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

                                   FORM 10-Q



[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE  SECURITIES
     EXCHANGE ACT OF 1934

               For the quarterly period ended September 30, 2001

[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
     EXCHANGE ACT OF 1934

            For the transition period from __________ to __________

                         Commission File No. 000-26408

                          Programmer's Paradise, Inc.
                        (Name of issuer in its charter)

          Delaware                                      13-3136104
- ---------------------------------                       ----------
(State or other jurisdiction                            (I.R.S. Employer
of incorporation or organization)                       Identification No.)

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


Issuer's Telephone Number (732) 389-8950
                          --------------


     Check  whether  the issuer (1) 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 the number of shares  outstanding of each of the issuer's  classes
of common stock as of the latest practicable date.

     There were 5,230,250 outstanding shares of Common Stock, par value $.01 per
share, as of November 5, 2001.



                          PROGRAMMER'S PARADISE, INC.

                               Index to Form 10-Q



                                                                       Page No.
                                                                       --------

PART I -- FINANCIAL INFORMATION

     Item 1. Financial Statements

             Condensed  Consolidated Balance Sheets as of September 30,
             2001 and December 31, 2000                                       3

             Condensed  Consolidated  Statements of Operations and
             Comprehensive Income (Loss) for the Nine and Three Months
             ended September 30, 2001 and 2000                                4

             Pro Forma Condensed  Consolidated  Statements of Operations
             for the Nine and Three Months ended September 30, 2001 and 2000  5

             Condensed Consolidated Statements of Cash Flows for the Nine
             Months ended September 30, 2001 and 2000                         6

             Notes to Condensed Consolidated Financial Statements             7

     Item 2. Management's  Discussion and Analysis of Financial Condition
             and Results of Operations.                                       8

     Item 3. Quantitative and Qualitative Disclosures about Market Risk      12


PART II -- OTHER INFORMATION

             Item 1. Legal Proceedings                                       12

             Item 6. Exhibits and Reports on Form 8-K                        13








                                       2


                         PART I - FINANCIAL INFORMATION

                          PROGRAMMER'S PARADISE, INC.
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (In thousands)

                                     ASSETS

                                                   September 30,  December 31,
                                                       2001           2000
                                                       ----           ----
                                                    (Unaudited)    (Audited)
  Current Assets
    Cash and cash equivalents                      $ 11,002       $     2,091
    Cash held in escrow                               3,048                 -
    Accounts receivable, net                         14,127            13,048
    Inventory - finished goods                        1,091             2,631
    Prepaid expenses and other current assets           826             2,342
    Net assets held for sale                              -            12,163
                                                   --------       -----------
  Total current assets                               30,094            32,275

  Equipment and leasehold improvements, net             751               934
  Other assets                                          351               391
  Goodwill, net                                         236               255
                                                   --------       -----------
                                                   $ 31,432       $    33,855
                                                   ========       ===========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

  Current Liabilities
    Accounts payable and accrued expenses          $ 13,988       $    14,939
    Other current liabilities                            11                10
                                                   --------       -----------
  Total current liabilities                          13,999            14,949

  Stockholders' equity
    Common stock                                         53                53
    Additional paid-in capital                       35,482            35,476
    Treasury stock                                   (1,451)           (1,325)
    Retained earnings                               (16,163)          (15,017)
    Accumulated other comprehensive loss               (488)             (281)
                                                   ---------      ------------
  Total stockholders' equity                         17,433            18,906
                                                   $ 31,432       $    33,855
                                                   ========       ===========


The  accompanying  notes are an integral  part of these  consolidated  financial
statements.


                                       3



                          PROGRAMMER'S PARADISE, INC.
     CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
                                  (Unaudited)
                     (In thousands, except per share data)


                                                                                                        
                                                                      Nine months ended                 Three months ended
                                                                        September 30,                      September 30,
                                                                        -------------                      -------------
                                                                    2001             2000              2001             2000
                                                                    ----             ----              ----             ----

Net sales                                                      $  72,468         $147,650         $   24,177        $  42,304

Cost of sales                                                     65,161          132,589             21,859           37,636
                                                               ---------         --------         ----------        ---------

Gross profit                                                       7,307           15,061              2,318            4,668

Selling, general and administrative expenses                       8,200           16,234              2,733            4,753

Depreciation                                                         391              724                110              236

Amortization                                                         144            1,059                 47              326
                                                               ---------         --------         ----------        ---------

Loss from operations                                              (1,428)          (2,956)              (572)            (647)

Interest income (expense), net                                       300              (10)               106                1

Unrealized foreign exchange gain (loss)                               47             (122)                38               95

Loss before income taxes                                          (1,081)          (3,088)              (428)            (551)

Provision (benefit) for taxes                                         65             (893)                 -              (99)
                                                               ---------         --------         ----------        ---------

Net loss                                                       $  (1,146)        $ (2,195)        $     (428)       $    (452)
                                                               ==========        =========        ===========       ==========


Net loss per common share-Basic and Diluted                    $   (0.23)        $  (0.44)        $    (0.09)       $   (0.09)
                                                               ==========        =========        ===========       ==========

Weighted average common shares outstanding-
Basic and Diluted                                                  4,992            4,983              4,995            4,985
                                                               =========         ========         ==========        =========

Reconciliation of Net Loss to Comprehensive Loss:
- -------------------------------------------------

Net loss                                                       $  (1,146)        $(2,195)         $    (428)        $    (452)
                                                               ---------         --------         ----------        ---------
Other comprehensive income (loss), net of tax:
     Foreign currency translation adjustments                       (207)           (600)                39               498)
                                                               ---------         --------         ----------        ---------
Comprehensive loss                                             $  (1,353)        $(2,795)         $    (389)        $    (950)
                                                               ==========        ========         ==========        ==========

The accompanying notes are an integral part of these condensed consolidated financial statements.





                                       4


                          PROGRAMMER'S PARADISE, INC.
           PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (Unaudited)
                     (In thousands, except per share data)

                                                                            

                                                   Nine months ended         Three months ended
                                                     September 30,              September 30,
                                                     ------------               ------------
                                                  2001        2000 (a)       2001       2000 (a)
                                                  ----        --------       ----       --------

Net sales                                       $  72,468    $  66,891   $   24,177    $  23,143

Cost of sales                                      65,161       58,507       21,859       20,180
                                                ----------   ----------  -----------   ---------

Gross profit                                        7,307        8,384        2,318        2,963

Selling, general and administrative expenses        8,200        7,970        2,733        2,372

Depreciation                                          391          444          110          153

Amortization                                          144          975           47          326
                                                ----------   ----------  -----------   ---------

Income (loss) from operations                      (1,428)      (1,005)        (572)         112

Interest income, net                                  300            -          106           21

Unrealized foreign exchange gain                       47           97           38           25
                                                ----------   ----------  -----------   ---------

Income (loss) before income taxes                  (1,081)        (908)        (428)         158

Provision (benefit) for taxes                          65         (277)           -          111
                                                ----------   ----------  -----------   ---------

Net income (loss)                               $  (1,146)   $    (631)  $     (428)   $      47
                                                ==========   ==========  ===========   =========


Net income (loss) per common share-Basic and
Diluted                                         $   (0.23)   $   (0.13)  $    (0.09)   $    0.01
                                                ==========   ==========  ===========   =========

Weighted average common shares outstanding-
Basic and Diluted                                   4,992        4,985        4,995        4,985
                                                ==========   ==========  ===========   =========


(a) Pro forma  statement of  operations  for the results from North  America and
Programmer's  Paradise,  S.A.R.L.  for the nine and three  month  periods  ended
September 30, 2000.




                                       5


                          PROGRAMMER'S PARADISE, INC.
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (Unaudited)
                                 (In thousands)


                                                            Nine months ended
                                                              September 30,
                                                              -------------
                                                            2001        2000
                                                            ----        ----

Cash flows from operating activities:
Net loss                                                 $  (1,146)  $  (2,195)
Adjustments to reconcile net loss to net cash provided
by operating activities:
  Deferred income taxes                                          -          14
  Depreciation                                                 391         724
  Amortization                                                 144       1,150
  Provision for doubtful accounts                              432         425
  Changes in operating assets and liabilities:
    Accounts receivable                                     (1,408)     10,486
    Inventory                                                1,540      (1,126)
    Prepaid expenses and other current assets                1,515       1,271
    Accounts payable and accrued expenses                   (1,090)    (18,433)
    Net change in other assets and liabilities                 (86)     (5,357)
                                                         ----------   ---------
Net cash provided by (used for) operations                     292     (13,041)
                                                         ----------   ---------

Cash flows from investing activities:
  Change in net assets held for sale                       12,163            -
   Increase in cash held in escrow                         (3,048)           -
  Capital expenditures                                       (207)        (484)
                                                         ---------    ---------
Net cash provided by (used for) investing                   8,908         (484)
                                                         ---------    ---------

Cash flows from financing activities:
  Net proceeds from issuance of common stock                    6         (396)
  Sale (purchase) of treasury stock                          (126)          30
  Borrowings under lines of credit                         14,598        2,375
  Repayments under lines of credit                        (14,598)      (4,200)
                                                         ---------    ---------
Net cash used for financing activities                       (120)      (2,191)
                                                         ---------    ---------

Effect of foreign exchange rate on cash                      (169)        (600)
                                                         ---------    ---------

Net increase (decrease) in cash and cash equivalents     $  8,911    $ (16,316)
Cash and cash equivalents at beginning of period            2,091       17,597
                                                         ---------    ---------
Cash and cash equivalents at end of period               $ 11,002    $   1,281
                                                         =========   ==========


The  accompanying  notes are an integral  part of these  condensed  consolidated
financial statements.



                                       6


                          PROGRAMMER'S PARADISE, INC.
                        NOTES TO CONDENSED CONSOLIDATED
                              FINANCIAL STATEMENTS
                               September 30, 2001

1. The accompanying  unaudited condensed  consolidated financial statements have
been prepared in accordance with accounting principles generally accepted in the
United States for interim  financial  information  and with the  instructions to
Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all
of the information  and footnotes  required by accounting  principles  generally
accepted in the United States for complete financial statements.  In the opinion
of  management,  all  adjustments  (consisting  of  normal  recurring  accruals)
considered  necessary  for a fair  presentation  have been  included.  Operating
results  for the  nine  and  three  months  ended  September  30,  2001  are not
necessarily  indicative  of the results that may be expected for the year ending
December 31, 2001. For further information,  refer to the consolidated financial
statements  and notes thereto  included in the  Company's  annual report on Form
10-K for the year ended December 31, 2000.

2. Assets and  liabilities of the Company's  Canadian  subsidiary and its former
European  subsidiaries,  have been  translated at current  exchange  rates,  and
related  revenues and expenses have been translated at average rates of exchange
in effect  during the  periods.  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".

3.  In  June  1998,  the  FASB  issued  SFAS  133,  "Accounting  for  Derivative
Instruments and Hedging Activities." This Statement requires companies to record
derivatives  on the  balance  sheet as assets or  liabilities,  measured at fair
value. Gains or losses resulting from changes in the values of those derivatives
would be accounted  for  depending on the use of the  derivative  and whether it
qualifies for hedge accounting. The Company adopted SFAS 133 on January 1, 2001.
Adoption of this  Statement did not have a  significant  impact on the Company's
results of operations or financial condition.

4. Basic and diluted  earnings per share are calculated in accordance  with FASB
Statement No. 128,  "Earnings per Share".  Basic earnings per share are computed
by dividing net income  (loss) by the number of weighted  shares of common stock
outstanding  during the period.  Diluted earnings per share is determined in the
same  manner as basic  earnings  per share  except  that the number of shares is
increased assuming exercise of dilutive stock options,  warrants and convertible
securities.   Potentially  dilutive  securities  have  been  excluded  from  the
calculation for all periods presented as their effect is antidilutive.

5. Certain  prior period  balances  have been  reclassified  to conform with the
current period presentation.

6. In June 2001, the Financial  Accounting  Standards Board issued Statements of
Financial Accounting Standards ("SFAS") No. 141, "Business Combinations" and No.
142,  "Goodwill  and  Other  Intangible  Assets",  effective  for  fiscal  years
beginning after December 15, 2001. Under the new rules,  goodwill and intangible
assets deemed to have  indefinite  lives will no longer be amortized but will be
subject to annual impairment tests.  Other intangible assets will continue to be
amortized over their useful lives. The Company is currently reviewing the impact
of these  standards and will be performing a fair value analysis at a later date
in connection with the adoption of SFAS No. 142 on January 1, 2002.

7. In  September  2001  (just  prior to  expiration  of the time to make  claims
against the  escrow),  PC-Ware  made claims  aggregating  2,190,127  Euros (plus
interest) (the equivalent of approximately  $1,997,000)  against the escrow.  On
October 19, 2001, 735,789 Euros (the equivalent of approximately  $654,373) were
distributed  from the escrow account to the Company.  The Company  believes that
PC-Ware's  claims are without  merit and intends to  vigorously  dispute each of
such  baseless  claims in the  arbitration  proceedings,  which will resolve the
disputed claims.

                                       7


8. In October 2001,  the Financial  Accounting  Standards  Board issued SFAS No.
144,  "Impairment of Long-Lived  Assets and for Long-Lived Assets to Be Disposed
of",  effective for fiscal years beginning after December 15, 2001. SFAS No. 144
supercedes  SFAS No. 121,  removes  goodwill from its scope and  identifies  the
methods to be used in determining fair value. The Company is currently reviewing
the impact of this  standard and will be  performing an analysis at a later date
in connection with the adoption of SFAS No. 144 on January 1, 2002.

Item 2. Management's  Discussion and Analysis of Financial Condition and Results
of Operations.

Overview

     Programmer's  Paradise,  Inc.  is a  recognized  international  marketer of
software   targeting  the  software   development  and  Information   Technology
professionals within enterprise organizations. The Company operates principally,
through five  distribution  channels in the United States and Canada - Internet,
catalog, direct sales, telemarketing, and wholesale distribution. Internet sales
encompass the Company's e-Commerce enabled website: www.programmersparadise.com.
Catalog operations include worldwide catalog sales,  advertising and publishing.
Direct sales operations  include  Programmer's  Paradise  Corporate Sales in the
United States.  Telemarketing  operations are presently  conducted in the United
States and Canada.  Wholesale  operations  include  distribution  to dealers and
large resellers  through Lifeboat  Distribution in the United States and Canada.
Information contained on our web sites is not, and should not be deemed to be, a
part of this report.

     The  Company's  strategic  focus is to  expand  its  catalog  and  Internet
activities  while  solidifying  its  position as the  predominant  direct  sales
company  for  corporate  desktop  application  software.  A key  element of that
strategy  is  to  build  upon  its   distinctive   catalogs  -  the  established
Programmer's Paradise catalog, directed at independent professional programmers,
and  its  Corporate  Developer's  Paradise  catalog,   directed  at  Information
Technology  professionals  working in large  corporations,  and to  utilize  the
catalogs as banner  advertising  for developing its internet  traffic as well as
being the initial conduit to developing its telemarketing channel. The Company's
focus for direct sales is to assist companies in managing their IT expenditures,
a value-added selling approach.


Results of Operations

     The following table and related text is based upon the Pro Forma Statements
of Operations for the nine and three-month  periods ended September 30, 2001 and
2000. The following table sets forth certain financial  information expressed as
a percentage of net sales.


                                        Nine months ended    Three months ended
                                          September 30,        September 30,
                                          -------------        -------------
                                         2001       2000      2001       2000
                                         ----       ----      ----       ----

Net Sales                                100.0%     100.0%    100.0%     100.0%
Cost of Sales                             89.9       87.5      90.4       87.2
                                          ----       ----      ----       ----
Gross Profit                              10.1       12.5       9.6       12.8
Selling, general and
        administrative expenses           11.3       11.9      11.3       10.2
Depreciation                               0.5        0.7       0.5        0.6
Amortization                               0.2        1.4       0.2        1.4
                                          ----       ----      ----       ----
Income (loss) from operations             (1.9)      (1.5)     (2.4)       0.6
Interest income, net                       0.4        0.0       0.5        0.0
Unrealized foreign exchange gain (loss)   (0.0)      (0.1)      0.1        0.1
                                          ----       ----      ----       ----
Income (loss) before income taxes         (1.5)      (1.4)     (1.8)       0.7
Income taxes (benefit)                    (0.1)      (0.4)     (0.0)       0.5
                                          ----       ----      ----       ----
Net income (loss)                         (1.6)%     (1.0)%    (1.8)%      0.2%
                                          ----       ----      ----       ----


                                       8


Net Sales

     Net sales of the Company  represents  the gross 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
for the quarter  ended  September  30, 2001  increased by $1.0 million or 4%, to
$24.1 million, over the same period in 2000. For the nine months ended September
30, 2001,  net sales  increased by $5.6 million or 8% over the nine months ended
September  30,  2000.  The  increase  in net sales is  primarily  attributed  to
improved  account  management,  customer service  responsiveness,  and providing
customers with competitive pricing.


Gross Profit

     Gross profit represents the difference between net sales and cost of sales.
Cost  of  sales  is  comprised  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.  For the three-month  period
ended  September 30, 2001,  gross profit as a percentage of sales decreased from
13% to 10% over the same period in 2000.  Gross  profit in absolute  dollars for
the  three-month  period ended September 30, 2001 decreased by $645,000 over the
same period in 2000.  For the nine months ended  September  30, 2001,  the gross
profit  decreased by $1.1 million over the same period in 2000.  These decreases
are  mainly  attributable  to  a  shift  in  sales  mix  through  the  Company's
distribution channels and as a result of additional competitive pressures within
the direct sales channel.

     The mix of products sold and the mix of distribution channels have affected
gross margins.  Historically,  the gross margins attained in the catalog channel
have been higher than either the direct sales or  distribution  channels.  Gross
margins  within the direct sales  channel are also subject to mix  variations as
Microsoft Select License sales typically produce lower gross margin results. The
emergence of the Internet as a viable commerce  channel has provided the Company
another   competitive  means  to  reach  its  customer  base  and  compete  more
effectively in the market place.


Selling, General and Administrative Expenses

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

     SG&A expenses for the three-month period ended September 30, 2001 increased
by $361,000  over the same period in 2000.  For the nine months ended  September
30, 2001, SG&A expenses  increased by $230,000 over the same period in 2000. The
increase mainly reflects additional reserves against uncollectable  invoices and
increased marketing and selling expenses.


Depreciation

     Depreciation  expense for the  three-month  period ended September 30, 2001
decreased to $110,000 from  $153,000 over the same period in 2000.  For the nine
months  ended  September  30, 2001,  depreciation  expense  totaled  $391,000 as
compared  to  $444,000  for the  comparable  period in 2000.  This  decrease  is
attributable  to an increase in capitalized  items  becoming fully  depreciated,
such as furniture, computers, and equipment.


                                       9


Amortization

     Amortization   expense  includes  the  systematic  write-off  of  goodwill.
Amortization expense for the three months ended September 30, 2001, decreased by
$279,000 as compared  to the same period in 2000.  Amortization  expense for the
nine months ended  September 30, 2001 decreased by $831,000.  This decrease is a
result of the one time  charge  taken in  December  2000 for the  impairment  of
goodwill associated from the acquisition of Software Developers Corporation.


Interest, net

     Net interest income for the three months ended September 30, 2001 increased
to $106,000 compared to $21,000 for the same period in 2000. For the nine months
ended  September  30,  2001,  net interest  income was $300,000  compared to net
interest  expense of $0 for the comparable  period in 2000. The increase for the
nine-month  period  ended  September  30, 2000 is  attributable  to the interest
earned on  investments  from the proceeds of the sale of the Company's  European
subsidiaries.


Unrealized Foreign Exchange Gain (Loss)

     Unrealized  foreign  exchange gain for the three months ended September 30,
2001 was $38,000  compared  to $25,000 in the same period in 2000.  For the nine
months ended  September  30, 2001,  the  unrealized  foreign  exchange  gain was
$47,000 as compared to $97,000 for the comparable period in 2000. The unrealized
gain in the first nine  months of 2001 is  primarily  due to the trade  activity
with our Canadian  subsidiary.  Although the Company does maintain bank accounts
in local currencies to reduce the risk of currency  exchange  fluctuations,  the
Company is, nevertheless, subject to risks associated with such fluctuations.


Income Taxes

     The  Company  did not record any income  taxes for the three  months  ended
September  30, 2001  compared  to an expense of $111,000  for the same period in
2000.  For the nine months  ended  September  30, 2001,  the Company  recorded a
provision  for income taxes of $65,000 as compared to a benefit for income taxes
of $277,000 for the comparable period in 2000.


Net Income (Loss)

     Net loss for the quarter ended  September 30, 2001 was $428,000 or $.09 per
share on a diluted basis with approximately 4,995,000 weighted average

                                       10


common shares outstanding compared to net income of $47,000 or $.01 per share on
a diluted basis with  approximately  4,985,000  weighted  average  common shares
outstanding  for the same period of the previous year. For the nine months ended
September  30,  2001,  net loss was $1.1  million or $.23 per share on a diluted
basis with  approximately  4,992,000  weighted average common shares outstanding
compared  to net loss of  $631,000  or $.13 per  share on a diluted  basis  with
approximately  4,985,000 weighted average common shares outstanding for the same
period in 2000.


Liquidity and Capital Resources

     The Company's  capital  requirements  have  primarily  been funded  through
working capital  generated from continued  sales growth.  At September 30, 2001,
the Company's cash and cash  equivalents  were $11.0 million and working capital
was $16.1 million.

     Net cash  provided by  operations  was  $292,000  for the nine months ended
September  30,  2001  compared  with $13.0  million  of cash used for  operating
activities in the same period of the previous year. During the nine months ended
September  30, 2001,  cash was provided by a reduction of inventory  and prepaid
expenses  (approximately  $3.1  million)  and offset by an  increase in accounts
receivable (approximately $1.4 million) and accounts payable (approximately $1.1
million).

     Net cash  provided by  investing  activities  was $8.9 million for the nine
months  ended  September  30,  2001  compared  with  $484,000  of cash  used for
investing  activities  in the same  period  in  2000.  This  increase  primarily
reflects  the  $12.2  million  cash  received  for  the  sale  of  the  European
subsidiaries to PC-Ware  Information  Technologies  AG ("PC-Ware")  completed on
January 9, 2001,  less the $3.0 million  cash being held in a 240-day  escrow as
security  for any claim of  PC-Ware  in the  event  there  are any  breaches  of
representations  by the Company under the Agreement for the Sale and Purchase of
Shares,  dated December 1, 2000 between the Company and PC-Ware (the  "Agreement
for the Sale and  Purchase  of  Shares").  A claim has been  brought  by PC-Ware
against the Company's  escrow  balance.  For further  information, see Part II -
Legal Proceedings.

     Net cash used by  financing  activities  was  $120,000  for the nine months
ended September 30, 2001 compared with net cash used of $2.2 million in the same
period in 2000.  Net cash of  $126,000  was used  during the nine  months  ended
September 30, 2001, to purchase 31,500 shares of the Company's stock.

     On February 9, 2001, the Company entered into a Loan and Security Agreement
(the "Loan  Agreement") with Hudson United Bank  ("Hudson").  The 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 (6.00% at September  30, 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.  At  September  30,  2001,  there  were zero  amounts
outstanding under the revolving credit facility.

                                       11


Foreign Exchange

     As a  result  of the  sale by the  Company  of its  European  subsidiaries,
3,275,000  Euros (the  equivalent of  approximately  $2,986,000 at September 30,
2001) is being  held in escrow  as  security  for the  Company's  obligation  to
indemnify PC-Ware in the event the Company has breached certain  representations
and warranties  made to PC-Ware under the Agreement for the Sale and Purchase of
Shares,  subject to a 300,000  Euro de minimus  amount  and a 7.5  million  Euro
maximum  amount.  The  balance in the escrow  account at  September  30, 2001 is
3,343,000 Euros (the equivalent of approximately  $3,048,000),  which represents
the initial  deposit of 3,275,000 Euros plus net interest earned of 68,000 Euros
(the equivalent of approximately $62,000). The amount is subject to change based
upon  fluctuations  in the Euro to U.S.  dollar exchange rate until converted to
U.S.  dollars and until  settlement  of any potential  claims.  A claim has been
brought by PC-Ware against the Company's escrow balance. For further information
see Part II - Legal Proceedings.


Recent Accounting Pronouncements

     In June 2001, the Financial Accounting Standards Board issued Statements of
Financial Accounting Standards ("SFAS") No. 141, "Business Combinations" and No.
142,  "Goodwill  and  Other  Intangible  Assets",  effective  for  fiscal  years
beginning after December 15, 2001. Under the new rules,  goodwill and intangible
assets deemed to have  indefinite  lives will no longer be amortized but will be
subject to annual impairment tests.  Other intangible assets will continue to be
amortized over their useful lives. The Company is currently reviewing the impact
of these  standards and will be performing a fair value analysis at a later date
in connection with the adoption of SFAS No. 142 on January 1, 2002.

     In October 2001, the Financial  Accounting  Standards Board issued SFAS No.
144,  "Impairment of Long-Lived  Assets and for Long-Lived Assets to Be Disposed
of",  effective for fiscal years beginning after December 15, 2001. SFAS No. 144
supercedes  SFAS No. 121,  removes  goodwill from its scope and  identifies  the
methods to be used in determining fair value. The Company is currently reviewing
the impact of this  standard and will be  performing an analysis at a later date
in connection with the adoption of SFAS No. 144 on January 1, 2002.


Forward-Looking Statements

     This report  includes  "forward-looking  statements"  within the meaning of
Section 21E of the Securities Exchange Act of 1934, as amended.  Such statements
can be identified by the use of forward-looking  terminology such as "believes",
"expects",  "may", "will",  "should" or "anticipates" or the negative thereof or
comparable terminology, or by discussions of strategy. 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  disclosed in this report as well as the  Company's
most recent  annual  report on Form 10-K,  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

                                       12


programs,  as well as factors  that  affect  software  industry  generally.  The
Company cautions the reader that this list of factors may not be exhaustive.

     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.


Item 3. Quantitative and Qualitative Disclosures about Market Risk

Foreign Operations

     The  Company's  shipments to its Canadian  subsidiary  are invoiced in U.S.
dollars.  The Company  believes its foreign  exchange  exposure  caused by these
shipments  is  insignificant.  The  Company  is,  however,  exposed to  exchange
conversion  differences  in  translating  results of operations for its Canadian
subsidiary to U.S. dollars. Depending upon the strengthening or weakening of the
U.S. dollar, these conversion differences could be significant.

     Sales to the Company's  customers in European  countries are denominated in
U.S. dollars.  The Company does not hedge its net asset exposure to fluctuations
in the U.S. Dollar against any such local currency exchange rates.  Although the
Company does maintain  bank  accounts in local  currencies to reduce the risk of
currency exchange fluctuations,  the Company is, nevertheless,  subject to risks
associated with such fluctuations.


PART II - OTHER INFORMATION

Item 1. Legal Proceedings

     As indicated under Liquidity and Capital Resources, a 3,275,000 Euro escrow
(the  equivalent of  approximately  $2,986,000)  was  established  to secure the
Company's indemnity obligations to PC-Ware in connection with the Company's sale
of its  European  subsidiaries  to  PC-Ware.  In  September  2001 (just prior to
expiration of the time to make claims  against the escrow),  PC-Ware made claims
aggregating  2,190,127 Euros (plus  interest) (the  equivalent of  approximately
$1,997,000)  against  the  escrow.  On  October  19,  2001,  735,789  Euros (the
equivalent of  approximately  $654,373) were distributed from the escrow account
to the Company.

     The Company believes that PC-Ware's claims are without merit and intends to
vigorously dispute each of such baseless claims in the arbitration  proceedings,
which will resolve the disputed claims.


Item 6. Exhibits and Reports on Form 8-K

     The Company  did not file any  reports on Form 8-K during the three  months
ended September 30, 2001.



                                       13


                                   SIGNATURES

     Pursuant to the  requirements  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.



                                    PROGRAMMER'S PARADISE, INC.



      November 13, 2001             By: /s/William H. Sheehy
- -----------------------------           --------------------
          Date                      William H. Sheehy, Chief Financial Officer,
                                    Vice President of Finance




                                       14