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

                                   FORM 10-K

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

                  For the fiscal year ended December 31, 2002

                                       OR

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

        For the transition period from ______________ to _______________

                        Commission file number: 33-92810

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

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

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

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

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

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

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

     Indicate by check mark whether the Registrant is an  accelerated  filer (as
defined in Exchange Act Rule 12b-2). Yes No X

     The aggregate  market value of the common stock held by  non-affiliates  of
the  Registrant  computed  by  reference  to the  closing  sale  price  for  the
Registrant's  Common Stock as of June 28, 2002, the last day of the Registrant's
most  recently  completed  second  fiscal  quarter,  as  reported  on the NASDAQ
National Market, was approximately $5,569,000.  (In determining the market value
of the common  stock held by any  non-affiliates,  shares of Common Stock of the
Registrant  beneficially  owned by directors,  officers and holders of more than
10% of the  outstanding  shares  of  Common  Stock of the  Registrant  have been
excluded. This determination of affiliate status is not necessarily a conclusive
determination for other purposes.)

     The number of shares  outstanding  of the  Registrant's  Common Stock as of
March 18, 2003 was 3,763,943 shares.

     Documents   Incorporated  by  Reference:   Portions  of  the   Registrant's
definitive  Proxy  Statement for its 2003 Annual Meeting of  Stockholders  to be
filed on or before April 30, 2003 are incorporated by reference into Part III of
this Report.

                               Page 1 of 24 Pages




PART I

Item 1 Business

General

     Programmer's  Paradise,  Inc. (the  "Company") is a recognized  marketer of
software in the United  States and Canada  targeting  software  development  and
information technology professionals within enterprise organizations.

     Programmer's  Paradise,  Inc.  was  incorporated  in Delaware in 1982.  Our
common stock is listed on the NASDAQ  National  Market under the symbol  "PROG".
Our    Web    site     addresses     are     www.programmersparadise.com     and
www.programmersparadise.ca.   Information   on  our  Web  sites  should  not  be
considered  filed  with the  Securities  and  Exchange  Commission.  Information
contained  on our Web sites is not,  and  should  not be deemed to be, a part of
this report.

     The Company  operates in one primary  business  segment:  the  marketing of
technical software for microcomputers, servers and networks in the United States
and  Canada.  We  offer  a  wide  variety  of  technical  and  general  business
application  software from a broad range of  publishers  and  manufacturers.  We
market these  products  through our well-known  catalogs,  direct mail programs,
advertisements  in trade  magazines,  as well as  through  Internet  and  e-mail
promotions. Through our wholly owned subsidiary,  Lifeboat Distribution Inc., we
distribute products to dealers and resellers in the United States and Canada.

     The Company's catalogs are full color "magalogs" and offer some of the most
complete collections of microcomputer technical software,  including programming
languages,  tools,  utilities,  libraries,  development systems,  interfaces and
communication  products.  The Company  believes  that it has created a niche for
hard-to-source technical software programs.

     Pursuant to an Agreement,  dated  December 1, 2000, the Company sold all of
the shares of its European subsidiaries to PC-Ware Information  Technologies AG,
a German  corporation  ("PC-Ware"),  on January 9,  2001.  For more  information
regarding this sale, reference is made to Management  Discussion and Analysis of
Financial  Condition  and  Results  of  Operations,  Part I, Item 7, and to Note
Twelve to the Consolidated Financial Statements, Part II, Item 8.

Competition

     The software  distribution  market is highly  competitive.  Pricing is very
aggressive and the Company  expects  pricing  pressure to continue.  The Company
faces  competition  from a wide variety of sources  including:  vendors who sell
direct to customers; software resellers; superstores; catalogers; Web sites; and
other  direct  marketers  of  software  products.  Some of our  competitors  are
significantly larger and have substantially  greater resources than the Company.
Many of our  competitors  compete  principally  on the basis of  price,  product
availability,  customer service and technical support.  The market for developer
software  products  is  characterized  by  rapid  changes  in  technology,  user
requirements,  and customer  specifications.  The Company  competes in acquiring
prospective  buyers and in sourcing new products  from software  developers  and
publishers, as well as in marketing its current product line to its customers.

     There can be no assurance that the Company can compete  effectively against
existing  competitors or new competitors  that may enter the market and generate
profit margins which represent a fair return to the Company. In addition,  price
is an important  competitive factor in the personal computer software market and


                               Page 2 of 24 Pages



there can be no  assurance  that the  Company  will not be subject to  increased
price  competition.  An  increase  in the  amount  of  competition  faced by the
Company, or its failure to compete  effectively  against its competitors,  could
have a material adverse effect on the Company's  business,  financial  condition
and results of operations.

     The Company  believes that its ability to offer software  developers and IT
professionals  a wide  selection of products at low prices with prompt  delivery
and high customer service levels, along with its good relationships with vendors
and suppliers,  allow it to compete  effectively.  The Company  competes to gain
distribution  rights for new products  primarily on the basis of its  reputation
and its relationships with software publishers.

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

     In addition, resellers and publishers may attempt to increase the volume of
software products  distributed  electronically  through ESD (Electronic Software
Distribution)  technology,  through subscription  services,  and through on-line
shopping services. Any of these competitive programs, if successful,  could have
a material adverse effect on the Company's result of operations.

Products

     The  Company  offers  a wide  variety  of  products  from a broad  range of
publishers and manufacturers,  including Microsoft,  Computer  Associates,  IBM,
VMware, Borland, Sitraka, Compuware, Infragistics,  ComponentOne,  Installshield
and Adobe. On a continuous basis, new products are screened for inclusion in our
catalogs and Web sites based on their features,  quality,  price, profit margins
and  warranties,  as well as on current  sales trends.  In 2002,  2001 and 2000,
Hardware and Peripherals as a percentage of sales were less than 5%.

Marketing and Distribution

     We market our  products  through  creative  marketing  communications,  our
catalogs,  our Web site, industry  magazines,  and national trade shows. We also
use direct  e-mail and printed  material to introduce new products and upgrades,
to cross-sell products to current customers, and to educate and inform.

     We believe that our catalogs are important  marketing vehicles for software
publishers  and  manufacturers.  These  catalogs  provide a  cost-effective  and
service-oriented means to market, sell and fulfill software products.

     The Company  has two primary  catalogs:  Programmer's  Paradise,  targeting
software developers;  and Corporate Developer's Paradise,  targeting information
technology professionals working in large corporations.  These catalogs are full
color "magalogs" that combine  traditional catalog sales offerings with detailed
product  descriptions and  announcements,  and which contain  cooperative vendor
advertising.


                               Page 3 of 24 Pages



     The  Company  offers  additional  catalogs  aimed  at  specific  audiences.
Significant  increases in postal or shipping rates and in paper costs could have
a material adverse effect on the Company.  We continually  attract new customers
through  advertisements  in  trade  magazines,  as well as  through  selectively
mailing  catalogs  and  other  direct  mail  material.  Prospect  names are also
provided to us by publishers  whose  products we market.  In 2002, the Company's
cooperative and fee-based  advertising  reimbursements  as a percentage of sales
increased to 7% from 5% in 2001.

     No customer  accounted for more than 10% of consolidated net sales in 2000,
2001,  or 2002.  No material  part of the  business is  dependent  upon a single
customer or a few customers. The Company generally ships product within 48 hours
of  confirming  a  customer's  order.  This  allows for  minimum  backlog in the
business.

     Canadian sales increased to 15% of  consolidated  revenues in 2002 compared
to 9% of consolidated  revenues in 2001 (for geographic  financial  information,
please refer to Note Nine to our Notes to Consolidated Financial Statements).

Customer Support

     We believe that providing a high level of customer  service is necessary to
compete  effectively and is essential to continued sales and revenue growth. Our
account  representatives  assist our  customers  with all aspects of  purchasing
decisions;  process products ordered and respond to customer  inquiries on order
status,  product  pricing  and  availability.  The account  representatives  are
trained to answer all basic  questions about the features and  functionality  of
products. On technical issues, there is an in-house technical support staff.

Purchasing and Fulfillment

     The  Company's  success  is  dependent,  in part,  upon the  ability of its
suppliers to develop and market products that meet the changing  requirements of
the  marketplace.  The Company  believes it enjoys good  relationships  with its
vendors.  The Company and its principal  vendors have  cooperated  frequently in
product  introductions and in other marketing  programs.  As is customary in the
industry,  the  Company  has  no  long-term  supply  contracts  with  any of its
suppliers.  Substantially  all the  Company's  contracts  with its  vendors  are
terminable  upon 30 days' notice or less. The manner in which software  products
are distributed and sold is changing,  and new methods of distribution  and sale
may emerge or expand.  Software  publishers  have sold, and may intensify  their
efforts to sell, their products  directly to end-users.  The Company's  business
and results of operations may be adversely  affected if the terms and conditions
of the  Company's  authorizations  with  its  vendors  were to be  significantly
modified or if certain products become unavailable to the Company.

     In 2002 the Company  purchased  approximately  61% of its products directly
from manufacturers and publishers and the balance from multiple distributors, as
compared  to 63% in 2001.  Most  suppliers  or  distributors  will  "drop  ship"
products  directly to the  customers,  which  reduces  physical  handling by the
Company.  These  inventory  management  techniques  allow the Company to offer a
greater range of products without increased inventory requirements.

     For the year ended December 31, 2002, Ingram Micro was the only vendor that
exceeded  10% of total  purchases.  The loss of this  vendor,  or any  other key
vendor,  could have an adverse  effect on the Company.  As from October 1, 2001,
the Company is no longer an authorized  Microsoft  Select Large Account Reseller
(LAR). For 2001, these sales amounted to approximately $17 million and generated
approximately  $0.8 million in Gross Profit Margin,  which was  insufficient  to
cover all related costs.  There were no other changes in the reseller  agreement
with Microsoft.


                               Page 4 of 24 Pages



     Inventory  levels may vary from period to period,  due in part to increases
or decreases in sales  levels,  the  Company's  practice of making  large-volume
purchases when it deems the terms of such  purchases to be  attractive,  and the
addition  of  new  suppliers  and  products.   Moreover,   the  Company's  order
fulfillment  and inventory  control allow the Company to order certain  products
just in time for next day shipping.  The Company  promotes the use of electronic
data interchange ("EDI") with its suppliers, which helps reduce overhead and the
use of paper in the  ordering  process.  Although  brand  names  and  individual
products are important to our business,  we believe that competitive  sources of
supply are available for substantially all product categories we carry.

     The Company operates distribution facilities in Shrewsbury,  New Jersey and
Mississauga, Canada.

Management Information Systems

     The Company operates  management  information systems on Windows NT and MPE
platforms  that allow for  centralized  management of key  functions,  including
inventory,  accounts  receivable,  purchasing,  sales and  distribution.  We are
dependent on the accuracy and proper  utilization of our information  technology
systems, including our telephone, Web sites, e-mail and fax systems.

     The  management  information  systems  allow the  Company to monitor  sales
trends, provide product availability and order status information,  track direct
marketing  campaign  performance and to make marketing  event driven  purchasing
decisions.  In addition to the main system, the Company has systems of networked
personal computers,  as well as microcomputer-based  desktop publishing systems,
which facilitate data sharing and provide an automated office environment.

     The Company  recognizes  the need to  continually  upgrade  its  management
information  systems to most  effectively  manage its  operations  and  customer
database.  In that regard,  the Company  anticipates  that it will, from time to
time,  require  software  and  hardware  upgrades  for  its  present  management
information systems.

Trademarks

     The Company conducts its business under the various  trademarks and service
marks of  Programmer's  Paradise,  the "Island Man" cartoon  character logo, and
Lifeboat.  The Company  protects these trademarks and service marks and believes
that they have  significant  value and are  important  factors in its  marketing
programs.

Employees

     As of December 31, 2002,  Programmer's Paradise,  Inc. and its subsidiaries
had 84 full-time  and 2 part-time  employees.  The Company is not a party to any
collective  bargaining  agreements  with its employees,  has experienced no work
stoppages and considers its relationships with its employees to be satisfactory.


                               Page 5 of 24 Pages


Executive Officers of the Company

The executive officers of the Company are as follows:

Name                    Age     Position
- ---------------------------------------------------------------------------

William H. Willett      66      President, Chief Executive Officer and
                                Chairman of the Board

Simon F. Nynens         31      Chief Financial Officer and
                                Vice President

Jeffrey C. Largiader    46      Vice President - Marketing

Steve R. McNamara       44      Vice President and General Manager - Canada


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

Simon F. Nynens has served as  Vice-President  and Chief Financial Officer since
January  2002.  Between  February  2001 and  January  2002,  he  served  as Vice
President.  Prior to that,  Mr.  Nynens served as the  Vice-President  and Chief
Operating  Officer of the  Company's  European  operations  from  November  1999
through  January  2001,  and  prior  to that,  he was  European  Controller  and
Corporate  Controller of the Company.  Prior to joining  Programmer's  Paradise,
Inc.,  Mr.  Nynens  worked  as a  Registered  Accountant  with  Ernst & Young in
Amsterdam, The Netherlands.

Jeffrey C. Largiader has served as the  Vice-President  - Marketing  since 1989.
Prior to that and since  1983,  he held  various  sales and  product  management
positions with the Company and a predecessor, Lifeboat Associates, Inc.

Steve R. McNamara opened the Programmer's  Paradise Canadian  operations in June
1997.  Prior to that,  he held  marketing,  operations,  and finance  management
positions  at Inmac Inc.,  Locator  Group Inc.,  NCR Canada  Ltd.,  and Tee-Comm
Electronics Inc.

Available Information

Under the  Securities  Exchange  Act of 1934,  the  Company is  required to file
annual,  quarterly and special reports,  proxy statements and other  information
with the SEC.  You may read and copy any  document  we file at the SEC's  public
reference room at 450 Fifth Street,  N.W.,  Washington,  D.C. 20549. Please call
the SEC at  1-800-SEC-0330  for further  information  about the public reference
room. The SEC maintains a web site at http://www.sec.gov  that contains reports,
proxy and information  statements,  and other information regarding issuers that
file electronically with the SEC. The Company files electronically with the SEC.
The Company makes available,  free of charge,  through its internet web site its
reports on Forms 10-K, 10-Q and 8-K, and amendments to those reports, as soon as
reasonably  practicable after they are filed with the SEC. The following address
for  the   Company's   web  site   includes  a  hyperlink   to  those   Reports:
http://www.programmersparadise.com/company/overview.pasp.

Item 2 Properties

     The Company  leases 25,250 square feet of space in  Shrewsbury,  New Jersey
for its corporate  headquarters and warehouse under a ten-year lease expiring in
June 2007.  Total  annual  rent  expense  for these  premises  is  approximately
$280,000.  Additionally,  the Company leases  approximately 3,600 square feet of
office space and warehouse in Mississauga,  Canada, under a lease, which expires


                               Page 6 of 24 Pages



July 31, 2004.  Total annual rent  expense for these  premises is  approximately
$23,000.  In addition,  the Company  leases  approximately  1,200 square feet of
office space in Mount  Laurel,  New Jersey for a satellite  sales office under a
two-year  lease  expiring in October  2004.  Total annual rent expense for these
premises amount to approximately  $30,000.  For a further  discussion  regarding
lease obligations see Note Eight to the Consolidated Financial Statements,  Part
II, Item 8.

Item 3 Legal Proceedings

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

Item 4 Submission of Matters to a Vote of Security Holders

There were no matters  submitted  during the fourth quarter of 2002 to a vote of
security holders.

PART II

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

     Programmer's Paradise, Inc. Common Stock, par value $0.01, is traded on the
NASDAQ National Market System under the symbol "PROG". Following is the range of
low and high  closing  prices  for our stock as  reported  on the NASDAQ for the
quarters indicated.

                                     High              Low
2001
First Quarter                        4.094            2.656
Second Quarter                       4.250            3.300
Third Quarter                        4.480            3.660
Fourth Quarter                       4.150            2.500

2002
First Quarter                        2.830            2.200
Second Quarter                       2.900            2.260
Third Quarter                        2.531            2.010
Fourth Quarter                       2.340            1.850

     We have never paid cash  dividends on our capital  stock.  The closing sale
price of our stock on the  NASDAQ on March 18,  2003,  was  $2.00.  On March 18,
2003,  3,763,943 shares of the Company's Common Stock were outstanding.  On such
date, there were approximately 64 holders of record.

     During 2002,  no shares of the Common  Stock were issued to  employees  and
former employees, pursuant to the exercise of incentive stock options granted to
them prior to such year under the Company's stock option plans.

Item 6 Selected Financial Data

     The following tables set forth, for the periods indicated, certain selected
consolidated financial and other data for Programmer's Paradise, Inc. You should
read the selected  consolidated  financial  and other data below in  conjunction
with our consolidated  financial statements and the related notes and with "Item
7.  Management's  Discussion and Analysis of Financial  Condition and Results of
Operations" included elsewhere in this Form 10-K.


                               Page 7 of 24 Pages





                                                                  Year Ended December 31,
                                            -----------------------------------------------------------------------
                                                     (In thousands, except per share data)
- -------------------------------------------------------------------------------------------------------------------
                                                   1998         1999          2000           2001           2002
- -------------------------------------------------------------------------------------------------------------------
Consolidated Statement of Operations Data (1):
                                                                                          
Net sales                                        $234,429      $244,139     $216,543       $89,536       $65,157
Cost of sales                                     205,241       218,014      194,964        80,656        56,540
                                            --------------------------------------------------------------------
Gross profit                                       29,188        26,125       21,759         8,880         8,617
Selling, general and
administrative expenses                            22,682        24,422       25,648        13,020         8,926
Amortization of goodwill                              979         1,795        1,385            25
Impairment of goodwill                                                         7,000           230
Cost of restructuring                                                                          362
Impairment of investment                                                         590
Settlement of escrow                                                                                         348
Loss on Sale of European subsidiaries                                          2,081
                                            --------------------------------------------------------------------
Income (loss) from operations                       5,527           (92)     (15,125)       (4,757)         (657)
Other income, net                                     356           665          134           318           415
                                            --------------------------------------------------------------------
Income (loss) before income taxes                   5,883           573      (14,991)       (4,439)         (242)
Income tax provision (benefit)                      2,441         1,302        2,483            83          (270)
                                            --------------------------------------------------------------------
Net income (loss)                                  $3,442         $(729)    $(17,474)      $(4,522)           28
                                            ====================================================================

Net income (loss) per share
Basic                                               $0.72        $(0.14)      $(3.51)       $(0.91)        $0.01
                                            ====================================================================
Diluted                                             $0.66        $(0.14)      $(3.51)       $(0.91)        $0.01
                                            ====================================================================

Weighted average common
Shares outstanding
Basic                                               4,797         5,100        4,983         4,987         4,459
                                            ====================================================================
Diluted                                             5,249         5,100        4,983         4,987         4,480
                                            ====================================================================







                                                                       December 31,
- --------------------------------------------------------------------------------------------------------------------
                                                   1998         1999          2000           2001          2002
- --------------------------------------------------------------------------------------------------------------------
Balance Sheet Data(1):
                                                                                           
Cash and cash equivalents                         $21,167      $17,597       $2,091        $11,425       $6,072
Marketable securities                                   -            -            -              -        5,110
Working capital                                    17,686       14,806       17,326         13,367       11,167
Total assets                                      104,877       95,757       33,855         24,057       19,468
Notes payable - current                               674        2,628            -              -            -
Notes payable - long term                           1,761            -            -              -            -
Total stockholders' equity                        $36,241      $34,849      $18,906        $14,058      $11,696




(1)  Comparability of the Consolidated Statement of Operations and Balance Sheet
     Data is affected by acquisitions occurring throughout the periods presented
     as well as by the sale of our  European  Operations  on  January  9,  2001.
     Reference is made to the Pro Forma data for our continuing operations, Part
     I, Item 7 Management  Discussion  and Analysis of Financial  Condition  and
     Results of Operations.


                                  Page 8 of 24



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

     The following  discussion and analysis of the Company's financial condition
and  results of  operations  should be read in  conjunction  with the  Company's
Consolidated Financial Statements and the Notes thereto.

     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.

     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


                                  Page 9 of 24



postage and operating expenses, and other developments, could have a significant
impact on the market price of the Company's Common Stock.

Financial Overview

     We  reported a net profit of $28,000  for the year 2002,  compared to a net
loss of $4.5  million  for the year 2001 and a net loss of $17.5  million in the
year 2000.

     The following information is based on the reported  Consolidated  Financial
Statements  for the years 2002 and 2001.  In order to reflect  and  compare  the
results from our  continuing  operations,  we included and reflect below the Pro
Forma Statement of Operations for the Year ended December 31, 2000. Our reported
Pro Forma loss in 2000 amounted to $12.4  million.  The  difference  between the
reported net loss of $17.5 million and the Pro Forma  reported net loss of $12.4
million  primarily  relates  to the sale of our  European  Operations.  For more
information regarding this sale and the resulting  settlement,  we refer to Note
Twelve to the Consolidated Financial Statements, Part II, Item 8.




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

- ----------------------------------------------------------------------------------------------------------
                                                                2000              2001             2002
- ----------------------------------------------------------------------------------------------------------
Consolidated Statement of Operations Data:
                                                                                          
Net sales                                                       $88,625          $89,536           $65,157
Cost of sales                                                    77,576           80,656            56,540
                                                     -----------------------------------------------------
Gross profit                                                     11,049            8,880             8,617
Selling, general and administrative expenses                     12,101           13,020             8,926
Amortization of goodwill                                          1,302               25                 -
Impairment of goodwill                                            7,000              230                 -
Cost of restructuring                                                 -              362                 -
Settlement of escrow                                                                                   348
Impairment of investment                                            590                -                 -
                                                     -----------------------------------------------------

Income (loss) from operations                                    (9,944)          (4,757)             (657)
Other income, net                                                   359              318               415
                                                     -----------------------------------------------------
Loss before income taxes                                         (9,585)          (4,439)             (242)
Income tax provision (benefit)                                    2,834               83              (270)
                                                     -----------------------------------------------------
Net loss                                                       $(12,419)         $(4,522)              $28
                                                     =====================================================
Net profit (loss) per share
Basic                                                            $(2.50)          $(0.91)            $0.01
                                                     =====================================================
Diluted                                                          $(2.50)          $(0.91)            $0.01
                                                     =====================================================

Weighted average common
Shares outstanding
Basic                                                             4,983            4,987             4,459
                                                     =====================================================
Diluted                                                           4,983            4,987             4,480
                                                     =====================================================




     We reported a net profit of $28,000 for the year 2002, as compared to a net
loss in 2001 of $4.5  million.  This  improvement  primarily  resulted from $4.1
million lower SG&A  (Selling,  General and  Administrative)  expenses in 2002 as
compared to 2001 and a one-time $270,000 benefit for income taxes. The impact on
Gross  Profit from a 27%  decrease in sales was partly  offset by an increase in
gross margin percentages,  as a result Gross Profit in absolute dollars declined
by $263,000.


                              Page 10 of 24 Pages



     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.

Results of Operations

     The following  table sets forth for the years indicated  certain  financial
information  derived  from the  Company's  Consolidated  Pro Forma  Statement of
Operations expressed as a percentage of net sales:




                                                            Years ended December 31,
                                                    2000             2001             2002
                                                   ----------------------------------------

                                                                               
Net sales                                         100.0%            100.0%            100.0%
Cost of sales                                      87.5%             90.1%             86.8%
Gross profit                                       12.5%              9.9%             13.2%

Selling, general and administrative expenses       13.7%             14.5%             13.7%
Amortization of goodwill                            1.5%                -                 -
Impairment of goodwill                              7.9%              0.3%                -
Cost of restructuring                                 -               0.4%                -
Settlement of escrow                                  -                 -               0.5%
Impairment of investment                            0.7%                -                 -
Loss from operations                              (11.2)%            (5.3)%            (1.0)%
Other income, net                                   0.4%              0.3%              0.6%
Loss before income taxes                          (10.8)%            (5.0)%            (0.4)%
Income tax provision (benefit)                      3.2%             (0.1)%             0.4%
Net loss                                          (14.0)%            (5.1)%             0.0%



Year ended December 31, 2002 Compared to Year Ended December 31, 2001

Net Sales

     Net  sales in 2002  decreased  by 27% or  $24.3  million  to $65.2  million
compared to $89.5  million in 2001.  The revenue  decline  mainly  reflects  the
continued  difficult business  environment and the negative impact of the change
in the reseller agreement with Microsoft, as discussed in Part 1, Item 1 of this
report.

     On a  forward-looking  basis, the overall market demand for the software we
sell  continues  to be  volatile  with the  timing  and  extent of the  market's
recovery remaining uncertain.


Gross Profit

     Gross profit in absolute  dollars for the year ended  December 31, 2002 was
$8.6 million as compared to $8.9  million in 2001.  Gross profit as a percentage
of net sales increased to 13.2% in 2002,  compared to 9.9% in 2001. The decrease
in gross profit  dollars and the increase in Gross Profit Margin as a percentage
reflect a shift in the mix of sales as a result of the  substantial  increase in
higher  margin  sales  compared to large  revenue  and low margin  sales such as
Microsoft Select and Enterprise licensing.


                              Page 11 of 24 Pages



     On a  forward-looking  basis,  gross profit margin in future periods may be
less than the 13.2%  achieved in 2002.  Gross profit  margin  depends on various
factors,  including the continued  participation  by vendors in inventory  price
protection and rebate programs,  product mix, including software maintenance and
third party services,  pricing strategies,  market conditions and other factors,
any of which could result in a reduction of gross margins  below those  realized
in 2002.

Selling, General and Administrative Expenses

     SG&A  expenses  for the year 2002 were $8.9  million as  compared  to $13.0
million for the year 2001,  a decrease of $4.1  million or 31%.  The decrease in
SG&A was primarily due to lower  personnel-related  expenses,  cost  containment
initiatives and improved cost control policies and procedures.

     In light of current  business  conditions,  we will  continue to review our
organization  and cost  structure  in an  effort  to  further  reduce  operating
expenses and improve efficiencies.

Settlement of Escrow

     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  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  expenses,
including 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.

Restructuring Cost

     In December  2001, we implemented a  restructuring  plan aimed at improving
productivity  per  employee,   including   reductions  in  marketing,   Internet
Development and e-Commerce  teams,  warehouse and support staff. Our goal was to
significantly  reduce annual operating  expenses by realigning  resources around
our core sales and marketing  initiatives.  This plan  included a  restructuring
charge of approximately $0.4 million incurred in 2001.

     As  a  result  of  this  restructuring,   we  terminated  approximately  30
employees,   resulting  in  severance  payments  and  termination   benefits  of
approximately  $0.3 million in December 2001.  Remaining costs of  approximately
$0.1 million related to abandoned equipment and leasehold improvements.

     All costs were incurred and charged to the appropriate accounts in December
2001.  At December 31, 2001 the Company had a remaining  accrual of $0.2 million
related to severance payments that were paid in 2002.


                              Page 12 of 24 Pages



Goodwill

     During the fourth  quarter of 2000,  the goodwill from the  acquisition  of
Software  Developers   Corporation  ("SDC")  in  June  1996  was  evaluated  and
determined  to be  impaired  and was  adjusted  accordingly,  as a result of the
Company's ongoing evaluation of the realizability of such goodwill. The goodwill
was the result of excess  purchase price over the net assets  acquired from SDC.
In 2000,  the customer list and catalog  production and  distribution  processes
were evaluated and the Company  determined the value  previously  recognized was
impaired.

     During the Fourth Quarter of 2001,  due to the continued  decline in sales,
the remaining goodwill in the amount of $230,000 was evaluated and determined to
be impaired and was adjusted  accordingly,  as a result of the Company's ongoing
evaluation of the realization of such goodwill.

Income Taxes

     For the year ended  December 31, 2002,  the Company  recorded a benefit for
income taxes of approximately $270,000,  which consists of a benefit of $322,000
and a tax liability of $27,000 for Canadian taxes.  Additionally,  we recorded a
$25,000  tax  liability  in  December  2002 for  state  taxes due to an audit of
previous years. 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 $322,000.

     The loss carry  forwards  offset the  provision for income taxes for our US
operations. As per December 31, 2002, the Company had recorded a US deferred tax
asset of approximately $6.5 million reflecting, in part, a benefit of $3 million
in federal  and state tax loss  carry  forwards,  which  will  expire in varying
amounts  between  2003 and  2022.  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.


Year ended December 31, 2001 Compared to Year Ended December 31, 2000

Net Sales

     Net sales in 2001  slightly  increased 1% or $0.9 million to $89.5  million
compared to $88.6 million in 2000. The overall  increase in revenues in 2001 was
primarily  attributable  to  increased  licensing  revenue for certain  vendors,
including  Microsoft.  In the first 9 months of 2001,  our revenue  increased by
$5.6 million or 8% over the nine months ended September 30, 2000.  Primarily due
to a weak demand from our customer base and the negative impact of the change in
the reseller  agreement with  Microsoft,  as discussed in Part 1, Item 1 of this
report,  sales in the  fourth  quarter  of 2001  decreased  $4.7  million or 21%
compared to the same period in 2000.


                              Page 13 of 24 Pages



Gross Profit Margin

     Gross  profit  as a  percentage  of net  sales  decreased  to 9.9% in 2001,
compared to 12.5% in 2000.  Gross profit in absolute  dollars for the year ended
December  31, 2001 was $8.9  million as compared to $11.0  million in 2000.  The
decrease in Gross Profit Margin reflects a shift in the mix of sales as a result
of the  substantial  increase in lower margin direct sales and Microsoft  Select
licensing sales as well as continued pricing pressures.

Selling, General and Administrative Expenses

     SG&A  expenses for the year ended  December 31, 2001 were $13.0  million as
compared  to $12.1  million  for the same  period in 2000,  an  increase of $0.9
million or 7%. This increase was  primarily due to increased  legal fees related
to the sale of our European  Operations  as well as costs related to closing our
credit facility with Hudson United in December 2001.

Loss on Investment

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

     During the fourth quarter of 2000, the Company evaluated the carrying value
of Healy  Hudson.  Based upon the  financial  market  conditions,  which make it
difficult  to raise  additional  capital  and  financial  performance  including
continuing losses,  significant cash burn rate and declining cash balances,  the
Company determined a valuation allowance of $590,000 was necessary.

Restructuring Cost

     In December  2001, we implemented a  restructuring  plan aimed at improving
productivity  per  employee,   including   reductions  in  marketing,   Internet
Development and e-Commerce  teams,  warehouse and support staff. Our goal was to
significantly  reduce annual operating  expenses by realigning  resources around
our core sales and marketing  initiatives.  This plan  included a  restructuring
charge of approximately $0.4 million incurred in 2001.

     As  a  result  of  this  restructuring,   we  terminated  approximately  30
employees,   resulting  in  severance  payments  and  termination   benefits  of
approximately  $0.3 Million in December 2001.  Remaining costs of  approximately
$0.1 million related to abandoned equipment and leasehold improvements.

     All costs were incurred and charged to the appropriate accounts in December
2001.  At December 31, 2001 the Company had a remaining  accrual of $0.2 million
related to severance payments that were paid in 2002.

Goodwill

     During the fourth  quarter of 2000,  the goodwill from the  acquisition  of
Software  Developers   Corporation  ("SDC")  in  June  1996  was  evaluated  and
determined  to be  impaired  and was  adjusted  accordingly,  as a result of the
Company's ongoing evaluation of the realizability of such goodwill. The goodwill
was the result of excess  purchase price over the net assets  acquired from SDC.
In 2000,  the customer list and catalog  production and  distribution  processes
were evaluated and the Company  determined the value  previously  recognized was
impaired.


                              Page 14 of 24 Pages



     During the Fourth Quarter of 2001,  due to the continued  decline in sales,
the remaining goodwill in the amount of $230,000 was evaluated and determined to
be impaired and was adjusted  accordingly,  as a result of the Company's ongoing
evaluation of the realization of such goodwill.

Income Taxes

     Prior to 1995,  the  Company  had  accumulated  net  operating  loss  carry
forwards and other deductible  temporary  differences for income tax purposes of
approximately  $10.5  million,  which  could be used to  offset  taxable  income
through the year 2005.  The  Company's  initial  public  offering  triggered  an
ownership  change,  which imposes a limit on the use of these net operating loss
carry forwards.  See Note Five to the  Consolidated  Financial  Statements.  The
Company  had  recorded  a  US  deferred  tax  asset  at  December  31,  2001  of
approximately  $6.7  million  reflecting,  in part, a benefit of $3.3 million in
federal and state tax loss carry forwards,  which will expire in varying amounts
between 2002 and 2021.

     Statement  of  Financial  Accounting  Standards  No.  109  requires  that a
valuation  allowance  be recorded  for  deferred tax assets if it is more likely
than not that some or all of the deferred  tax assets will not be realized.  The
ultimate  realization  of the deferred tax assets  depends upon the existence of
future  taxable  income.  In  following  the guidance set forth in FASB 109, the
Company has recorded a valuation allowance for the full amount.

     For the year ended December 31, 2001, the Company  recorded a provision for
income  taxes of $0.1  million  that  consisted of a benefit of $1.1 million for
federal  and state  taxes  respectively,  offset  by a  deferred  tax  valuation
allowance of $1.2 million.

Recent Accounting Pronouncements

     Effective  January 1, 2002,  the Company  adopted  Statement  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 adoption of FAS No.141 and No. 142 had no
impact on the Company's operating results and financial position.

     Effective January 1, 2002, the Company adopted 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  adoption  of SFAS No.  144 had no  impact on the
Company's operating results and financial position.

     In June 2002, the Financial  Accounting  Standards  Board  ("FASB")  issued
Statement  of  Financial   Accounting   Standards  146,  "Accounting  for  Costs
Associated  with Disposal or Exit  Activities"  ("SFAS 146").  SFAS 146 requires
that  liabilities for the costs  associated with exit or disposal  activities be
recognized when the liabilities are incurred, rather than when an entity commits
to an exit  plan.  We adopted  SFAS 146 on  January 1, 2003.  The new rules will
change  the  timing of  liability  and  expense  recognition  related to exit or
disposal activities, but not the ultimate amount of such expenses.

     In  November  2002,  the  FASB  issued   Interpretation  45,   "Guarantor's
Accounting  and  Disclosure  Requirements  for  Guarantees,  Including  Indirect
Guarantees of Indebtedness of Others" ("FIN 45"). FIN 45 requires a guarantor to
recognize,  at the  inception of a guarantee,  a liability for the fair value of
the  obligation  undertaken  in issuing the  guarantee.  FIN 45 also expands the
disclosures  required  to be made by a  guarantor  about its  obligations  under
certain  guarantees  that it has issued.  Initial  recognition  and  measurement
provisions of FIN 45 are applicable on a prospective  basis to guarantees issued
or modified.  The  disclosure  requirements  are effective  immediately  and are
provided in Item 8.  "Financial  Statements  and  Supplementary  Data,  Note 8 -


                              Page 15 of 24 Pages



Commitments".  We do not expect FIN 45 to have a material  effect on our results
of operations.

     In  December  2002,  the FASB  issued  Statement  of  Financial  Accounting
Standards No. 148,  "Accounting  for  Stock-Based  Compensation - Transition and
Disclosure"  ("SFAS No.  148").  SFAS No. 148 amends  FASB  Statement  No.  123,
"Accounting for Stock-Based  Compensation",  to provide  alternative  methods of
transition  for a voluntary  change to the fair value method of  accounting  for
stock-based employee  compensation.  In addition,  SFAS No. 148 amends the prior
disclosure  guidance  and  requires  prominent  disclosures  in both  annual and
interim  financial  statements  about the method of accounting  for  stock-based
employee compensation and the effect of the method used on reported results. The
provisions of SFAS No. 148 are generally effective for fiscal years ending after
December 15, 2002. We are currently  evaluating the new  pronouncement  and have
not yet determined  what effect,  if any, the adoption of SFAS No. 148 will have
on our financial position and results of operations.

     In January 2003,  the FASB issued  Interpretation  46 -  "Consolidation  of
Variable  Interest  Entities"  ("FIN 46").  FIN 46 requires that  companies that
control  another entity through  interests  other than voting  interests  should
consolidate the controlled  entity. FIN 46 applies to variable interest entities
created after January 31, 2003,  and to variable  interest  entities in which an
enterprise  obtains  an  interest  in after that date.  The  related  disclosure
requirements  are  effective  immediately.  We do not  expect  FIN 46 to  have a
material effect on our results of operations.

Liquidity and Capital Resources

     In 2002,  our cash and cash  equivalents  decreased by $5.4 million to $6.1
million at December 31, 2002,  from $11.5 million at December 31, 2001. Net cash
provided by  operating  activities  amounted to $0.2  million;  net cash used in
investing  activities  amounted  to $3.2  million  and cash  used for  financing
activities  amounted to $2.7 million.  The positive  effect of foreign  exchange
rate on cash amounted to $0.3 million.

     Net cash provided by operating  activities  in 2002 was $208,000.  In 2002,
cash was mainly provided by a decrease in accounts receivable,  partly offset by
a reduction in accounts payable.

     The decrease in accounts  receivable  relates  primarily to  improvement in
collection  and the  decrease in sales.  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.  Average  days  sales
outstanding  for the year ended  December 31, 2002 were 42 as compared to 51 for
2001.

     Cash used for investing activities amounted to $3.2 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 Twelve to
the Consolidated Financial Statements, Part II, Item 8.

     Cash used for financing activities in 2002 of $2.7 million consisted of the
purchase of  approximately  1,126,000  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.


                              Page 16 of 24 Pages



     The repurchase  program is expected to remain effective for 2003. We intend
to hold the  repurchased  shares in  treasury  for general  corporate  purposes,
including  issuances  under various stock option plans. As of December 31, 2002,
we owned  approximately  1,390,000 shares purchased at an average cost of $3.01.
In 2002, we  repurchased  1,126,169  shares of company stock at an average share
price of $2.40.

     The Company's  current and anticipated use of its cash and cash equivalents
is, and will continue to be, to fund working capital,  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  December 31, 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.

Contractual Obligations
(Dollars in thousands)




                                                              Payment due by Period
                                          Total     Less than 1 year    1-3 years       4-5 years   After 5 years
- ---------------------------------------------------------------------------------------------------------------------
Long-term debt
Capital Lease Obligations
                                                                                  
Operating Leases                           2,050                  488          913            649              -
Unconditional Purchase Obligations
Other Long term Obligations
- ---------------------------------------------------------------------------------------------------------------------
Total Contractual Obligations              2,050                  488          913            649              -
=====================================================================================================================



Operating  leases  primarily  relates  to the  lease of the  space  used for our
operations in Shrewsbury, NJ.

     The Company is not committed by Lines of Credit, Standby Letters of Credit,
has no standby  repurchase  obligations  or other  commercial  commitments.  The
Company  is not  engaged in any  transactions  with  related  or  certain  other
parties.

Foreign Exchange

     The Company's  Canadian business is subject to changes in demand or pricing
resulting from fluctuations in currency exchange rates or other factors.  We are
subject to  fluctuations  in the Canadian  Dollar-to-U.S.  dollar exchange rate.

Critical Accounting Policies and Estimates

     The  Company's  discussion  and  analysis of its  financial  condition  and
results  of  operations  are based  upon the  Company's  consolidated  financial
statements  that have been prepared in  accordance  with  accounting  principles
generally  accepted in the United States of America.  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.  The Company recognizes
revenue from the sale of software and hardware for  microcomputers,  servers and
networks upon shipment or upon electronic  delivery of the product.  The Company
expenses the advertising costs associated with producing its catalogs. The costs
of these catalogs are expensed in the same month the catalogs are mailed.  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.


                              Page 17 of 24 Pages



     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.  Actual  results  may  differ  from  these  estimates  under  different
assumptions or conditions.

     The Company believes the following critical accounting policies used in the
preparation of its consolidated financial statements affect its more significant
judgments and estimates.  The Company maintains allowances for doubtful accounts
for  estimated  losses  resulting  from the  inability of its  customers to make
required payments. If the financial condition of the Company's customers were to
deteriorate,  resulting  in an  impairment  of their  ability to make  payments,
additional allowances may be required. The Company writes down its inventory for
estimated obsolescence or unmarketable inventory equal to the difference between
the cost of inventory  and the  estimated  market  value based upon  assumptions
about future demand and market conditions.  If actual market conditions are less
favorable than those projected by management,  additional  inventory  write-offs
may be required.

     The Company records a valuation allowance to reduce its deferred tax assets
to the amount that is more likely than not to be realized. While the Company has
considered  future taxable income and ongoing  prudent and feasible tax planning
strategies in assessing the need for the valuation  allowance,  in the event the
Company  were to  determine  that it would be able to realize its  deferred  tax
assets in the future in excess of its net recorded amount,  an adjustment to the
deferred tax asset would increase  income in the period such  determination  was
made.

Item 7A Quantitative and Qualitative Disclosures about Market Risk

     In addition to its  activities in the United  States,  15% of the Company's
2002 sales were generated 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 $5.1 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 8 Financial Statements and Supplementary Data

     See Index to Consolidated Financial Statements at Item 15(a).

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

     There were no  disagreements  with  accountants on accounting and financial
disclosure matters during the periods reported herein.


                              Page 18 of 24 Pages



PART III

Item 10 Directors and Executive Officers of the Registrant

     This  information  required  hereunder is incorporated be reference  herein
from our Definitive Proxy Statement for the 2003 Annual Meeting of Stockholders,
to be filed  pursuant  to  Regulation  14A not later  than  April 30,  2003 (the
"Definitive Proxy Statement").

Item 11 Executive Compensation

     The information required hereunder is incorporated by reference herein from
the Definitive Proxy Statement.

Item 12 Security Ownership of Certain Beneficial Owners and Management

     The information required hereunder is incorporated by reference herein from
the Definitive Proxy Statement.

Item 13 Certain Relationships and Related Transactions

     The information required hereunder is incorporated by reference herein from
the Definitive Proxy Statement.

Item 14 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
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.  It should be
noted that the design of any system of  controls  is based in part upon  certain
assumptions about the likelihood of future events, and there can be no assurance
that any design will succeed in achieving  its stated goals under all  potential
future conditions,  regardless of how remote. In addition,  the Company reviewed
its  internal  controls,  and 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.


                              Page 19 of 24 Pages


PART IV

Item 15 Exhibits, Financial Statement Schedules, and Reports on Form 8-K

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

1.   Consolidated  Financial  Statements  (See Index to  Consolidated  Financial
     Statements on page F-1 of this report);

2.   Financial Statement Schedule:

     Schedule II Valuation and Qualifying Accounts

All other schedules are omitted since the required information is not present or
is not present in amounts sufficient to require  submission of the schedule,  or
because the  information  required is  included  in the  consolidated  financial
statements or notes thereto.

3.   Exhibits required Securities and Exchange  Commission  Regulation S-K, Item
     601:

Exhibit No.       Description of Exhibit
- -----------       ----------------------

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

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

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

4.1  Specimen of Common Stock Certificate.*

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

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

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

10.18 1995 Stock Plan.*

10.19 1995 Non-Employee Director Plan.*

10.20 Form of Officer and Director Indemnification Agreement.*

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

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

21.1  Subsidiaries of the Registrant.

23.1  Consent of Amper, Politziner & Mattia

23.2  Consent of Ernst & Young.


                              Page 20 of 24 Pages



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

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

     +    Incorporated  by reference to Annex I to the  Registrant's  Definitive
          Special Meeting Proxy Statement filed on December 1, 2000.


          (b)  The  Company did not file any reports on Form 8-K during the last
               quarter  of the year ended  December  31, 2002.

          (c)  The exhibits required by Item 601 of Regulation S-K are reflected
               above in section (a) 3. of this Item.

          (d)  The  financial  statement  schedule is included as  reflected  in
               Section (a) 2. of this Item.












                              Page 21 of 24 Pages



                                   SIGNATURES

     Pursuant  to the  requirements  of  Section  13 or 15(d) of the  Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the  undersigned  thereunto duly  authorized,  in Shrewsbury,  New
Jersey, on March 20, 2003.

                                        PROGRAMMER'S PARADISE, INC.

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

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

         Signature                            Title                    Date

                            President, Chief Executive
                            Officer and Chairman of the          March 20, 2003
/s/ William H. Willett      Board of Directors
- -------------------------
William H. Willett

                            Vice President, Chief Financial
/s/ Simon F. Nynens         and Accounting Officer               March 20, 2003
- -------------------------
Simon F. Nynens


/s/ Mark T. Boyer           Director                             March 20, 2003
- -----------------
Mark. T. Boyer


/s/ F. Duffield Meyercord   Director                             March 20, 2003
- -------------------------
F. Duffield Meyercord


/s/ Edwin H. Morgens        Director                             March 20, 2003
- -------------------------
Edwin H. Morgens


/s/ James W. Sight          Director                             March 20, 2003
- -------------------------
James. W. Sight


/s/ Allan D. Weingarten     Director                             March 20, 2003
- -------------------------
Allan D. Weingarten


                              Page 22 of 24 Pages



CERTIFICATION OF CHIEF EXECUTIVE OFFICER

I, William H. Willett,  President and Chief  Executive  Officer of  Programmer's
Paradise, Inc., certify that:

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

2.   Based on my  knowledge,  this  annual  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 annual report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information included in this annual 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 annual 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 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 annual 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 annual report (the "Evaluation Date"); and

     c)   presented   in  this   annual   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 functions):

     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
     annual report whether 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:  March 20, 2003

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


                              Page 23 of 24 Pages



CERTIFICATION OF CHIEF FINANCIAL OFFICER

I,  Simon F.  Nynens,  Senior  Vice  President  and Chief  Financial  Officer of
Programmer's Paradise, Inc., certify that:

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

2.   Based on my  knowledge,  this  annual  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 annual report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information included in this annual 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 annual 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 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 annual 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 annual report (the "Evaluation Date"); and

     c)   presented   in  this   annual   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 functions):

     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
     annual report whether 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:  March 20, 2003

/s/ Simon F. Nynens
- -------------------
Simon F. Nynens
Vice President and Chief Financial Officer


                              Page 24 of 24 Pages




                                Items 8 and 15(a)

Programmer's Paradise, Inc. and Subsidiaries

Index to Consolidated Financial Statements and Schedule


                                                             Page
                                                             ----
Reports of Independent Accountants                           F-2
Consolidated Balance Sheets                                  F-4
Consolidated Statements of Operations                        F-5
Consolidated Statements of Stockholders' Equity              F-6
Consolidated Statements of Cash Flows                        F-7
Notes to Consolidated Financial Statements                   F-8
Schedule II - Valuation and Qualifying Accounts              F-20





                                      F-1





                        Report of Independent Accountants


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


We have audited the  accompanying  consolidated  balance  sheet of  Programmer's
Paradise,  Inc.  and  Subsidiaries  as of  December  31,  2002,  and the related
consolidated  statement of operations,  stockholders' equity, and cash flows for
the  year  ended  December  31,  2002.   These  financial   statements  are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audit.

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

In our opinion, the consolidated  financial statements referred to above present
fairly,  in all  material  respects,  the  consolidated  financial  position  of
Programmer's  Paradise,  Inc.  and  Subsidiaries  at December  31,2002,  and the
consolidated results of their operations and their cash flows for the year ended
December 31, 2002 in conformity with accounting principles generally accepted in
the United States of America.

We have also audited  Schedule II for the year ended  December 31, 2002.  In our
opinion,  this  schedule,  when  considered  in relation to the basic  financial
statements taken as a whole,  presents  fairly,  in all material  respects,  the
information therein.

                                            /s/ Amper, Politziner & Mattia. P.C.

February 25, 2003
Edison, New Jersey


                                      F-2




                        Report of Independent Accountants


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


We have audited the  accompanying  consolidated  balance sheets of  Programmer's
Paradise,  Inc.  and  Subsidiaries  as of December  31,  2000 and 2001,  and the
related consolidated  statements of operations,  stockholders'  equity, and cash
flows for each of the two years in the  period  ended  December  31,  2001.  Our
audits also included the  financial  statement  schedule  listed in the Index at
Item 15(a).  These financial  statements and schedule are the  responsibility of
the Company's  management.  Our responsibility is to express an opinion on these
financial statements and schedule based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the  consolidated  financial  position of  Programmer's
Paradise,  Inc.  and  Subsidiaries  at  December  31,  2000  and  2001,  and the
consolidated  results of their  operations  and their cash flows for each of the
two years in the period ended  December 31, 2001 in conformity  with  accounting
principles  generally accepted in the United States.  Also, in our opinion,  the
related financial statement  schedule,  when considered in relation to the basic
financial statements taken as a whole,  presents fairly in all material respects
the information set forth therein.

                                   /s/ Ernst & Young LLP


MetroPark, New Jersey
March 1, 2002












                  Programmer's Paradise, Inc. and Subsidiaries

                                      F-3




                           Consolidated Balance Sheets
                      (In thousands, except share amounts)





                                                                                       December 31
                                                                                  2001              2002
                                                                           -------------------------------------
Assets
Current assets:
                                                                                                  
 Cash and cash equivalents                                                          $11,425             $6,072
 Cash held in escrow                                                                  2,335                  -
 Marketable securities                                                                    -              5,110
 Accounts receivable, net of allowances of $791 and
   $728 in 2001 and 2002, respectively                                                8,449              6,342
 Inventory, net of allowances of $210 and $174 in 2001 and 2002,                        686              1,151
   respectively
 Prepaid expenses and other current assets                                              471                264
                                                                           -------------------------------------
Total current assets                                                                 23,366             18,939

Equipment and leasehold improvements, net                                               634                460
Other assets                                                                             57                 69
                                                                           -------------------------------------
                                                                                    $24,057            $19,468
                                                                           =====================================
Liabilities and stockholders' equity
Current liabilities:
 Accounts payable and accrued expenses                                               $9,649             $7,772
 Other current liabilities                                                              350                  -
                                                                           -------------------------------------
Total current liabilities                                                             9,999              7,772

Stockholders' equity:
 Common Stock $.01 par value:  Authorized, 10,000,000 shares, issued
   5,307,938 and 5,230,250 in 2001 and 2002, respectively                                53                 52
 Additional paid-in capital                                                          35,483             35,484
 Treasury stock, at cost, 263,407 and 1,389,576 shares in 2001 and 2002,
   respectively                                                                      (1,473)            (4,184)
 Retained earnings/(deficit)                                                        (19,539)           (19,511)
 Accumulated other comprehensive loss                                                  (466)              (145)
                                                                           -------------------------------------
Total stockholders' equity                                                           14,058             11,696
                                                                           -------------------------------------
                                                                                    $24,057            $19,468
                                                                           =====================================




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


                                      F-4





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





                                                                                   Year ended December 31
                                                                         2000              2001               2002
                                                                  ---------------------------------------------------------

                                                                                                         
Net sales                                                                   $216,543           $89,536            $65,157
Cost of sales                                                                194,964            80,656             56,540
                                                                  ---------------------------------------------------------
Gross profit                                                                  21,579             8,880              8,617

Selling, general and administrative expenses                                  25,648            13,020              8,926
Amortization of goodwill                                                       1,385                25                  -
Impairment of goodwill                                                         7,000               230                  -
Cost of Restructuring                                                                              362                  -
Impairment of investment                                                         590                 -                  -
Settlement of escrow                                                               -                 -                348
Loss on sale of European subsidiaries                                          2,081                 -                  -
                                                                  ---------------------------------------------------------
Loss from operations                                                         (15,125)           (4,757)              (657)

Other (expense) income:
Interest expense                                                                (353)              (71)                 -
Interest income                                                                  301               389                241
Gain on sale of investments                                                        -                 -                205
Foreign currency transaction gain (loss)                                         186                 -                (31)
                                                                  ---------------------------------------------------------
Income (loss) before provision for income taxes                              (14,991)           (4,439)              (242)

Provision (benefit) for income taxes                                           2,483                83               (270)
                                                                  ---------------------------------------------------------

Net income (loss)                                                            (17,474)        $  (4,522)        $       28
                                                                  =========================================================

Basic income (loss) per common share                                    $      (3.51)        $   (0.91)        $     0.01
                                                                  =========================================================
Diluted income (loss) per common share                                  $      (3.51)        $   (0.91)        $     0.01
                                                                  =========================================================

Weighted average common shares outstanding-Basic                               4,983             4,987              4,459
                                                                  =========================================================
Weighted average common shares outstanding-Diluted                             4,983             4,987              4,480
                                                                  =========================================================






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


                                      F-5




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



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

                                                                                             
Balance at January 1, 2000            5,280,438          53      35,872      (1,356)       2,457     (2,177)      34,849
  Net loss                                                                               (17,474)                (17,474)
   Other comprehensive loss:
   Translation adjustment                                                                            (1,164)      (1,164)
                                                                                                                 -------
  Comprehensive loss                                                                                             (18,638)
  Translation balance included in
  net assets held for sale                                                                            3,060        3,060
  Tax benefit from stock options                                   (365)                                            (365)
  Repayment of proceeds from
  stock option exercise                                             (35)                                             (35)
   Exercise of stock options
                                          7,375                       4          31                                   35
                                     -------------------------------------------------------------------------------------
Balance at December 31, 2000          5,287,813          53      35,476      (1,325)     (15,017)      (281)      18,906
                                                                                          (4,522)                 (4,522)
  Net loss
   Other comprehensive loss:                                                                           (185)        (185)
                                                                                                                    ----
   Translation adjustment                                                                                         (4,707)
  Comprehensive loss
  Purchase of 38,607 treasury                                                  (148)                                (148)
   stock shares
   Exercise of stock options
                                         20,125                       7                                                7
                                     -------------------------------------------------------------------------------------
Balance at December 31, 2001          5,307,938         $53     $35,483     $(1,473)    $(19,539)     $(466)     $14,058
  Net income                                                                                  28                      28
  Other comprehensive loss:
  Reclassification adjustment for
    gain realized on sale of
    available-for-sale securities                                                                       (78)         (78)
  Unrealized gain on
    available-for-sale securities                                                                       114          114
  Translation adjustment                                                                                285          285
                                                                                                                     ---
  Comprehensive Income                                                                                               349
  Purchase of 1,126,169 treasury
   stock shares                                                              (2,711)                              (2,711)
  Other                                 (77,688)         (1)          1
                                     -------------------------------------------------------------------------------------
Balance at December 31, 2002          5,230,250         $52     $35,484     $(4,184)    $(19,511)     $(145)     $11,696
                                     =====================================================================================






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


                                      F-6




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


                                                                                Year ended December 31
                                                                      2000              2001               2002
                                                                -------------------------------------------------------
Cash flows from operating activities
                                                                                                
Net Income (loss)                                                 $       (17,474)  $       (4,522)      $         28
Adjustments to reconcile net loss to net cash provided by
 operating activities:
    Impairment of investment                                                  590                -                  -
    Deferred income taxes                                                   2,834                -                  -
    Depreciation expense                                                      957              501                364
    Amortization expense                                                    1,609              303                 30
    Gain on sale of investments                                                 -                -                205
    Loss on sale of European subsidiaries                                   2,081                -                  -
    Impairment of goodwill                                                  7,000              230                  -
    Changes in operating assets and liabilities, net
     of assets held for sale:
      Accounts receivable                                                  (3,027)           4,599              2,107
      Inventory                                                               791            1,945               (465)
      Prepaid expenses and other current assets                               406            1,871                207
      Accounts payable and accrued expenses                                 6,822           (4,950)            (2,227)
      Net change in other operating assets and liabilities                   (354)              55                (41)
                                                                -------------------------------------------------------
Net cash provided by operating activities                                   2,235               32                208

Cash flows from investing activities
Purchase of equipment, leasehold improvements and other
                                                                             (581)            (201)              (191)
Change in net assets held for sale                                        (14,407)          12,163                  -
Change in cash held in escrow                                                   -           (2,335)             2,335
Purchases of investments                                                        -                -            (10,219)
Proceeds from sales of investments                                              -                -              4,904
                                                                -------------------------------------------------------
Net cash provided by (used in) investing activities                       (14,988)           9,627             (3,171)

Cash flows from financing activities
Borrowings (repayments) under lines of credit                              (2,628)               -                  -
Purchase of treasury stock                                                      -             (148)            (2,711)
Repayment of proceeds from stock option exercise                              (35)
Net proceeds from issuance of common stock                                     35                7                  -
                                                                -------------------------------------------------------
Net cash used in financing activities                                      (2,628)            (141)            (2,711)
                                                                -------------------------------------------------------
Effect of foreign exchange rate on cash                                      (125)            (184)               321
                                                                -------------------------------------------------------
Net increase (decrease) in cash and cash equivalents                      (15,506)           9,334             (5,353)
Cash and cash equivalents at beginning of year                             17,597            2,091             11,425
                                                                -------------------------------------------------------
Cash and cash equivalents at end of year                          $         2,091   $       11,425       $      6,072
                                                                =======================================================

Supplementary disclosure of cash flow information:
Income taxes paid                                                 $           783   $          125       $          -
Interest paid                                                     $           298   $           71       $          -




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


                                      F-7




Note 1.  Description of Business

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,  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.

Prior to January 2001, the Company also had operations in Europe. Pursuant to an
Agreement,  dated  December 1, 2000,  the Company  sold all of the shares of its
European   subsidiaries  to  PC-Ware  Information   Technologies  AG,  a  German
corporation ("PC-Ware"), on January 9, 2001.

Note 2. Summary of Significant Accounting Policies

Principles of Consolidation and Operations

The  consolidated  financial  statements  include the  accounts of  Programmer's
Paradise, Inc. and its wholly owned subsidiaries.  All significant  intercompany
transactions and balances have been eliminated.

Use of Estimates

The  preparation of the  consolidated  financial  statements in conformity  with
accounting  principles  generally  accepted  in the  United  States  of  America
requires  management to make extensive use of certain  estimates and assumptions
which affect the reported  amounts of assets and  liabilities  and disclosure of
contingent  assets and  liabilities at the date of the financial  statements and
the  reported  amounts of revenues and  expenses  during the  reported  periods.
Actual results could differ from those estimates.

Net Income (Loss) Per Common Share

Basic  Income  (loss) per share is computed  using  average  shares  outstanding
during the period. The Company calculates  earnings per share in accordance with
Statement of Financial  Accounting Standards No. 128, "Earnings Per Share" (SFAS
128). Accordingly, the Company has disclosed earnings per share calculated using
both the basic and diluted methods for all periods  presented.  A reconciliation
of basic and diluted per-share computations is included in Note 6.

Cash Equivalents

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

Foreign Currency Translation

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


                                      F-8




Concentration of credit risk

Financial  instruments that potentially subject the Company to concentrations in
credit risk consist of cash and cash  investments.  The  Company's  $5.1 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.

Investments in Securities

The Company accounts for investments in securities  pursuant to the Statement of
Financial   Accounting   Standards  (SFAS)  No.  115,  "Accounting  for  Certain
Investments in Debt and Equity Securities." Under this statement,  the Company's
securities  with a readily  determinable  fair  value  have been  classified  as
available for sale and are carried at fair value with an  offsetting  adjustment
to  Stockholder's   Equity.  Net  unrealized  gains  and  losses  on  marketable
securities are credited or charged to accumulated other comprehensive income.

Financial Instruments

The  carrying  amounts  of  financial  instruments,   including  cash  and  cash
equivalents, accounts receivable and accounts payable approximated fair value as
of  December  31,  2002,  because  of  the  relative  short  maturity  of  these
instruments.

Inventory

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

Equipment and Leasehold Improvements

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

Goodwill

Goodwill  represents the excess of costs over fair values of net assets acquired
and is being amortized on a straight-line basis substantially over the estimated
life of 15 years.  Intangible assets are reviewed for impairment whenever events
or changes in  circumstances  indicate that the carrying  amount of an asset may
not be recoverable.

During the fourth  quarter  ended  December  31,  2000,  the  goodwill  from the
acquisition  of  Software  Developers  Corporation  ("SDC")  in  June  1996  was
determined  to be  impaired  and was  adjusted  accordingly  as a result  of the
Company's ongoing evaluation of the realizability of such goodwill. The goodwill
was the result of excess purchase price over assets from SDC.

In 2000, the catalog production and distribution processes were evaluated and it
was determined that the value previously recognized was impaired.  The customers
buying patterns were beginning to change based upon increased  competition  from

                                      F-9




other direct market resellers and the accessibility to procure software products
through competing websites.

During  the  Fourth  Quarter  of 2001 the  remaining  goodwill  in the amount of
$230,000  was  evaluated  and   determined  to  be  impaired  and  was  adjusted
accordingly, as a result of the Company's ongoing evaluation of such goodwill.

Comprehensive income (loss)

Comprehensive  income (loss) consists of net income or loss for the period,  the
impact of unrealized  foreign  currency  translation  adjustments and unrealized
gains or losses on investments.

Revenue Recognition

The Company records revenues from sales transactions when title to products sold
passes to the customer. The Company's shipping terms dictate that the passage of
title  occurs  upon  receipt of products by the  customer.  The  majority of the
Company's  revenues  relates to physical  products and is  recognized on a gross
basis with the  selling  price to the  customer  recorded  as net sales with the
acquisition cost of the product to the Company recorded as cost of sales. At the
time of sale,  the Company also records an estimate for sales  returns  based on
historical experience.  Software maintenance products,  third party services and
extended  warranties  sold by the  Company  (for  which the  Company  is not the
primary  obligor)  are  recognized  on a net basis in  accordance  with SAB 101,
"Revenue  Recognition" and EITF 99-19,  "Reporting  Revenue Gross as a Principal
versus Net as an Agent".

Accordingly,  such  revenues are  recognized  in net sales either at the time of
sale or over the contract  period,  based on the nature of the contract,  at the
net amount  retained by the Company,  with no cost of goods sold.  In accordance
with EITF 00-10,  "Accounting  for Shipping and  Handling  Fees and Costs",  the
Company  records  freight  billed to its  customers as net sales and the related
freight  costs as a cost of  sales.  Vendor  rebates  and price  protection  are
recorded when earned as a reduction to cost of sales or  merchandise  inventory,
as applicable.  Cooperative  reimbursements  from vendors,  which are earned and
available,  are recorded in the period the related  advertising  expenditure  is
incurred.

Stock-Based Compensation

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

Income Taxes

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


                                      F-10




Advertising Costs

Advertising  costs are  charged to expense in the period  incurred.  Advertising
costs for 2000,  2001,  and 2002 amounted to  approximately  $4,391,  $4,024 and
$2,740 respectively.

Impact of Accounting Pronouncements

Effective January 1, 2002, the Company adopted Statement 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 adoption of FAS No.141 and No. 142 had no impact on the
Company's operating results and financial position.

Effective  January 1, 2002, the Company adopted he 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  adoption  of SFAS No.  144 had no  impact on the
Company's operating results and financial position.

In June 2002, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial  Accounting  Standards 146,  "Accounting for Costs  Associated with
Disposal or Exit  Activities"  ("SFAS 146").  SFAS 146 requires that liabilities
for the costs associated with exit or disposal activities be recognized when the
liabilities are incurred, rather than when an entity commits to an exit plan. We
adopted  SFAS 146 on January 1,  2003.  The new rules will  change the timing of
liability and expense  recognition related to exit or disposal  activities,  but
not the ultimate amount of such expenses.

In November 2002, the FASB issued Interpretation 45, "Guarantor's Accounting and
Disclosure  Requirements  for  Guarantees,   Including  Indirect  Guarantees  of
Indebtedness of Others" ("FIN 45"). FIN 45 requires a guarantor to recognize, at
the inception of a guarantee,  a liability for the fair value of the  obligation
undertaken  in  issuing  the  guarantee.  FIN 45 also  expands  the  disclosures
required  to  be  made  by a  guarantor  about  its  obligations  under  certain
guarantees that it has issued. Initial recognition and measurement provisions of
FIN 45 are applicable on a prospective  basis to guarantees  issued or modified.
The disclosure  requirements are effective  immediately and are provided in Item
8. "Financial  Statements and Supplementary  Data, Note 8 - Commitments".  We do
not expect FIN 45 to have a material effect on our results of operations.

In December 2002, the FASB issued  Statement of Financial  Accounting  Standards
No. 148,  "Accounting for Stock-Based  Compensation - Transition and Disclosure"
("SFAS No. 148").  SFAS No. 148 amends FASB Statement No. 123,  "Accounting  for
Stock-Based  Compensation",  to provide  alternative methods of transition for a
voluntary change to the fair value method of accounting for stock-based employee
compensation. In addition, SFAS No. 148 amends the prior disclosure guidance and
requires prominent  disclosures in both annual and interim financial  statements
about the method of accounting for  stock-based  employee  compensation  and the
effect of the method used on reported  results.  The  provisions of SFAS No. 148
are generally  effective for fiscal years ending after  December 15, 2002.  SFAS
No. 148 will not impact our financial position and results of operations.


                                      F-11




In January 2003, the FASB issued  Interpretation 46 - "Consolidation of Variable
Interest  Entities"  ("FIN 46").  FIN 46 requires  that  companies  that control
another entity through interests other than voting interests should  consolidate
the controlled  entity.  FIN 46 applies to variable  interest  entities  created
after January 31, 2003, and to variable interest entities in which an enterprise
obtains an interest in after that date. The related disclosure  requirements are
effective immediately.  We do not expect FIN 46 to have a material effect on our
results of operations.

Reclassifications

Certain prior year amounts have been reclassified to conform to the current year
presentation.

3.  Marketable securities

Investments in  available-for-sale  securities as per December 31, 2002 were (in
thousands):

                                  Cost             Market value    Unrealized
                                                                   Gain (loss)
     U.S. Government Securities   $ 5,074          $ 5,110             $ 36

The cost and market value of our  investments in U.S.  Government  securities at
December 31, 2002 by contractual maturity were (in thousands):

                                                     Estimated
                                                     Fair Value            Cost

Due in one year or less                                  $3,045          $3,043
Due in greater than one year                              2,065           2,031
                                                     ----------       ---------
Total investments in U.S. Government Securities          $5,110          $5,074
                                                     ==========       =========

Estimated  fair  values of  marketable  securities  are  based on quoted  market
prices.

4. Balance Sheet Detail

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

                                                      2001            2002
                                                -------------------------------

Equipment                                       $         1,717  $       1,916
Leasehold improvements                                      298            291
                                                -------------------------------
                                                          2,015          2,207
Less accumulated depreciation and amortization           (1,381)        (1,747)
                                                -------------------------------
                                                $           634 $          460
                                                ===============================

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

                                          2001            2002
                                     --------------------------------

Trade accounts payable                 $  8,714        $  6,568
Other accrued expenses                      935           1,204
                                     --------------------------------
                                       $  9,649        $  7,772
                                     ================================

                                      F-12




5.  Income Taxes

The provision (benefit) for income taxes is as follows:

                                 Year ended December 31
                          2000            2001            2002
                    --------------------------------------------------
Current:
   Federal             $        -      $       44      $     (322)
   State                        -              39              25
   Foreign                      -               -              27
                    --------------------------------------------------
                                -              83            (270)
Deferred:
   Federal                  2,195               -               -
   State                      639               -               -
   Foreign                   (351)              -               -
                    --------------------------------------------------
                            2,483               -               -
                    ==================================================
                       $    2,483      $       83      $     (270)
                    ==================================================

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



                                                                Year ended December 31
                                                         2000            2001             2002
                                                   --------------------------------------------------
                                                                              
Statutory rate applied to pretax income            $        (5,247)    $    (1,509)    $        (82)
Impairment of goodwill                                         748               -                -
Amortization of goodwill                                       113               -                -
State income taxes, net of benefit
 of federal income taxes                                      (704)           (173)             (75)
Foreign income taxes over U.S.
 statutory rate                                                495              56               25
Net increase(decrease) in valuation allowance                7,078            (379)            (155)
Loss on sale of foreign subsidiaries                             -           1,997                -
Other items                                                      -               8                -
Settlement of prior year's tax                                                  83               17
                                                   --------------------------------------------------
Income tax expense                                 $         2,483     $        83     $       (270)
                                                   ==================================================



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


                                                     December 31
                                        2001            2002
                                   --------------------------------
Fixed assets                           $      200     $      280
Accruals and reserves                       3,196          3,240
Net operating loss carry forwards           3,287          3,008
Credit carry forwards                          16             16
                                   --------------------------------
Deferred tax assets                    $    6,699     $    6,544
                                   ================================
Valuation allowance                        (6,699)        (6,544)
                                   ================================
Deferred tax assets                    $        0     $        0
                                   ================================


                                      F-13




As of December 31,  2002,  the Company had  approximately  $8,847 in federal net
operating loss carryovers, which expire in varying amounts between 2003 and 2021
($1,576 in 2003,  $1,073 in 2004 and $6,198 in 2005 and beyond).  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.

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

                               Year ended December 31
                          2000          2001           2002
                     --------------------------------------------

United States              $(12,574)      $(4,311)         $(395)
Foreign                      (2,417)         (128)           153
                     --------------------------------------------
                           $(14,991)      $(4,439)         $(242)
                     ============================================

During the years ended  December  31,  2000,  2001 and 2002,  the  Company  paid
(received) approximately $783, $125 and $(376), respectively, in income taxes.

6.  Stockholder's Equity and Stock Option Plans

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

On April 21, 1995,  the Board of Directors  adopted the Company's  1995 Employee
Stock Plan ("1995 Plan"). The 1995 Plan, as amended on May 7, 1998, provides for
the grant of options to purchase up to 1,137,500  shares of the Company's common
stock to officers, directors, employees and consultants of the Company. The 1995
Plan  requires  that  each  option  shall  expire on the date  specified  by the
Compensation  Committee,  but not more than ten years  from its date of grant in
the case of ISO's and Non-Qualified Options.  Options granted under the plan are
exercisable  at an  exercise  price  equal to but not less than the fair  market
value of the  common  stock on the  grant  date.  ISO's  shall  either  be fully
exercisable on the date of grant or shall become exercisable  thereafter in such
installments  as the  committee  may specify.  The options  granted in 2002 were
fully exercisable on the date of grant.

On  April  21,  1995,  the  Board  of  Directors   adopted  the  Company's  1995
Non-Employee  Director Plan ("1995 Director  Plan").  The 1995 Director Plan, as
amended on May 7, 1998,  provides  for the grant of  options to  purchase  up to


                                      F-14




187,500  shares of the Company's  common stock to persons who are members of the
Company's Board of Directors and not employees or officers of the Company.

The 1995 Director Plan requires that options granted there under will expire ten
years from the date of grant.  Each option  granted under the 1995 Director Plan
becomes  exercisable over a five year period, and vests in an installment of 20%
of the total option grant upon the  expiration  of one year from the date of the
option grant, and thereafter vests in equal quarterly installments of 5%.

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.

By March 1, 2002,  a total of 7,875  options to purchase  the  Company's  Common
Stock under the 1986 option plan and 303,550  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 55,000
shares to Jeffrey Largiader, the Companys' Vice President Marketing; and options
to purchase  15,000  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.

FASB 123 requires pro forma  information  regarding  net income and earnings per
share as if the Company had accounted  for its employee  stock options under the
fair  value  method of that  Statement.  The fair  value for these  options  was
estimated at the date of grant using a  Black-Scholes  option pricing model with
the  following   weighted   average   assumptions   for  2000,  2001  and  2002,
respectively:  risk free  interest  rates of 4.63%,  4.47% and  3.78%,  dividend
yields of 0% in all three  periods,  volatility  factors of the expected  market
price of the Company's common stock of .73, .61 and .61, and a  weighted-average
expected life of the option of 8.3 years.

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




                                                                         Year ended December 31
                                                                   ------------------------------------
                                                                      2000         2001        2002
                                                                   ------------------------------------

                                                                                      
Net income (loss) as reported                                       $(17,474)    $(4,522)         $28
Net income (loss) pro forma                                         $(17,718)    $(4,737)       $(435)
Basic and diluted net income (loss) per share, as reported            $(3.51)     $(0.91)       $0.01
Basic and diluted net income (loss) per share, pro forma              $(3.56)     $(0.95)      $(0.10)



The weighted average fair value of options granted during 2000, 2001 and 2002 is
$6.23, $2.24 and $2.13 respectively.


                                      F-15




Changes during 2000, 2001 and 2002 in options outstanding for the combined plans
were as follows:

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

Outstanding at January 1, 2000           786,239      $6.28
   Granted in 2000                       162,000       5.45
   Canceled in 2000                     (181,663)      5.53
   Exercised in 2000                     (14,475)      2.10
                                    ---------------
Outstanding at December 31, 2000         752,101       6.30
   Granted in 2001                        37,500       3.85
   Canceled in 2001                     (200,510)      7.94
   Exercised in 2001                     (20,125)      0.32
                                    ---------------
Outstanding at December 31, 2001         568,966       5.78
   Granted in 2002                       435,625       2.13
   Canceled in 2002                     (371,341)      6.30
   Exercised in 2002                           0          -
                                    ---------------
Outstanding at December 31, 2002         633,250       2.96
                                    ===============
Exercisable at December 31, 2002         592,000       2.91
                                    ===============

The options  exercisable  at December 31, 2001 and 2000 were 457,741 and 564,635
respectively.

Stock options outstanding at December 31, 2002 are summarized as follows:





                            Outstanding       Weighted                    Options Exercisable
                              Options          Average       Weighted            as of          Weighted Average
    Range of Exercise          as of          Remaining      Average            December            Exercise
         Prices          December 31, 2002   Contractual  Exercise Price        31, 2002              Price
                                                Life
- --------------------------------------------------------------------------------------------------------------------

                                                                                     
       $0.00 - 1.28               13,125           0.7          $0.67              13,125              $0.67
        1.29 - 2.59              435,625           9.7           2.13             435,625               2.13
        2.60 - 3.88               62,500           8.0           3.71              21,250               3.69
        3.89 - 5.18               37,500           2.3           4.00              37,500               4.00
        5.19 - 6.47               65,750           5.2           6.32              65,750               6.32
        6.48 - 7.76               18,750           4.0           7.50              18,750               7.50
                         -------------------                              ---------------------
                                 633,250                                          592,000
                         ===================                              =====================



Under the various plans, options that are cancelled can be reissued. At December
31, 2002, 666,843 shares were reserved for future issuance.

7.  Defined Contribution Plan

The Company  maintains a defined  contribution  plan covering  substantially all
domestic employees.  Participating employees may make contributions to the plan,
through payroll deductions. Matching contributions are made by the Company equal
to 50% of the employee's  contribution to the extent such employee  contribution


                                      F-16




did not exceed 6% of their  compensation.  During the years ended  December  31,
2000,  2001 and  2002,  the  Company  expensed  approximately  $95,  $93 and $73
respectively, related to this plan.


8.  Commitments

Operating  leases  relates to the lease of the space used for our  operations in
Shrewsbury and Mount Laurel,  NJ and Mississauga,  Canada and certain  equipment
under  long-term  operating  leases that include certain  renewal  options.  The
commitments  for  operating  leases  include the  minimum  rent  payments  and a
proportionate share of operating expenses and property taxes. The future minimum
rental  payments for the US and Canada for the remaining terms of the leases are
as follows:

2003                                                 488
2004                                                 480
2005                                                 433
2006                                                 433
2007 and thereafter                                  216
                                         ---------------
                                                 $ 2,050
                                         ===============

The Company is not committed by lines of credit,  standby letters of credit, has
no standby repurchase obligations or other commercial  commitments.  The Company
is not engaged in any transactions with related or certain other parties.

Rent  expense  for the  years  ended  December  31,  2000,  2001  and  2002  was
approximately $1,135, $455 and $488 respectively.

9. Industry segment and Geographic information

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.  Prior to January  2001,  the Company
also operated in Europe.

Geographic  revenue and identifiable  assets related to operations as of and for
the years ended December 31 were as follows


                                              ---------------------------------
                                                 2000        2001         2002
                                              ---------------------------------
Net sales to Unaffiliated Customers:
              United States                   $ 81,700    $ 81,339    $ 55,447
              Canada                             6,925       8,197       9,710
              Europe                           127,918           -           -
                                              ---------------------------------
              Total                           $216,543    $ 89,536    $ 65,157
                                              =================================

Identifiable Assets by Geographic Areas:
              United States                   $ 19,918    $ 20,938    $ 16,916
              Canada                             1,774       3,119       2,552
              Europe                            12,163           -           -
                                              ---------------------------------
              Total                           $ 33,855    $ 24,057    $ 19,468
                                              =================================

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


                                      F-17




10. Quarterly Results of Operations (Unaudited)

The following table presents summarized quarterly results for 2002:

                         -------------------------------------------------
                               First       Second       Third      Fourth
                         -------------------------------------------------

Revenues                     $17,547      $16,926     $15,798     $14,886
Gross profit                   2,272        2,248       2,016       2,081
Net income (loss)                 98          431       (210)       (291)

Basic and dilutive
net income per share           $0.02        $0.09     $(0.05)     $(0.07)

The net loss for the  fourth  quarter  of 2002 was  primarily  the result of the
lower  sales  volume,  which  was  primarily  due a decline  in demand  from our
customer base.

The following table presents summarized quarterly results for 2001:

                         -------------------------------------------------
                               First       Second       Third      Fourth
                         -------------------------------------------------

Revenues                     $24,164      $24,127     $24,177     $17,068
Gross profit                   2,537        2,452       2,318       1,573
Net income/(loss)              (156)        (562)       (428)     (3,376)

Basic and dilutive
net loss per share           $(0.03)      $(0.11)     $(0.09)     $(0.68)

The net loss for the  fourth  quarter  of 2001 was  primarily  the result of the
lower sales  volume,  which was  primarily  due to the  changes in the  reseller
agreement with  Microsoft,  restructuring  costs ($362),  impairment of goodwill
from the  Software  Developers  Corporation  acquisition  from June 1996 ($230),
costs  related to the  cancellation  of the credit  facility  with Hudson United
($170),  legal fees incurred due to the sale of our European  operations  ($250)
and an increase in the allowance for doubtful accounts ($346).

11. Restructuring Cost

In December  2001, we announced and  implemented a  restructuring  plan aimed at
improving productivity per employee, including reductions in marketing, internet
development and e-commerce  teams,  warehouse and support staff. Our goal was to
significantly  reduce annual operating  expenses by realigning  resources around
our core sales and marketing  initiatives.  This plan  included a  restructuring
charge of $0.4 million  incurred in the fourth  quarter of 2001.  As a result of
this  restructuring,  we terminated  approximately  30  employees,  resulting in
severance  payments and termination  benefits of  approximately  $0.3 million in
December  2001.  Remaining  costs  of  approximately  $0.1  million  related  to
abandoned  equipment  and  leasehold  improvements.  All costs were incurred and
charged to the  appropriate  accounts in December 2001. At December 31, 2001 the
Company had a remaining  accrual of $0.2 million  related to severance  payments
that were paid in 2002.


                                      F-18




12. Settlement of Escrow

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.

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


                                      F-19




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



                                                                     Amounts
                                                        Charged to  transferred
                                            Beginning   Cost and    to net assets                Ending
               Description                   Balance    Expense     held for sale   Deductions   Balance
 -----------------------------------------------------------------------------------------------------------

 Year ended December 31, 2000:
                                                                                       
    Allowances for accounts receivable          $1,430       918          (1,442)       376           $530
    Reserve for Obsolescence                      $387       376            (257)        65           $441
    Valuation allowance deferred taxes               -     7,078               -          -         $7,078

 Year ended December 31, 2001:
    Allowances for accounts receivable            $530     1,328               -      1,067           $791
    Reserve for Obsolescence                      $441       345               -        576           $210
    Valuation allowance deferred taxes          $7,078      (379)              -          -         $6,699

 Year ended December 31, 2002:
    Allowances for accounts receivable            $791       662                        725           $728
    Reserve for Obsolescence                      $210        25                         61           $174
    Valuation allowance deferred taxes          $6,699      (155)              -          -         $6,544




                                      F-20