          $ 1,842          $  183     $(12,552)
         Europe                                                   3,685            (275)      (2,573)
                                                                ------------------------------------
         Total                                                    5,527             (92)     (15,125)
                                                                ====================================

Identifiable Assets by Geographic Areas:
         North America                                          $35,854         $28,875      $21,692
         Europe                                                  69,023          66,882       12,163
                                                                ------------------------------------
         Total                                                  104,877          95,757       33,855
                                                                ====================================


"North  America"  is  comprised  of the United  States and  Canada.  "Europe" is
comprised of Austria, France, Germany, Italy, the Netherlands and the United
Kingdom.





                                      F-21




                  Programmer's Paradise, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                  (Dollars in thousands, except share amounts)

11. Quarterly Results of Operations

The following table presents summarized quarterly results for 2000:

                                        (Unaudited)
                    --------------------------------------------------------
                     First         Second          Third             Fourth
                    --------------------------------------------------------

Revenues            $52,686        $51,949        $42,304           $69,604
Gross profit          5,335          5,057          4,668             6,519
Net loss               (699)        (1,044)          (452)          (15,279)

Basic and dilutive
net loss per share   $(0.14)        $(0.21)        $(0.09)           $(3.07)

The net loss for the  fourth  quarter  of 2000 was  primarily  the result of the
impairment of goodwill from the Software Developers Corporation acquisition from
June 1996 ($7,000),  the loss on the sale of the European subsidiaries ($2,081),
and an increase in the  valuation  allowance  for the deferred tax assets as set
forth in the Statement of Financial Accounting Standards No. 109 ($2,834).


The following table presents summarized quarterly results for 1999:

                                          (Unaudited)
                      ------------------------------------------------------
                       First         Second         Third             Fourth
                      ------------------------------------------------------

Revenues              $57,368       $60,770        $50,195          $75,805
Gross profit            6,762         7,459          4,267            7,636
Net income/(loss)         987           963         (2,323)            (356)

Basic net income/
(loss) per share        $0.20         $0.19         $(0.45)          $(0.07)
Diluted net income/
(loss) per share        $0.18         $0.17         $(0.45)          $(0.07)


12. Subsequent Events

Sale of European Subsidiaries

Pursuant to an  Agreement,  dated  December 1, 2000  ("Stock  Sale  Agreement"),
between  the  Company  and  PC-Ware   Information   Technologies  AG,  a  German
corporation  ("PC-Ware"),  on January 9, 2001 the Company sold all of the shares
of its European  subsidiaries (except for Programmer's Paradise France S.A.R.L.)
for  14,500,000  Euros,  of which  3,275,000  Euros are being  held in a 240-day
escrow as security for any claim of PC-Ware  arising  from  alleged  breaches of
representations  by the Company under the Stock Sale Agreement.  Such claims are
subject to a 300,000 Euro de minimus amount and a 7,500,000 Euro maximum amount.


                                      F-22





                  Programmer's Paradise, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                  (Dollars in thousands, except share amounts)

12. Subsequent Events (continued)

As a result of this sale,  the Company has presented  the balance  sheets of its
European  subsidiaries  combined in one line on the  December  31, 2000  balance
sheet as "net assets held for sale." In the fourth  quarter of 2000, the Company
recognized a loss on this sale of $2,081,  which is presented as a separate line
in its  statement  of  operations.  Pro  forma  data  related  to the  Company's
continuing operations are reflected below.

The pro forma  financial  information as of and for the years ended December 31,
2000, gives effect to the following pro forma adjustments:






Balance Sheet

                                                                                                     Pro
                                                              Balance                               Forma
                                                              December            Pro forma           as
                                                              31, 2000           Adjustments       Adjusted

                                                                                           
Assets
Current assets:
     Cash and cash equivalents                                $2,091              $12,163 (1)       $14,254
     Accounts receivable, net                                 13,048                                 13,048
     Inventory - finished goods                                2,631                                  2,631
     Prepaid expenses and other current assets                 2,342                                  2,342
     Net assets held for sale of European subsidiaries        12,163              (12,163)(1)             0
                                                              ------             --------           -------
Total current assets                                          32,275                    0            32,275

Equipment and leasehold improvements, net                        934                                    934
Goodwill                                                         255                                    255
Other assets                                                     391                                    391
                                                             -------            ---------           -------
Total assets                                                 $33,855                   $0           $33,855
                                                             =======            =========           =======

Liabilities & Stockholders' equity
Current liabilities:
     Accounts payable and accrued expenses                    14,939                                 14,939
     Other current liabilities                                    10                                     10
Total current liabilities                                     14,949                                 14,949
                                                              ------                                 ------

Stockholders' equity:
     Common Stock                                                 53                                     53
     Additional paid-in-capital                               35,476                                 35,476
     Treasury stock                                           (1,325)                                (1,325)
     Retained earnings                                       (15,017)                               (15,017)
     Accumulated other comprehensive loss                       (281)                                  (281)
                                                             -------             ---------          --------
Total stockholders' equity                                    18,906                     0           18,906
                                                             -------             ---------          --------
Total liabilities & stockholders' equity                     $33,855                    $0          $33,855
                                                             =======             =========          ========



                                      F-23




                  Programmer's Paradise, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                  (Dollars in thousands, except share amounts)


Statement of Operations



                                                             Year Ended December 31, 2000
                                                                        Pro Forma       Pro Forma
                                                           Historical   Adjustments    as Adjusted
                                                           ----------   -----------    -----------
                                                                               
Net sales                                                  $216,543      $127,918  (1)  $88,625
Cost of sales                                              $194,964      $117,388  (1)  $77,576
                                                           --------      --------       -------
Gross profit                                                 21,579        10,530        11,049

Selling, general and administrative expenses                 25,648        13,547  (1)   12,101
Amortization of goodwill                                      1,385            83  (1)    1,302
Impairment of goodwill                                        7,000                       7,000
Loss on sale of European Subsidiaries                         2,081         2,081  (1)
Impairment of investment                                        590                         590
                                                           --------      --------       -------
Loss from operations                                        (15,125)       (5,181)       (9,944)

Other (expense) income:
     Interest expense                                          (353)         (352) (1,2)
     Interest income                                            301           148  (1)      152
     Unrealized foreign exchange gain (loss)                    186           (21) (1)      207
                                                            --------     --------       -------
Loss before income taxes                                    (14,991)       (5,406)       (9,585)
Income tax provision (benefit)                                2,483          (351) (1)    2,834
                                                           ---------     ---------     ---------
Net loss                                                   $(17,474)    $  (4,905)     $(12,419)
                                                           ==========   ==========     =========

Basic net loss per common share                           $   (3.51)                   $  (2.50)
                                                          ==========                   =========

Diluted net loss per common share                         $   (3.51)                   $  (2.50)
                                                          ==========                   =========


Weighted average common shares outstanding-Basic              4,983                       4,983
                                                          ==========                  =========

Weighted average common shares outstanding-Diluted            4,983                       4,983
                                                          ==========                  =========


Balance Sheet:
  1. Represents the net cash received offset against the net
     assets held for sale of the European subsidiaries.

Statement of Operations:

  1. Reflects  the  elimination  of the  operating  results of the  European
     subsidiaries.
  2. To reflect a reduction in the Company's  interest expense
     of $142,  for the year ended  December  31, 2000  incurred  relating to the
     revolving line of credit with PNC Bank, National Association,  assuming the
     application of proceeds from the sale of the European subsidiaries to repay
     the outstanding  indebtedness under this facility.




                                      F-24




                  Programmer's Paradise, Inc. and Subsidiaries
             Notes to Consolidated Financial Statements (continued)
                  (Dollars in thousands, except share amounts)

Hudson United Bank Loan Agreement

     On February 9, 2001, the Company entered into a Loan and Security Agreement
     (the "Loan Agreement") with Hudson.  The new Loan Agreement  provides for a
     revolving  credit  facility  of up to $5.0  million  with an  initial  term
     expiring April 1, 2003. The amount of available credit is determined by the
     level of certain eligible accounts receivable.  The facility bears interest
     at Hudson's prime rate (8.5% at March 1, 2001) plus 1%.  Additionally,  the
     Loan Agreement  contains various covenants  including a financial  covenant
     that generally requires the Company to maintain a current ratio (as defined
     in the Loan  Agreement)  of 1.5 to 1.  The Loan  Agreement  is  subject  to
     customary   event  of   default   and   acceleration   provisions   and  is
     collateralized by substantially all of the Company's assets.

                                      F-25





                  Programmer's Paradise, Inc. and Subsidiaries
                 Schedule II--Valuation and Qualifying Accounts
                                 (In Thousands)




                                                        Charged to     Amounts
                                          Beginning     Cost and       transferred                 Ending
Description                               Balance       Expense        to net        Deductions    Balance
                                                                       assets held
                                                                       for sale
- -------------------------------------------------------------------------------------------------------------
                                                                                    
Year ended December 31, 1998:
Allowances for accounts receivable         $  950           674                           444         $1,180
Reserve for Obsolescence                   $  752           311                           585         $  478
Year ended December 31, 1999:
Allowances for accounts receivable         $1,180           919                           669         $1,430
Reserve for Obsolescence                   $  478           205                           296         $  387
Year ended December 31, 2000:
Allowances for accounts receivable         $1,430           918           (1,442)         376         $  530
Reserve for Obsolescence                   $  387           376             (257)          65         $  441




                                      F-26