================================================================================

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

                                    FORM 10-K

[X]     ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
        ACT OF 1934 (FEE REQUIRED) For the fiscal year ended December 31, 1998

                                       OR

[ ]     TRANSITION   REPORT   PURSUANT TO SECTION 13 OR 15(d) OF THE  SECURITIES
        EXCHANGE ACT OF 1934 (NO FEE  REQUIRED) 

        For the transition period from ______________ to _______________

                        Commission file number: 33-92810

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

         Delaware                                             13-3136104
(State or other jurisdiction                               (IRS Employer 
    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. [ ]

         The aggregate  market value of the voting stock held by  non-affiliates
of the  Registrant  computed by  reference  to the  closing  sales price for the
Registrant's  Common Stock on March 18, 1999, as reported on the NASDAQ National
Market, was approximately $44,140,457.

         The number of shares outstanding of the Registrant's Common Stock as of
March 18,1999: 5,141,386 shares.

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

         Documents  Incorporated  by  Reference:  Portions  of the  Registrant's
definitive  Proxy Statement for its Annual Meeting of Stockholders  scheduled to
be held on June 17, 1999 are  incorporated  by  reference  into Part III of this
Report.

================================================================================

                                     PART I

ITEM 1 BUSINESS.

GENERAL

         Programmer's Paradise,  Inc. is a recognized  international marketer of
software   targeting  the  software   development  and  Information   Technology
professionals within enterprise organizations. The Company operates principally,
through  five  distribution  channels  in North  America  and Europe - internet,
catalog, direct sales, telemarketing, and wholesale distribution. Internet sales
encompass the Company's  international  web sites.  Catalog  operations  include
worldwide  catalog sales,  advertising and publishing.  Direct sales  operations
include  Programmer's  Paradise  Corporate  Sales in the  United  States,  ISP*D
International  Software  Partners GmbH ("ISP*D"),  a wholly owned  subsidiary in
Munich,  Germany,  ISP*F International  Software Partners France SA ("ISP*F"), a
majority  owned  subsidiary  in  Paris,   France,   and  Logicsoft   Holding  BV
("Logicsoft"),  a wholly owned subsidiary located in Amsterdam, The Netherlands.
Telemarketing  operations are presently conducted in the United States,  Germany
and the United Kingdom. Wholesale operations include distribution to dealers and
large  resellers  through  Lifeboat  Distribution  Inc. in the United States and
Lifeboat  Associates  Italia  Srl  ("Lifeboat  Italy")  in  Milan,  Italy,  also
subsidiaries of the Company.

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

         Through its multiple distribution channels, the Company now offers more
than 40,000 SKUs,  consisting  of  technical  and general  business  application
software  and PC hardware and  components  from more than 2,000  publishers  and
manufacturers,  at prices generally  discounted below  manufacturers'  suggested
retail prices. The Company's  catalogs are full color "magalogs",  and offer one
of the most complete collections of microcomputer technical software,  including
programming  languages,  tools,  utilities,   libraries,   development  systems,
interfaces and communication  products. The Company has created a niche for hard
to source technical software programs and has demonstrated an ongoing capability
to search and obtain titles requested by its customer base. The Company believes
that its catalogs are important  marketing vehicles for software  publishers and
manufacturers and that they provide a cost-effective  and service oriented means
to market,  sell and fulfill technical software  products.  The Company utilizes
its proprietary and  brand-distinctive  logo, the "Island Man" cartoon character
on its flagship  Programmer's Paradise catalog. In 1998, the Company distributed
over 8.7 million  catalogs and plans to increase that amount to approximately 10
million catalogs or 1.1 billion pages in 1999.  Catalog  operations,  which have
historically  had the highest gross  margins of all the  Company's  distribution
channels, contributed 28% of its revenue and 44% of gross margin in 1998.

         International  expansion  has been an  integral  part of the  Company's
strategy, with its European-based operations accounting for approximately 70% of
sales in the year ended December 31,1998,  and approximately 60% of gross margin
for the same period.  The Company began  European-based  operations in the first
quarter of 1993 when it acquired a controlling  interest in Lifeboat  Associates
Italia Srl, a  long-standing  software  wholesale  distributor  in Italy with an
orientation  towards  technical  software.  In June 1994, the Company acquired a
controlling  interest in ISP*D  International  Software  Partners  GmbH, a large
software-only  dealer and a leading  independent  supplier of  Microsoft  Select
licenses  and other  software to many large German and  Austrian  companies.  In
January 1995,  the remaining 10% interest in ISP*D was purchased by the Company.
In late 1994, the Company organized a subsidiary in the United






Kingdom  to engage in catalog  operations  and in  December  1995,  the  Company
acquired  Systematika  Ltd.,  a leading  reseller of  technical  software in the
United  Kingdom and the  publisher of the popular  System  Science  catalog.  In
January 1996, the Company formed ISP*F  International  Software  Partners France
SA, as a full  service  corporate  reseller of PC  software,  based in Paris and
majority-owned by Programmer's Paradise France SARL. In August 1997, the Company
formed Programmer's  Paradise,  Canada Inc. located in Mississauga,  Ontario, to
serve the growing  developer  market in Canada.  In September  1997, the Company
acquired  Logicsoft  Holding BV, the parent company of Logicsoft  Europe BV, the
largest software-only corporate reseller of PC software in The Netherlands.  The
Company  estimates  that it now  holds  the  lead  position  in over  40% of the
European software market.

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


INDUSTRY BACKGROUND

         According to industry data published in May of 1998, worldwide software
sales  reached  $118.6  billion  in 1997 and such sales are  projected  to reach
$231.7  billion in 2002,  representing  a compound  annual growth rate of 14.3%.
Software  expenditures  with the Windows NT platform in 1997 accounted for 22.2%
of total software  expenditures.  This particular operating platform is expected
to  grow  to  42.6%  of  total  expenditures  by  2002.  Expressed  in  dollars,
expenditures  for software  operating on the NT platform  should grow from $26.5
billion in 1997 to $98.4 billion in 2002, an increase of 371% during the period.
The Company  believes  that it is in a position to  participate  heavily in this
market as most of its customers are either presently  utilizing the NT operating
platform or, are contemplating conversion to it.

INDUSTRY SEGMENT AND GEOGRAPHIC INFORMATION

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

PRODUCTS

         The Company offers over 40,000 stock keeping  units,  or SKUs from more
than 2,000 publishers and manufacturers  including Microsoft,  Sybase,  Borland,
IBM, Symantec,  Blue Sky Software and NuMega  Technologies,  at prices generally
discounted below manufacturer's suggested retail prices. The Company screens new
products and selects  products for inclusion in its catalogs  based on features,
quality, sales trends, price, margins and warranties.

         Software upgrades are a significant  category of product offered by the
Company.  The  Company  is  authorized  by most  major  microcomputer  technical
software  publishers  to stock  upgrades.  Upgrades are  revisions to previously
published  software that improve or enhance certain  features of the software or
correct  errors  found in  previous  versions.  The  Company  believes it offers
several advantages to its customers in the upgrade process, including timely and
reliable  service and the ability to combine upgrades with other products on the
same order. The Company has demonstrated its expertise in new product  roll-outs
and product upgrades,  and plans to leverage these past experiences with vendors
contemplating new or upgrade product introductions.



MARKETING AND SALES

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

         Telemarketing  and  Technical   Support.   The  Company  employs  sales
representatives  who assist customers in purchasing  decisions,  process product
orders and respond to customer  inquiries on order status,  product  pricing and
availability.  The  sales  representatives  are  trained  to  answer  all  basic
questions about products.  On technical issues,  there is an in-house  technical
support staff,  which is able to respond to most inquiries over the phone,  with
the balance researched off-line. The Company has recently introduced a real-time
customer  service  and  technical  support  module  on its web  site.  This  new
technology  enables customers  greater access to order status,  frequently asked
questions and on-line technical support issues.

         Customers  and  Backlog.  No  customer  accounted  for more than 10% of
consolidated  net sales in 1998 and 1997 and no material part of the business is
dependent upon a single customer or a few customers, the loss of any one or more
of which would have a  materially  adverse  effect on the  Company.  Because the
Company  generally  ships products within 48 hours of receipt of an order from a
customer, backlog is not material to an understanding of its business.

INTERNET

         The Company conducts business via the Internet through its two domestic
websites: www.pparadise.com, and www.supershops.com,  and foreign Websites. Each
of the foreign Websites is linked to each other as well as the domestic site and
each is capable of electronic  commerce.  The Company recently  launched a newly
enhanced  domestic  Webstore and increased its product offerings from 3,500 SKUs
to over 40,000  SKUs  including  a wide  selection  of  hardware,  training  and
reference  products.  The  Company's  strategy  with  respect to  expanding  its
e-commerce  revenues is to capitalize on its established  brand and imaging with
its  proprietary  "Island  Man"  cartoon by  utilizing  the depth of its catalog
distribution.  In 1999, the Company plans to print and distribute  more than 1.1
billion  pages  of  product  listings  and  ads as  banner  advertising  for its
e-commerce  sites. In addition,  the Company has elected to partner with several
content-only  Websites  as  well  as  several  key  software  publishers  and to
establish  on-line  specialty  stores.  As of December 31, 1998, the Company had
entered into  agreements for seven  specialty  stores and expects to double that
amount during 1999.  The Company also began  electronic  delivery of software in
July 1996 and presently has over 200 individual  titles  available for download.
The  Company  will  continue  to  develop  these  capabilities  even  though the
percentage of business being conducted via this method is very low.

         Electronic  Services and  Capabilities.  The Company offers a number of
services and is, on an on-going basis,  implementing new and enhanced systems to
support its  customers'  migration  toward  electronic  commerce and  electronic
software distribution ("ESD").

         ESD  takes two  forms;  the first is  distributing  software  within an
organization,  via a company's  internal network.  ESD technology within a large
organization  is a means to permit an  organization  to reduce the total cost of
ownership of desktop  computing  assets.  ESD can provide  hardware and software
asset management,  remote desktop support and automatic installation of packaged
and custom software to the desktop.

         The second form of ESD is between  businesses via electronic links such
as the  Internet.  This form of ESD  supports the fast,  convenient  delivery of
software products.  The Company is engaged in this method of distribution mainly
through Cybersource, a third party supplier.




         The  Company's  Web sites  contain an on-line  catalog of  thousands of
products that can be purchased over the Internet.  The Internet catalog provides
information  about products  through a  comprehensive  search engine,  extensive
product descriptions and third-party  reviews. For certain large customers,  the
Company offers a customer-specific,  secure catalog available over the Internet.
Each  specialized  electronic  catalog  contains  specific  products and pricing
unique to that customer as well as information  particular to the volume license
and maintenance agreements in which that customer is enrolled.

CATALOG OPERATIONS

         The  Company  has  two  primary  established   catalogs-   Programmer's
Paradise,   directed  at   independent   programming   professionals,   and  The
Programmer's  Supershop,  directed at programmers in large  corporations.  These
catalogs are full color  "magalogs"  which  combine  traditional  catalog  sales
offerings with detailed product descriptions,  product announcements and contain
substantial  amounts  of paid  and  cooperative  advertising.  The  Programmer's
Paradise  catalog  features  the  Company's  distinctive  "Island  Man"  cartoon
character and is recognized  as a leading  source for technical  software in the
United  States.  In 1998,  the Company  distributed  over 8.7 million  catalogs,
typically featuring more than 1,300 SKUs in its larger catalogs.

         In  addition  to its two  flagship  catalogs,  the  Company  offers two
additional catalogs - Components Paradise, which is directed to the Visual Basic
add-on  marketplace,  and it's newest segmented  catalog - Enterprise  Supershop
(formally called NT Supershop), which is directed to the IT professional working
with  the  NT  operating  platform.  In  September  1997  the  Company  launched
Programmer's Paradise, Canada to support the growing Canadian developer market.

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

         The Company continuously  attracts new customers by selectively mailing
catalogs and other direct mail  materials to prospective  customers,  as well as
through  advertising  in magazines and trade  journals.  The Company's  domestic
mailing list currently  consists of core Programmer's  Paradise and Programmer's
Supershop  buyer list of  approximately  150,000  customers  who have  purchased
products  from the Company  within the 24 months ended  December 31, 1998,  plus
selected  names from the Company's  prospect  list,  lists of names  provided by
publishers and list of names rented from others.

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

         The  Company  seeks to have these  catalogs  reach a similar  status in
Europe.  The  Company's  European  catalogs  (  Programmer's   Paradise  Italia,
Programmer's Paradise Deutschland,  Software Paradise Deutschland,  Programmer's
Paradise  France,  Programmer's  Paradise U.K. and  Programmer's  Paradise - The
Netherlands)  are  offshoots of the U.S.  versions.  They are published in local
languages  and present  offerings in local  currencies,  while using similar but
localized cover graphics,  including the Company's proprietary logo, the "Island
Man" cartoon character.  The Company also distributes the popular System Science
catalog in the United Kingdom.  This catalog has long been established as one of
the  pre-eminent  publications  for programmers in the U.K. and is produced four
times per year.

         Upstream  Marketing  to  Suppliers.  The  Company  engages in  upstream
marketing to its  suppliers who are software  publishers by providing  important
services  designed to enhance such supplier's  ability




to market its products in the programmer and developer marketplace.  The Company
believes that its advertising and other  supplier-directed  marketing activities
maximize the  Company's  marketing  reach and build  relationships  with leading
publishers. The Company offers a menu of fee services to help its suppliers sell
products, including cooperative space advertising, banner advertising on its web
sites,  trade show support,  special publisher  catalogs,  demonstration  disks,
shipment stuffers,  telephone  sold-on-hold  advertising and a variety of custom
direct mail services. As part of these services,  the Company works closely with
suppliers'  personnel on the timing and nature of new product  introductions and
policies, helps build product awareness, conducts marketing programs to selected
users on behalf of publishers and provides a broad range of product support.

         Cooperative   and  Fee-Based   Advertising.   The  Company  engages  in
cooperative  and fee-based  advertising  with software  publishers in accordance
with written advertising insertion order agreements. Under these agreements, the
Company places advertisements or prints catalogs that feature publisher products
at  discounted   prices  from  retail,   advertising   allowances  and  rebates.
Frequently,  the Programmer's Paradise logo and telephone number are included in
the promotion of selected  publishers  and incoming calls are handled by Company
representatives.   In  addition,  the  Company  often  coordinates  its  catalog
distribution  and other  marketing  initiatives  to  coincide  with new  product
releases.  Many suppliers also provide funds to the Company based upon an agreed
amount of coverage given in the catalogs for their respective products,  thereby
financing  the cost of  catalog  publication  and  distribution.  In  1998,  the
Company's cooperative and fee-based advertising reimbursements totaled less than
11%  of  total  product  revenues  in the  Company's  domestic  operations,  and
significantly smaller percentages in the European operations.

DIRECT SALES

         Direct sales are  primarily  conducted in Europe  through the Company's
subsidiaries.  The direct sales channel offers  flexible  software  acquisition,
volume software licensing,  and maintenance options specially customized to meet
the  needs  of  mid-size  to  large  commercial,  governmental  and  educational
accounts.

         The  Company  serves  as a  designated  services  provider  for  volume
licensing  and  maintenance  ("VLM")  agreements  between  many of its  European
customers and major publishers of personal computer software. VLM agreements are
typically used by customers seeking to standardize desktop software applications
and,  consequently,  typically involve significant  quantities of unit sales for
each customer.  Under VLM agreements,  the Company acts as a designated  service
provider to sell software  licensing rights that permit customers to make copies
of a  publisher's  software  program  from a  master  disk and  distribute  this
software  within  a  customer's  organization  for a fee  for  each  copy  made.
Maintenance  agreements  entitle  customers to all upgrades of certain  products
during a specified  period of time,  typically two years  following the software
purchase. Although unit volume sales are increased by the use of VLM agreements,
generally lower gross margins are realized on such sales as compared to sales of
full-packaged software products. The Company has been designated by Microsoft as
an Authorized Reseller for its Select Licensing Program. Appointment of "Select"
status in the United  States  enhances  the  Company's  ability  to develop  the
business to business  market while servicing  customers that have  international
licensing needs.

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




contact with customers in order to provide them with timely  communications  and
assistance with any special or strategic requests.

WHOLESALE OPERATIONS

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

         The  U.S.  customers  include  corporate  resellers  such  as  Software
Spectrum,  Corporate Software,  ASAP Software and Software House  International.
Major product lines include CompuWare-Numega,  Platinum-LogicWorks, Premia, Blue
Sky Software, Apex, Sheridan, NetManage and Wolfram. In addition, Lifeboat Italy
wholesales productivity software.

TELEMARKETING

         Telemarketing  operations are presently conducted in the United States,
Germany,  The  Netherlands  and the United  Kingdom.  The Company  employs sales
representatives  who assist customers in purchasing  decisions,  process product
orders and respond to customer  inquiries on order status,  product  pricing and
availability.  The  sales  representatives  are  trained  to  answer  all  basic
questions about products.  On technical issues,  there is an in-house  technical
support staff,  which is able to respond to most inquiries over the phone,  with
the balance  researched  off-line.  For product  literature  and technical  fact
sheets,  the Company employs its fax on demand literature service supported by a
CD-ROM-based  reference  library.  Through the  Company's  domestic  information
systems, a sales  representative  can quickly access a customer's record,  which
details past  purchases  as well as billing  information.  Similar  capabilities
exist in the Company's international operations.

         Domestically,   the  Company  has  directed   resources   and  expanded
infrastructure  designed to expand its corporate telemarketing  operations.  The
Company  believes  that this channel is a natural  outgrowth  from the corporate
influence of certain of its catalogs.

PURCHASING AND FULFILLMENT

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

         The Company believes that effective  purchasing is a key element of its
business  strategy to provide  technical  software at  competitive  prices.  The
Company  believes  that  volume  purchases  enable  it to obtain  favorable  and
competitive product pricing. The Company purchases products from more than 1,000
publishers. Domestically, in 1998 the Company purchased approximately 56% of its
products  directly from  manufacturers  and  publishers and the balance from two
distributors  - Ingram  and  Merisel.  Internationally,  in 1998  the  Company's
foreign subsidiaries  purchased  approximately 61% of its products directly from
manufacturers  and  publishers.  The largest  volume of purchases by the Company
from distributors was from Ingram,  representing  approximately 13% of worldwide
purchases  in 1998.  The Company  believes  it can  purchase  substantially  all
products  purchased from Ingram from other competing 




wholesalers  under  similar  terms.   Management   estimates  that  during  1998
approximately  54% of  worldwide  revenues  of the  Company  were  derived  from
products published by Microsoft.

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

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

MANAGEMENT INFORMATION SYSTEMS

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

         The Company's  European  operations use local systems,  which are being
modified  to allow  exchange of data with the  Company's  U.S.  operations.  The
Company   believes  that  its   management   information   systems  and  planned
enhancements   are  sufficient  to  sustain  its  present   operations  and  its
anticipated growth for the foreseeable future.

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

TRADEMARKS, INTELLECTUAL PROPERTY AND LICENSES

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





         ISP*D, ISP*F,  Programmer's Paradise,  Inc. and Logicsoft are Microsoft
Select Large Account  Resellers  (LAR). The Company has multiple other alliances
with publishers such as Lotus, Borland,  Sybase,  Attachmate,  NuMega, Intersolv
and Logic Works.

EMPLOYEES

         At December 31,  1998,  the Company and its  subsidiaries  employed 261
full-time and 13 part-time persons. The Company is not a party to any collective
bargaining agreements with its employees,  has experienced no work stoppages and
considers its relations with its employees to be satisfactory.

COMPETITION

         The software distribution market is highly competitive. Pricing is very
aggressive,  and the Company expects pricing  pressure to continue.  The Company
faces  competition  from a wide  variety of sources  including  direct  sales by
vendors, software resellers, superstores,  catalogers and other direct marketers
of  software  products,   some  of  which  are  significantly  larger  and  have
substantially  greater  resources  than the Company.  Many of these  competitors
compete  principally  on the  basis of  price,  product  availability,  customer
service and technical  support,  and may have lower costs than the Company.  The
market for software is  characterized  by rapid changes in  technology  and user
needs. The Company competes both in the acquisition of lists of prospects and of
new products from software authors, developers and publishers, as well as in the
marketing and sale of its existing products to its customers.

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

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

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

SALES TAX AND REGULATORY MATTERS

         The Company  presently  collects state sales tax, or other similar tax,
only on sales of  products  to  residents  of the State of New  Jersey.  Various
states have tried to impose on direct  marketers the burden 




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

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

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

SEASONALITY

         The Company has  traditionally  experienced  a decrease in domestic net
sales in its third  quarter  compared to the other  quarters.  This  traditional
downturn  in  domestic  net sales is  exacerbated  by the  decline  of  European
commercial  activity  in general and  software  sales in  particular  during the
summer months.

ITEM 2 PROPERTIES.

         At December 31, 1998, the Company leased 18,000 square feet of space at
1157 Shrewsbury Avenue,  Shrewsbury,  New Jersey for its corporate  headquarters
under a ten-year  lease and an  additional  7,250  square  feet of space at 1163
Shrewsbury  avenue under a five-year lease.  Total annual rent expense for these
premises  is   approximately   $264,000.   Additionally,   the  Company   leases
approximately  3,600  square feet of office  space under a  three-year  lease in
Mississauga,  Canada. The Company's European facilities, all of which are leased
under long-term  arrangements,  are as  follows:  21,679  square feet in Munich,
Germany;  8,600  square  feet in Milan,  Italy;  3,100  square  feet in  London,
England; 21,500 square feet in Amsterdam, The Netherlands; and 3,450 square feet
in Paris,  France.  Total  annual rent expense for the  European  facilities  is
approximately $750,000.

ITEM 3 LEGAL PROCEEDINGS.

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

ITEM 4 SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

         Not applicable.




ITEM 4A. EXECUTIVE OFFICERS OF THE COMPANY.

         The executive officers of the Company are as follows:

Name                       Age               Position                           
- - ----                       ---               --------                           
William H. Willett         62           President, Chief Executive Officer
                                        and Chairman of the Board

John P. Broderick          49           Senior Vice President -
                                        North America and
                                        Chief Financial Officer,
                                        Vice President - Finance and Treasurer

Frans van der Helm         42           Vice President European Operations

Jeffrey Largiader          41           Vice President -Marketing


         WILLIAM  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.

         JOHN P. BRODERICK has served as the Company's Chief  Financial  Officer
and Vice  President - Finance of the  Company  since May 1995.  In 1998,  he was
appointed  as  the  Senior  Vice  President   responsible   for  North  American
operations.  From  1993 to  1995,  he has  served  as an  independent  financial
consultant to the Company.  Mr.  Broderick  began his career as a CPA with Price
Waterhouse  LLP and has held similar  positions  with  Waterford  Glass Inc., an
importer/distributor   of  Irish  crystal,   and  Olympic   Limousine  Corp.,  a
transportation conglomerate from 1979 through 1992.

         FRANS VAN DER HELM has served as the Vice President and Chief Operating
Officer of the  Company's  operations  in The  Netherlands,  France,  the United
Kingdom and Italy since December 1998. Prior to that appointment and since 1991,
he has been the Adjunct Directeur of Logicsoft Holding BV.

         JEFFREY  LARGIADER has served as the Vice  President - Marketing  since
1989  and is  responsible  for  catalog  production,  advertising  sales,  media
planning and  marketing  communications.  Prior to that and since 1983,  he held
various  sales  and  product  management  positions  with  the  Company  and the
predecessor of Lifeboat.



                                     PART II

ITEM 5 MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.

         The Company's  Common Stock trades on the NASDAQ  National Market under
the symbol  "PROG." The following  table sets forth,  for the calendar  quarters
indicated, the quarterly high and low sales prices of the Company's Common Stock
as reported on NASDAQ. The quotations listed below reflect  inter-dealer  prices
only, without retail markups, markdowns or commissions.  Prior to July 18, 1995,
there was no established public trading market for the Company's Common Stock.

                                       High              Low
                                       ----              ---
1997
  First Quarter                        8 1/4            6 7/8
  Second Quarter                      10 1/4            6 1/4
  Third Quarter                       13 1/4            9
  Fourth Quarter                      13 3/4            7 1/4

1998
  First Quarter                       10 1/2            8
  Second Quarter                      11 1/8            8
  Third Quarter                        8 5/8            4 3/4
  Fourth Quarter                      12 5/8            5 1/8


         During  1998,  157,775  shares  of the  Common  Stock  were  issued  to
employees,  former  employees  and  directors  of the  Company,  pursuant to the
exercise of incentive stock options granted to them prior to such year under the
Company's  stock  option  plans.  Such shares  were issued  pursuant to Rule 701
promulgated  under the  Securities Act of 1933, at a weighted  average  exercise
price of $1.90.

         On February 12, 1999,  the Company  filed a  registration  statement on
Form S-8 with respect to the resale of 1,344,951  shares issued or issuable upon
the exercise of options.

HOLDERS OF COMMON STOCK

         On March 18, 1999,  5,141,386 shares of the Company's Common Stock were
outstanding. On such date, there were approximately 72 holders of record.

DIVIDENDS

         No dividends have been paid on the Company's  Common Stock. The Company
is limited in its ability to pay dividends by its domestic  facility  agreement,
which  presently  prohibits  the  payments of  dividends.  The Company  does not
currently anticipate declaring or paying dividends.




ITEM 6 SELECTED FINANCIAL DATA.

    The following table sets forth, selected consolidated financial data for the
Company for the five years ended  December 31, 1998.  The selected  consolidated
financial  data for the five  years  are  derived  from  the  Company's  audited
consolidated  financial  statements.  The consolidated  financial data set forth
below should be read in conjunction  with the Company's  Consolidated  Financial
Statements  and  related  Notes and  "Management's  Discussion  and  Analysis of
Results of Operations and Financial Condition" contained herein.

                                       (In thousands, except per share data)




                                                                  YEAR ENDED DECEMBER 31                     
                                                 ------------------------------------------------------------
                                                1994        1995           1996         1997           1998
                                                ----        ----           ----         ----           ----
                                                                                         
STATEMENT OF OPERATIONS DATA (1): 
Net sales                                     $71,334    $93,286        $127,680     $176,157      $234,429
Income from operations                          1,370      2,275           2,936        6,217         5,527
Income before minority interest                 1,095      4,203           2,199        3,964         3,442
Net income                                      l,050      4,203           2,298        3,964         3,442
Basic net income per common share               $0.45      $1.14           $0.48        $0.84         $0.72
Diluted net income per common share             $0.35      $1.03           $0.44        $0.75         $0.66
Weighted average
  common shares outstanding-basic               2,354    3,703             4,764        4,740         4,749
Weighted average
  common shares outstanding-diluted             3,142      4,102           5,198        5,280         5,249

BALANCE SHEET DATA:
Working capital                               $ 2,731    $21,689         $12,415      $16,077       $17,686
Total assets                                   24,730     58,329          68,490       86,368       104,877
Short-term debt                                 3,489      2,469           1,135          958           674
Long-term debt                                     --         --           1,050        2,220         1,761
Stockholders' equity                            4,597     26,989          28,845       32,213        36,241



- - ----------------

(1) Comparability  of the Statement of  Operations  is affected by  acquisitions
    occurring throughout the periods presented.

(2) All earnings per share amounts for all periods  presented have been restated
    to  conform  to  the  requirements  of  Statement  of  Financial  Accounting
    Standards No. 128.



ITEM 7    MANAGEMENT DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
          OF OPERATIONS.

OVERVIEW

         The  Company is a  distributor  of  software,  operating  through  five
distribution  channels - Internet,  catalogs,  direct sales,  telemarketing  and
wholesale  operations.  Internet  sales  encompass  the  Company's  domestic and
international  web sites.  Catalog  operations  include worldwide catalog sales,
advertising  and  publishing.   Direct  sales  operations  include  Programmer's
Paradise  Corporate  Sales  in the  United  States;  ISP*D in  Munich,  Germany;
Logicsoft, in Amsterdam, The Netherlands;  both wholly-owned subsidiaries of the
Company;  and  ISP*F,  a  majority-owned   company  located  in  Paris,  France.
Telemarketing  operations are conducted in the United States, the United Kingdom
and in Germany. The U.S. telemarketing operations are an offshoot of the catalog
channel targeting  corporate  customers for both technical  software and desktop
applications.  Wholesale  operations include  distributions to dealers and large
resellers  through Lifeboat  Distribution Inc. in the U.S. and Lifeboat Italy in
Milan, Italy, also subsidiaries of the Company.





         The  Company  was  founded  in 1982 as a  wholesaler  and  reseller  of
educational software. In June 1986, the Company acquired Lifeboat Associates,  a
wholesale  distributor and publisher of software founded in 1976. Later in 1986,
Programmer's  Paradise  was  started  by the  Company as a catalog  marketer  of
technical  software.  In 1988,  the Company  acquired  Corsoft Inc., a corporate
reseller   founded  in  1983,  and  combined  it  with  the  operations  of  the
Programmer's  Paradise  catalog  and  Lifeboat  Associates,  both of which  were
involved in the marketing of technical software for microcomputers. In May 1995,
the  Company  changed its name from  "Voyager  Software  Corp" to  "Programmer's
Paradise,  Inc." In July 1995, the Company  completed an initial public offering
of its common stock. In June 1996, the Company acquired substantially all of the
assets of The Software  Developer's  Company,  Inc.  including The  Programmer's
Supershop catalog, its largest domestic competitor at the time.

         The Company  began  European-based  operations  in the first quarter of
1993, when it acquired a controlling interest in Lifeboat Italy, a long-standing
software  distributor in Italy. In January and April 1994, the Company purchased
the remaining  ownership  interest in Lifeboat  Italy. In June 1994, the Company
acquired a 90% controlling interest in ISP*D, a large software-only dealer and a
leading independent  supplier of Microsoft Select licenses and other software to
many large German and Austrian  companies.  In January  1995,  the remaining 10%
interest  in ISP*D was  purchased  by the  Company.  In late 1994,  the  Company
organized a subsidiary in the United Kingdom to engage in catalog operations. In
December  1995, the Company  acquired  Systematika  Ltd., a leading  reseller of
technical software in the United Kingdom and the publisher of the popular System
Science  catalog.  In January  1996,  the  Company  formed  ISP*F  International
Software  Partners  France  SA,  as a  full  service  corporate  reseller  of PC
software,  based in Paris and majority  owned by  Programmer's  Paradise  France
SARL. In September 1997, the Company acquired  Logicsoft  Holding BV, the parent
company of Logicsoft  Europe BV, the predominate  Large Account  Reseller in the
Benelux  territory.  The  Company is using its  European-based  operations  as a
platform for pan-European  business  development,  including the distribution of
local versions of its catalogs.

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




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:


                         FOR THE YEAR ENDED DECEMBER 31,




                                                   % to Net Sales                        % Change           
                                        -----------------------------------       --------------------------
                                        1996         1997          1998            97 v 96        98 v 97
                                        ------------------------------------      ---------------------------
                                                              
Net Sales                              100.0%          100.0%       100.0%
Cost of Sales                           83.8%           85.4%        87.5%
Gross Profit                            16.2%           14.6%        12.5%          (1.6%)           (2.1%)
Selling, general and
  administrative expenses               13.5%           10.6%         9.7%          (2.9%)           (0.9%)
Amortization of goodwill                 0.4%            0.5%         0.4%           0.1%            (0.1%)
Income from operations                   2.3%            3.5%         2.4%           1.2%            (1.1%)
Interest (income), expense net          (0.2%)          (0.1%)       (0.1%)         (0.1%)           (0.0%)
Income before taxes                      2.5%            3.6%         2.5%           1.1%            (1.1%)
Provision for Income tax                (0.8%)          (1.4%)       (1.0%)          0.6%            (0.4%)
Minority interest (loss)                (0.1%)                                       0.1%
Net Income                               1.8%            2.2%         1.5%           0.4%            (0.7%)



NET SALES

         Net sales of the Company represents the gross  consolidated  revenue of
the Company  less  returns.  Although  net sales  consist  primarily of sales of
software,  revenue from  marketing  services and  advertising  is also  included
within net sales. Net sales of the Company increased by $58.5 million or 33%, to
$234.4 million in 1998 and by $48.5  million,  or 38%, to $176.2 million in 1997
as compared to the  respective  preceding  periods.  The increase in revenues in
1998 is primarily  attributable  to strong  growth in the direct sales  channel.
Revenues within the direct sales channel increased 69% or $62.4 million in 1998,
the majority of which  resulted from the  acquisition  of Logicsoft in September
1997.  The Company also posted  strong gains in the direct sales channel in both
France and Germany, which grew by 30% and 29%, respectively. Revenues within the
catalog  channel  declined  from  1997  by  approximately  5% to  $66.5  million
primarily  due to the  Y2K  issue  as well as the  lack  of new  products  being
introduced into the channel.  Most catalog customers are individual  programmers
and developers and as such, were extensively involved in Y2K conversion projects
and  therefore  delaying  scheduled   development   projects.  In  addition,  no
significant  new technical  software  products were  introduced into the channel
during 1998 with the exception of Microsoft's introduction of their upgrades for
Visual C++ and Visual Basic in September 1998.

         The  growth in net sales in 1997  resulted  from a  combination  of the
growth of the  catalog  channel  and  direct  sales  channels  as well as growth
through acquisitions. Revenues within the catalog channel increased 19% or $11.3
million in 1997,  the  majority of which was  incurred in the United  States and
reflects the full year impact of the acquisition of The  Programmer's  Supershop
acquired  in  June  1996  as well as the  introduction  and  development  of the
Company's newest segmented catalog:  NT Supershop.  Domestic catalog circulation
increased by  approximately  1.7 million catalog drops  reflecting the growth of
the Company's five catalog  offerings.  Revenues  within the corporate  reseller
channel increased 66% in 1997 primarily resulting from a significant increase in
the amount of German and Austrian reseller  customers as well as the acquisition
of Logicsoft  Holding BV in September 1997.  Revenues within Germany and Austria
increased by  approximately  47% over 1996 while  revenues in the United Kingdom
increased  by 26% over 1996.  The  increase in revenues  reflects an increase in
market  share and is  directly  attributable  to the  value-added  services  and
pan-European capabilities being delivered by the group.

GROSS PROFIT

         Gross profit  represents the  difference  between net sales and cost of
sales.  Cost of sales is composed  primarily  of amounts  paid by the Company to
publishers and vendors plus catalog  printing and mailing  costs.  Publisher and
vendor rebates are credited against cost of sales.  Gross Profit as a percentage
of net sales decreased by 2.1% in 1998 from 14.6% to 12.5% reflecting a shift in
the mix of sales through the Company's  distribution channels as a result of the
substantial increase in lower margin direct sales and Microsoft Select licensing
sales. The acquisition of Logicsoft  Holding BV was a significant  factor in the
overall shift of the revenue mix by increasing lower margin direct sales.




         In the past,  gross  margins have been  affected by the mix of products
sold and the mix of  distribution  channels.  Historically,  the  gross  margins
attained in the catalog channel have been higher than either the direct sales or
distribution channels. In 1998, catalog operations contributed approximately 28%
of revenue and approximately 44% of gross margin dollars as compared with 40% of
revenue  and 59% of gross  margin  dollars  in  1997.  Direct  sales  operations
contributed  approximately  65% of revenue and approximately 49% of gross margin
dollars in 1998 and 51% of revenue and 32% of gross margin  dollars in 1997. The
distribution  channel contributed  approximately 6% of revenue and approximately
8% of gross margin  dollars in 1998 compared with 9% of revenue and 9% of margin
dollars in 1997.

          The  historically  higher margins  attained in the catalog channel are
related to both the product  focus on  technical  software,  including  numerous
specialized  products,  and on the  relatively  fragmented  customer base of the
catalog  channel,  in comparison to the direct sales  channel,  which  primarily
serves large  corporations  purchasing high volumes of widely available business
applications.  In the future,  the  Company's  gross margins will be affected by
several  factors,  including,  among  others,  the price of products  sold,  the
distribution channel used, increases in product costs, price competition and the
introduction  of new  products.  Furthermore,  revenues  within the direct sales
channel could be adversely  affected if Microsoft were to change the methodology
of license  contracts wherein the Large Account Resellers would earn commissions
rather than take on the credit risk and record the revenues.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

         Selling,  general  and  administrative  ("SG&A")  expenses  include all
corporate personnel costs (including salaries and health benefits), depreciation
and amortization,  non-personnel-related  marketing and administrative costs and
provision  for  doubtful  accounts.   Depreciation  and  amortization   consists
primarily of equipment  depreciation and leasehold  amortization.  SG&A expenses
have  decreased as a percentage  of revenues from 13.5% in 1996 to 10.6% in 1997
and then further declined to 9.7% of net revenues in 1998. The high SG&A expense
as a  percentage  of revenues in 1996 is  attributable  to the  abnormally  high
overheads incurred with the start-up of the French corporate reseller operation.
The French corporate reseller operation  required mid-year  restructuring  which
involved the  separation  and payment of severance  for several  employees.  The
decline in SG&A expense as a percentage of revenues in 1997 is  attributable  to
the increase in revenues in the reseller channel, which has generally lower SG&A
costs as a  percentage  of revenues  and also the impact of the  acquisition  of
Logicsoft Holding BV. This is further exemplified by the percentage reduction in
SG&A as a  percentage  of  revenues  in  1998 as the  full  year  impact  of the
acquisition  of  Logicsoft  was felt as well as certain  economies of scale that
were realized. Each year SG&A has increased in absolute dollars,  reflecting the
cost of  operations  of the  Company's  acquisitions  such  as the  Programmer's
Supershop,  System Science,  ISP*D and most recently,  Logicsoft Holding BV. The
Company does  anticipate  that SG&A as a percentage of revenues will continue to
decline as revenues  continue to grow and cost containment  directives remain in
place, however, there can be no assurances that this will occur.

AMORTIZATION

         Amortization expense includes the systematic write-off of goodwill. The
Company incurred goodwill with the acquisition of both ISP*D and Lifeboat Italia
which it is amortizing over 20 years. In addition, the Company recorded goodwill
in  conjunction  with  the  acquisition  of  both  Systematika  Ltd.  and  ISP*F
International  Software Partners France.  The Company  recognized  approximately
$9.5  million in goodwill  from the  acquisition  of the assets of The  Software
Developer's  Company,  Inc.  in  June  1996  which  is  being  amortized  over a
fifteen-year  period  for  both  financial  and  tax  accounting  purposes.   In
connection with the acquisition of Logicsoft Holding BV, the Company  recognized
approximately  $2.4  million  in  goodwill,  which  is  being  amortized  over a
fifteen-year period. The purchase contract with Logicsoft Holding BV included an
"earn-out"  feature  based on results of  operations  for the fiscal  year ended
December 31, 1998.  As a result,  the Company has  recorded an  additional  $2.2
million as goodwill on the accompanying balance sheet.




INTEREST INCOME AND EXPENSE

           The Company generated net interest income of approximately  $293,000,
$212,000 and $223,000 in 1998, 1997 and 1996, respectively.  Net interest income
in 1998 was offset by the interest charge under the term-loan  financing for the
acquisition  of  Logicsoft  Holding  BV.  Overall  interest  income for 1996 was
negatively  impacted by the  utilization  of cash to finance the  acquisition of
ISP*F.

MINORITY INTEREST

         Minority  interest  represents the share of the ISP*F losses related to
the 28% stock  ownership,  which was not owned by the  Company at  December  31,
1996. An additional  minority equity  contribution was funded in October 1996 as
part of a  reorganization  and  adjustment  in ownership  percentage.  Operating
losses for ISP*F are offset  against  minority  interest.  Because the operating
losses  for  ISP*F   exceeded   minority   interest,   the  Company   recognized
substantially  all of the operating  losses  through  September  30, 1996.  This
amounted to approximately $775,000.

INCOME TAXES

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

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

         For the year ended December 31, 1998, the Company  recorded a provision
for income taxes of  approximately  $2.4 million,  which consists of a provision
for state and federal taxes of  approximately  $2.1 million and also a provision
for foreign taxes of  approximately  $300,000.  In 1997, the Company  recorded a
provision for income taxes of  approximately  $2.4 million,  which consists of a
provision for state and federal taxes of approximately  $2.35 million and also a
provision  for foreign  taxes of  approximately  $54,000.  In 1996,  the Company
recorded a provision for income taxes of  approximately  $991,000 which consists
of a provision for state and federal taxes of approximately  $1.3 million offset
by a  reduction  in  the  tax  valuation  allowance  of  approximately  $350,000
associated with prior period losses of the German subsidiary.

         Undistributed  earnings of the Company's foreign subsidiaries  amounted
to  approximately  $3,300,000  and  $2,900,000  at  December  31, 1998 and 1997,
respectively.  Those earnings are considered to be indefinitely  reinvested and,
accordingly,  no  provision  for U.S.  federal and state  income  taxes has been
provided.  Upon  distribution  of those  earnings in the form of dividends,  the
Company would be subject to both U.S. income taxes (subject to an adjustment for
foreign tax credits) and withholding taxes payable to various foreign countries.


LIQUIDITY AND CAPITAL RESOURCES

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



          Cash flows from operations were approximately  $2,869,000 for the year
ended December 31, 1998 compared to $6,196,000 and $1,166,000 for 1997 and 1996,
respectively.  In 1998,  cash was  provided  primarily  by the net income of the
Company  and by an  increase in accounts  payable,  reflecting  the  increase in
Microsoft  Select  business  and  related  amounts  payable  but  not yet due to
Microsoft,  offset by an  increase  in accounts  receivable,  reflecting  strong
fourth  quarter  sales.  Cash flows from  operations for 1997 and 1996 were also
provided by the net income of the Company  and by similar  increases  in amounts
payable but not yet due to Microsoft.  In addition,  cash flows from  operations
for 1996 were negatively  impacted by the losses  generated by the operations of
ISP*F, the French corporate  reseller and a DSO in France that is unusually long
in comparison to other entities within the Company.

          At December 31,  1998,  the Company had cash and cash  equivalents  of
$21.1 million and net working  capital of $17.7  million  compared with cash and
cash  equivalents  of $20.6 million and net working  capital of $16.1 million at
December  31,  1997.  The  increase in working  capital at December  31, 1998 is
attributable  to the earnings  for the year then ended offset by the  additional
liability  resulting  from  the  "earn-out"  provisions  of the  acquisition  of
Logicsoft Holding BV.

          The  Company's  capital  expenditures  for 1998 and 1997  amounted  to
approximately  $1,388,000  and  $718,000,  respectively,  primarily for computer
hardware and software, office furniture and leasehold improvements. In addition,
in 1997, the Company  acquired  approximately  $187,000 of assets as part of the
acquisition of Logicsoft Holding BV.

          Domestically,  the Company has a committed  line of credit whereby the
Company can borrow up to $7.5 million with  interest at either the prime rate or
Euro-rate  plus 200 basis points.  The facility  expires on June 30, 1999 and is
secured by all the  domestic  assets of the Company  and 65% of the  outstanding
stock of the foreign  subsidiaries and contains  certain  covenants that require
the  Company  to  maintain a minimum  level of  tangible  net worth and  working
capital. At December 31, 1998, there were no amounts outstanding under the line.

          During 1997, the Company  entered into a five-year term loan agreement
in the US $ equivalent of $3.0 million  bearing  interest at 6.17%.  The loan is
denominated  in Dutch  Guilders  and is secured by the assets of the Company and
65% of the stock of  foreign  subsidiaries.  At  December  31,  1998,  there was
approximately $2.4 million outstanding under the note.

          The Company  maintains a secured,  demand revolving line of credit for
its German subsidiary,  pursuant to which it may borrow in Deutschmarks up to DM
1,500,000 (the equivalent of approximately $900,000 at December 31, 1998), based
upon its eligible accounts receivable and eligible  inventory,  and the creditor
is  entitled to the  benefit of a limited  guarantee  by the Company of up to DM
300,000 (the  equivalent of  approximately  $180,000 at December 31, 1998).  The
line bears  interest  at 8.25%.  At  December  31,  1998,  there were no amounts
outstanding under the line.

          In Italy, Lifeboat Italy has banking arrangements with several Italian
banks, pursuant to which it may borrow in lire on an unsecured,  demand basis to
finance  working   capital   requirements,   through  credit  and   overdrafting
privileges,  as well as  receivables-based  advances.  The aggregate  credit and
overdraft  limits of such  arrangements at December 31, 1998 were  approximately
Lit 2,800,000,000  (the equivalent of approximately $1.6 million at December 31,
1998). The unsecured borrowings bear interest at market rates ranging from 6.25%
to 9.00%.  At  December  31, 1998 there were no amounts  outstanding  under this
line.

          The Company's  subsidiary in The Netherlands,  Logicsoft  Europe,  BV,
maintains a demand  revolving line of credit  pursuant to which it may borrow in
guilders up to DFL 2.5 million (the equivalent of approximately  $1.3 million at
December 31, 1998), and is secured by its accounts receivable and inventory. The
line bears interest at 5.875%.  There were no amounts outstanding under the line
at December 31, 1998.





          In France,  ISP*F maintains a demand revolving line of credit pursuant
to which it may borrow up to FRF 3.0 million (the  equivalent  of  approximately
$500,000 at December 31, 1998),  and is secured by its accounts  receivable  and
inventory and a FRF 3.0 million  letter of credit.  At December 31, 1998,  there
were no amounts outstanding under the line.


FOREIGN EXCHANGE

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

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

CERTAIN FACTORS AFFECTING OPERATING RESULTS

         Certain statements  contained in, or incorporated by reference in, this
Form 10-K are  forward-looking  in nature.  Such statements can be identified by
the use of  forward-looking  terminology such as "believes",  "expects",  "may",
"will",  "should"  or  "anticipates"  or  the  negative  thereof  or  comparable
terminology,  or by discussions  of strategy.  The Company wishes to ensure that
such statements are accompanied by meaningful  cautionary  statements,  so as to
ensure  to the  fullest  extent  possible  the  protections  of the safe  harbor
established  in  the  Private   Securities   Litigation   Reform  Act  of  1995.
Accordingly, such statements are qualified in their entirety by reference to and
are accompanied by the following  discussion of certain  important  factors that
could cause actual  results to differ  materially  from those  projected in such
forward-looking  statements.  The Company  cautions the reader that this list of
factors  may not be  exhaustive.  The  Company  operates  in a rapidly  changing
business,  and new risk  factors  emerge  from time to time.  Management  cannot
predict  every risk  factor,  nor can it assess the impact,  if any, of all such
risk  factors on the  Company's  business or the extent to which any factor,  or
combination of factors, may cause actual results to differ materially from those
projected  in  any  forward-looking  statements.  Accordingly,   forward-looking
statements should not be relied upon as a prediction of actual results.

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

         Quarterly Fluctuations and Seasonality. The Company's sales and results
of  operations  have  fluctuated  and are expected to continue to fluctuate on a
quarterly basis as a result of a number of factors,  including: the condition of
the  software  industry  in  general;  shifts in demand for  software  products;
industry  shipments  of new  software  products or  upgrades;  the timing of new
merchandise and catalog




offerings;  fluctuations  in response  rates;  fluctuations  in postage,  paper,
shipping  and  printing  costs  and  in  merchandise  returns;  adverse  weather
conditions that affect response,  distribution or shipping; shifts in the timing
of holidays;  and changes in the  Company's  product  offerings.  The  Company's
operating  expenditures  are based on sales  forecasts.  If revenues do not meet
expectations in any given quarter, operating results may be materially adversely
affected.

         The Company has  traditionally  experienced  a decrease in domestic net
sales in its third quarter compared to other quarters. This traditional downturn
in domestic  net sales is  exacerbated  by the  decline of  European  commercial
activity in general and software sales in particular during the summer months.

         Foreign Operations. In addition to its activities in the United States,
70%  of  the  Company's  1998  sales  were  generated  internationally.  Foreign
operations are subject to general risks  attendant to the conduct of business in
each  foreign  country,   including  economic  uncertainties  and  each  foreign
government's regulations.  In addition, the Company's international business may
be  affected  by changes in demand or pricing  resulting  from  fluctuations  in
currency exchange rates or other factors.

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

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

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

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




Company,  which often  coordinates  new catalog drops and marketing  initiatives
with  such  introductions  and  product  upgrades,  would  be  focusing  catalog
marketing on such unreleased products.

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

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

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

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

         Rapid Changes In Software Products And Risk Of Inventory  Obsolescence.
The software  products industry is characterized by rapid  technological  change
and the frequent  introduction  of new products  and product  enhancements.  The
Company's  success  depends in large part on its ability to identify  and obtain
the right to market  products  that will meet the changing  requirements  of the
marketplace. The Company has sought to minimize its inventory exposure through a
variety of inventory  control  procedures  and  policies,  including  formal and
informal vendor price protection  programs.  In order to satisfy customer demand
and to  obtain  greater  purchasing  discounts,  the  Company  expects  to carry
increased inventory levels of certain products in the future. In addition, large
software firms continue to develop products that include the features of utility
and subroutine  products  published and/or sold by the Company in their software
languages, thus rendering certain of such products unnecessary. 




Additionally,  if the  growth  rate  of the  personal  computer  market  were to
decrease,  with a corresponding  decrease in demand for computer  software,  the
Company's  operating  results  could  be  adversely  affected.  There  can be no
assurance that the Company will be able to identify and offer products necessary
to remain  competitive  or avoid losses related to obsolete  inventory,  or that
unexpected new product  introductions will not have a material adverse effect on
the demand for the Company's inventory.

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

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

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

         Year 2000  Compliance.  The Company believes that its present IT system
is Year 2000  compliant.  The Company has also  conducted an  investigation  and
received  certification  from its  major  suppliers  that they will be fully Y2K
compliant by April 1999.

         The  Company is  continuing  to conduct a review of key  publishers  to
determine  whether  their  software  products meet Year 2000  requirements.  The
Company has  continued  to post updated  information  on Y2K  compliancy  on its
website.  In the event that the  Company's  key  publishers  cannot  provide the
Company with  software  products  that meet Year 2000  requirements  on a timely
basis, or if customers  delay or forego software  purchases based upon Year 2000
related issues,  the Company's  operating results could be materially  adversely
affected.  In  general,  as a reseller of software  products,  the Company  only
passes  through  to  its  customers  the  applicable  vendor's  warranties.  The
Company's operating results could be materially adversely affected,  however, if
it were held liable for the failure of software  products  resold by the Company
to be Year 2000 compliant despite its disclaimer of software product warranties.




ITEM 7A QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK


         Information  regarding  quantitative and qualitative  disclosures about
market  risk is set  forth  in Part I,  Item 7 of  this  Form  10-K at  "Foreign
Operations."

ITEM 8 FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

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

ITEM 9 CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
       DISCLOSURE.

Not applicable.

                                    PART III

ITEM 10 DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

         This  information  (other  than  the  information  regarding  executive
officers  of the  Company  called  for by Item 401 of  Regulation  S-K  which is
included  in Part I hereof as Item 4A in  accordance  with  General  Instruction
G(3)) will be contained in the Company's definitive Proxy Statement with respect
to the Company's Annual Meeting of Stockholders, to be filed with the Securities
and  Exchange  Commission  within 120 days  following  the end of the  Company's
fiscal year, and is hereby incorporated by reference thereto.

ITEM 11 EXECUTIVE COMPENSATION.

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

ITEM 12 SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

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

ITEM 13 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

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





                                     PART IV

ITEM 14 EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

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

         1.       CONSOLIDATED FINANCIAL STATEMENTS:

                    Index to Consolidated Financial Statements and Schedules

                    Report of Independent Auditors

                    Consolidated Balance Sheets - as of
                           December 31, 1997 and 1998

                    Consolidated Statements of Income - Years
                           ended December 31, 1996, 1997 and 1998

                    Consolidated Statement of  Stockholders'  Equity-Years ended
                           December 31, 1996, 1997 and, 1998

                   Consolidated Statements of Cash Flows - Years
                           ended December 31, 1996, 1997 and
                           1998

                    Notes to Consolidated Financial Statements

         2.       FINANCIAL STATEMENT SCHEDULE:

                  Schedule II     Valuation and Qualifying Accounts

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

         3.       EXHIBITS:

Exhibit
 Number                    Description of Exhibits.
 ------                    ------------------------

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.*

10.2    Amended and Restated Revolving Loan and Security Agreement,  dated as of
        March 4, 1993,  between Midlantic National Bank and the Company together
        with  Revolving  Loan Note;  First  Amendment  to Amended  and  Restated
        Revolving  Loan and  Security  Agreement,  dated  as of  March 4,  1993,
        between  Midlantic  National  Bank and the  Company,  Corsoft,  Inc. and
        Lifeboat together with First Allonge to Revolving Loan Note;  Consent of
        Midlantic National Bank.*

10.3    ISP*D Loan Agreements.*

10.4    Lifeboat Italy Loan Agreement.*

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.*

10.6    ISP*D Office Lease.*




10.7    Lifeboat Italy Office Lease.*

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.*

10.9    Employment Letter with Roger Paradis dated as of May 24, 1995.*

10.11   Employment Letter with Joseph V. Popolo dated as of December 16, 1994.*

10.12   Employment Letter with John P. Broderick dated as of May 10, 1995.*

10.13   Employment Letter with Massimo Freschi dated as of June 18, 1992.*

10.14   Employment  Letter with  Frederick  W.  Schmidt  dated as of January 19,
        1994.*

10.15   Form of Confidentiality and Non-Compete Agreement.*

10.16   Employment  Agreement  dated as of May 26, 1994,  between  Peter Lorenz,
        ISP*D and the Company.*

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.*

10.21   Registration Rights Agreement dated as of May , 1988.*

10.22   Agreement, dated December 19, 1995, by and between Programmer's Paradise
        (UK) Limited and the former  shareholders  of  Systematika  Limited,  as
        supplemented by a letter agreement dated December 19, 1995 between Peter
        Lindsey and Programmer's Paradise (UK) Limited.+

10.23   Employment  Agreement  dated December 19, 1995 between Peter Lindsey and
        Systematika Limited.+

10.24   Share Sale Agreement dated December 29, 1995 between Raphael and Rosario
        Perez  and   Programmer's   Paradise  France  relating  to  Logiciels  &
        Applications SA. ++

10.25   Shareholders'  Agreement  dated December 29, 1995 between Raphael Perez,
        Softway,  Inc.,  Selsid and  Programmer's  Paradise  France  relating to
        Logiciels & Applications SA. ++

10.26   Warranty  Agreement  dated January 18, 1996 by and among Raphael  Perez,
        Rosario Perez and  Programmer's  Paradise France relating to Logiciels &
        Applications SA. ++

10.27   Share Sale Agreement Amendment Agreement dated January 18, 1996 Relating
        to Logiciels & Applications  by and among Raphael  Perez,  Rosario Perez
        and Programmer's Paradise France. ++

10.28   Call Option  Agreement  dated January 18, 1996 between Raphael Perez and
        Programmer's Paradise France. ++


10.29   Side  Agreement  dated January 18, 1996 to Call Option  Agreement  dated
        January 18, 1996 between Raphael Perez and Programmer's Paradise France.
        ++

10.30   Call Option Agreement dated January 18, 1996 by and among Softway, Inc.,
        Selsid and Programmer's  Paradise France. ++ 

10.31   Employment  Agreement  dated January 22, 1996 between  Raphael Perez and
        Logiciels Et Applications. ++

10.32   Agreement  of Purchase  and Sales of Assets,  dated as of May 16,  1996,
        between  the  Registrant  and the  Selling  Parties,  and  the  exhibits
        thereto. **

10.33   Bill of  Sale,  dated  as of June  28,  1996,  executed  by the  Selling
        Parties.**

10.34   Facilities  and  Employee  Use  Agreement,  dated as of June  28,  1996,
        between the Registrant and SDC.**

10.35   Closing Statement, dated as of June 28, 1996, between the Registrant and
        the Selling Parties**

10.36   Letter  Agreement  regarding the  Acquisition  of Stock of SDEV Germany,
        dated  as of June 28,  1996,  between  the  Registrant  and the  Selling
        Parties.**

10.37   Stock Acquisition  Escrow Agreement,  dated as of June 28, 1996, between
        the  Registrant,  the Selling  Parties and Golenbock,  Eiseman,  Assor &
        Bell, as escrow agent.**

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

10.39   Employment  Agreement  dated June 9, 1998 between John P.  Broderick and
        the Company 

10.40   Employment  Agreement  dated  December 29, 1998 between Peter Lorenz and
        the Company

10.41   Employment  Agreement  dated  January 2, 1999 between Frans van der Helm
        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 Ernst & Young LLP

24.1    Powers of Attorney.*

27      Financial data schedule

- - --------

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

+   Incorporated  by  reference  to the  Registrant's  Report  on Form 8-K dated
    January 2, 1996 or amendments thereto.

++  Incorporated  by  reference  to exhibits  of the same number  filed with the
    Registrant's Report on Form 10-K dated March 28, 1996.

**  Incorporated by reference to the Registrant's  Report on Form 8-K dated July
    19, 1996 or amendments thereto.




(b)               Reports on Form 8-K.

                  No reports  were filed on Form 8-K during the last  quarter of
         the fiscal year covered by this Report.



                                             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 29, 1999.

PROGRAMMER'S PARADISE, INC.

By:                                                
   --------------------------------
   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
         ---------                                        -----                                  ----

                                                                                        
                                            Chief Executive Officer                          March 29, 1999
                                            and Chairman of the Board of Directors
- - ------------------------------------
William H. Willett


                                            Chief Financial and                              March 29, 1999
                                            Accounting Officer
- - -------------------------------------
John P. Broderick

 
                                            Director                                         March 29, 1999
- - -------------------------------------
Edwin H. Morgens


                                            Director                                         March 29, 1999
- - -------------------------------------
Allan Weingarten


- - -------------------------------------       Director                                         March 29, 1999
F. Duffield Meyercord







                  PROGRAMMER'S PARADISE, INC. AND SUBSIDIARIES

                        CONSOLIDATED FINANCIAL STATEMENTS

                          INDEX TO FINANCIAL STATEMENTS
                                                                         Page
                                                                         ----
Report of Independent Auditors                                           F-2
Consolidated Balance Sheets                                              F-3
Consolidated Statements of Income                                        F-4
Consolidated Statements of Stockholders' Equity                          F-5
Consolidated Statements of Cash Flows                                    F-6
Notes to Consolidated Financial Statements                               F-7
Schedule II - Valuation and Qualifying Accounts                          F-22




                                       F-1


                         Report of Independent Auditors


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

We have audited the  accompanying  consolidated  balance sheets of  Programmer's
Paradise,  Inc.  and  subsidiaries  as of December  31,  1997 and 1998,  and the
related consolidated  statements of income,  stockholders' equity and cash flows
for each of the three years in the period ended  December  31, 1998.  Our audits
also  included  the  financial  statement  schedule  listed in the Index of Item
14(a).  These financial  statements and schedule are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements and schedule based on our audits.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  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,  1997  and  1998  and  the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended  December 31, 1998 in conformity  with generally
accepted  accounting  principles.  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 herein.

                                                           /s/ Ernst & Young LLP

MetroPark, New Jersey
January 27, 1999

                                      F-2

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




                                                                                         DECEMBER 31
                                                                                  1997              1998
                                                                           -------------------------------------
                                                                                                     
ASSETS
Current assets:
 Cash and cash equivalents                                                          $20,571            $21,167
 Accounts receivable, net of allowances of $950 and
   $1,180 in 1997 and 1998, respectively                                             38,517             53,002
 Inventory                                                                            4,627              5,335
 Prepaid expenses and other current assets                                            2,561              2,925
 Deferred income taxes                                                                1,619              1,988
                                                                           -------------------------------------
Total current assets                                                                 67,895             84,417

Equipment and leasehold improvements, net                                             1,862              2,317
Goodwill, net of accumulated amortization of $1,600
   and $2,579 in 1997 and 1998, respectively                                         14,185             15,595
Other assets                                                                            707              1,286
Deferred income taxes                                                                 1,719              1,262
                                                                           =====================================
                                                                                    $86,368           $104,877
                                                                           =====================================
LIABILITIES AND STOCKHOLDERS' EQUITY 
Current liabilities:
 Accounts payable and accrued expenses                                              $46,979            $58,064
 Notes payable to banks                                                                 958                674
 Other current liabilities                                                            3,881              7,993
                                                                           -------------------------------------
Total current liabilities                                                            51,818             66,731
Other liabilities                                                                       117                144
Notes payable - Long-term                                                             2,220              1,761
Stockholders' equity:
 Common Stock $.01 par value:  Authorized, 10,000,000 shares, issued
   4,793,295 and 4,951,070  in 1997 and 1998, respectively                               48                 50
 Additional paid-in capital                                                          33,633             33,952
 Treasury stock, at cost, 59,500 and 41,000 shares in 1997 and 1998,                           
   respectively                                                                        (343)              (219)
 Retained Earnings (Deficit)                                                           (256)             3,186
 Accumulated other comprehensive loss                                                  (869)              (728)
                                                                           -------------------------------------
Total stockholders' equity                                                           32,213             36,241
                                                                           -------------------------------------
                                                                                    $86,368           $104,877
                                                                           =====================================


                             See accompanying notes.

                                      F-3


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



                                                                            YEAR ENDED DECEMBER 31
                                                                      1996          1997        1998
                                                                  -----------------------------------------
                                                                                        
Net sales                                                            $127,680     $176,157   $ 234,429
Cost of sales                                                         107,041      150,452     205,241
                                                                  -------------------------------------
Gross profit                                                           20,639       25,705      29,188
Selling, general and administrative expenses                           17,230       18,574      22,682
Amortization of goodwill                                                  473          914         979
                                                                  -------------------------------------
Income from operations                                                  2,936        6,217       5,527
Other (expense) income:
 Interest expense                                                        (373)        (326)       (250)
 Interest income                                                          596          538         544
 Unrealized foreign exchange (loss) gain                                   31          (58)         62
                                                                  -------------------------------------
Income before income taxes and minority interest                        3,190        6,371       5,883
Income tax provision                                                      991        2,407       2,441
                                                                  -------------------------------------
Income before minority interest                                         2,199        3,964       3,442

Minority interest in net income of subsidiary                             99
                                                                  -------------------------------------
Net income                                                        $     2,298     $  3,964    $  3,442
                                                                  =====================================
Basic net income per common share                                 $       .48     $    .84    $    .72
                                                                  =====================================
Diluted net income per common share                               $       .44     $    .75    $    .66
                                                                  =====================================
Weighted average common shares outstanding-Basic                        4,764        4,740       4,797
                                                                  =====================================
Weighted average common shares outstanding-Diluted                      5,198        5,280       5,249
                                                                  =====================================


                             See accompanying notes.

                                      F-4

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




                                                                                                               
                                                   COMMON STOCK          ADDITIONAL    
                                               ------------------------    PAID-IN      
                                                  SHARES     AMOUNT        CAPITAL      
                                               ---------------------------------------
                                                                         
Balance at January 1, 1996                       4,678,245   $    47        $33,405   
   Net income                                                                         
   Other comprehensive income:
   Translation adjustment                                                             
                                                                                      
   Comprehensive income                                                               
   Exercise of stock options, including
    $86,000 in income tax benefits                                                    
                                                    83,975         1            104
   Purchase of 65,000 treasury stock shares                                           
                                               ---------------------------------------
Balance at December 31, 1996                     4,762,220        48         33,509   
  Net income                                                                          
   Other comprehensive income:
   Translation adjustment                                                             
                                                                                      
   Comprehensive income                                                               
   Exercise of stock options, including                                              
    $65,000 in income tax benefits                  31,075                      124   
                                               ---------------------------------------
Balance at December 31, 1997                     4,793,295        48         33,633   
  Net income                                                                          
   Other comprehensive income:
   Translation adjustment                                                             
                                                                                      
  Comprehensive income                                                                
   Exercise of stock options, including                                               
    $372,000 in income tax benefits                157,775         2            319   
   Purchase of 102,500 treasury stock shares                                          
                                               =======================================
Balance at December 31, 1998                     4,951,070       $50        $33,952   
                                               =======================================







                                                                                                                   
                                                             RETAINED      ACCUMULATED OTHER
                                               TREASURY      EARNINGS/      COMPREHENSIVE
                                                 STOCK       (DEFICIT)          INCOME           TOTAL
                                              ---------------------------------------------------------------
                                                                                             
Balance at January 1, 1996                                        $(6,518)   $      55         $     26,989
   Net income                                                       2,298                             2,298
   Other comprehensive income:
   Translation adjustment                                                    $    (172)                (172)
                                                                                               ---------------
   Comprehensive income                                                                               2,126
   Exercise of stock options, including
    $86,000 in income tax benefits                                                                      105
                                              
   Purchase of 65,000 treasury stock shares         $(375)                                             (375)
                                              ---------------------------------------------------------------
Balance at December 31, 1996                         (375)         (4,220)        (117)              28,845
  Net income                                                        3,964                             3,964
   Other comprehensive income:
   Translation adjustment                                                         (752)                (752)
                                                                                             ---------------
   Comprehensive income                                                                               3,212
   Exercise of stock options, including       
    $65,000 in income tax benefits                     32                                               156
                                              ---------------------------------------------------------------
Balance at December 31, 1997                         (343)           (256)        (869)              32,213
  Net income                                                        3,442                             3,442
   Other comprehensive income:
   Translation adjustment                                                          141                  141
                                                                                             ---------------
  Comprehensive income                                                                                3,583
   Exercise of stock options, including                                                       
    $372,000 in income tax benefits                   669                                               990
   Purchase of 102,500 treasury stock shares         (545)                                             (545)
                                              ===============================================================
Balance at December 31, 1998                        $(219)         $3,186        $(728)             $36,241
                                              ===============================================================


                             See accompanying notes


                                      F-5


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


                                                                           YEAR ENDED DECEMBER 31
                                                                      1996         1997          1998
                                                                ------------------------------------
                                                                                          
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                                        $     2,298  $   3,964    $    3,442
Adjustments to reconcile net income to net cash provided by
 operating activities:
    Minority interest in net income of subsidiary                         (99)
    Depreciation expense                                                  701        736           934
    Amortization expense                                                  621      1,019         1,114
    Changes in operating assets and liabilities, net
    of effects of acquisitions:
      Accounts receivable                                              (6,103)    (8,167)      (14,486)
      Inventory                                                         2,279        173          (708)
      Prepaid expenses and other current assets                           708        (85)         (364)
      Accounts payable and accrued expenses                             1,176      7,708        11,085
      Deferred tax asset                                                   49        (22)           88
      Net change in other operating assets and liabilities               (464)       870         1,764
                                                                ----------------------------------------
Net cash provided by operating activities                               1,166      6,196         2,869

CASH FLOWS FROM INVESTING ACTIVITIES
Purchase of equipment,  leasehold improvements and other                 (620)      (788)       (1,975)
Purchases of businesses, net of cash acquired                         (11,236)    (2,268)
                                                                ----------------------------------------
Net cash used in investing activities                                 (11,856)    (3,056)       (1,975)

CASH FLOWS FROM FINANCING ACTIVITIES
Repayments under lines of credit                                         (461)    (1,818)         (743)
Borrowings under long term debt                                                    2,962
Repayments under long term debt                                                     (150)
Purchase of treasury stock                                               (375)                    (545)
Net proceeds from issuance of common stock                                105        156           990
                                                                ----------------------------------------
Net cash provided by (used in) financing activities                      (731)     1,150          (298)
                                                                ----------------------------------------
Net increase (decrease) in cash and cash equivalents                  (11,421)     4,290           596
Cash and cash equivalents at beginning of year                         27,702     16,281         20,571
                                                                ----------------------------------------
Cash and cash equivalents at end of year                        $      16,281   $ 20,571     $  21,167
                                                                ========================================


                             See accompanying notes.

                                      F-6

                  Programmer's Paradise, Inc. and Subsidiaries
                   Notes to Consolidated Financial Statements

1.  SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION AND OPERATIONS

The  consolidated  financial  statements  include the  accounts of  Programmer's
Paradise,   Inc.,  its  wholly-owned   subsidiaries   and,  its   majority-owned
subsidiaries  (the  "Company").  Programmer's  Paradise,  Inc.  is a  recognized
international   marketer  of  software   targeting   the  software   development
professional  and  Information   Technology   professional   within   enterprise
organizations.  The Company  operates  principally,  through  five  distribution
channels  in  North  America  and  Europe-  Internet,   catalog,  direct  sales,
telemarketing,   and  wholesale  distribution.  All  intercompany  balances  and
transactions have been eliminated in consolidation.

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

MAJOR CUSTOMER AND SUPPLIER

No customer  accounted for more than 10% of consolidated net sales in 1998, 1997
and  1996  and no  material  part of the  business  is  dependent  upon a single
customer  or a few  customers,  the loss of any one or more  which  would have a
materially adverse effect on the Company.


The Company has authorized  dealership or  distribution  agreements with various
suppliers.  Products of one of these suppliers  accounted for approximately 47%,
55% and 54% of Company revenues for 1996, 1997 and 1998, respectively.


CASH AND 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 subsidiaries,  all of which are located in
Europe, have been translated at current exchange rates, and related revenues and
expenses have been  translated at average rates of exchange in effect during the
year.  Resulting  cumulative  translation  adjustments have been recorded within
other comprehensive income in accordance with FASB Statement No. 130, "Reporting
Comprehensive Income".

                                       F-7





1.  SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

USE OF ESTIMATES

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

INVENTORY

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

EQUIPMENT AND LEASEHOLD IMPROVEMENTS

Equipment  and  leasehold  improvements  are  stated at cost.  Depreciation  and
amortization  are calculated using the  straight-line  method over three to five
years.

ACCOUNTING FOR LONG-LIVED ASSETS

The Company records  impairment  losses on long-lived  assets used in operations
when events and circumstances indicate that the assets might be impaired and the
undiscounted  cash flows estimated to be generated by those assets are less than
the  carrying  amounts of those  assets.  No such  events  have  occurred  since
adoption at January 1, 1995.

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 fifteen
years.

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.

                                       F-8




1. SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)

REVENUE RECOGNITION

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

ADVERTISING COSTS

The Company  capitalizes  the  advertising  costs  associated with producing its
catalogs.  The costs of these  catalogs are amortized  over the estimated  shelf
life  of  the  catalogs,  generally  3-5  months.  The  unamortized  balance  of
non-reimbursed  advertising  costs at any  period end are  minimal.  Advertising
costs for 1996, 1997, and 1998 amounted to approximately $5,571,000,  $5,725,000
and $6,159,000, respectively.

NET INCOME PER COMMON SHARE

Basic and diluted earnings per share are calculated in accordance with Financial
Accounting Standards Board Statement No. 128, "Earnings Per Share". All earnings
per share amounts for all periods have been  presented,  and where  appropriate,
restated to conform to the Statement No. 128 requirements.

EFFECT OF RECENT ACCOUNTING PRONOUNCEMENTS

In June 1998, the FASB issued SFAS 133,  "Accounting for Derivative  Instruments
and Hedging Activities." This Statement requires companies to record derivatives
on the balance sheet as assets or liabilities,  measured at fair value. Gains or
losses  resulting  from  changes  in the  values of those  derivatives  would be
accounted  for depending on the use of the  derivative  and whether it qualifies
for hedge  accounting.  SFAS 133 will be effective for the Company's fiscal year
ending December 31, 2000.  Management believes that this Statement will not have
a significant impact on the Company.

2.  ACQUISITIONS

In January 1996,  the Company's  wholly-owned  French  subsidiary,  Programmer's
Paradise France SARL, acquired a majority-owned  interest in ISP*F International
Software Partners SA (ISP*F),  a newly formed full service corporate reseller of
PC software,  based in Paris. The Company's  capital  contribution in connection
with the acquisition of ISP*F is approximately $1,214,000.

In June 1996, the Company acquired  substantially all of the assets and business
of  The  Software  Developer's  Company,  Inc.  (SDC)  for  cash  at a  cost  of
approximately  $11,000,000.  SDC had  been the  Company's  largest  direct  mail
competitor, offering a similar array of technical software.

                                       F-9

2.   ACQUISITIONS (CONTINUED)


In  September  1997,  the  Company  acquired  100% of the  outstanding  stock of
Logicsoft Holding BV ("Logicsoft"),  which operates Logicsoft Europe BV, located
in Amsterdam,  The  Netherlands,  at a cost of  approximately  $3,300,000 plus a
contingent earn-out payment,  based upon increases in achievement's  earnings in
1998 over a base amount. The earn-out amount of approximately $ 2.38 million was
accrued and recorded as goodwill in 1998. Logicsoft is a direct sales Company of
PC software in The Netherlands.


The Company accounted for the above acquisitions as purchases.  Accordingly, the
acquired assets and liabilities assumed have been recorded at the estimated fair
values at the dates of  acquisition.  The results of  operations of the acquired
businesses are included in the  accompanying  consolidated  statements of income
from their respective dates of acquisition.

The following  table  presents the unaudited pro forma  consolidated  results of
operations for the year ended December 31, 1997 as if the above acquisitions had
occurred on January 1, 1997 (dollars in thousands):

                                                          1997
                                                        -------
     Sales                                              $192,351
     Net income                                            4,011
     Basic net income per common share                      $.85
     Diluted net income per common share                    $.76

The pro forma amounts reflect  amortization of the excess of purchase price over
the net assets  acquired,  the  reduction in  operating  expenses as a result of
combining the  operations,  the reduction in interest  income as a result of the
utilization  of cash and the  related tax effect of these  items.  The pro forma
results are not  necessarily  indicative of the results of operations that would
have occurred had the  acquisitions  taken place at the beginning of the periods
presented  nor are they  intended to be  indicative of results that may occur in
the future.

3.  NOTES PAYABLE TO BANKS

Notes  payable  to banks  mainly  represents  the  outstanding  balance  under a
five-year term loan discussed below.

In connection with the Logicsoft acquisition (see Note 2), the Company secured a
five year term loan in the US $ equivalent of approximately $3,000,000. The term
loan bears  interest at 6.17% and principal and interest are payable  quarterly.
The loan is payable in  Netherland  guilders and had an  outstanding  balance at
December  31,  1998 of  $2,401,399  (DFL  4,500,000),  of  which  $638,094  (DFL
1,200,000)  is classified as current in the  accompanying  consolidated  balance
sheet.  The term loan is  secured by all  assets of the  Company  and 65% of the
outstanding stock of the foreign subsidiaries.

                                      F-10




3.  NOTES PAYABLE TO BANKS (CONTINUED)

Maturities under the term loan are as follows:

     1999        638,094  (DFL 1,200,000)
     2000        638,094  (DFL 1,200,000)
     2001        638,094  (DFL 1,200,000)
     2002        487,117  (DFL 900,000)


The Company can borrow up to  $7,500,000  under a committed  line of credit with
interest  at either  the prime  rate or  Euro-rate  plus 200 basis  points.  The
facility  expires on June 30, 1999 and is secured by all the domestic  assets of
the Company and 65% of the  outstanding  stock of the foreign  subsidiaries  and
contains certain  covenants that require the Company to maintain a minimum level
of tangible net worth and working  capital.  The bank's prime rate was 7.75 % at
December 31, 1998. There were no amounts  outstanding under the line at December
31, 1998.

The Company maintains a secured,  demand revolving line of credit for its German
subsidiary,  pursuant to which it may borrow in  deutschmarks up to DM 1,500,000
(the equivalent of approximately  $900,000 at December 31,1998),  based upon its
eligible  accounts  receivable  and  inventory,  and a limited  guarantee by the
Company  of up to DM  300,000  (the  equivalent  of  approximately  $180,000  at
December 31, 1998). The line bears interest at 8.25%. At December 31, 1998 there
were no amounts outstanding under the line.

In Italy,  Lifeboat Italy has banking  arrangements  with several Italian banks,
pursuant to which it may borrow in lire on an unsecured, demand basis to finance
working capital  requirements,  through credit and overdrafting  privileges,  as
well as receivables-based advances. The aggregate credit and overdrafting limits
of such  arrangements at December 31, 1998 was  approximately  Lit 2,800,000,000
(the equivalent of approximately $1,600,000 at December 31, 1998). The unsecured
borrowings  bear  interest  at market  rates  ranging  from  6.25% to 9.00%.  At
December 31, 1998, there were no amounts outstanding under the line.

The Company's  subsidiary in The Netherlands,  Logicsoft Europe, BV, maintains a
demand  revolving line of credit  pursuant to which it may borrow in guilders up
to DFL 2,500,000  (the  equivalent of  approximately  $1,300,000 at December 31,
1998), and is secured by its accounts  receivable and inventory.  The line bears
interest at 5.875%.  At December  31,  1998,  there were no amounts  outstanding
under the line.

                                      F-11

3.  NOTES PAYABLE TO BANKS (CONTINUED)

In  France,  ISP*F,  maintains  an  overdraft  demand  revolving  line of credit
pursuant  to  which  it  may  borrow  up to FRF  3,000,000  (the  equivalent  of
approximately  $500,000 at December  31,  1998),  and is secured by its accounts
receivable  and inventory and a FRF 3,000,000  letter of credit.  Such letter of
credit does not impact the  availability  under the Company's other  facilities.
The line bears  interest  at 7%. At  December  31,  1998,  there were no amounts
outstanding under the line.

The weighted  average  interest rate for notes payable to banks was 10 %, 8% and
6% at December 31, 1996, 1997 and 1998, respectively.

Interest paid was  approximately  $343,000,  $260,000 and $316,000 for the years
ended December 31, 1996, 1997 and 1998, respectively.

4.  BALANCE SHEET DETAILS

Equipment  and  leasehold  improvements  consists of the  following  (dollars in
thousands):

                                                            1997         1998
                                                      -------------------------
Equipment                                             $    3,576     $  4,727
Leasehold improvements                                       337          486
                                                      -------------------------
                                                           3,913        5,213
Less accumulated depreciation and amortization            (2,051)      (2,896)
                                                      -------------------------
                                                      $    1,862     $  2,317
                                                      =========================

Accounts  payable and accrued  expenses  consists of the  following  (dollars in
thousands):

                                                          1997          1998
                                                      -------------------------
Trade accounts payable                                   $11,937      $19,492
Accrued licensing costs                                   30,810       38,040
Other accrued expenses                                     4,232          532
                                                      -------------------------
                                                         $46,979      $58,064
                                                      =========================

                                      F-12


5.  INCOME TAXES

The  provision  for  income  taxes  consisted  of  the  following   (dollars  in
thousands):

                                      YEAR ENDED DECEMBER 31
                              1996            1997            1998
                         -------------------------------------------------
Current:
   Federal                 $        502    $        984    $        332
   State                            275             386              77
   Foreign                          165           1,058           1,944
                         -------------------------------------------------
                                    942           2,428           2,353
Deferred:
   Federal                          473              76             225
   State                             30             (54)             (7)
   Foreign                         (454)            (43)           (130)
                         -------------------------------------------------
                                     49             (21)             88
                         =================================================
                           $        991    $      2,407    $      2,441
                         =================================================


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




                                                        YEAR ENDED DECEMBER 31
                                                 1996          1997            1998
                                              ----------------------------------------
                                                                        
Statutory rate applied to pretax income         $ 1,084     $   2,166       $  2,000
Amortization of goodwill                             39            40             69
State income taxes, net of benefit
 of federal income taxes                            211           219             46
Foreign income taxes (benefit) over U.S.
 statutory rate                                    (350)           54            326
Other items                                           7           (72)             -
                                              ----------------------------------------
Income tax (benefit) expense                    $   991     $   2,407       $  2,441
                                              ========================================



                                      F-13




5.  INCOME TAXES (CONTINUED)

Significant  components  of the  Company's  deferred  tax  assets are as follows
(dollars in thousands):

                                                YEAR ENDED DECEMBER 31
                                         1996           1997           1998
                                      ---------------------------------------
Fixed assets                          $        4     $      4      $    633
Accruals and reserves                        328          546           534
Net operating loss carryforwards           3,936        2,772         2,051
Credit carryforwards                          25           16            32
                                      ---------------------------------------
Gross deferred tax assets                  4,293        3,338         3,250
Valuation allowance                         (976)
                                      ---------------------------------------
Net deferred tax asset                $    3,317     $  3,338      $  3,250
                                      =======================================

The  Company has  recorded a U.S.  deferred  tax asset at  December  31, 1998 of
$1,755,000   reflecting   the  benefit  of   $5,160,000   in  federal  tax  loss
carryforwards,   which  expire  in  varying   amounts  between  2001  and  2005.
Realization  is  dependent  on  generating  sufficient  taxable  income prior to
expiration  of the loss  carryforwards.  Although  realization  is not  assured,
management  believes it is more likely than not that all of the net deferred tax
asset  will be  realized.  The  amount  of the  deferred  tax  asset  considered
realizable,  however,  could be reduced in the near term if  estimates of future
taxable income during the carryforward period are reduced. The Company's ability
to utilize the net operating loss  carryforwards  is restricted to approximately
$1.5 million per year,  as a result of an ownership  change  pursuant to Section
382 of the Internal Revenue Code.

For  financial  reporting  purposes,  income  before  income  taxes and minority
interest includes the following components (dollars in thousands):

                             YEAR ENDED DECEMBER 31
                        1996          1997           1998
                    -------------------------------------------
United States              $3,010        $3,543         $1,504
Foreign                       180         2,828          4,379
                    -------------------------------------------
                           $3,190        $6,371         $5,883
                    ===========================================



                                      F-14

5.  INCOME TAXES (CONTINUED)

Undistributed  earnings  of  the  Company's  foreign  subsidiaries  amounted  to
approximately  $3,300,000 at December 31, 1998. Those earnings are considered to
be indefinitely  reinvested and, accordingly,  no provision for U.S. federal and
state income taxes has been provided thereon.

During the years ended  December  31,  1996,  1997 and 1998,  the  Company  paid
approximately  $483,000,  $1,492,000  and  $1,956,000,  respectively,  in income
taxes.

6.  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 June 11, 1996,  provides
for the grant of  options to  purchase  up to  462,500  shares of the  Company's
common stock to officers,  directors,  employees and consultants of the Company.
The 1995 Plan  requires  that each option shall expire on the date  specified by
the Compensation  Committee,  but not more than ten years from its date of grant
in the case of ISO's and Non-Qualified  Options.  Options granted under the plan
are  exercisable at an exercise price equal to but not less than the fair market
value of the  common  stock on the grant  date.  ISO's  generally  vest in equal
annual installments over five years.

On  April  21,  1995,  the  Board  of  Directors   adopted  the  Company's  1995
Non-Employee  Director  Plan ("1995  Director  Plan").  The 1995  Director  Plan
provides  for the grant of  options  to  purchase  up to  112,500  shares of the
Company's  common  stock to persons  who are members of the  Company's  Board of
Directors and not  employees or officers of the Company.  The 1995 Director Plan
requires that options granted  thereunder will expire ten years from the date of
grant. Each option granted under the 1995 Director Plan becomes exercisable over
a five year period, and vests in an installment of 20% of the total option grant
upon  the  expiration  of one  year  from  the  date of the  option  grant,  and
thereafter vests in equal quarterly installments of 5%.

                                      F-15


6.  STOCK OPTION PLANS (CONTINUED)


FASB 123 requires pro forma  information  regarding  net income and earnings per
share as if the Company had accounted  for its employee  stock options under the
fair  value  method of that  Statement.  The fair  value for these  options  was
estimated at the date of grant using a  Black-Scholes  option pricing model with
the  following   weighted   average   assumptions   for  1996,  1997  and  1998,
respectively:  risk free  interest  rates of 6.28%,  5.49% and  5.49%,  dividend
yields of 0% in all three  periods,  volatility  factors of the expected  market
price of the Company's common stock of .61, .60 and .65, and a  weighted-average
expected life of the option of 9 years.

The Black-Scholes option valuation model was developed for use in estimating the
fair value of traded options,  which have no vesting  restrictions and are fully
transferable.  In addition,  option valuation models require the input of highly
subjective  assumptions  including the expected stock price volatility.  Because
the  Company's  employee  stock  options  have   characteristics   significantly
different from those of traded options,  and because changes in subjective input
assumptions  can  materially  affect the fair value  estimate,  in  management's
opinion,  the  existing  models do not  necessarily  provide a  reliable  single
measure of the fair value of its employee stock options.

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 follows (in thousands, except per share amounts):


                                                1996        1997       1998
                                                ----        ----       ----
Net income as reported                         $2,298      $3,964     $3,442
Net income pro forma                            1,902       3,395      2,649
Basic net income per share, as reported          $.48        $.84       $.72
Basic net income per share, pro forma            $.40        $.72       $.55
Diluted net income per share, as reported        $.44        $.75       $.66
Diluted net income per share, pro forma          $.38        $.67       $.52


The weighted average fair value of options granted during 1996, 1997 and 1998 is
$3.51, $6.09 and $6.54, respectively.

                                      F-16



6.  STOCK OPTION PLANS (CONTINUED)

Changes during 1996, 1997 and 1998 in options outstanding for the combined plans
were as follows:

                                                                WEIGHTED
                                                   NUMBER       AVERAGE
                                                     OF         EXERCISE
                                                  OPTIONS        PRICE
                                                ----------------------------
Outstanding at January 1, 1996                      724,135       1.95
   Granted in 1996                                  188,701       5.99
   Canceled in 1996                                 (35,097)      5.80
   Exercised in 1996                                (83,975)       .36
                                                --------------
Outstanding at December 31, 1996                    793,764       2.91
   Granted in 1997                                  264,400       8.08
   Canceled in 1997                                 (27,550)      5.13
   Exercised in 1997                                (31,075)      1.60
                                                --------------
Outstanding at December 31, 1997                    999,539       4.30
   Granted in 1998                                  349,150       6.51
   Canceled in 1998                                 (34,035)      5.94
   Exercised in 1998                               (157,775)      1.90
                                                --------------
Outstanding at December 31, 1998                  1,156,879       5.25
                                                ==============
Exercisable at December 31, 1998                    616,182       4.24
                                                ==============


Stock options outstanding at December 31, 1998 are summarized as follows:

                                              WEIGHTED 
                          OUTSTANDING         AVERAGE
   RANGE OF EXERCISE       OPTIONS AT         REMAINING      WEIGHTED AVERAGE
      PRICES            DECEMBER 31, 1998  CONTRACTUAL LIFE    EXERCISE PRICE
- - -----------------------------------------------------------------------------
       $0.24                  57,213           2.7                .24
      .67 - 1.00             187,100           5.3                .80
     4.00 - 6.00             268,526           6.5               4.65
     6.25 - 8.63             577,900           9.4               6.68
    9.00 - 12.94              66,140           8.6              12.08
                          ----------
                           1,156,879
                          ===========

Under the various plans, options that are cancelled can be reissued. At December
31, 1998 1,656,784 shares were reserved for future issuance.


                                      F-17

7.  DEFINED CONTRIBUTION PLAN

Effective  January 1, 1992, the Company  initiated a defined  contribution  plan
covering substantially all domestic employees.  Participating employees may make
contributions to the plan, through payroll  deductions.  Matching  contributions
are made by the  Company  equal  to 50% of the  employee's  contribution  to the
extent  such  employee  contribution  did not  exceed 6% of their  compensation.
During the years ended December 31, 1996,  1997 and 1998,  the Company  expensed
approximately $59,000, $82,000 and $79,000 respectively, related to this plan.

8.  NET INCOME PER SHARE

The following  table sets forth the  computation of basic and diluted net income
per share (dollars and shares in thousands):




                                                            1996          1997           1998
                                                       --------------------------------------------
                                                                                      
Numerator:
  Net income for basic and diluted net income
    per share                                                $  2,298      $  3,964       $  3,442
                                                       --------------------------------------------
Denominator:
  Denominator for basic net income per share -                                       
   weighted average common shares                               4,764         4,740          4,797
  Effect of dilutive securities:
      Employee stock options                                      434           540            452
                                                       --------------------------------------------
  Denominator for diluted net income per share -
   adjusted weighted average common
   shares and assumed conversion                                5,198         5,280          5,249
                                                       ============================================
Basic net income per common share                             $   .48        $  .84         $  .72
                                                       ============================================
Diluted net income per common share                           $   .44        $  .75         $  .66
                                                       ============================================



For  additional  disclosures  regarding  the employee  stock options and related
stock option plans, see Note 6.

                                      F-18




9.  COMMITMENTS

The Company leases the space used for its operations and certain equipment under
long-term  operating  leases.  Future minimum rental payments over the remaining
terms of these leases are as follows (dollars in thousands):

          1999                                $1,296
          2000                                   993
          2001                                   826
          2002                                   541
          2003                                   426
          2004 and thereafter                  1,689
                                         =============
                                              $ 5,771
                                         =============

Rent  expense  for the  years  ended  December  31,  1996,  1997  and  1998  was
approximately $752,000, $1,075,000 and $1,050,000, respectively.

The Company has royalty  agreements,  which  require  payments  based on sale of
certain  products.  Royalty  expense for the years ended December 31, 1996, 1997
and 1998 was approximately $265,000, $157,000 and $141,000, respectively.

10. INDUSTRY SEGMENT AND GEOGRAPHIC INFORMATION

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

                                      F-19

Geographic financial information is as follows (dollars in thousands):

                                            -----------------------------------
                                             1996        1997         1998
                                            -----------------------------------
Sales to Unaffiliated Customers:
              North America                   $56,719     $69,751      $70,922
              Europe                           70,961     106,406      163,507
                                            -----------------------------------
              Total                           127,680     176,157      234,429
                                            ===================================

Income from operations by Geographic Areas:
              North America                    $2,708      $3,685       $1,638
              Europe                              228       2,532        3,889
                                            -----------------------------------
              Total                             2,936       6,217        5,527
                                            ===================================

Identifiable Assets by Geographic Areas:
              North America                   $30,320     $30,250      $35,854
              Europe                           38,170      56,118       69,023
                                            -----------------------------------
              Total                            68,490      86,368      104,877
                                            ===================================


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

11.  STATEMENT OF CASH FLOWS - SUPPLEMENTAL DISCLOSURES

The Company has made acquisitions, which are more fully described in Note 2. The
purchase  prices are allocated to the assets  acquired and  liabilities  assumed
based on their fair market values as follows (dollars in thousands):

                                             1996            1997          1998
                                           ------------------------------------
Fair value of assets acquired:
   Current assets excluding cash           $  7,207      $   4,108  
                                                                        $  -
   Fixed assets                                 676            187         -
   Other assets, principally goodwill        10,778          2,202         -
   Less liabilities assumed:
     Current liabilities                      7,248          4,229         -
     Notes payable                              177              -         -
     Payable to seller                            -              -         -
     Common stock issued to seller                -              -         -
                                           ------------------------------------
Net cash paid                              $ 11,236      $   2,268      $  -
                                           ====================================


                                      F-20



12.      QUARTERLY RESULTS OF OPERATIONS

The  following  table  presents  summarized   quarterly  results  for  1998  (in
thousands, except per share data).

                                           (UNAUDITED)
                         -------------------------------------------------
                            FIRST       SECOND       THIRD      FOURTH
                         -------------------------------------------------

Revenues                     $53,193      $50,780     $54,461     $75,995
Gross profit                   6,514        6,506       6,707       9,461
Net earnings                     760          338         680       1,665

Diluted net earnings
per share                      $0.14        $0.06       $0.13       $0.32


The  following  table  presents  summarized   quarterly  results  for  1997  (in
thousands, except per share data).

                                           (UNAUDITED)
                         -------------------------------------------------
                            FIRST       SECOND       THIRD      FOURTH
                         -------------------------------------------------

Revenues                     $38,940      $39,099     $36,882     $61,236
Gross profit                   5,903        6,202       5,422       8,179
Net earnings                     885          936         763       1,381

Diluted net earnings
per share                      $0.17        $0.18       $0.14       $0.26


                                      F-21



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



                                                       CHARGED TO  CHARGED IN
                                          BEGINNING    COST AND      OTHER                    ENDING
                DESCRIPTION                BALANCE      EXPENSE    ACCOUNTS    DEDUCTIONS     BALANCE
                -----------                -------      -------    --------    ----------     -------
                                                                                    
Year ended December 31, 1996:
   Allowances for accounts receivable          $777       223         441 (1)     417           $1,024
   Reserve for Obsolescence                    $623        28         294 (1)     481             $464
Year ended December 31, 1997:
   Allowances for accounts receivable        $1,024       326          32 (1)     432             $950
   Reserve for Obsolescence                    $464       220         130 (1)      62             $752
Year ended December 31, 1998:
   Allowances for accounts receivable          $950       674                     444           $1,180
   Reserve for Obsolescence                    $752       311                     585             $478





- - ------------
(1)  Arose from acquisitions.


                                      F-22