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

                                    FORM 10-Q



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

                  For the quarterly period ended March 31, 2005

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

                  For the transition period from  __________ to __________

                          Commission File No. 000-26408
                                              ---------

                           Programmer's Paradise, Inc.
                           ---------------------------
             (Exact name of registrant as specified in its charter)

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

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

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


     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  and Exchange Act
of 1934  during  the  past 12  months  (or for  such  shorter  period  that  the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes [X] No[ ]

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

     There were 3,990,535 outstanding shares of Common Stock, par value $.01 per
share,  as of April 26, 2005,  not  including  1,293,965  shares  classified  as
treasury stock.






                                                                              

                                   PART I - FINANCIAL INFORMATION

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

                                                                        March 31,      December 31,
                                                                          2005            2004
                                                                          ----            ----
                                                                       (Unaudited)
                                                   ASSETS
Current assets
  Cash and cash equivalents                                         $       5,107       $     4,888
  Marketable Securities                                                     6,820             6,595
  Accounts receivable, net                                                 14,196            14,173
  Inventory - finished goods                                                1,283             1,423
  Prepaid expenses and other current assets                                   590               673
  Deferred income taxes, current                                            1,365             1,423
                                                                    -------------       -----------
Total current assets                                                       29,361            29,175

Equipment and leasehold improvements, net                                     497               303
Other assets                                                                  639               581
Deferred income taxes, net of current                                       2,913             2,855
                                                                    -------------       -----------

Total assets                                                        $      33,410       $    32,914
                                                                    =============       ===========


                                    LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities
  Accounts payable and accrued expenses                             $      16,021       $    15,994
  Dividend payable                                                            474               425
                                                                    -------------       -----------
Total current liabilities                                                  16,495            16,419

Commitments and contingencies

Stockholders' equity
  Common stock, $.01 par value; authorized, 10,000,000
     shares; issued 5,284,500 shares                                           53                53
  Additional paid-in capital                                               32,426            32,642
  Treasury stock, at cost, 1,331,465 shares and 1,418,090
    shares, respectively                                                   (3,784)           (4,130)
  Accumulated deficit                                                     (11,923)          (12,223)
  Accumulated other comprehensive income                                      143               153
                                                                    -------------       -----------
Total stockholders' equity                                                 16,915            16,495
                                                                    -------------       -----------
Total liabilities and stockholders' equity                          $      33,410       $    32,914
                                                                    =============       ===========





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


                                                  2





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

                                                                      Three months ended
                                                                           March 31,
                                                                           ---------
                                                                      2005               2004
                                                                      ----               ----

Net sales                                                        $   30,169        $    20,679

Cost of sales                                                        26,740             18,078
                                                                 ----------        -----------

Gross profit                                                          3,429              2,601

Selling, general and administrative expenses                          2,985              2,222
                                                                 ----------        -----------

Income from operations                                                  444                379

Interest income, net                                                     67                 39

Realized foreign exchange loss                                          (11)               (21)
                                                                 ----------        -----------

Income before income tax provision                                      500                397

Provision for income taxes                                              200                 35
                                                                 ----------        -----------

Net income                                                       $      300        $       362
                                                                 ==========        ===========

Net income per common share - Basic                              $     0.08        $      0.10
                                                                 ==========        ===========

Net income per common share - Diluted                            $     0.07        $      0.09
                                                                 ==========        ===========


Weighted average common shares outstanding-Basic                      3,922              3,797
                                                                 ==========        ===========
Weighted average common shares outstanding-Diluted                    4,445              4,084
                                                                 ==========        ===========

Reconciliation to comprehensive income:

Net Income                                                       $      300        $       362
                                                                 ----------        -----------
Other comprehensive income(loss), net of tax:
      Unrealized gain (loss) on marketable securities                     -                 10
      Foreign currency translation adjustments                          (10)               (38)
                                                                 ----------        -----------
Total comprehensive income                                       $      290        $       334
                                                                 ==========        ===========

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


                                                3









                                                                                                     

                                             PROGRAMMER'S PARADISE, INC. AND SUBSIDIARIES
                                       CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                                                             (Unaudited)
                                                 (In thousands, except share amounts)


                                                                                                        Accumulated
                                          Common Stock        Additional                                   other
                                     -----------------------   Paid-In     Treasury     Accumulated     comprehensive
                                        Shares     Amount      Capital       Stock        Deficit          Income         Total
                                     -----------------------------------------------------------------------------------------------
Balance at January 1, 2005            5,284,500      $53       $32,642     $(4,130)      $(12,223)          $153        $16,495
  Net income                                                                                  300                           300
  Other comprehensive income:
  Exercise of stock options                                                    346                                          346
  Dividend declared payable                                       (474)                                                    (474)
  Translation adjustment                                                                                     (10)           (10)
  Tax Benefit from exercises of
    non-qualified stock options                                    258                                                      258
                                     -----------------------------------------------------------------------------------------------
Balance at March 31, 2005             5,284,500      $53       $32,426     $(3,784)     $(11,923)           $143        $16,915
                                     ===============================================================================================































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


                                                                  4









                                                                                  

                            PROGRAMMER'S PARADISE, INC. AND SUBSIDIARIES
                          CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                            (Unaudited)
                                           (In thousands)
                                                                            Three months Ended
                                                                                 March 31,
                                                                                 ---------
                                                                             2005           2004
                                                                         ---------      ---------

Cash flows from operating activities
Net income                                                               $    300       $     362
Adjustments  to reconcile  net income to net cash provided by
operating activities:
    Depreciation and amortization                                              57              52
    Allowance for doubtful accounts                                            27              15
    Accretion of marketable securities                                          -              10
    Tax benefit from exercise of stock options                                258               -
Changes in operating assets and liabilities:
    Accounts receivable                                                      (111)         (1,515)
    Inventory                                                                 140            (138)
    Prepaid expenses and other current assets                                  83            (214)
    Accounts payable and accrued expenses                                      27           1,179
    Net change in other assets and liabilities                                  -              (3)
                                                                         --------       ---------
Net cash provided by (used in) operating activities                           781            (252)
                                                                         --------       ---------

Cash flows from investing activities:
  Purchases of available-for-sale securities                               (4,225)         (3,550)
  Redemptions of available-for-sale securities                              4,000           1,000
  Capital expenditures                                                       (248)            (30)
                                                                         --------       ---------
Net cash used in investing activities                                        (473)         (2,580)
                                                                         --------       ---------

Cash flows from financing activities:
  Dividend paid                                                              (425)           (375)
  Proceeds from exercise of stock options                                     346             190
                                                                         --------       ---------
 Net cash used in financing activities                                        (79)           (185)
                                                                         --------       ---------

Effect of foreign exchange rate on cash                                       (10)            (38)
                                                                         --------       ---------

Net decrease in cash and cash equivalents                                     219          (3,055)
Cash and cash equivalents at beginning of period                            4,888           5,878
                                                                         --------       ---------
Cash and cash equivalents at end of period                               $  5,107       $   2,823
                                                                         ========       =========





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


                                                 5






                  PROGRAMMER'S PARADISE, INC. AND SUBSIDIARIES
                         NOTES TO CONDENSED CONSOLIDATED
                              FINANCIAL STATEMENTS
                                 March 31, 2005
                                   (Unaudited)

1.  The accompanying  unaudited condensed  consolidated  financial statements of
    Programmer's  Paradise,  Inc.  and  its  subsidiaries   (collectively,   the
    "Company")  have been  prepared in  accordance  with  accounting  principles
    generally  accepted in the United  States of America  for interim  financial
    information  and with  the  instructions  to Form  10-Q  and  Article  10 of
    Regulation S-X. Accordingly,  they do not include all of the information and
    footnotes required by accounting principles generally accepted in the United
    States of America for complete financial statements.

    The preparation of these financial  statements  requires the Company to make
    estimates  and  judgments  that  affect  the  reported  amounts  of  assets,
    liabilities,  revenues and  expenses,  and related  disclosure of contingent
    assets and  liabilities.  On an on-going  basis,  the Company  evaluates its
    estimates,   including  those  related  to  product   returns,   bad  debts,
    inventories, investments, intangible assets, income taxes, and contingencies
    and litigation. The Company bases its estimates on historical experience and
    on various other  assumptions  that are believed to be reasonable  under the
    circumstances,  the  results of which  form the basis for  making  judgments
    about the  carrying  values of assets and  liabilities  that are not readily
    apparent from other sources. In the opinion of the Company's management, all
    adjustments that are of a normal recurring nature,  considered necessary for
    fair presentation,  have been included. Actual results may differ from these
    estimates under different assumptions or conditions. The unaudited condensed
    consolidated  statements  of  operations  for the  interim  periods  are not
    necessarily   indicative   of  results  for  the  full  year.   For  further
    information,  refer  to the  consolidated  financial  statements  and  notes
    thereto  included in the Company's annual report on Form 10-K filed with the
    Securities Exchange Commission for the year ended December 31. 2004.

2.  Assets  and  liabilities  of the  Company's  Canadian  subsidiary  have been
    translated at current exchange rates, and related revenues and expenses have
    been  translated at average rates of exchange in effect during the year. The
    revenue  from our  Canadian  operations  in the first  three  months of 2005
    increased  by $1.0  million to $3.9  million as  compared to the first three
    months of 2004.

3.  Cumulative   translation   adjustments  and  unrealized  gains  (losses)  on
    available-for-sale    securities   have   been   classified   within   other
    comprehensive  income, which is a separate component of stockholders' equity
    in accordance with FASB Statement No. 115, "Reporting Comprehensive Income".

4.  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.  Certain 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.


    In accordance with EITF 02-16, "Accounting for Consideration Received from a
    Vendor by a Customer  (Including  a  Reseller  of the  Vendor's  Products),"
    consideration from vendors, such as advertising support funds, are accounted
    for as a reduction  to cost of sales  unless  certain  requirements  are met
    showing that the


                                        6



    vendor   receives  an   identifiable   fair  value  in   exchange   for  the
    consideration.  If these specific requirements related to individual vendors
    are met, the consideration is accounted for as revenue.

5.  Investments  in  available-for-sale  securities  at March 31,  2005 were (in
    thousands):

                                   Cost     Market value  Unrealized Gain (loss)
    U.S. Government Securities   $ 4,778    $ 4,776       $  (2)
    Corporate Bonds              $ 2,064    $ 2,044       $ (20)
                                 -------    -------       -----
    Total Marketable Securities  $ 6,842    $ 6,820       $ (22)
                                 =======    =======       =====

    The cost and market value of the Company's  investments at March 31, 2005 by
    contractual maturity were (in thousands):

                                                        Estimated
                                           Cost        Fair Value

    Due in one year or less              $5,833            $5,832
    Due in greater than one year          1,009               988
    Total investments                    $6,842            $6,820


6.  Basic EPS is  computed  by  dividing  net  earnings  (loss) by the  weighted
    average  number of shares  outstanding  during the  period.  Diluted  EPS is
    computed  considering the potentially  dilutive effect of outstanding  stock
    options. A reconciliation of the numerator and denominators of the basic and
    diluted  per share  computations  follows  (in  thousands,  except per share
    data):




                                                                                             

                                                                                      Three months ended
                                                                                            March 31,
                                                                                            ---------
                                                                                      2005         2004
                                                                                      ----         ----
             Numerator:
             Net Income                                                                $300         $362
             Denominator:
             Weighted average shares (Basic)                                          3,922        3,797
             Dilutive effect of outstanding options                                     523          287
                                                                                      -----        -----

                Weighted average shares including assumed conversions (Diluted)       4,445        4,084

             Basic net income per share                                               $0.08        $0.10
             Diluted net income per share                                             $0.07        $0.09




                                        7




    Changes  during 2005 in options  outstanding  for the combined plans were as
    follows:

                                                                Weighted Average
                                             Number of Options   Exercise Price
                                           -------------------------------------
        Outstanding at January 1, 2005            967,220             $5.71
        Granted in 2005                                 -                 -
        Canceled in 2005                           (6,545)             3.36
        Exercised in 2005                         (86,625)             3.99
                                           ----------------------
        Outstanding at March 31, 2005             874,050              5.90
                                           ======================
        Exercisable at March 31, 2005             862,610              5.94
                                           ======================

7.  On February 17, 2005 our Board of Directors declared a quarterly dividend of
    $.12 per share on our common stock payable April 22, 2005 to shareholders of
    record on April 4, 2005. Our Board intends to periodically review the amount
    and  frequency  of  future  payments,  if any,  in  light  of the  Company's
    operations and need for capital. The dividend is reflected as a reduction of
    Additional Paid in Capital.

8.  The Company had one major  customer  that  accounted  for 12.3% of total net
    sales  during  the  quarter  ended  March  31,  2005,  and 3.8% of total net
    accounts  receivable as of March 31, 2005. The Company had two major vendors
    that accounted for 25.1% and 28.5% of total purchases,  respectively, during
    the quarter  ended March 31, 2005.  The Company had one major  customer that
    accounted  for 13.9% of total net sales  during the quarter  ended March 31,
    2004,  and 5.8% of total net accounts  receivable as of March 31, 2004.  The
    Company had two major  vendors that  accounted  for 24.0% and 14.2% of total
    purchases, respectively, during the quarter ended March 31, 2004.

9.  For the quarter ended March 31, 2005,  the Company  recorded a provision for
    income taxes of $200,000, which consists of a provision of $210,000 for U.S.
    federal  income taxes as well as a $20,000  provision  for U.S.  state taxes
    offset by a benefit of $30,000 for  Canadian  taxes.  For the quarter  ended
    March 31, 2004,  the Company  recorded a provision of $35,000 which consists
    of a provision for Canadian income taxes.

    As of  March  31,  2005,  the  Company  had a U.S.  deferred  tax  asset  of
    approximately $5.1 million reflecting, in part, a benefit of $2.7 million in
    U.S. federal and state tax loss carry forwards, which will expire in varying
    amounts  between  2005 and 2024.  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
    Company believes that uncertainty  still exists regarding the realization of
    certain deferred tax assets, and accordingly, has established a $0.9 million
    valuation allowance,  based on management's estimates against these specific
    deferred tax assets. 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 receives a tax deduction from the gains realized by employees on
    the exercise of certain  non-qualified  stock options for which the benefits
    is recognized  as a component of  stockholders'  equity.  The tax benefit of
    deductions  related to stock options  exceeds the amount  expensed,  $0, for
    financial  reporting and are accounted for as a credit to additional paid-in
    capital rather than a reduction of the income tax provision.



                                        8






10. The  Company  accounts  for stock  option  plans under the  recognition  and
    measurement  principles  of  Accounting  Principle  Board  Opinion  No.  25,
    "Accounting for Stock Issued to Employees" and related  interpretations.  No
    stock-based  employee  compensation  cost is reflected in net income, as all
    options  granted under those plans had an exercise price equal to the market
    value of the underlying common stock on the date of the grant.

    In accordance with SFAS No. 148, the effect on net income and net income per
    share if the Company had applied the fair value  recognition  provisions  of
    SFAS No. 123 to stock-based employee compensation is as follows:



                                                                         
                                                                     Three months ended
                                                                          March 31,
                                                                          ---------
                                                                      2005        2004
                                                                   ----------- ------------
         Net income - as reported                                  $   300     $   362
         Deduct: Total stock-based employee compensation
           expense determined under fair value based method
           for all awards, net of related tax effects                    -         (18)
                                                                   ----------- ------------
         Pro forma net income                                      $   300     $   344
                                                                   =========== ============
         Net income per share:
            Basic earnings  per share - as reported                $  0.08     $  0.10
                                                                   =========== ============
            Basic earnings  per share - pro forma                  $  0.08     $  0.09
                                                                   =========== ============
         Net income per share:
            Diluted earnings per share - as reported               $  0.07     $  0.09
                                                                   =========== ============
            Diluted earnings per share - pro forma                 $  0.07     $  0.08
                                                                   =========== ============



    There were no options  granted  for the three month  period  ended March 31,
    2005.


11. In December 2004,  the Financial  Accounting  Standards  Board (FASB) issued
    FASB  Statement  No. 123 (revised  2004),  Share-Based  Payment,  which is a
    revision of FASB Statement No. 123, Accounting for Stock-Based Compensation.
    Statement 123 (R) supersedes APB Opinion No. 25, Accounting for Stock Issued
    to Employees,  and amends FASB  Statement  No. 95,  Statement of Cash Flows.
    Generally,  the  approach in  Statement  123 (R) is similar to the  approach
    described  in  Statement  123.  However,  Statement  123  (R)  requires  all
    share-based  payments  to  employees,  including  grants of  employee  stock
    options,  to be  recognized  in the  income  statement  based on their  fair
    values.  Pro forma  disclosure  is no longer an  alternative.  This  revised
    standard  will be effective for our reporting  period  beginning  January 1,
    2006.


                                        9




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

The following  Management's  Discussion and Analysis of Financial  Condition and
Results of Operations contains forward-looking statements that involve risks and
uncertainties. Our actual results could differ materially from those anticipated
in these  forward-looking  statements as a result of certain factors,  including
those set forth under the heading "Certain Factors Affecting  Operating Results"
and  elsewhere  in this  report.  The  following  discussion  should  be read in
conjunction  with  the  consolidated  financial  statements  and  related  notes
included  in our  Annual  Report  on Form 10-K  filed  with the  Securities  and
Exchange Commission for the year ended December 31, 2004.

Overview

Programmer's  Paradise,  Inc.  operates in one  primary  business  segment:  the
marketing of technical  software  and hardware for  microcomputers,  servers and
networks in the United States and Canada.

We offer a wide variety of technical and general business  application  software
and  PC  hardware  and   components   from  a  broad  range  of  publishers  and
manufacturers. We market our products through our catalogs, direct mail programs
and  advertisements  in trade  magazines as well as through  Internet and e-mail
promotions.

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

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

Results of Operations

The  following  table sets forth for the  periods  indicated  certain  financial
information  derived from the  Company's  consolidated  statement of  operations
expressed as a percentage of net sales.  This comparison of financial results is
not necessarily indicative of future results:

                                                             Three months ended
                                                                  March 31,
                                                                  ---------
                                                              2005       2004
                                                              ----       ----

        Net sales                                             100.0%     100.0%
        Cost of sales                                          88.6       87.4
                                                              -----      -----
        Gross profit                                           11.4       12.6
        Selling, general and administrative expenses            9.9       10.8
                                                              -----      -----
        Income from operations                                  1.5        1.8
        Interest income, net                                    0.2        0.2
        Realized Foreign exchange gain(loss)                      -       (0.1)
                                                              -----      -----
        Income before income taxes                              1.7        1.9
        Provision for income taxes                              0.7        0.1
                                                              -----      -----
        Net income                                              1.0%       1.8%
                                                              -----      -----


                                       10




Net Sales

Net sales in the first  quarter of 2005  increased  46% or $9.5 million to $30.2
million compared to $20.7 million for the same period in 2004. We attribute this
growth in net sales  primarily to a more favorable IT spending  environment  and
continued  expansion of our account executive team in the first quarter of 2005.
We plan to continue to invest in our sales force.

Gross Profit

Gross profit as a percentage  of net sales was 11.4% for the quarter ended March
31,  2005,  compared  to 12.6% for the same  period in 2004.  Because  net sales
increased by 46%,  gross profit in absolute  dollars  increased  $0.8 million to
$3.4 million as compared to $2.6 million in the first quarter of 2004.

The increase in gross profit dollars and the decrease in gross profit margins as
a percentage  of net sales  reflects a shift in the product mix of sales and the
competitive  nature  of our  business.  We  have  won  many  bids  based  on our
aggressive pricing and we plan to continue to do so.

On a  forward-looking  basis,  gross profit margin in future periods may be less
than the 11.4% achieved in the first quarter of 2005. Changes in rebate programs
can  significantly  affect our gross  margin  percentage.  We  foresee  possible
pressure  on  profit  margins  as a result of  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 profit below those  realized in the first quarter
of 2005.

Selling, General and Administrative Expenses

Selling,  General and  Administrative  ("SG&A")  expenses for the quarter  ended
March 31, 2005 were $3.0 million as compared to $2.2 million for the same period
in 2004, an increase of $0.8 million or 34%.

The primary  drivers in SG&A  expenses in the first quarter of 2005 were payroll
and employee related costs. Compared to the first quarter of 2004, payroll costs
increased $0.5 million,  primarily due to our continued  investment in our sales
force.  Our  sales  force  consists  of  account  executives  as well as  vendor
specialists  who provide  consultation in areas  requiring  specialized  product
expertise.  Employee-related  costs (which  includes  items such as  commission,
bonuses,  fringe benefits,  profit sharing and incentive  awards) increased $0.2
million, primarily a result of our increase in revenue and gross margin.

On April 11, 2005 we opened a satellite sales office in Hauppauge,  New York. An
additional  16 employees  were hired,  thus  increasing  our sales force by 21%.
These  factors,  combined  with  increased  legal  requirements,  including  the
Sarbanes-Oxley Act of 2002, will most likely result in significantly higher SG&A
expenses in 2005.

Foreign Currency Transactions Gain (Loss)

The  realized  foreign  exchange  loss for the quarter  ended March 31, 2005 was
$11,000  compared  to a loss of  $21,000  for the same  period in 2004.  Foreign
exchange  gains and losses  primarily  result from our trade  activity  with our
Canadian  subsidiary.  Although  the  Company  does  maintain  bank  accounts in
Canadian  currencies to reduce currency exchange  fluctuations,  the Company is,
nevertheless, subject to risks associated with such fluctuations.


                                       11





Income Taxes

For the quarter  ended March 31,  2005,  the  Company  recorded a provision  for
income  taxes of  $200,000,  which  consists of a provision of $210,000 for U.S.
federal income taxes as well as a $20,000  provision for U.S. state taxes offset
by a benefit of $30,000 for  Canadian  taxes.  For the  quarter  ended March 31,
2004, the Company  recorded a provision of $35,000 which consists of a provision
for Canadian income taxes

As of March  31,  2005,  the  Company  had a U.S.  gross  deferred  tax asset of
approximately  $5.1  million  reflecting,  in part, a benefit of $2.7 million in
U.S.  federal  and state tax loss carry  forwards,  which will expire in varying
amounts  between  2005  and  2024.  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 Company
believes that  uncertainty  still exists  regarding the  realization  of certain
deferred tax assets,  and accordingly,  has established a $0.9 million valuation
allowance,  based on management's  estimates against these specific deferred tax
assets.  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.

Liquidity and Capital Resources

During the first three months of 2005, our cash and cash  equivalents  increased
by $0.2 million to $5.1 million at March 31, 2005, from $4.9 million at December
31. 2004.  Net cash provided by operating  activities  amounted to $0.8 million;
net cash used in investing activities amounted to $0.5 million and net cash used
in financing activities amounted to $0.1 million.

Net cash provided by operating  activities in the first three months of 2005 was
$0.8 million and primarily  resulted from our income from  operations  excluding
non-cash charges $0.6 million and a $0.1 million decrease in inventory. This was
partly offset by a $0.1 million increase in accounts receivable. The increase in
accounts  receivable  relates  primarily to our  increased  revenue.  Days sales
outstanding increased to 42 days as per March 31, 2005 as compared to 40 days as
per March 31, 2004.

Net cash used in investing activities in the first three months of 2005 amounted
to $0.5 million.  In light of the current low interest  rates on our  short-term
savings  accounts we decided to invest an  additional  net $0.2  million in U.S.
government  securities.  These  securities  are highly rated and highly  liquid.
These securities are classified as  available-for-sale  securities in accordance
with SFAS 115, and as a result  unrealized gains and losses are reported as part
of other  comprehensive  income  (loss).  The other $0.3  million  consisted  of
capital expenditures.

Net cash used for financing activities in the first three months of 2005 of $0.1
million consisted of the $0.4 million payment of our declared  dividends,  which
was partly offset by the proceeds from the exercise of options.

On September 16, 2002, our Board of Directors authorized the purchase of 500,000
shares  of our  common  stock.  On  October  9,  2002,  our  Board of  Directors
authorized  us to purchase an  additional  500,000  shares of our common  stock.
These  two  purchase  approvals  are in  addition  to  authorizations  for us to
purchase  490,000 shares  (granted in March 2002) and 521,013 shares (granted in
October  1999) in both open  market  and  private  transactions,  as  conditions
warrant.

The  repurchase  program is expected to remain  effective  for the  remainder of
2005. We intend to hold the repurchased shares in treasury for general corporate
purposes,  including issuances under various stock option plans. As of March 31,
2005, we owned 1,331,465 shares of our common stock purchased at an average cost
of $3.18 per share. During the first three months of 2005, we did not repurchase
any shares of our common stock.

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,  the
stock buyback  program and dividends if declared by the board of directors.  Our
business  plan  furthermore  contemplates  to  continue  to use our  cash to pay
vendors promptly in order to obtain more favorable conditions.


                                       12




We believe that the funds held in cash and cash  equivalents  will be sufficient
to fund our  working  capital  and cash  requirements  for at least  the next 12
months.  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 as of March 31, 2005 were summarized as follows:
(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                          $1,542                 $579         $888             $75               -
Unconditional Purchase Obligations             -                    -            -               -               -
Other Long term Obligations                    -                    -            -               -               -
- ------------------------------------------------------------------------------------------------------------------
Total Contractual Obligations             $1,542                 $579         $888             $75               -
==================================================================================================================



Operating  leases  primarily  relates  to the  lease of the  space  used for our
operations in Shrewsbury and Mount Larel,  New Jersey,  Mississauga,  Canada and
Hauppauge,  New York. The commitments  for operating  leases include the minimum
rent  payments  and a  proportionate  share of  operating  expenses and property
taxes.

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 parties.

As of March 31, 2005,  we did not have any  off-balance  sheet  arrangements  as
defined in Item 303(a)(4)(ii) of Regulation S-K.

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.

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 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.  Certain  software  maintenance  products,  third  party
services and extended warranties sold by the Company (for which


                                       13



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.

In accordance  with EITF 02-16,  "Accounting for  Consideration  Received from a
Vendor  by  a  Customer  (Including  a  Reseller  of  the  Vendor's  Products),"
consideration from vendors, such as advertising support funds, are accounted for
as a reduction to cost of sales unless certain requirements are met showing that
the  vendor   receives  an   identifiable   fair  value  in  exchange   for  the
consideration.  If these specific requirements related to individual vendors are
met, the consideration is accounted for as revenue.

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. Based upon the Company's
profitable operations since December 31, 2002, and its expected profitability in
future years,  the Company has concluded  that the results of future  operations
will generate  sufficient taxable income to realize certain deferred tax assets.
The Company believes that uncertainty  still exists regarding the  realizability
of certain tax assets, and accordingly, has established a $0.9 million valuation
allowance, based on management's estimates,  against these specific deferred tax
assets.  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.

Certain Factors Affecting Operating Results

This report includes "forward-looking  statements" within the meaning of Section
21E of the  Securities  Exchange  Act of 1934,  as amended.  Statements  in this
report regarding  future events or conditions,  including  statements  regarding
industry prospects and the Company's expected financial  position,  business and
financing plans, are forward-looking  statements.  Although the Company believes
that  the  expectations   reflected  in  such  forward-looking   statements  are
reasonable,  it can give no assurance that such  expectations will prove to have
been correct.  We strongly urge current and  prospective  investors to carefully
consider the  cautionary  statements  and risks  contained in this report.  Such
risks include, but 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 in general.

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

                                       14




Company   undertakes   no   obligation   to   publicly   update  or  revise  any
forward-looking  statements,  whether  as a result  of new  information,  future
events or otherwise.

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

Stock  Volatility.  The technology sector of the United States stock markets has
experienced substantial volatility in recent periods. Numerous conditions, which
impact the  technology  sector or the stock  market in general or the Company in
particular,  whether or not such events  relate to or reflect upon the Company's
operating performance,  could adversely affect the market price of the Company's
Common Stock.

Furthermore,  fluctuations  in the Company's  operating  results,  announcements
regarding litigation,  the loss of a significant vendor,  increased competition,
reduced  vendor  incentives  and trade  credit,  higher  postage  and  operating
expenses, and other developments,  could have a significant impact on the market
price of the Company's Common Stock.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

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

The Company's  $6.8 million  investments  in marketable  securities  are only in
highly rated and highly liquid corporate bonds and U.S.  government  Securities.
The remaining cash balance is invested in short-term  savings  accounts with our
primary bank, The Bank of New York. As such, the risk of significant  changes in
the value of our cash invested is minimal.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures.  As required by Rule 13a-15(b)
under  the  Exchange  Act,  our  management  carried  out an  evaluation  of the
effectiveness of the design and operation of the Company's  "disclosure controls
and  procedures" as of March 31, 2005. This evaluation was carried out under the
supervision and with the  participation  of our management,  including our Chief
Executive Officer and Chief Financial Officer. As defined in Rules 13a-15(e) and
15d-15(e)  under the  Exchange  Act,  disclosure  controls  and  procedures  are
controls  and other  procedures  of the Company 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 our
Chief Executive Officer and Chief Financial  Officer,  as appropriate,  to allow
timely decisions regarding required disclosure.

Based upon that  evaluation,  our Chief  Executive  Officer and Chief  Financial
Officer concluded that our disclosure  controls and procedures were effective as
of March 31, 2005.  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.

Changes in  Internal  Control  Over  Financial  Reporting.  As  required by Rule
13a-15(d) under the Exchange Act, our management,  including our Chief Executive
Officer  and Chief  Financial  Officer,  also  conducted  an  evaluation  of our


                                       15




internal  control  over  financial  reporting  to  determine  whether any change
occurred during the quarter ended March 31, 2005, that has materially  affected,
or is  reasonably  likely  to  materially  affect,  our  internal  control  over
financial reporting. Based on that evaluation during the quarter ended March 31,
2005 there has been no change in our internal  control over financial  reporting
that has materially affected,  or is reasonably likely to materially affect, our
internal control over financial reporting.



PART II - OTHER INFORMATION

Item 6. Exhibits

        (a)      Exhibits.

                 31.1     Certification  pursuant  to  Rule  13a-14(a)  or  Rule
                          15d-14(a) of the  Securities  Exchange Act of 1934, of
                          William H. Willett, the Chief Executive Officer of the
                          Company.

                 31.2     Certification  pursuant  to  Rule  13a-14(a)  or  Rule
                          15d-14(a) of the  Securities  Exchange Act of 1934, of
                          Simon F. Nynens,  the Chief  Financial  Officer of the
                          Company.

                 32.1     Certification  pursuant to 18 U.S.C.  Section 1350, as
                          adopted pursuant to Section 906 of the  Sarbanes-Oxley
                          Act  of  2002,  of  William  H.  Willett,   the  Chief
                          Executive Officer of the Company.

                 32.2     Certification  pursuant to 18 U.S.C.  Section 1350, as
                          adopted pursuant to Section 906 of the  Sarbanes-Oxley
                          Act of 2002, of Simon F. Nynens,  the Chief  Financial
                          Officer of the Company.


                                       16





                                   SIGNATURES


         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned thereunto duly authorized.

PROGRAMMER'S PARADISE, INC.


         May 2, 2005              By: /s/ Simon F. Nynens
- -----------------------------         -----------------------------------------
         Date                         Simon F. Nynens, Executive Vice President
                                      and Chief Financial Officer



         May 2, 2005              By: /s/ William H. Willett
- -----------------------------         -----------------------------------------
         Date                         William H. Willett, Chairman of the Board,
                                      President and Chief Executive Officer


                                       17