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

                                    FORM 10-Q



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

                  For the quarterly period ended September 30, 2002

[  ]     TRANSITION REPORT UNDER 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 of             (I.R.S. Employer Identification No.)
 Incorporation or organization)

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

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  and Exchange Act of 1934 during the past
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 3,965,314 outstanding shares of Common Stock, par value $.01
per share, as of November 11, 2002, not including 1,264,936 shares classified as
Treasury Stock.







                         PART I - FINANCIAL INFORMATION

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

                                     ASSETS


                                                  September 30,     December 31,
                                                      2002              2001
                                                      ----              ----
                                                   (Unaudited)        (Audited)
  Current assets
    Cash and cash equivalents                     $   4,451         $    11,425
    Marketable Securities                             5,151                   -
    Cash held in escrow                                 562               2,335
    Accounts receivable, net                          5,953               8,449
    Inventory - finished goods                          787                 686
    Refundable Income taxes                             334                   -
    Prepaid expenses and other current assets           400                 471
                                                  ---------         -----------
  Total current assets                               17,638              23,366


  Equipment and leasehold improvements, net             493                 634
  Other assets                                           40                  57
                                                  ---------         -----------
  Total assets                                    $  18,171         $    24,057
                                                  =========         ===========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

  Current liabilities
    Accounts payable and accrued expenses         $   5,109         $     9,649
    Other current liabilities                           698                 350
                                                  ---------         -----------
  Total current liabilities                           5,807               9,999

  Commitments and contingencies

  Stockholders' equity
    Common stock                                         53                  53
    Additional paid-in capital                       35,483              35,483
    Treasury stock                                   (3,928)             (1,473)
    Retained earnings                               (19,220)            (19,539)
    Accumulated other comprehensive loss                (24)               (466)
                                                  ---------         -----------
  Total stockholders' equity                         12,364              14,058
                                                  ---------         -----------
  Total liabilities and stockholders' equity      $  18,171         $    24,057
                                                  =========         ===========


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


                                     Page 2








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

                                                                      Nine months ended               Three months ended
                                                                        September 30,                    September 30,
                                                                        -------------                    -------------
                                                                   2002              2001              2002          2001
                                                                   ----              ----              ----          ----

Net sales                                                     $    50,271       $   72,468        $   15,798     $   24,177

Cost of sales                                                      43,735           65,161            13,782         21,859
                                                              ------------      -----------       -----------    -----------

Gross profit                                                        6,536            7,307             2,016          2,318

Selling, general and administrative expenses                        6,453            8,735             2,087          2,890

Settlement of escrow                                                  348                -               348              -
                                                              ------------      -----------       -----------    -----------

Loss from operations                                                 (265)          (1,428)             (419)          (572)

Realized gain on sale of available-for-sale securities                141                -               141              -

Interest income, net                                                  195              300                66            106

Unrealized foreign exchange gain (loss)                                (9)              45                (2)            36
                                                              ------------      -----------       -----------    -----------

Income (loss) before taxes                                             62           (1,083)             (214)          (430)

Provision (benefit) for taxes                                        (257)              63                (4)            (2)
                                                              ------------      -----------       -----------     ----------

Net income (loss)                                             $       319       $   (1,146)       $     (210)     $    (428)
                                                              ============      ===========       ===========     ==========

Earnings (loss) per share-Basic and Diluted                   $      0.07       $    (0.23)       $    (0.05)     $   (0.09)
                                                              ============      ===========       ===========     ==========

Weighted average number of common shares outstanding
Basic                                                               4,639             4,992            4,213          4,995
                                                              ============      ============      ===========     ==========

Diluted                                                             4,654             4,992            4,213          4,995
                                                              ============      ============      ===========     ==========
Reconciliation of net income (loss) to comprehensive income
- -----------------------------------------------------------
(loss):
- ------

Net income (loss)                                             $       319       $   (1,146)       $     (210)     $    (428)
                                                              ------------      -----------       -----------     ----------
Other comprehensive income (loss), net of tax:
      Reclassification adjustment for gain realized on
      sale of available-for-sale securities                           (78)               -               (78)             -
      Unrealized gain on available-for-sale securities                173                -                73              -
      Foreign currency translation gain (loss)                        347             (207)              (47)            39
                                                              ------------      -----------       -----------     ----------
Comprehensive income (loss)                                   $       761       $   (1,353)       $     (262)     $    (389)
                                                              ============      ===========       ===========     ==========

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


                                                            Page 3






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

                                                              Nine Months Ended
                                                                 September 30,
                                                                 -------------
                                                               2002       2001
                                                               ----       ----

Cash flows from operating activities
  Net income (loss)                                        $    319    $ (1,146)
Adjustments to reconcile net income (loss) to net cash
provided by operating activities:
  Allowance for doubtful accounts                               334         432
  Depreciation and amortization                                 301         535

Changes in operating assets and liabilities:
    Accounts receivable                                       2,161      (1,408)
    Inventory                                                  (101)      1,540
    Prepaid expenses and other current assets                    72       1,515
    Refundable income taxes                                    (334)          -
    Accounts payable and accrued expenses                    (4,192)     (1,090)
    Net change in other assets and liabilities                   (5)        (86)
                                                            --------    --------
Net cash provided by (used for) operating activities         (1,445)        292
                                                            --------    --------
Cash flows from investing activities:
  Change in net assets held for sale                              -      12,163
  Purchases of available-for-sale securities                 (8,099)          -
  Sales of available-for-sale securities                      3,043           -
  (Increase) decrease in cash held in escrow                  1,773      (3,048)
  Capital expenditures                                         (137)       (207)
                                                            --------    --------
Net cash provided by (used for) investing activities         (3,420)      8,908
                                                            --------    --------
Cash flows from financing activities:
 Net proceeds from issuance of Common Stock                       -           6
 Purchase of treasury shares                                 (2,456)       (126)
                                                            --------    --------
Net cash used for financing activities                       (2,456)       (120)
                                                            --------    --------
Effect of foreign exchange rate on cash                         347        (169)
                                                            --------    --------

Net increase (decrease) in cash and cash equivalents         (6,974)      8,911

Cash and cash equivalents - beginning of period              11,425       2,091
                                                            --------    --------
Cash and cash equivalents - end of period                   $ 4,451     $11,002
                                                            ========    ========


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


                                     Page 4





                           PROGRAMMER'S PARADISE, INC.
                         NOTES TO CONDENSED CONSOLIDATED
                              FINANCIAL STATEMENTS
                               September 30, 2002


1.       The accompanying  unaudited condensed consolidated financial statements
         have been prepared in accordance  with  generally  accepted  accounting
         principles 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  generally
         accepted accounting principles for complete financial statements.

         The preparation of these financial  statements  requires the Company to
         make  estimates  and  judgments  that  affect the  reported  amounts of
         assets,  liabilities,  revenues and expenses, and related disclosure of
         contingent  assets and  liabilities.  On an on-going basis, the Company
         evaluates its estimates,  including  those related to product  returns,
         bad debts, inventories,  investments,  intangible assets, income taxes,
         restructuring and  contingencies and litigation.  The Company bases its
         estimates on historical  experience  and on various  other  assumptions
         that are believed to be reasonable under the circumstances, the results
         of which form the basis for making  judgments about the carrying values
         of assets and  liabilities  that are not  readily  apparent  from other
         sources.  In the opinion of Management  all  adjustments  that are of a
         normal recurring nature,  considered  necessary for fair  presentation,
         have been  included.  Actual  results may differ  from these  estimates
         under  different  assumptions  or conditions.  The unaudited  condensed
         consolidated  statements  of income  for the  interim  periods  are not
         necessarily  indicative  of  results  for the full  year.  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, 2001.

2.       Assets and liabilities of the Company's  Canadian  Subsidiary 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  and  unrealized  gains  on
         available-for-sale   securities  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 October  2001,  the FASB issued SFAS No.  144,  "Accounting  for the
         Impairment or Disposal of Long-Lived  Assets" which supersedes SFAS No.
         121,  "Accounting  for the  Impairment  of  Long-Lived  Assets  and for
         Long-Lived  Assets to Be Disposed  Of." SFAS No. 144  provides a single
         accounting  model for  long-lived  assets to be disposed  of.  Although
         retaining  many  of  the   fundamental   recognition   and  measurement
         provisions  of SFAS No. 121, the  Statement  significantly  changes the
         criteria   that  would  have  to  be  met  to   classify  an  asset  as
         held-for-sale.  Under SFAS No. 144, assets  held-for-sale are stated at
         the lower of their fair values or carrying  amounts and depreciation is
         no longer  recognized.  The  Company  adopted  SFAS No.  144  effective
         January  1,  2002.  There was no impact on the  Company  as a result of
         adopting SFAS No. 144.

         In April  2002,  the FASB  issued  SFAS No.  145,  "Rescission  of FASB
         Statements  No. 4, 44 and 64,  Amendment of FASB  Statement No. 13, and
         Technical Corrections." SFAS No. 145, among other things, rescinds SFAS
         No. 4, which required all gains and losses from the  extinguishment  of
         debt to be classified as an  extraordinary  item and amends SFAS No. 13
         to require that certain lease  modifications that have economic effects
         similar to  sale-leaseback  transactions  be accounted  for in the same
         manner as sale-leaseback  transactions.  This statement is not expected
         to have an impact on the Company.


                                     Page 5





         Notes to Condensed Consolidated Financial Statements (continued)

         In June 2002,  the FASB  issued  SFAS No.  146,  "Accounting  for Costs
         Associated  with Exit or Disposal  Activities."  SFAS No. 146  requires
         that a  liability  for the  cost  associated  with an exit or  disposal
         activity be  recognized  when the  liability is incurred.  SFAS No. 146
         also   established  that  fair  value  is  the  objective  for  initial
         measurement  of the  liability.  The  provisions of this  Statement are
         effective  for exit or disposal  activities  that are  initiated  after
         December 31, 2002.

4.       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  for  14,500,000
         Euros, subject to post-closing  adjustments,  including finalization of
         the closing  balance sheet, in accordance with the Stock Sale Agreement
         between the Company and  PC-Ware.  As security for any claim of PC-Ware
         arising from alleged breaches of  representations  by the Company under
         the  Stock  Sale   Agreement,   2,665,836   Euros  (the  equivalent  of
         $2,628,514)  were being held in an escrow  account as per September 30,
         2002.  In September  2001,  PC-Ware made claims  aggregating  2,490,127
         Euros against the escrow.

         On October 1, 2002, the claims  brought  against the Company by PC-Ware
         were settled for 435,000 Euros (the equivalent of $428,910). Associated
         fees,  comprising of counsel  fees,  expert  witness fees,  arbitration
         fees,  consultancy fees paid to the Company's  previous Chief Financial
         Officer,  and travel and related expenses,  amounted to $269,000.  This
         settlement amount and associated fees amounted to $698,000 in the third
         quarter of 2002. Since the Company had established reserves of $350,000
         for this claim in the fourth quarter of 2001,  the Company  reported an
         additional  $348,000 for this  settlement  and  associated  fees in the
         third quarter of 2002. A total amount of $698,000 was reported as other
         current liabilities as of September 30, 2002.

         A total of 570,000 Euros (the  equivalent  of $562,020)  will remain in
         the  escrow  account  for the  settlement  amount and  associated  fees
         incurred in Germany.  The remaining balance of the escrow account is no
         longer  restricted;  as a result  2,095,836  Euros (the  equivalent  of
         $2,066,494) were reported as cash and cash equivalents as per September
         30, 2002.

5.       The Company computes  comprehensive income in accordance with Statement
         of Financial  Accounting  Standards  No. 130  "Reporting  Comprehensive
         Income" (SFAS 130).  SFAS 130  establishes  standards for the reporting
         and display of comprehensive income and its components in the financial
         statements.  Other  comprehensive  income,  as  defined,  includes  all
         changes  in equity  during a period  from  non-owner  sources,  such as
         unrealized  gains  and  losses  on  available-for-sale  securities  and
         foreign currency translation.

6.       Investments in available-for-sale  securities as per September 30, 2002
         were (in thousands):

                                    Cost    Market value  Unrealized Gain (loss)
         U.S.Government Securities  $5,056  $5,151        $95

         The  cost  and  market  value  of our  investments  in U.S.  Government
         securities  at  September  30, 2002 by  contractual  maturity  were (in
         thousands):


                                                                                           
                                                                                Estimated
                                                                                Fair Value           Cost

         Due in one year or less                                                    $3,013          $3,007
         Due in greater than one year                                                2,138           2,048
                                                                                -------------    -----------
         Total investments in U.S. Government Securities                            $5,151          $5,055
                                                                                =============    ===========



                                     Page 6





7.       At  September  30,  2002,  the Company had  outstanding  common  shares
         totaling  approximately  3,965,000.  The Company has granted options to
         purchase common shares to the directors,  officers and key employees of
         the Company  under  several  stock option  plans.  These options have a
         dilutive  effect on earnings  per share.  Basic  earnings  per share is
         computed by dividing net earnings (loss) by the weighted average number
         of shares outstanding during the period.  Diluted earnings per share is
         computed  considering  the  potentially  dilutive effect of outstanding
         stock options.  The following is a reconciliation of the numerators and
         denominators of the basic and diluted  earnings per share  computations
         as required by SFAS No. 128, "Earnings per Share."(in thousands, except
         per share data):



                                                                   


                                                 For the Nine Months     For the Three Months
                                                 Ended September 30,     Ended September 30,
                                                 -------------------     -------------------
                                                    2002       2001         2002        2001
                                                    ----       ----         ----        ----
         Numerator:
         Net Income (loss)                       $   319    ($1,146)       ($210)      ($428)

         Denominator:
         Weighted average shares (Basic)           4,639      4,992        4,214       4,990
         Dilutive effect of outstanding options       15          -            -           -
                                                 -------    --------     --------    --------

         Weighted average shares including
           assumed conversions (Diluted)           4,654      4,992        4,214       4,990

         Basic and Diluted net income (loss) per
         share                                     $0.07     ($0.23)      ($0.05)     ($0.09)



         Changes during 2002 in options  outstanding for the combined plans were
         as follows:

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

        Outstanding at January 1, 2002           568,966        $5.78
        Granted in 2002                          435,625         2.13
        Canceled in 2002                        (371,341)        6.30
        Exercised in 2002                              0            -
                                              -----------
        Outstanding at September 30, 2002        633,250         2.96
                                              ===========
        Exercisable at September 30, 2002        590,124         2.90
                                              ===========

         In February 2002, the Board of Directors approved a plan permitting all
         option  holders  under the 1986  Option Plan and the 1995 Stock Plan to
         surrender  all or any  portion of their  options on or before  March 1,
         2002.  The Board intends,  but is not obligated,  to grant such holders
         after  September 8, 2002 a number of new options equal to the number of
         surrendered  options  at an  exercise  price of 100% of the  then  fair
         market value (as defined in the plans) of the  Company's  Common Stock,
         provided that the optionee  remains  employed by the Company as of such
         date.


                                     Page 7





         The Company  believes  that by having no legal  obligation to grant new
         options and by waiting  more than six months to issue new  options,  it
         will avoid the adverse  accounting  treatment  that would  otherwise be
         involved  in  the  repricing  of  stock  options,   provided  that  the
         accounting rules are not changed.

         By March 1, 2002, a total of 7,875  options to purchase  the  Company's
         Common Stock under the 1986 option plan and 308,550 options to purchase
         the Company's Common Stock under the 1995 Stock Plan were  surrendered,
         of which 305,175 were surrendered by the Company's  executive officers.
         All of the options surrendered were exercisable in excess of the market
         price of the underlying Common Stock as of the dates of surrender.

         On September 9, 2002, the Company  granted 418,750 options at an option
         price of $2.13 per share to  Officers  and  key-employees.  The options
         granted vested  immediately  on September 9, 2002. The Company  granted
         options to purchase 200,000 shares to William H. Willett, the Company's
         President  and Chief  Executive  Officer;  options to purchase  100,000
         shares  to  Simon  Nynens,  the  Company's  Vice  President  and  Chief
         Financial  Officer;  options to purchase 5,000 shares to John Lore, the
         Company's  Vice  President and Chief  Information  Officer;  options to
         purchase  55,000  shares  to  Jeffrey  Largiader,  the  Companys'  Vice
         President  Marketing;  and options to purchase  20,000  shares to Steve
         McNamara,  the Vice  President  and  General  Manager  of  Programmer's
         Paradise Canada.

         The Company also granted options to purchase 16,875 shares to Directors
         on September 9, 2002. Each Director  received options to purchase 3,375
         shares of the  Company's  Common  Stock at an option price of $2.13 per
         share.  The options  granted to Directors vest in an installment of 20%
         of the total option grant one year after the date of the option  grant,
         and thereafter in equal  quarterly  installments  of 5%, subject to the
         terms and conditions set forth in the 1995 Non-Employee Director Plan.

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

Overview

Programmer's  Paradise,  Inc.  operates in one  primary  business  segment:  the
marketing of technical  software  and hardware for  microcomputers,  servers and
networks in the United  States and Canada.  We offer a wide variety of technical
and general business  application software and PC hardware and components from a
broad range of publishers and manufacturers.  We market our products through our
well-known catalogs,  direct mail programs and advertisements in trade magazines
as well as through Internet and e-mail promotions.

Through our wholly owned subsidiary,  Lifeboat  Distribution Inc., we distribute
marketed products to dealers and resellers in the United States and Canada.  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.


                                     Page 8




In Item 7  ("Management's  Discussion  and Analysis of Financial  Condition  and
Results of  Operations")  of our  Annual  Report on Form 10-K for the year ended
December 31,  2001,  we included a discussion  of the most  critical  accounting
policies and estimates  used in the  preparation  of our  financial  statements.
There has been no material  change in the policies and  estimates  used by us in
the  preparation  of our  financial  statements  since the filing of such Annual
Report.

Results of Operations

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



                                                                                                  

                                                                       Nine months ended          Three months ended
                                                                         September 30,              September 30,
                                                                         -------------              -------------
                                                                      2002          2001          2002         2001
                                                                      ----          ----          ----         ----

Net sales                                                             100.0%        100.0%      100.0%       100.0%
Cost of sales                                                          87.0          89.9        87.2         90.4
                                                                   ---------     ----------    --------     --------
Gross profit                                                           13.0          10.1        12.8          9.6
Selling, general and administrative expenses                           12.8          12.0        13.2         12.0
Settlement of escrow                                                    0.7           0.0         2.2          0.0
                                                                   ---------     ----------    --------     --------
Loss from operations                                                   (0.5)         (1.9)       (2.6)        (2.4)
Realized gain on sale of available-for-sale securities                  0.2           0.0         0.9          0.0
Interest income, net                                                    0.4           0.4         0.4          0.5
Unrealized foreign exchange gain (loss)                                (0.0)          0.0        (0.0)         0.1
                                                                   ---------     ----------    --------     --------
Income (loss) before income taxes                                       0.1          (1.5)       (1.3)        (1.8)
Income taxes (benefit)                                                 (0.5)          0.1        (0.0)         0.0
                                                                   ---------     ----------    --------     --------
Net income (loss)                                                       0.6%         (1.6)%      (1.3)%       (1.8)%
                                                                   ---------     ----------    --------     --------



Net Sales

Net sales in the third  quarter of 2002  decreased  35% or $8.4 million to $15.8
million  compared to $24.2  million  for the same  period in 2001.  For the nine
months period ended  September 30, 2002, net sales decreased by $22.2 million or
31% over the nine months ended  September 30, 2001.  The revenue  decline mainly
reflects the continued difficult business  environment and the decision to cease
selling Microsoft Select and Enterprise license agreements. As stipulated in our
most recent annual  report on Form 10-K,  our business  plan  contemplates  that
sales for 2002 will be lower than in recent  years,  primarily due to the impact
of the change in the reseller agreement with Microsoft.  Cooperative advertising
reimbursements as a percentage of net sales were 8% of net sales or $1.2 million
in the third quarter of 2002, consistent with the third quarter of 2001. For the
nine  months   period  ended   September  30,  2002,   cooperative   advertising
reimbursements  amounted to $3.2 million,  consistent with the first nine months
of 2001. Cooperative advertising reimbursements as a percentage of net sales may
decrease in future periods  depending on the level of vendor  participation  and
collection experience.

Gross Profit

Gross  profit as a  percentage  of net sales  increased to 12.8% for the quarter
ended  September 30, 2002,  compared to 9.6% for the same period in 2001.  Gross
profit in absolute  dollars for the three-month  period ended September 30, 2002
was $2.0  million as compared to $2.3  million for the same period in 2001.  For
the nine month period ended  September 30, 2002,  the gross profit  decreased by
$771 for the same period in 2001.  The decrease in gross profit  dollars and the
increase in Gross Profit  Margin as a percentage  reflects a shift in the mix of
sales as a result of the substantial increase in higher margin sales compared to


                                     Page 9





large  revenue  and low margin  sales such as  Microsoft  Select and  Enterprise
licensing.  As stipulated  in our annual report on Form 10-K,  our business plan
contemplates  that our Gross  Profit  Margin as a  percentage  will  increase as
compared  to recent  years,  primarily  due to the  impact of the  change in the
reseller agreement with Microsoft.

Selling, General and Administrative Expenses

SG&A  expenses  for the quarter  ended  September  30, 2002 were $2.1 million as
compared to $2.9 million for the same period in 2001, a decrease of $0.8 million
or 28%. For the nine month  period  ended  September  30,  2002,  SG&A  expenses
decreased  by $2.2 million or 26%.  The  decrease in SG&A was  primarily  due to
lower personnel-related expenses, cost containment initiatives and improved cost
control policies and procedures.

Each  year  SG&A  has  increased  in  absolute  dollars.  As  a  result  of  the
restructuring  plan  described in our most recent annual report on form 10-K, we
anticipate that SG&A in absolute dollars will decline in 2002; however there can
be no assurance that this will actually occur.

Income Taxes

For the quarter  ended  September 30, 2002,  the Company  recorded a benefit for
income taxes of approximately  $4,000, which consists of a benefit of $4,000 for
Canadian taxes. For the nine-month  period ended September 30, 2002, the Company
recorded a $257,000 income tax benefit  compared to a provision for income taxes
of  $63,000  for the  comparable  period in 2001.  The Job  Creation  and Worker
Assistance  Act of 2002 (Job Creation  Act),  enacted March 9, 2002  temporarily
extends the carry back period to five years for losses arising in tax years 2001
and 2002. As a result,  the Company filed a carry back claim for a refund in the
amount of approximately $315,000.

The loss  carry  forwards  offset  the  provision  for  income  taxes for our US
operations.  As per September  30, 2002,  the Company had recorded a US deferred
tax asset of approximately $6.4 million  reflecting,  in part, a benefit of $3.2
million  in  federal  and state tax loss carry  forwards,  which will  expire in
varying amounts between 2002 and 2021. As a result of the current uncertainty of
realizing the benefits of the tax loss carry forward, valuation allowances equal
to the tax benefits for the U.S. deferred taxes have been established.

The full  realization  of the tax  benefit  associated  with the  carry  forward
depends  predominantly  upon the Company's  ability to generate  taxable  income
during the carry forward  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
carry   forwards  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.


Liquidity and Capital Resources

In the first nine months of 2002,  our cash and cash  equivalents  decreased  by
$7.0  million to $4.4  million at  September  30,  2002,  from $11.4  million at
December  31,  2001.  Net cash used for  operating  activities  amounted to $1.4
million; net cash used in investing activities amounted to $3.4 million and cash
used for


                                     Page 10





financing  activities  amounted to $2.5 million.  The effect of foreign exchange
rate on cash amounted to $0.3 million.

Net cash used for operating activities in the first nine months of 2002 was $1.4
million.  During the first nine months of 2002, cash was used for a reduction of
accounts  payable,  partly  offset by cash  provided  by net income and  reduced
accounts receivable.

The decrease in accounts  payable is primarily due to our  decreased  revenue as
well as using our cash to pay vendors promptly in order to obtain more favorable
conditions. The decrease in accounts receivable relates primarily to improvement
in collection  and the decrease in sales.  Days sales  outstanding  for the nine
month  period  ended  September  30, 2002 were 34 as compared to 53 for the nine
month period ended September 30, 2001.

Cash used for investing  activities amounted to $3.4 million. As a result of the
current low  interest  rates on our  short-term  savings  accounts we decided to
invest in US  Government  securities.  This  investment  is partly offset by the
decrease  in cash  held in  escrow,  which is no  longer  restricted  due to the
settlement of escrow.  For more  information  reference is made to note 4 to the
condensed consolidated financial statements as per September 30, 2002.

Cash used for  financing  activities  in the first  nine  months of 2002 of $2.5
million  consisted of the purchase of approximately  1,002,000 shares of our own
stock under the buyback program discussed below.

On October 9, 2002, the Company's Board of Directors  authorized the purchase of
an additional  500,000  shares of our common stock.  On September 16, 2002,  the
Company's  Board of Directors  authorized the purchase of an additional  500,000
shares of our common  stock.  These two  purchase  approvals  are in addition to
approval of 490,000  shares in June 2002 and 521,013  shares in October 1999 the
company was authorized to buy back in both open market and private transactions,
as conditions warrant.

The repurchase program is expected to remain effective for the remainder of 2002
and 2003.  We intend to hold the  repurchased  shares in  treasury  for  general
corporate purposes,  including issuances under various stock option plans. As of
September  30, 2002, we owned  approximately  1,265,000  shares  purchased at an
average  cost of  $3.11.  In the  first  nine  months  of 2002,  we  repurchased
1,004,029 shares of company stock at an average share price of $2.45.

The Company's  current and anticipated use of its cash and cash  equivalents is,
and will continue to be, to fund working  capital and  operational  expenditures
and the stock buyback  program.  Our business plan  furthermore  contemplates to
continue  to use our  cash to pay  vendors  promptly  in order  to  obtain  more
favorable conditions.

The Company  believes that the funds held in cash and cash  equivalents  will be
sufficient to fund the Company's  working capital and cash requirements at least
through September 30, 2003. We currently do not have any credit facility and, in
the foreseeable  future, we do not plan to enter into an agreement providing for
a line of credit.

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.  We strongly urge current and  prospective  investors to carefully
consider the  cautionary  statements  and risks  contained in this Report.  Such
risks  include,  but not are not limited  to, the  continued  acceptance  of the
Company's distribution channel by vendors and customers, the timely availability
and acceptance of new products,  contribution  of key vendor  relationships  and
support  programs,  as  well  as  factors  that  affect  the  software  industry
generally.


                                     Page 11





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.

The statement concerning future sales and future Gross Profit Margin are forward
looking   statements   involving  certain  risks  and   uncertainties   such  as
availability  of products,  product mix,  market  conditions  and other factors,
which could result in a fluctuation of sales below recent experience.

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.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

In addition to its  activities in the United  States,  the Company also conducts
business in Canada.  We are subject to general risks attendant to the conduct of
business in Canada,  including  economic  uncertainties  and foreign  government
regulations.  In addition, the Company's Canadian business is subject to changes
in demand or pricing  resulting from  fluctuations in currency exchange rates or
other factors.

The Company's  $5.2 million  investments  in marketable  securities  are only in
highly rated and highly liquid U.S.  government  Securities.  The remaining cash
balance is invested in short-term  savings  accounts with our primary bank,  The
Bank of New York. As such, the risk of  significant  changes in the value of our
cash invested is minimal.

Item 4. Controls and Procedures.

As required by Rule 13a-15  under the  Exchange  Act,  within the 90-day  period
prior to the filing date of this report,  the Company  carried out an evaluation
of the  effectiveness  of the design and operation of the  Company's  disclosure
controls and  procedures.  This evaluation was carried out under the supervision


                                     Page 12





and with the participation of the Company's management,  including the Company's
Chief Executive Officer and Chief Financial Officer. Based upon that evaluation,
the Company's Chief Executive Officer and Chief Financial Officer concluded that
the Company's disclosure controls and procedures are effective.  There have been
no significant  changes in the Company's  internal  controls or in other factors
that could  significantly  affect these internal controls subsequent to the date
of their evaluation.

Disclosure  controls and procedures are controls and other  procedures  that are
designed to ensure that  information  required to be disclosed by the Company in
the reports it files or submits  under the Exchange Act is recorded,  processed,
summarized and reported, within the time periods specified in the Securities and
Exchange  Commission's  rules and  forms.  Disclosure  controls  and  procedures
include,  without  limitation,  controls and procedures  designed to ensure that
information  required to be  disclosed by the Company in the reports it files or
submits under the Exchange Act is accumulated and  communicated to the Company's
management,  including the Company's Chief Executive Officer and Chief Financial
Officer,   as  appropriate,   to  allow  timely  decisions   regarding  required
disclosure.

PART II - OTHER INFORMATION


Item 1. Legal Proceedings

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  for  14,500,000  Euros,  subject to  post-closing
adjustments,  including finalization of the closing balance sheet, in accordance
with the Stock Sale Agreement  between the Company and PC-Ware.  As security for
any claim of PC-Ware  arising from alleged  breaches of  representations  by the
Company  under the Stock Sale  Agreement,  2,665,836  Euros (the  equivalent  of
$2,628,514)  were being held in an escrow  account as per September 30, 2002. In
September  2001,  PC-Ware made claims  aggregating  2,490,127  Euros against the
escrow.

On October 1, 2002,  the claims  brought  against  the  Company by PC-Ware  were
settled  for  435,000  Euros (the  equivalent  of  $428,910).  Associated  fees,
comprising of counsel fees, expert witness fees,  arbitration fees,  consultancy
fees paid to the Company's  previous  Chief  Financial  Officer,  and travel and
related  expenses,  amounted to $269,000.  This settlement amount and associated
fees  amounted to $698,000 in the third  quarter of 2002.  Since the Company had
established  reserves of $350,000 for this claim in the fourth  quarter of 2001,
the Company  reported an additional  $348,000 for this settlement and associated
fees in the third  quarter of 2002.  A total  amount of $698,000 was reported as
other current liabilities as of September 30, 2002.

A total of 570,000 Euros (the  equivalent of $562,020) will remain in the escrow
account for the settlement  amount and associated fees incurred in Germany.  The
remaining  balance of the escrow  account is no longer  restricted;  as a result
2,095,836  Euros (the  equivalent of $2,066,494)  were reported as cash and cash
equivalents as of September 30, 2002.


                                    Page 13





Item 6. Exhibits and Reports on Form 8-K

(a)     Exhibits.

        None.

(b)     Reports on Form 8-K

         The  Company  did not file any  reports  on Form 8-K  during  the three
         months ended September 30, 2002.


                                   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 12, 2002                  By:   /s/   Simon F. Nynens
- -------------------------------                   ----------------------
         Date                                Simon F. Nynens,  Chief  Financial
                                             Officer and Vice  President  and
                                             Authorized Officer


         November 12, 2002                  By:   /s/   William H. Willett
- -------------------------------                   -------------------------
         Date                                William H. Willett, Chairman of the
                                             Board, President and Chief
                                             Executive Officer




                                     Page 14





                           PROGRAMMER'S PARADISE, INC.

                           CERTIFICATIONS PURSUANT TO
                                 SECTION 302 OF
                         THE SARBANES-OXLEY ACT OF 2002


CERTIFICATION

I, William H. Willett, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Programmer's  Paradise,
Inc.;

2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4.  The  registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a) designed such disclosure controls and procedures to ensure that material
     information   relating  to  the  registrant,   including  its  consolidated
     subsidiaries,  is  made  known  to  us by  others  within  those  entities,
     particularly  during  the period in which  this  quarterly  report is being
     prepared;

     b) evaluated the effectiveness of the registrant's  disclosure controls and
     procedures  as of a date  within 90 days prior to the  filing  date of this
     quarterly report (the "Evaluation Date"); and

     c)  presented  in  this  quarterly   report  our   conclusions   about  the
     effectiveness  of the  disclosure  controls  and  procedures  based  on our
     evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

     a) all  significant  deficiencies  in the design or  operation  of internal
     controls which could adversely affect the  registrant's  ability to record,
     process,  summarize and report  financial data and have  identified for the
     registrant's auditors any material weaknesses in internal controls; and

     b) any fraud,  whether or not material,  that involves  management or other
     employees  who  have  a  significant  role  in  the  registrant's  internal
     controls; and

6. The  registrant's  other  certifying  officers  and I have  indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date:  November 12, 2002


/s/ William H. Willett
- --------------------------
William H. Willett
Chief Executive Officer


                                    Page 15





CERTIFICATION


I, Simon F. Nynens, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Programmer's  Paradise,
Inc.;

2. Based on my  knowledge,  this  quarterly  report  does not contain any untrue
statement of a material fact or omit to state a material fact  necessary to make
the statements made, in light of the  circumstances  under which such statements
were made, not  misleading  with respect to the period covered by this quarterly
report;

3.  Based  on my  knowledge,  the  financial  statements,  and  other  financial
information  included in this quarterly  report,  fairly present in all material
respects the financial  condition,  results of operations  and cash flows of the
registrant as of, and for, the periods presented in this quarterly report;

4.  The  registrant's  other  certifying  officers  and  I are  responsible  for
establishing and maintaining  disclosure  controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have:

     a) designed such disclosure controls and procedures to ensure that material
     information   relating  to  the  registrant,   including  its  consolidated
     subsidiaries,  is  made  known  to  us by  others  within  those  entities,
     particularly  during  the period in which  this  quarterly  report is being
     prepared;

     b) evaluated the effectiveness of the registrant's  disclosure controls and
     procedures  as of a date  within 90 days prior to the  filing  date of this
     quarterly report (the "Evaluation Date"); and

     c)  presented  in  this  quarterly   report  our   conclusions   about  the
     effectiveness  of the  disclosure  controls  and  procedures  based  on our
     evaluation as of the Evaluation Date;

5. The registrant's other certifying officers and I have disclosed, based on our
most recent evaluation,  to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent function):

     a) all  significant  deficiencies  in the design or  operation  of internal
     controls which could adversely affect the  registrant's  ability to record,
     process,  summarize and report  financial data and have  identified for the
     registrant's auditors any material weaknesses in internal controls; and

     b) any fraud,  whether or not material,  that involves  management or other
     employees  who  have  a  significant  role  in  the  registrant's  internal
     controls; and

6. The  registrant's  other  certifying  officers  and I have  indicated in this
quarterly  report  whether or not there  were  significant  changes in  internal
controls or in other factors that could  significantly  affect internal controls
subsequent to the date of our most recent  evaluation,  including any corrective
actions with regard to significant deficiencies and material weaknesses.

Date: November 12, 2002


/s/ Simon F. Nynens
- ---------------------------
Simon F. Nynens
Chief Financial Officer


                                    Page 16