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

FORM 10-Q

[X]    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934FORM 10-Q

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

For the quarterly period ended September 30, 20042005

or

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

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

For the transition period from ____________ to _____________

COMMISSION FILE NUMBER 1-13792

Systemax Inc.
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction
of incorporation or organization)
11-3262067
(I.R.S. Employer
Identification No.)

11 Harbor Park Drive
Port Washington, New York 11050
(Address of registrant'sregistrant’s principal executive offices)
(516) 608-7000
(Registrant'sRegistrant’s telephone number, including area code)

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.

[X]
                                                                                                                                                                                           Yes  [  ]   No  [X]

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer or a non-accelerated filer (as defined in Rule 12b-2 of the Exchange ActAct).

Large accelerated filer  [  ]    Accelerated filer  [  ]    Non-accelerated filer  [X]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2).12b-2 of the Exchange Act)
                                                                                                                                                                                           Yes  [  ]   No  [X]

The number of shares outstanding of the registrant'sregistrant’s Common Stock as of November 5,July 31, 2006 was 35,021,391.

TABLE OF CONTENTS

Explanatory Note3
Available Information3

Part I
  Item 1.    Financial Statements4
  Item 2.    Management's Discussion and Analysis of Financial Condition and Results of Operations13
  Item 3.    Quantitative and Qualitative Disclosures About Market Risk19
  Item 4.    Controls and Procedures19

Part II
  Item 1.    Legal Proceedings22
  Item 6.    Exhibits22

                 Signatures
23

Explanatory Note

The filing of this Quarterly Report on Form 10-Q was delayed because of the extensive additional work necessary to complete the previously-announced restatement of our Consolidated Financial Statements for the year ended December 31, 2004 was 34,405,080.and the need to engage a new independent registered public accounting firm as a result of the resignation of Deloitte & Touche LLP. The restatement is set forth in our amendment to our 2004 Annual Report on Form 10-K/A. The Condensed Consolidated Statement of Operations for the three and nine month periods ended September 30, 2004 and the Condensed Consolidated Statement of Cash Flows for the nine months ended September 30, 2004 in this report are presented as restated. For information on the restatement and the impact of the restatement on our financial statements for the three and nine month periods ended September 30, 2004, we refer you to Item 8, “Financial Statements and Supplementary Data,” Note 2, “Restatement,” and Note 13, “Quarterly Financial Data,” in our amended 2004 Annual Report on Form 10-K/A.

Available Information

We maintain an internet web site atwww.systemax.com. We file reports with the Securities and Exchange Commission (“SEC”) and make available free of charge on or through this web site our annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K, including all amendments to those reports. These are available as soon as is reasonably practicable after they are filed with the SEC. All reports mentioned above are also available from the SEC’s web site(www.sec.gov). The information on our web site is not part of this or any other report we file with, or furnish to, the SEC.

Our Board of Directors has adopted the following corporate governance documents with respect to the Company (the “Corporate Governance Documents”):

Corporate Ethics Policy for officers, directors and employees
Charter for the Audit Committee of the Board of Directors
Charter for the Compensation Committee of the Board of Directors
Charter for the Nominating/Corporate Governance Committee of the Board of Directors
Corporate Governance Guidelines and Principles

In accordance with the corporate governance rules of the New York Stock Exchange, each of the Corporate Governance Documents is available on our Company web site (www.systemax.com) or can be obtained by writing to Systemax Inc., Attention: Board of Directors (Corporate Governance), 11 Harbor Park Drive, Port Washington, NY 11050.

PART I - FINANCIAL INFORMATION
Item 1.Financial Statements

Systemax Inc.
Condensed Consolidated Balance Sheets
(In Thousands, except share data)



                                                                                     September 30,    December 31,
                                                                                          2004              2003
                                                                                          ----              ----
                                                                                      (Unaudited)
ASSETS:
   CURRENT ASSETS:
      Cash and cash equivalents                                                         $57,291          $38,702
      Accounts receivable, net                                                          153,811          152,435
      Inventories                                                                       137,907          133,905
      Prepaid expenses and other current assets                                          33,267           26,849
      Deferred income tax assets                                                         11,442           10,132
                                                                                         ------           ------
           Total current assets                                                         393,718          362,023

   PROPERTY, PLANT AND EQUIPMENT, net                                                    64,173           68,647
   DEFERRED INCOME TAXES AND OTHER ASSETS                                                12,617           14,982
                                                                                         ------           ------
              TOTAL ASSETS                                                             $470,508         $445,652
                                                                                       ========         ========
LIABILITIES AND SHAREHOLDERS' EQUITY:
   CURRENT LIABILITIES:
      Short-term borrowings, including current portions of long-term debt               $14,812          $20,814
      Accounts payable                                                                  157,137          141,106
      Accrued expenses and other current liabilities                                     60,119           51,037
                                                                                         ------           ------
           Total current liabilities                                                    232,068          212,957
                                                                                        -------          -------
   LONG-TERM DEBT                                                                        17,116           18,353
                                                                                         ------           ------
   OTHER LIABILITIES                                                                      1,648            1,768
                                                                                          -----            -----
SHAREHOLDERS' EQUITY:
   Preferred stock, par value $.01 per share, authorized 25 million shares, issued
       none
   Common stock, par value $.01 per share, authorized 150 million shares, issued
       38,231,990 shares; outstanding 34,405,080 (2004) and 34,288,068 shares
       (2003)                                                                               382              382
   Additional paid-in capital                                                           175,180          175,343
   Accumulated other comprehensive income, net                                            2,273            2,157
   Retained earnings                                                                     86,797           81,022
                                                                                         ------           ------
                                                                                        264,632          258,904
   Less: common stock in treasury at cost - 3,826,910 (2004) and 3,943,922 (2003)
       shares                                                                            44,956           46,330
                                                                                         ------           ------
                        Total shareholders' equity                                      219,676          212,574
                                                                                        -------          -------
   TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                          $470,508         $445,652
                                                                                       ========         ========

September 30,
2005
(Unaudited)
December 31,
2004
ASSETS:      
   CURRENT ASSETS:  
      Cash and cash equivalents  $51,495 $36,257 
      Accounts receivable, net   131,003  137,706 
      Inventories, net   174,459  192,774 
      Prepaid expenses and other current assets   19,501  22,096 
      Deferred income tax assets, net   9,149  9,594 


           Total current assets   385,607  398,427 
 
   PROPERTY, PLANT AND EQUIPMENT, net   58,965  65,563 
   DEFERRED INCOME TAXES AND OTHER ASSETS, net   25,437  19,206 


 
              TOTAL ASSETS  $470,009 $483,196 


 
LIABILITIES AND SHAREHOLDERS' EQUITY:  
   CURRENT LIABILITIES:  
      Short-term borrowings, including current portions of long-term debt  $26,091 $25,020 
      Accounts payable   148,021  165,761 
      Accrued expenses and other current liabilities   55,546  59,639 


          Total current liabilities   229,658  250,420 


 
   LONG-TERM DEBT   8,174  8,639 
   OTHER LIABILITIES   2,439  1,505 
 
SHAREHOLDERS' EQUITY:  
   Preferred stock, par value $.01 per share, authorized 25 million shares, issued  
       none  
   Common stock, par value $.01 per share, authorized 150 million shares, issued  
       38,231,990 shares; outstanding 34,712,560 (2005) and 34,432,799 shares (2004)   382  382 
   Additional paid-in capital   178,032  180,640 
   Accumulated other comprehensive income   1,451  3,920 
   Retained earnings   95,521  87,486 
   Common stock in treasury at cost - 3,519,430 (2005) and 3,799,191 (2004) shares   (41,343) (44,630)
   Unearned restricted stock compensation   (4,305) (5,166)


                        Total shareholders' equity   229,738  222,632 


 
                TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY  $470,009 $483,196 



See notes to condensed consolidated financial statements.

Systemax Inc.
Condensed Consolidated Statements of IncomeOperations (Unaudited)
(In Thousands, except per share amounts)




                                                                Nine Months Ended                  Three Months Ended
                                                                  September 30,                       September 30,
                                                         --------------------------------  ------------------------------------
                                                                   2004             2003               2004               2003
                                                         ---------------  ---------------  -----------------  -----------------
Net sales                                                    $1,376,997       $1,220,270           $460,271           $405,011
Cost of sales                                                 1,161,135        1,017,156            387,047            337,900
                                                         ---------------  ---------------  -----------------  -----------------
Gross profit                                                    215,862          203,114             73,224             67,111
Selling, general and administrative expenses                    196,092          190,305             66,416             64,822
Restructuring and other charges (reversals)                       6,041          (1,160)              1,026            (1,272)
Goodwill impairment                                                                2,560
                                                         ---------------  ---------------  -----------------  -----------------
Income from operations                                           13,729           11,409              5,782              3,561
Interest and other expense, net                                   1,788            1,075                715                542
                                                         ---------------  ---------------  -----------------  -----------------
Income before income taxes                                       11,941           10,334              5,067              3,019
Provision for income taxes                                        6,166            5,256              2,375              1,112
                                                         ---------------  ---------------  -----------------  -----------------
Net income                                                       $5,775           $5,078             $2,692             $1,907
                                                         ===============  ===============  =================  =================


Net income per common share:
Basic                                                              $.17             $.15               $.08               $.06
                                                         ===============  ===============  =================  =================
Diluted                                                            $.16             $.15               $.08               $.05
                                                         ===============  ===============  =================  =================

Weighted average common and common equivalent shares:
Basic                                                            34,358           34,124             34,399             34,159
                                                         ===============  ===============  =================  =================
Diluted                                                          35,243           34,672             35,272             35,128
                                                         ===============  ===============  =================  =================


Nine Months Ended
September 30,
Three Months Ended
September 30,
2005
2004
2005
2004
Net sales$1,532,552 $1,375,758 $488,502 $457,984 
Cost of sales1,310,932 1,160,542 418,022 386,735 




Gross profit221,620 215,216 70,480 71,249 
Selling, general & administrative expenses201,806 196,092 62,025 66,416 
Restructuring and other charges3,494 6,041 442 1,026 




Income from operations16,320 13,083 8,013 3,807 
Interest and other expense, net2,352 1,788 1,276 715 




Income before income taxes13,968 11,295 6,737 3,092 
Provision for income taxes5,933 6,210 2,862 1,759 




Net income$8,035 $5,085 $3,875 $1,333 




 
Net income per common share:
    Basic$.23 $.15 $.11 $.04 




    Diluted$.22 $.14 $.11 $.04 




 
Weighted average common and common equivalent shares:
    Basic34,619 34,358 34,695 34,399 




    Diluted36,479 35,273 36,552 35,272 





See notes to condensed consolidated financial statements.

Systemax Inc.
Condensed Consolidated Statement of Shareholders' Equity (Unaudited)
(In Thousands)




                                      Common  Stock                              Accumulated
                                   --------------------                            Other
                                                         Additional              Comprehensive   Treasury    Comprehensive
                                    Number of             Paid-in      Retained     Income,       Stock,        Income,
                                      Shares    Amount    Capital      Earnings    Net of Tax     At Cost      Net of Tax
                                   ---------- --------- ------------- ----------- ------------- ----------   ---------------

Balances, January 1, 2004             34,288     $382     $175,343     $81,022       $2,157    $(46,330)

Exercise of stock options                117                  (963)                               1,374
Change in cumulative translation
  adjustment, net                                                                       116                       $116
Compensation expense related to
  stock option plans                                           800
Net income                                                               5,775                                   5,775
                                      ------     -----    --------     -------       ------    --------         ------
Total comprehensive income                                                                                      $5,891
                                                                                                                ======
Balances, September 30, 2004          34,405     $382     $175,180     $86,797       $2,273    $(44,956)
                                      ======     ====     ========     =======       ======    =========

See notes to condensed consolidated financial statements.

Systemax Inc.


Condensed Consolidated Statements of Cash Flows (Unaudited)
(In Thousands)
                                                                                             Nine Months
                                                                                          Ended September 30,
                                                                                 --------------------------------
                                                                                           2004             2003
                                                                                 ---------------  ---------------
CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES:
   Net income                                                                            $5,775           $5,078
   Adjustments to reconcile net income to net cash provided by (used in)
   operating activities:
       Provision for deferred income taxes                                                  358          (1,941)
       Depreciation and amortization                                                      8,623            9,995
       Provision for returns and doubtful accounts                                        2,069            3,627
       Loss on dispositions and abandonment                                                 525              132
       Compensation expense related to stock option plans                                   800
       Goodwill impairment                                                                                 2,560
   Changes in operating assets and liabilities:
       Accounts receivable                                                               (3,764)             764
       Inventories                                                                       (4,160)         (10,509)
       Prepaid expenses and other current assets                                         (5,803)           6,378
       Accounts payable, accrued expenses and other current liabilities                  25,027          (15,695)
                                                                                 ---------------  ---------------
           Net cash provided by operating activities                                     29,450              389
                                                                                 ---------------  ---------------

CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES:
   Investments in property, plant and equipment                                          (5,528)          (6,597)
   Proceeds from disposals of property, plant and equipment                                 978               90
   Purchase of minority interest                                                                          (2,560)
                                                                                 ---------------  ---------------
           Net cash used in investing activities                                         (4,550)          (9,067)
                                                                                 ---------------  ---------------

CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES:
   Repayments of borrowings from banks                                                   (6,079)          (6,263)
   Issuance of long-term borrowings and capital lease obligations                                          1,330
   Repayments of long-term debt and capital lease obligations                            (1,322)            (938)
   Exercise of stock options                                                                412            1,318
                                                                                 ---------------  ---------------
           Net cash used in financing activities                                         (6,989)          (4,553)
                                                                                 ---------------  ---------------

EFFECTS OF EXCHANGE RATES ON CASH                                                           678           (4,283)
                                                                                 ---------------  ---------------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                                     18,589          (17,514)

CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD                                          38,702           62,995
                                                                                 ---------------  ---------------

CASH AND CASH EQUIVALENTS - END OF PERIOD                                               $57,291          $45,481
                                                                                 ===============  ===============
Common Stock
Number of
Shares
Outstanding

Amount
Additional
Paid-in
Capital

Retained
Earnings

Accumulated
Other
Comprehensive
Income (Loss),
Net of Tax

Treasury
Stock,
At Cost

Unearned
Restricted
Stock
Compensation

Comprehensive
Income (Loss),
Net of Tax

 
Balances, January 1, 2005   34,433 $382 $180,640 $87,486 $3,920 $(44,630)$(5,166)  
 
Exercise of stock options   280    (2,619)     3,287 
Tax benefit of employee  
  stock plans       11 
Change in cumulative  
  translation adjustment,  
  net           (2,469)    $(2,469)
Amortization of unearned  
  restricted stock  
  compensation               861 
Net income         8,035        8,035 








 
Total comprehensive income                $5,566 

Balances, Sept. 30, 2005   34,713 $382 $178,032 $95,521 $1,451 $(41,343)$(4,305)  








See notes to condensed consolidated financial statements.

Systemax Inc.
Condensed Consolidated Statements of Cash Flows (Unaudited)
(In Thousands)



Nine Months
Ended September 30,
2005
2004
CASH FLOWS PROVIDED BY (USED IN) OPERATING ACTIVITIES:      
   Net income  $8,035 $5,085 
   Adjustments to reconcile net income to net cash provided by (used in)  
   operating activities:  
       Depreciation and amortization   8,017  8,623 
       Provision (benefit) for deferred income taxes   (4,053) 446 
       Provision for returns and doubtful accounts   4,531  2,069 
       Compensation expense related to equity compensation plans   861  800 
       Loss on dispositions and abandonment   736  525 
       Tax benefit of employee stock plans   11  134 
   Changes in operating assets and liabilities:  
       Accounts receivable   (6,442) (2,526)
       Inventories   15,170  (3,061)
       Prepaid expenses and other current assets   882  (5,799)
       Accounts payable, accrued expenses and other current liabilities   (12,488) 23,457 


           Net cash provided by operating activities   15,260  29,753 


CASH FLOWS PROVIDED BY (USED IN) INVESTING ACTIVITIES:  
   Investments in property, plant and equipment   (4,450) (5,528)
   Proceeds from disposals of property, plant and equipment   253  978 


           Net cash used in investing activities   (4,197) (4,550)


CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES:  
   Proceeds (repayments) of borrowings from banks   3,043  (6,079)
   Repayments of long-term debt and capital lease obligations   (454) (1,322)
   Issuance of common stock   668  278 


           Net cash provided by (used in) financing activities   3,257  (7,123)


 
EFFECTS OF EXCHANGE RATES ON CASH   918  512 


 
NET INCREASE IN CASH AND CASH EQUIVALENTS   15,238  18,592 
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD   36,257  38,700 


 
CASH AND CASH EQUIVALENTS - END OF PERIOD  $51,495 $57,292 



See notes to condensed consolidated financial statements.

Systemax Inc.
Notes to Condensed Consolidated Financial Statements (Unaudited)



1.Basis of Presentation

 The accompanying condensed consolidated financial statements of the Company, its wholly-owned subsidiaries and all Variable Interest Entities (VIEs) of which the Company is deemed to be the primary beneficiary (see Note 8) are unaudited and have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America are not required in these interim financial statements and have been condensed or omitted. All significant intercompany accounts and transactions have been eliminated in consolidation.

 In the opinion of management, the accompanying condensed consolidated financial statements contain all normal and recurring adjustments necessary to present fairly the financial position of the Company as of September 30, 20042005 and the results of operations for the three and nine month periods ended September 30, 20042005 and 2003,2004, cash flows for the nine month periods ended September 30, 20042005 and 20032004 and changes in shareholders’ equity for the nine month period ended September 30, 2004.2005. The December 31, 20032004 Condensed Consolidated Balance Sheet has been derived from the audited consolidated financial statements included in the Company’s amended Annual Report on Form 10-K10-K/A for the year ended December 31, 2003.2004.

 These condensed consolidated financial statements should be read in conjunction with the Company’s audited consolidated financial statements as of December 31, 20032004 and for the year then ended included in the Company’s amended Annual Report on Form 10-K10-K/A for the fiscal year ended December 31, 2003.2004. The results for the nine months ended September 30, 20042005 are not necessarily indicative of the results for an entire year.

2.Stock-based Compensation

 The Company has three stock-based compensation plans, two of which are for employees, consultants and advisors and the third of which is for non-employee Directors.directors. The Company has elected to follow the accounting provisions of Accounting Principles Board Opinion 25 for stock-based compensation and to provide the pro forma disclosures required under Statement of Financial Accounting Standards (“SFAS”)(SFAS) 148, “Accounting for Stock-Based Compensation – Transition and Disclosure.” Accordingly, the Company does not recognize compensation expense for stock option grants made at an exercise price equal to or in excess of the market value of the underlying stock on the date of grant. The following table illustrates the effect on net income per share had compensation costs of the plans been determined under a fair value alternative method as stated in SFAS 123, “Accounting for Stock-Based Compensation,”Compensation” (in thousands, except per share data):


                                                                     Nine Months Ended            Three Months Ended
                                                                         Sept. 30,                     Sept. 30,
                                                                     -----------------            ------------------
                                                                    2004           2003           2004          2003
                                                                    ----           ----           ----          ----
     Net income - as reported                                      $5,775         $5,078         $2,692        $1,907
     Stock-based employee compensation expense determined
         under fair value based method, net of related
         tax effects                                                  308            387             94           129
                                                                      ---            ---             --           ---
     Pro forma net income                                          $5,467         $4,691         $2,598        $1,778
                                                                   ======         ======         ======        ======
     Net income per common share:
     Basic:
     Net income  - as reported                                       $.17           $.15           $.08          $.06
                                                                     ====           ====           ====          ====
     Net income  - pro forma                                         $.16           $.14           $.08          $.05
                                                                     ====           ====           ====          ====
     Diluted:
     Net income - as reported                                        $.16           $.15           $.08          $.05
                                                                     ====           ====           ====          ====
     Net income - pro forma                                          $.16           $.14           $.07          $.05
                                                                     ====           ====           ====          ====
Nine Months Ended
September 30,
Three Months Ended
September 30,
2005
2004
2005
2004
Net income - as reported$8,035$5,085$3,875$1,333 
Add: Stock-based compensation expense included in
    reported net income, net of related tax effects55551693 
Deduct: Stock-based employee compensation expense
    determined under fair value based method, net of
    related tax effects89282419494 




Pro forma net income (loss)$7,698$4,777$3,774$1,239 




 
Net income per common share:
Basic:
Net income - as reported$.23$.15$.11$.04




Net income (loss) - pro forma$.22$.14$.11$.04




 
Diluted:
Net income - as reported$.22$.14$.11$.04




Net income (loss) - pro forma$.21$.14$.10$.04





 The fair value of options granted was estimated on the date of grant using the Black-Scholes option-pricing model with the following assumptions:


                                                            2004        2003
                                                            ----        ----
           Expected dividend yield                            0%          0%
           Risk-free interest rate                          5.0%        5.0%
           Expected volatility                             50.0%       68.0%
           Expected life in years                           2.29        2.42
2005
2004
Expected dividend yield0%0%
Risk-free interest rate5.5%5.9%
Expected volatility62.0%58.0%
Expected life in years2.412.40

3.Net Income per Common Share

 Net income per common share - basic was calculated based upon the weighted average number of common shares outstanding during the respective periods presented. Net income per common share diluted was calculated based upon the weighted average number of common shares outstanding and included the equivalent shares for dilutive options outstanding during the respective periods. The dilutive effect of outstanding options issued by the Company areis reflected in net income per share - diluted using the treasury stock method. Under the treasury stock method, options will only have a dilutive effect when the average market price of common stock during the period exceeds the exercise price of the options. Stock options for the followingThe weighted average number of shares in the period noted werestock options outstanding excluded from the computation of diluted earnings per share was 512,000 for the nine months ended September 30, 2005, 601,000 for the nine months ended September 30, 2004, 488,000 for the three months ended September 30, 2005 and 553,000 for the three months ended September 30, 2004 due to their antidilutive effect.


                   Nine Months Ended Sept. 30,      Three Months Ended Sept. 30,
                   ---------------------------      ----------------------------
                    2004          2003                 2004           2003
                    ----          ----                 ----           ----
                   601,000       702,000              553,000        683,000
4.Comprehensive Income

 Comprehensive income (loss) consists of net income (loss) and foreign currency translation adjustments, net of tax, and is included in the Condensed Consolidated Statement of Shareholders’ Equity. For the nine month periods ended September 30, comprehensive income was $5,891,000$5,566,000 in 20042005 and $8,316,000$3,991,000 in 2003 net of tax effects on foreign currency translation adjustments of $(66,000) in 2004 and $(2,445,000) in 2003.2004. For the three month periods ended September 30, comprehensive income was $3,505,000$3,767,000 in 20042005 and $2,660,000$936,000 in 2003, net of tax effects on foreign currency translation adjustments of $(453,000) in 2004 and $(484,000) in 2003.2004.

5.Credit Facilities

 The Company maintainsmaintained a $70 million secured revolving credit agreement with a group of financial institutions which provides for borrowings in the United States. The borrowings are secured by all of the domestic accounts receivable and inventories of the Company, general intangibles and the Company’s shares of stock in its domestic subsidiaries. The revolving credit agreement contains certain financial and other covenants, including restrictions on capital expenditures and payments of dividends. The Company was in compliance with all of the covenants as of September 30, 2004.2005, except for the required timely submission of financial statements, for which it has obtained a waiver. The credit facility expires and outstanding borrowings thereunder arewere due on March 31, 2005.September 30, 2006. As of September 30, 2004,2005, availability under the agreement was $60.4$62.8 million. There were outstanding letters of credit of $10.1$7.7 million and there were no outstanding advances as of September 30, 2004.2005. The agreement was amended in October 2005 to increase the amount available to $120 million, extend the expiration date to October 2010 and provide for United States and United Kingdom borrowings.

 Under the Company’s £15 million ($27.126.5 million at the September 30, 20042005 exchange rate) United Kingdom credit facility, which iswas available to its United Kingdom subsidiaries, at September 30, 20042005 there were £4.4£8.1 million ($8.014.3 million) of borrowings outstanding with interest payable at a rate of 5.87%. The facility doesdid not have a termination date, but may be canceledwas cancelable by either party with six months notice. Borrowings under the facility arewere secured by certain assets of the Company’s United Kingdom subsidiaries. The facility was terminated in October 2005 and replaced by the expanded revolving credit agreement noted above.

 Under the Company’s €5 million ($6.26.0 million at the September 30, 20042005 exchange rate) Netherlands credit facility, there were €4.1€2.5 million ($5.13.0 million) of borrowings outstanding at September 30, 2004,2005, with interest payable at a rate of 5.0%. per annum. Borrowings under the facility are secured by the subsidiary’s accounts receivable and are subject to a borrowing base limitation of 85% of the eligible accounts. The facility expires in November 2005.2006.

6.Accrued Restructuring Costs

 The Company periodically assesses its operations to ensure that they are efficient, aligned with market conditions and responsive to customer needs. During the nine monthsmonth period ended September 30, 20042005 and the years ended December 31, 2004, 2003 and 2002, management approved and implemented restructuring actions which included workforce reductions and facility consolidations. The following table summarizes the amounts recognized by the Company as restructuring and other charges for the periods presented (in thousands):

Nine months
Three months
Periods ended September 30
2005
2004
2005
2004
2004 United States streamlining plan  $122 $3,695     
2003 United States warehouse consolidation plan     602   $602 
Other severance and exit costs   3,372  1,744 $442  424 




Total restructuring and other charges  $3,494 $6,041 $442 $1,026 






 2004 United States Streamlining Plan
In the first quarter of 2004, the Company implemented a plan to streamline the back office and warehousing operations in its United States computer businesses. TheDuring the first quarter of 2005, the Company recorded $3.7 million$122,000 of additional severance costs related toin connection with this plan, including $3.2 million for severance and benefits for approximately 200 terminated employees and $483,000 of non-cash costs for impairment of the carrying value of fixed assets.
plan.

 The following table summarizes the components of the restructuring charges, the cash payments, non-cash activities, and the remaining accrual as of September 30, 2004 (in thousands):


                                                Severance and         Asset            Other
                                              Personnel Costs    Write-downs      Exit Costs        Total
                                              ---------------    -----------      ----------        -----
       Charged to expense in 2004                      $3,153           $483            $263       $3,899
       Amounts utilized                                (2,292)          (483)            (42)      (2,817)
                                                       -------          -----            ----      -------
       Accrued at September 30, 2004                     $861              -            $221       $1,082
                                                         ====           =====           ====       ======
2003 United States Warehouse Consolidation Plan
In the fourth quarter of 2003, the Company implemented a plan to consolidate the warehousing facilities in its United States computer supplies business. InThe Company recorded $602,000 of additional exit costs in the third quarter of 2005 related to this plan.

Other Severance and Exit Costs
In the first quarter of 2005, the Company implemented plans to streamline operations in its European businesses. The Company recorded $3.4 million of costs related to these actions for severance and benefits for approximately 200 terminated employees during the first nine months of 2005. During the first nine months of 2004, the Company recorded $399,000$1.7 million of additional exitrestructuring costs related to this plan. The table below displays the activity and liability balance of the reserve for this initiative (in thousands):in Europe in connection with workforce reductions.


                                                Severance and         Asset            Other
                                              Personnel Costs    Write-downs      Exit Costs        Total
                                              ---------------    -----------      ----------        -----
       Accrued at December 31, 2003                      $ 63           $233            $417         $713
       Charged to expense in 2004                                         97             302          399
       Amounts utilized                                   (63)          (122)           (392)        (577)
                                                          ----          -----           -----        -----
       Accrued at September 30, 2004                        -           $208            $327         $535
                                                          ====          =====           ====         ====
 2002 United Kingdom Consolidation Plan
In 2002The following table summarizes the Company implemented a restructuring plan to consolidate the activities of three United Kingdom locations into a new facility constructed for the Company. In the third quarter of 2004, the Company recorded additional costs related to this plan. The table below displays the activity and liability balancecomponents of the reserve for this initiativeaccrued restructuring charges and the movements within these components during the nine months ended September 30, 2005 (in thousands):
.


                                               Asset           Other
                                          Write-downs     Exit Costs        Total
                                          -----------     ----------        -----
       Accrued at December 31, 2003              $630         $1,682       $2,312
       Charged to expense in 2004                                181          181
       Amounts utilized                          (630)        (1,189)      (1,819)
                                                 -----        -------      -------
       Accrued at September 30, 2004                -           $674         $674
                                                 =====        =======      =======
Severance and
Personnel Costs
Other
Exit Costs
Total
Accrued at December 31, 2004  $633 $1,396 $2,029 
Charged to expense in 2005   3,494    3,494 
Amounts utilized   (3,749) (808) (4,557)



Accrued at September 30, 2005  $378 $588 $966 




7.Segment Information


The Company operates in one primary business as a reseller of business products to commercial and consumer users. The Company operates and is engagedinternally managed in two operating segments, Computer Products and Industrial Products. Computer Products sales include our Systemax PCs complemented by offerings of other brand name PCs and notebook computers. This segment’s sales also include computer related products such as peripherals (hard disks, CD-ROM and DVD drives, printers, scanners and monitors), memory upgrades, data communication and networking equipment, packaged software, digital cameras, plasma televisions and supplies, such as printer cartridges and media (recordable disks, CD’s and magnetic tape cartridges). Our Industrial Products sales include storage equipment, such as metal shelving, bins and lockers, light material handling equipment such as forklifts, hand carts and hand trucks, furniture and consumable industrial products such as first aid items, safety items, protective clothing and OSHA compliance items. The Company has also separately disclosed its costs associated with the development of the Company’s web-hosted software application, which is being marketed to third parties and for which no revenues have been recognized to date.

The Company’s chief operating decision-maker is the Company’s Chief Executive Officer. The Company evaluates segment performance based on income from operations before net interest, foreign exchange gains and losses, restructuring and other charges and income taxes. Corporate costs not identified with the disclosed segments and restructuring and other charges are grouped as “Corporate and other expenses.” The chief operating decision-maker reviews assets and makes capital expenditure decisions for the Company on a single reportable segment,consolidated basis only. The accounting policies of the marketing and salessegments are the same as those of various business products. the Company.

Financial information relating to the Company'sCompany’s operations by reportable segment was as follows (in thousands):

Nine Months Ended
September 30,
Three Months Ended
September 30,
2005
2004
2005
2004
Net sales:          
Computer products  $1,401,446 $1,263,135 $442,709 $419,147 
Industrial products   131,106  112,623  45,793  38,837 




Consolidated  $1,532,552 $1,375,758 $488,502 $457,984 




Income (loss) from operations:  
Computer products  $23,340 $23,340 $8,951 $13,785 
Industrial products   5,157  5,157  2,114  239 
Software application   (4,977) (3,731) (1,743) (1,386)
Corporate and other expenses   (7,200) (11,683) (1,309) (8,831)




Consolidated  $16,320 $13,083 $8,013 $3,807 





Financial information relating to the Company’s operations by geographic area was as follows (in thousands):


                                                        Nine Months Ended          Three Months Ended
                                                             Sept. 30,                 Sept. 30,
                                                   ------------------------       ----------------------
                                                       2004          2003           2004          2003
                                                       ----          ----           ----          ----
         Net Sales:
         North America                               $871,990      $761,092       $301,007      $260,092
         Europe                                       505,007       459,178        159,264       144,919
                                                      -------       -------        -------       -------
         Consolidated                              $1,376,997    $1,220,270       $460,271      $405,011
                                                   ==========    ==========       ========      ========

         Revenues are attributed to countries based on location of selling subsidiary.
Nine Months Ended
September 30,
Three Months Ended
September 30,
2005
2004
2005
2004
Net sales:          
United States:  
Industrial products  $131,106 $112,623 $45,793 $38,837 
Computer products   815,336  713,061  259,970  244,294 




United States total   946,442  825,684  305,763  283,131 
Other North America   68,233  45,313  21,510  15,855 




North America total   1,014,675  870,997  327,273  298,986 
Europe   517,877  504,761  161,229  158,998 




Consolidated  $1,532,552 $1,375,758 $488,502 $457,984 





Revenues are attributed to countries based on the location of selling subsidiary.

8.Recent Accounting Pronouncements

 In December 2003,November 2004, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial InterpretationAccounting Standards (“SFAS”) 151, “Inventory Costs, an amendment of ARB No. 46 (Revised) ("FIN 46-R")43, Chapter 4.” SFAS 151 clarifies that abnormal inventory costs such as costs of idle facilities, excess freight and handling costs, and wasted materials (spoilage) are required to address certain FIN 46 implementation issues. This interpretation clarifiesbe recognized as current period charges. SFAS 151 also requires that the applicationallocation of Accounting Research Bulletin 51, “Consolidated Financial Statements”,fixed production overheads to the costs of conversion be based on the normal capacity of the production facility. The provisions of SFAS 151 will be effective for companies that have interests in entities that are VIEs (as defined in Note 1) as defined under FIN 46. According to this interpretation, if a company has an interest in a VIEfiscal years beginning after June 15, 2005 and is at risk for a majority of the VIE's expected losses or receives a majority of the VIE's expected gains it shall consolidate the VIE. FIN 46-R also requires additional disclosures by primary beneficiaries and other significant variable interest holders. For entities acquired or created before February 1, 2003, this interpretation is effective no later than the end of the first interim or reporting period ending after March 15, 2004, except for those VIE's that are consideredrequired to be special purpose entities, for whichadopted by the effective date is no later than the end of the first interim or annual reporting period ending after December 15, 2003. For all entities that were acquired subsequent to January 31, 2003, this interpretation is effective as of the first interim or annual period ending after December 31, 2003. The Company has adopted FIN 46-R and began consolidating a 50%-owned joint venture in the first quarter of 2004.fiscal 2006. The Company does not expect that the adoption will have a material impact on the Company’s consolidated financial position or results of operations.

In December 2004, the FASB issued SFAS 123 (revised 2004) (SFAS 123R), “Share-Based Payment.” SFAS 123R replaced SFAS 123, “Accounting for Stock-Based Compensation,” and superseded Accounting Principles Board Opinion 25, “Accounting for Stock Issued to Employees.” SFAS 123R requires the recognition of compensation cost relating to share-based payment transactions, including employee stock options, in financial statements. That cost will be measured based on the fair value of the equity or liability instruments issued. SFAS 123R provides alternative methods of adoption which include prospective application and a modified retroactive application. SFAS 123(R) also requires the benefits of tax deductions in excess of recognized compensation expense to be reported as a financing cash flow, rather than as an operating cash flow as prescribed under current accounting rules. The Company is required to adopt the provisions of SFAS 123R effective as of the beginning of its first quarter in 2006. The Company is evaluating the available alternatives of adoption of SFAS 123R. The Company currently accounts for share-based payments using APB Opinion 25‘s intrinsic value method and recognizes no compensation expense for employee stock options as permitted under SFAS 123. See “Stock-based Compensation” above for the effect on reported net income if we had accounted for our stock-based compensation plans using the fair value recognition provisions of SFAS 123. The actual effects of adopting SFAS 123R will depend on numerous factors, including the amounts of share-based payments granted in the future, the valuation model we use and estimated forfeiture rates. The Company has not made any modifications to its stock-based compensation plans as a result of the issuance of SFAS 123R. The Company believes the adoption of SFAS 123R will not have a material effect on its consolidated financial statements.

In March 2005, the Securities and Exchange Commission released SEC Staff Accounting Bulletin (“SAB”) 107, “Share-Based Payment.” SAB 107 provides the SEC staff’s position regarding the application of SFAS No. 123R and certain SEC rules and regulations, and also provides the staff’s views regarding the valuation of share-based payments for public companies. The Company will adopt SAB 107 in connection with its adoption of SFAS 123R. The Company is currently reviewing the effects, if any, that the application of SAB 107 will have on the Company’s consolidated financial position and results of operations.

In May 2005, the FASB issued SFAS No. 154, “Accounting Changes and Error Corrections” (“SFAS 154”), which replaces Accounting Principles Board Opinion No. 20, “Accounting Changes,” and SFAS No. 3, “Reporting Accounting Changes in Interim Financial Statements-An Amendment of APB Opinion No. 28.” SFAS 154 changes the requirements for the accounting for and reporting of a change in accounting principle. Previously, most voluntary changes in accounting principles required recognition of a cumulative effect adjustment within net income of the period of the change. SFAS 154 requires retrospective application to prior periods’ financial statements, unless it is impracticable to determine either the period-specific effects or the cumulative effect of the change. SFAS 154 also applies to changes required by an accounting pronouncement in the rare case that the pronouncement does not contain specific transition provisions. This consolidationstatement also carries forward the guidance from APB No. 20 regarding the correction of an error and changes in accounting estimates. SFAS 154 is effective for accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005. The Company does not believe the adoption of SFAS 154 will have a material effect on its consolidated financial position, results of operations or cash flows.

In June 2005, the FASB issued FSP FAS 143-1, “Accounting for Electronic Equipment Waste Obligations” (“FSP FAS 143-1”), to address the accounting for obligations associated with a European Union’s Directive on Waste Electrical and Electronic Equipment (the “Directive”). The Directive, enacted in 2003, requires EU-member countries to adopt legislation to regulate the collection, treatment, recovery and environmentally sound disposal of electrical and electronic waste equipment. The Directive distinguishes between products put on the market after August 13, 2005 (“new waste”) and products put on the market on or before that date (“historical waste”). FSP FAS 143-1 addresses the accounting for historical waste only and will be applied the later of the first reporting period ending after June 8, 2005 or the date of the adoption of the law by the applicable EU-member country. The adoption of FSP FAS 143-1 did not have a material impact on the Company’s consolidated financial position or results of operations or cash flows.

9.Subsequent Eventfor the EU-member countries which have adopted the law.

 OnIn October 12, 2004,2005, the Company entered into an employment agreementFASB issued FSP FAS 13-1, “Accounting for Rental Costs Incurred During a Construction Period” (“FSP FAS 13-1”), which requires the expensing of rental costs associated with Gilbert Fiorentino,ground or building operating leases that are incurred during the Chief Executive Officer of its subsidiary, Tiger Direct, Inc., and a director of the Company. The agreementconstruction period. FSP FAS 13-1 is effective asin the first reporting period beginning after December 15, 2005. The Company does not expect that this pronouncement will have a material effect on its consolidated financial position or results of June 1, 2004 and expires on December 31, 2013 unless terminated sooner under the terms of the agreement.

The agreement provides for annual compensation and bonus payments. The agreement also accelerates the vesting schedule of options previously granted to Mr. Fiorentino. In addition, new options were granted under the Company's 1999 Long-term Stock Incentive Plan (the “1999 Plan”) for 166,667 shares, and the agreement obligates the Company to issue additional options of 166,667 shares in each of August 2005 and 2006, at the then fair market value. Options will vest in five annual cumulative installments of 20% each.

Mr. Fiorentino also was granted, pursuant to a restricted stock unit agreement, restricted stock units under the 1999 Plan representing the right to receive a total of 1,000,000 shares of restricted stock of the Company. The grant is conditioned upon shareholder approval at the next annual meeting and satisfaction of certain performance conditions based on earnings before interest, taxes and depreciation and amortization expense in fiscal 2004 or fiscal 2005. Such restricted stock units generally vest at the rate of 20% on May 31, 2005 (or, if the performance conditions are only satisfied in 2005, the date in 2006 when they are determined to have been satisfied) and 10% per year on April 1, 2006 and each year thereafter.operations.

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

Forward Looking Statements

This report contains forward looking statements within the meaning of that term in the Private Securities Litigation Reform Act of 1995 (Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934). Additional written or oral forward looking statements may be made by the Company from time to time, in filings with the Securities and Exchange Commission or otherwise. Statements contained in this report that are not historical facts are forward looking statements made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward looking statements may include, but are not limited to, projections of revenue, income or loss and capital expenditures, statements regarding future operations, financing needs, compliance with financial covenants in loan agreements, plans for acquisition or sale of assets or businesses and consolidation of operations of newly acquired businesses, and plans relating to products or services of the Company, assessments of materiality, predictions of future events and the effects of pending and possible litigation, as well as assumptions relating to the foregoing. In addition, when used in this discussion, the words “anticipates”, “believes”, “estimates”, “expects”, “intends”, “plans” and variations thereof and similar expressions are intended to identify forward looking statements.

Forward-looking statements in this report are based on the Company’s beliefs and expectations as of the date of this report and are subject to risks and uncertainties which may have a significant impact on the Company’s business, operating results or financial condition. Investors are cautioned that these forward-looking statements are inherently uncertain. Should one or more of the risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results or outcomes may vary materially from those described herein. ManyStatements in this report, particularly in “Item 2. Management’s Discussion and Analysis of these riskFinancial Condition and Results of Operations” and the Notes to Condensed Consolidated Financial Statements, describe certain factors, are discussed below in “Factors That May Affect Future Results and Financial Condition”.among others, that could contribute to or cause such differences.

Readers are cautioned not to place undue reliance on any forward looking statements contained in this report, which speak only as of the date of this report. We undertake no obligation to publicly release the result of any revisions to these forward looking statements that may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unexpected events.

Overview

Systemax isWe are a direct marketer of brand name and private label products, includingproducts. Our operations are organized in two primary reportable segments – Computer Products and Industrial Products. Our Computer Products segment markets personal desktop computers, (PCs), notebook computers and computer related products and industrial products in North America and Europe. We market these products through an integrated system of distinctively branded, full-color direct mail catalogs, proprietary e-commerce internet sites and personalized relationship marketing. We assemble our own PCs and sell them under our own trademarks, which we believe gives us a competitive advantage. We also sell personal computers manufactured by other leading companies, such as IBMHewlett Packard, E-Machines and Hewlett Packard.Sony. Our Industrial Products segment markets material handling equipment, storage equipment and consumable industrial items in North America. We offer more than 100,000 products and continuously update our product offerings to address the needs of our customers, which include large, mid-sized and small businesses, educational and government entities as well as individual consumers. We reach customers by multiple channels, utilizing relationship marketers, e-commerce web sites, mailed catalogues and retail outlet stores. We also participate in the emerging market for on-demand, web-based software applications through the marketing of our PCS Profitability Suite™ of hosted software, which we began during 2004, and in which we have not yet recognized any revenues and have incurred considerable losses to date. Computers and computer related products account for more than 90%92% of our net sales, and, as a result, we are dependent on the general demand for information technology products.

The market for computer products is subject to intense price competition and is characterized by narrow gross profit margins. The North American industrial products market is highly fragmented and we compete against multiple distribution channels. Distribution of information technology and our industrial products is working capital intensive, requiring us to incur significant costs associated with the warehousing of many products, including the costs of leasing warehouse space, maintaining inventory and trackinginventory management systems, and employing personnel to perform the associated tasks. We supplement our on-hand product availability by maintaining relationships with major distributors and manufacturers, utilizing a combination of stocking and drop-shipment.drop-shipment fulfillment.

During fiscal 2002 and 2003, our performance and that of the industry as a whole was impacted negatively by a global economic downturn and cautious information technology spending. As it became evident that the industry was experiencing a prolonged economic downturn, we took measures to align our cost structure with lower revenues and decreasing gross margins. The primary component of our operating expenses historically has been employee related costs, which includes items such as wages, commissions, bonuses, and employee benefits. We have made substantial reductions in our workforce and closed or consolidated several facilities.facilities over the past several years. In response to poor economic conditions in the United States, we implemented a plan in the first quarter of 2004 we announced and began the implementation of a plan to streamline our United States computer business, consolidatingbusiness. This plan consolidated duplicative back office and warehouse operations. We have substantially completed this plan,operations, which resulted in annual savings of approximately $8 million excluding severance and other restructuring costs of approximately $3 million, which were recognized in fiscal 2004. With evidence of a prolonged economic downturn in Europe, we took measures to align our cost structure with expected potentially lower revenues and decreasing gross margins, initiating several cost reduction plans there during 2004 and 2005. Actions taken in 2005 to increase efficiency and profitability in our European operations resulted in the benefits evidenced by a continued declineelimination of approximately 240 positions, and are expected to result in selling, generalapproximately $6.0 million in future annual savings excluding the severance and administrative expense as a percentage of net sales.

Economic conditionsrestructuring costs to be recognized in North America have improved in 2004, with increased demand for both our computer products, particularly from our consumer customers, and industrial products.fiscal 2005. We will continue to focus on growthmonitor our costs and evaluate the need for additional actions.

The discussion of our results of operations and financial condition that follows will provide information that will assist in understanding our internet sales, which allows us to leveragefinancial statements, the factors that we believe may affect our advertising spendingfuture results and lower our order processing costs. We see unsettled economic conditions continuing to adverselyfinancial condition as well as information about how certain accounting principles and estimates affect several of the European markets we serve.consolidated financial statements. This discussion should be read in conjunction with the condensed consolidated financial statements included herein.

Results of Operations

Three Months Ended September 30, 20042005 Compared to Three Months Ended September 30, 20032004

Net sales for the three months ended September 30, 20042005 increased 13.6%6.7% to $460.3$488.5 million compared to $405.0$458.0 million in the year-ago quarter. Net sales in the third quarter of 2005 included approximately $147.6 million of internet-related sales, a 21.9% increase from $121.1 million of internet-related sales in the prior year’s third quarter. North American sales were $301.0$327.3 million, an increase of 15.7%9.5% from $260.1$299.0 million in the prior year. Sales increased in North America in both our computer and industrial products, led by increased e-commerce sales, which were up 17.5% from last year’s third quarter, reflecting strength in our consumer business. European sales increased 9.9%1.4%, to $159.3$161.2 million (representing 34.6%32.3% of worldwide sales) compared to $144.9$159.0 million (35.8%(34.7% of worldwide sales) in the year-ago quarter. Movements in foreign exchange rates unfavorably impacted the European sales comparison by approximately $0.5 million in the third quarter principally as a result of the impact of a weakening U.S. Dollar on the translation of our European financial statements.2005. Excluding the movements in foreign exchange rates, European sales would have been unchangedincreased 0.3% from the prior year. Sales as measured in local currencies, which had been declining in the first half of the year reflectingin each of the continuing difficult economic environmentEuropean markets we serve, began to show modest increases in certainsome of these markets in the third quarter. The increase in our North American sales resulted from sales growth in both our computer and industrial products groups. Sales of computer products were $281.5 million, an 8.2% increase from $260.1 million of sales in the prior year and was primarily a result of our European markets and its affect on demandsuccessful internet-based marketing focus. Sales of industrial products increased 17.9% to $45.8 million from corporate customers.$38.8 million in the prior year, continuing the trend in sales growth which began with the improved economic conditions in the United States last year.

Gross profit was $73.2$70.5 million compared to $67.1$71.2 million in the year-ago quarter, an increasea decrease of $6.1$0.8 million. The gross profit margin was 15.9%14.4% in the current quarter,period, compared to 16.6%15.6% in the year-ago quarter.period. The decline in the gross profit margin was due to competitive pricing pressures and lower unit selling prices, both in Europe and in North Americanthe computer products business and changes in the mix of products soldincreased warehouse costs for staff and supplies related to increased activity levels from a year ago.

Selling, general and administrative expenses for the quarter increased $1.6decreased $4.4 million, or 2.5%6.6%, to $66.4$62.0 million compared to $64.8$66.4 million in the third quarter of 2003.2004. This increasedecrease resulted primarily from increased dollar-denominated costsa $1.4 million decrease in Europe due to the impact of the weakening U.S. Dollar on the translation of our European financial statements. Savings resulting from previously completed workforce reductionsbad debt expense and a $2.0 million decrease in North America were offset by an unanticipated increase in professional fees and increased other operating expenses, including credit card fees related to increased sales volume.net advertising expense. Selling, general and administrative expenses as a percentage of net sales decreased to 14.4%12.7% compared to 16.0%14.5% in the year-ago quarter.

During the first quarter of 2005 we initiated plans to streamline and restructure the activities of our European computer businesses, resulting in the elimination of approximately 200 positions. We incurred $0.6 million of restructuring costs during the third quarter of 2004, we incurred $1.0 million of additional restructuring charges in the United States2005 associated with these actions for staff severance and Europe in connection with facility exit costs and workforce reductions.benefits for terminated employees.

As a result of the above factors, weWe had income from operations for the current quarter of $5.8$8.0 million compared to $3.6$3.8 million in the year-ago quarter. In North America, weWe had income from operations of $8.4$7.0 million in our North American operations in the current quarter compared to income from operations of $4.8$7.2 million last year. EuropeWe had a lossincome from operations in Europe of $2.6$1.0 million in the third quarter of 20042005, compared to a loss from operations of $1.2$3.4 million in the year-ago quarter.

Interest and other expense - net consists principally of interest expense. Interest expense was $887,000$0.6 million in the third quarter of 20042005 and $638,000$0.9 million in 2003 as a result of higher average borrowings in Europe.2004. Interest income on invested funds increased slightly in 2004 because2005 as a result of more funds werecash available for investment.

Income tax expense was $2.4$2.9 million in the third quarter of 2004, an effective tax rate of 46.9%,2005 and $1.1$1.8 million in the year-ago quarter, anquarter. The effective tax rate of 36.8%. The effectiveincome tax rate for the third quarter of 20042005 was 42.5%, compared to 56.9% in the year ago period. The effective income tax rate was higher than the comparable periodin 2004 as a result of increases in the prior year due toprojected losses in tax jurisdictions for which no benefit is currently recognized, but was lower thanrecognized. Changes in the mix of U.S. and non-U.S. earnings over the balance of the year and changes in the valuation of deferred tax assets could have a significant impact on the effective tax rate for the first nine months of 2004 as it reflects a year-to-date adjustment to the rate used in the first half of the year.

As a result of the above, net income for the third quarter was $2.7$3.9 million, or $.08$.11 per basic and diluted share, compared to $1.9$1.3 million, or $.06$.04 per basic and $.05 per diluted share, in the third quarter of 2003.2004.

Nine Months Ended September 30, 20042005 Compared to Nine Months Ended September 30, 20032004

Net sales for the nine months ended September 30, 20042005 increased 12.8%11.4% to $1.38$1.53 billion compared to $1.22$1.38 billion in the year-ago period. North AmericanNet sales were $872.0 million, a 14.6% increase from last year’s $761.1 million. European sales increased 10.0% to $505 million forin the first nine months of 20042005 included approximately 446.5 million of internet-related sales, a 24.6% increase from $358.3 million of internet-related sales in the prior year. North American sales were $1.01 billion, an increase of 16.5% from $871.0 million in the prior year. European sales increased 2.6%, to $517.9 million (representing 36.7%33.8% of worldwide sales) compared to $459.2$504.8 million (representing 37.6%(36.7% of worldwide sales) in the year-ago nine-month period. The impact ofMovements in foreign exchange rates positively impacted the weakening U.S. Dollar on the translation of our European financial statements accounted for $53.3sales comparison by approximately $17.5 million of the increase.in 2005. Excluding the movements in foreign exchange rates, European sales would have decreased 1.6%3.5% from the prior year. The increaseSales as measured in North American sales resulted from increased saleslocal currencies in each of computer products to consumer customers, driven by increased internet purchases and increased salesthe European markets we serve decreased in our industrial products division. These were partially offset by2005 as a result of continuing weakness in demand for information technology products by corporatefrom business customers. EuropeanThe increase in our North American sales resulted from sales growth in both our computer and industrial products groups. Sales of computer products were lower$883.6 million, a 16.5% increase from $758.4 million of sales in local currencies asthe prior year and was primarily a result of continued weak marketour successful internet-based marketing focus. Sales of industrial products increased 16.4% to $131.1 million from $112.6 million in the prior year, continuing the trend in sales growth which began with the improved economic conditions in many of the local markets.United States last year.

Gross profit was $215.9$221.6 million or 15.7% of net sales, compared to $203.1$215.2 million or 16.6% of net sales, in the year-ago nine month period, an increase of $12.7$6.4 million. The gross profit margin was 14.5% in the current year, compared to 15.6% in the year-ago period. The decline in the gross profit margin was due to continued pricing pressure, increased customer discounting and a changepressures in the mix ofcomputer products sold.business and increased warehouse costs for staff and supplies related to increased activity levels from a year ago.

Selling, general and administrative expenses for the nine months increased $5.8$5.7 million, or 3.0%2.9%, to $201.8 million compared to $196.1 million for the first nine months of 2004. This increase resulted primarily from more than $2.8 million of increased costs in Europe due to the effects of changes in foreign exchange rates and $2.8 million of higher credit card processing fees related to the higher sales volume in 2005. We also had increased consulting fees related to the restatement of our 2004 results which were offset by reductions in other operating expenses. Selling, general and administrative expenses as a percentage of net sales, however, decreased to 13.2% compared to $190.314.3% in the year-ago period.

During the first quarter of 2005 we initiated plans to streamline and restructure the activities of our European computer businesses. We incurred $3.5 million of restructuring costs associated with these actions in the first nine months of 2003. This increase resulted from the impact of the weakening U.S. Dollar on the translation of our European costs. Decreases in selling, general and administrative expenses resulting from workforce reductions in the U. S. associated with the first quarter 2004 computer business streamlining plan described below were offset by an unanticipated increase in professional fees and increased other operating expenses, including credit card fees related to increased sales volume. As a percentage of sales, these expenses were 14.2% compared to 15.6% in the year-ago period.

In the first quarter of 2004 we implemented a plan to streamline the activities of our United States computer businesses’ back office and warehouse operations, resulting in the elimination of approximately 200 jobs. We incurred $3.7 million of restructuring costs associated with this plan, including $3.2 million2005 for staff severance and benefits for terminated employees and $0.5 million of non-cash costs for impairment of the carrying value of fixed assets. During the third quarter of 2004 we recorded $600,000 of additional costs related to facility exit costs for previously implemented plans to consolidate warehouse locations. We incurred $1.7 million of restructuring charges in Europe in connection with facility exit costs and workforce reductions during the first nine months of 2004, including a consolidation of United Kingdom sales offices in the first quarter of 2004, resulting in the elimination of 50 jobs.employees.

During the second quarter of 2003, we purchased the minority ownership of our Netherlands subsidiary pursuant to the terms of the original purchase agreement for $2.6 million. All of the purchase price was attributable to goodwill and, as a result of an impairment analysis, was written off in accordance with SFAS 142.

The CompanyWe had income from operations for the currentfirst nine month periodmonths of $13.72005 of $16.3 million compared to $11.4$13.1 million in the year-ago nine month period. The CompanyWe had income from operations of $15.4$22.8 million in itsour North American operations in the current nine month periodyear compared to $11.9income from operations of $16.9 million last year. We had a loss from operations in Europe of $1.7$6.5 million in the first nine months of 2005, compared to a loss from operations of $0.5$3.8 million in the year-ago period.

Interest and other expense - net consists principally of interest expense. Interest expense was $2.3$1.4 million in the first nine months of 2004 and $1.7 million in 2003 as a result of higher average borrowings in Europe.2005, which was unchanged from 2004. Interest income on invested funds increased slightly in 2005 as a result of less funds available for investment.

Income tax expense was $0.5 million in both years.

The income tax provision was $6.2$5.9 million for the first nine months of 2004, an2005 and $6.2 million in the year-ago period. The effective income tax rate of 51.6%for 2005 was 42.5%, compared to a $5.3 million tax provision, an55.0% in the year ago period. The effective income tax rate of 50.9%, for the comparable period in 2003. The high effective tax ratewas higher in 2004 was due toas a result of increases in the projected losses in tax jurisdictions for which no benefit is currently recognized. TheChanges in the mix of U.S. and non-U.S. earnings over the balance of the year and changes in the valuation of deferred tax assets could have a significant impact on the effective tax rate in 2003 was affected by non-deductible costs incurred and losses in tax jurisdictions for which no benefit is recognized.the year.

As a result of the above, net income for the first nine months of 20042005 was $5.8$8.0 million, or $.17$.23 per basic and $.16$.22 per diluted share, compared to $5.1 million, or $.15 per basic and $.14 per diluted share, in the year ago period.first nine months of 2004.

Liquidity and Capital Resources

Our primary liquidity needs are to support working capital requirements in our business and to fund capital expenditures. We rely principally upon operating cash flow and borrowings under our credit facilities to meet these needs. We believe that cash flow available from these sources will be sufficient to meet our working capital requirements, projected capital expenditures and interest and debt repayments in the foreseeable future.

Our cash balance increased to $57.3working capital was $155.9 million during the nine months endedat September 30, 20042005, an increase of $7.9 million from $38.7$148.0 million at the end of 2003. Net cash provided by operating activities was $29.5 million in 2004, compared with $0.4 million in 2003. The increase in cash provided by operations in 2004 resulted from changes in our working capital accounts, which provided $11.3 million in cash compared to using $19.1 million of cash in 2003. The improvement resulted primarily from a $25.0 million increase in accounts payable, accrued expenses and other current liabilities in the first nine months of 2004, compared to a $15.7 million decrease for the same period of the prior year. Cash generated from net income adjusted by other non-cash items provided $18.2 million in 2004, compared to $19.5 million provided by these items in 2003.

Our working capital was $162 million at September 30, 2004, an increase of $13 million from $149 million at the end of 2003.2004. This was due principally to a $19$15.2 million increase in cash and a $1$21.8 million increasedecrease in accounts payable and accrued expenses, offset by a $6.7 million decrease in accounts receivable, a $4an $18.3 million increasedecrease in inventories, an $8a $3.0 million increasedecrease in prepaid expenses and other current assets and a $6 million decrease in short-term debt, offset by a $16$1.1 million increase in accounts payable and a $9 million increase in accrued expenses and other current liabilities.short-term borrowings. Our inventories increased in anticipationslightly from the end of traditionally strong fourththe prior quarter, sales, which are heavily influenced by individual consumer purchases.but were still considerably lower than at the beginning of the year. Inventory turnover decreased slightly from 10 to 9.7. Future accounts receivable and inventory balances will continue to fluctuate with changes in sales volume and the mix of our net sales between consumer and business customers.

Our cash balance increased to $51.5 million during the nine months ended September 30, 2005 from $36.3 million at the end of 2004. Net cash provided by operating activities was $15.3 million for the first nine months of 2005, compared to $29.8 million in the same period of 2004. The decrease in cash provided by operations in 2005 resulted from changes in our working capital accounts, which used $2.9 million in cash compared to providing $12.1 million of cash in 2004. The improvement resulted primarily from a $12.5 million decrease in accounts payable, accrued expenses and other current liabilities in the first nine months of 2005, compared to a $23.5 million increase for the same period of the prior year. Cash generated from net income adjusted by other non-cash items provided $18.1 million in 2005, compared to $17.7 million provided by these items in 2004.

We maintain our cash and cash equivalents primarily in money market funds or their equivalent. As of SeptemberJune 30, 2004,2005, all of our investments mature in less than three months. Accordingly, we do not believe that our investments have significant exposure to interest rate risk.

In 2004 $4.6We used $4.2 million of cash was usedin 2005 and $4.6 million in 2004 in investing activities, principally for the purchase of property, plant and equipment. Capital expenditures in 2004both periods consisted primarily of upgrades and enhancements to our information and communications systems hardware and facilities costs for the opening of several new retail outlet stores. Cash of $9.1 million was used in investing activities in 2003, including $6.5 million for capital expenditures and $2.6 million for the acquisition of the minority interest in our Netherlands subsidiary.

Net cash of $7.0$3.3 million was used inprovided by financing activities in 2004.2005. Cash of $6.1$3.0 million was used to repayprovided by short-term borrowings under our European credit facilities. We used cash of $1.3$0.5 million for payments under long-term borrowing and capital lease agreements. Exercises of stock options provided $412,000$0.7 million of cash in 2004.2005. Cash of $4.6$7.1 million was used byin financing activities in 2003,2004, including $7.2$6.1 million used to repay short and long-term obligations, $1.3 million provided by the issuanceborrowings under our European lines of a capital leasecredit and $1.3 million to repay long-term obligations. This was offset by $0.3 provided by the exerciseexercises of stock options.

Under our $70 million United States secured revolving credit agreement, which expiresthen was $70 million and expired on March 31, 2005,September 30, 2006, availability as of September 30, 20042005 was $60.4$62.8 million. There were outstanding letters of credit of $10.1$7.7 million and there were no outstanding advances as of SeptemberJune 30, 2004.2005. The agreement was amended in October 2005 to increase the amount available to $120 million, extend the maturity date to October 2010 and provide for United States and United Kingdom borrowings. Under our £15 million ($27.126.5 million at the September 30, 20042005 exchange rate) multi-currency United Kingdom credit facility, which iswas available to our United Kingdom subsidiaries, at September 30, 20042005 there were £4.4£8.1 million ($8.014.3 million) of borrowings outstanding with interest payable at a rate of 5.87%. The facility doesdid not have a termination date, but may be canceledwas cancelable by either party on six months notice. Borrowings under the facility arewere secured by certain assets of our United Kingdom subsidiaries. The United Kingdom facility was terminated in October 2005 and replaced by expanding the United States credit facility to $120 million.

Under our Netherlands €5 million ($6.26.0 million at the September 30, 20042005 exchange rate) credit facility, at September 30, 20042005 there were €4.1€2.5 million ($5.13.0 million) of borrowings outstanding under this line with interest payable at a rate of 5.0%. per annum. This facility expires in November 2005.

We have begun discussions with our lenders to replace the current United States and United Kingdom credit facilities with a single multi-currency borrowing facility. We expect that a new agreement will be completed in the next three months.2006.

We also have certain obligations with various parties that include commitments to make future payments. Our principal commitments at September 30, 20042005 consisted of repayments of borrowings under our credit agreements and long-term borrowings and payments under operating leases for certain of our real property and equipment.

Off-balance Sheet Arrangements

The Company has not created, and is not party to, any special-purpose or off-balance sheet entities for the purpose of raising capital, incurring debt or operating the Company’s business. The Company does not have any arrangements or relationships with entities that are not consolidated into the financial statements that are reasonably likely to materially affect the Company’s liquidity or the availability of capital resources.

Factors That May Affect Future Results and Financial Condition

There are a number of factors and variables that affect our results of operations and financial condition. Following is a description of some of the important factors that may affect future results.

Economic conditions have affected and could continue to adversely affect our revenues and profits.

Both we and our business customers are subject to global political, economic and market conditions, including military action and the threat of terrorism. Economic conditions in the United States have improved after several years of adverse conditions. Economic conditions in Europe continue to be unsettled. If the strengthening of general economic conditions does not continue and if conditions in Europe remain weak, our results could continue to be adversely affected. We may experience a decline in sales as a result of poor economic conditions and the lack of visibility relating to future orders. Our consolidated results of operations depend upon, among other things, our ability to maintain and increase sales volumes with existing customers, our ability to attract new customers and the financial condition of our customers. A decline in the economy that adversely affects our customers, causing them to limit or defer their spending, would likely adversely affect us as well. We cannot predict with any certainty whether we will be able to maintain or improve upon historical sales volumes with existing customers, or whether we will be able to attract new customers.

In response to economic and market conditions, from time to time we have undertaken initiatives to reduce our cost structure where appropriate. The initiatives already implemented as well as any future workforce and facilities reductions undertaken may not be sufficient to meet the changes in economic and market conditions and to achieve future profitability. In addition, costs actually incurred in connection with our restructuring actions may be higher than our estimates of such costs and/or may not lead to the anticipated cost savings.

Competitive pressures could harm our revenue and gross margin.

We may not be able to compete effectively with current or future competitors. The market for our products and services is intensely competitive and subject to constant technological change. We expect this competition to further intensify in the future. Competitive factors include price, availability, service and support. We compete with a wide variety of other resellers and retailers, as well as manufacturers. Some of our competitors are larger companies with greater financial, marketing and product development resources than ours. In addition, new competitors may enter our markets. This may place us at a disadvantage in responding to competitors' pricing strategies, technological advances and other initiatives, resulting in our inability to increase our revenues or maintain our gross margins in the future.

In many cases our products compete directly with those offered by other manufacturers and distributors. If any of our competitors were to develop products or services that are more cost-effective or technically superior, demand for our product offerings could decrease.

Our margins are also dependent on the mix of products we sell and could be adversely affected by a continuation of our customers’ shift to lower-priced products.

We are dependent on third-party suppliers.

We purchase a significant portion of our computer products from major distributors such as Tech Data Corporation and Ingram Micro Inc. and directly from large manufacturers such as IBM and Hewlett Packard, who deliver those products directly to our customers. These relationships enable us to make available to our customers a wide selection of products without having to maintaining large amounts of inventory. The termination or interruption of our relationships with any of these suppliers could materially adversely affect our business.

Our PC products contain electronic components, subassemblies and software that in some cases are supplied through sole or limited source third-party suppliers, some of which are located outside of the U.S. Although we do not anticipate any problems procuring supplies in the near-term, there can never be any assurance that parts and supplies will be available in a timely manner and at reasonable prices. Any loss of, or interruption of supply from key suppliers may require us to find new suppliers. This could result in production or development delays while new suppliers are located, which could substantially impair operating results. If the availability of these or other components used in the manufacture of our products was to decrease, or if the prices for these components were to increase significantly, operating costs and expenses could be adversely affected.

A portion of our revenue is derived from the sale of products manufactured using licensed patents, software and/or technology. Failure to renew these licenses on favorable terms or at all could force us to stop manufacturing and distributing these products and our financial condition could be adversely affected.

Many product suppliers provide us with co-op advertising support in exchange for featuring their products in our catalogs and on our internet sites. Certain suppliers provide us with other incentives such as rebates, reimbursements, payment discounts, price protection and other similar arrangements. These incentives are offset against cost of goods sold or selling, general and administrative expenses, as applicable. The level of co-op advertising support and other incentives received from suppliers may decline in the future, which could increase our cost of goods sold or selling, general and administrative expenses and have an adverse effect on results of operations and cash flows.

We are exposed to inventory risks.

Our inventory is subject to risk due to technological change and changes in market demand for particular products. Certain of our suppliers offer limited price protection from the loss in value of inventory and we have limited right to return purchases to suppliers. The decrease or elimination of price protections or purchase returns could lower our gross margin or result in inventory write-downs. We also periodically take advantage of attractive product pricing by making opportunistic bulk inventory purchases; any resulting excess and/or obsolete inventory that we are not able to re-sell could have an adverse impact on our results of operations. Any inability to enter into such arrangements may significantly impact our sales and profitability.

State and local sales tax collection may affect demand for our products.

Our United States subsidiaries collect and remit sales tax in states in which the subsidiaries have physical presence or in which we believe other appropriate nexus to obligate such collection exists. Other states may, from time to time, claim that we have state-related activities constituting a sufficient nexus to trigger such collection. Additionally, many other states seek to impose sales tax collection obligations on companies that sell goods to customers in their state, or directly to the state and its political subdivisions, even without a physical presence. Such efforts by states have increased recently, as states seek to raise revenues without increasing the tax burden on residents. We rely, as do other direct mail retailers, on United States Supreme Court decisions which hold that, without Congressional authority, a state may not enforce a sales tax collection obligation on a company that has no physical presence in the state and whose only contacts with the state are through the use of interstate commerce such as the mailing of catalogs into the state and the delivery of goods by mail or common carrier. We cannot predict whether the nature or level of contacts we have with a particular state will be deemed enough to require us to collect sales tax in that state nor can we be assured that Congress or individual states will not approve legislation authorizing states to impose tax collection obligations on all direct mail and/or e-commerce transactions. A successful assertion by one or more states that we should collect sales tax on the sale of merchandise could result in substantial tax liabilities for past sales and would result in considerable administrative burdens and costs for us and may reduce demand for our products from customers in such states when we charge customers for such taxes.

We have substantial international operations and we are exposed to fluctuations in currency exchangerates and political uncertainties.

We currently have operations located in nine countries outside the United States, and non-U.S. sales accounted for 40.0% of our revenue during the first nine months of 2004. Our future results could be materially adversely affected by a variety of factors, including changes in foreign currency exchange rates, changes in a country’s economic or political conditions, unexpected changes in regulatory requirements and natural disasters.

Our income tax rate and the value of our deferred tax assets are subject to change.

Changes in our income tax expense due to changes in the mix of U.S. and non-U.S. revenues and profitability, changes in tax rates or exposure to additional income tax liabilities could affect our profitability. We are subject to income taxes in the United States and various foreign jurisdictions. Our effective tax rate could be adversely affected by changes in the mix of earnings in countries with differing statutory tax rates, changes in the valuation of deferred tax assets and liabilities, changes in tax laws or by material audit assessments. The carrying value of our deferred tax assets, which are primarily in the United States, is dependent on our ability to generate future taxable income in the United States. In addition, the amount of income taxes we pay is subject to ongoing audits in various jurisdictions and a material assessment by a tax authority could affect our profitability.

Business disruptions could adversely impact our revenue and financial condition.

It is our policy to insure for certain property and casualty risks consisting primarily of physical loss to property, business interruptions resulting from property losses, workers' compensation, comprehensive general liability, and auto liability. Insurance coverage is obtained for catastrophic property and casualty exposures as well as those risks required to be insured by law or contract. Although we believe that our insurance coverage is reasonable, significant events such as acts of war and terrorism, economic conditions, judicial decisions, legislation and large losses could materially affect our insurance obligations and future expense.

Reliance on technology

We rely on a variety of information and telecommunications systems in our operations. Our success is dependent in large part on the accuracy and proper use of our information systems, including our telecommunications systems. To manage our growth, we continually evaluate the adequacy of our existing systems and procedures. We anticipate that we will regularly need to make capital expenditures to upgrade and modify our management information systems, including software and hardware, as we grow and the needs of our business change. The occurrence of a significant system failure or our failure to expand or successfully implement our systems could have a material adverse effect on our results of operations.

Our information systems networks, including our web sites, and applications could be adversely affected by viruses or worms and may be vulnerable to malicious acts such as hacking. Although we take preventive measures, these procedures may not be sufficient to avoid harm to our operations, which could have an adverse effect on our results of operations.

Availability of credit and financing.

We require significant levels of capital in our business to finance accounts receivable and inventory. We maintain credit facilities in the United States and in Europe to finance increases in our working capital if cash available is insufficient. The amount of credit available to us at any point in time may be adversely affected by the quality or value of the assets collateralizing these credit lines. Such agreements require that we satisfy certain financial and other covenants. In addition, if we are unable to renew or replace these facilities at maturity, or if we are in breach of covenants, our liquidity and capital resources may be adversely affected. However, we have no reason to believe that we will not be able to renew our facilities.

Sales to individual consumers exposes us to credit card fraud, which could adversely affect our business.

Failure to adequately control fraudulent credit card transactions could increase our expenses. Increased sales to individual consumers, which are more likely to be paid for using a credit card, increases our exposure to fraud. We employ technology solutions to help us detect the fraudulent use of credit card information. However, if we are unable to detect or control credit card fraud, we may in the future suffer losses as a result of orders placed with fraudulent credit card data, which could adversely affect our business.

Increased costs associated with corporate governance compliance may impact our results of operations.

As a public company, we incur significant legal, accounting and other expenses that we would not incur as a private company. In addition, the Sarbanes-Oxley Act of 2002, as well as rules subsequently implemented by the Securities and Exchange Commission and listing requirements subsequently adopted by the New York Stock Exchange in response to Sarbanes-Oxley, have required changes in corporate governance practices of public companies. We expect these developments to increase our legal compliance and financial reporting costs and make some activities more costly and time consuming. These developments may make it more difficult and more expensive for us to obtain directors’ and officers’ liability insurance and we may be required to accept reduced coverage or incur substantially higher costs to obtain coverage, possibly making it more difficult for us to attract and retain qualified members of our board of directors, particularly to serve on our audit committee. We presently cannot estimate the timing or magnitude of additional costs we may incur as a result; however, to the extent these costs are significant, our general and administrative expenses are likely to increase as a percentage of revenue and our results of operations will be negatively impacted.

In the event we are unable to satisfy regulatory requirements requiring companies to evaluate internal controls under Section 404 of the Sarbanes-Oxley Act of 2002, or if these internal controls are not effective, our business could suffer.

Section 404 of the Sarbanes-Oxley Act of 2002 requires that we evaluate and report on our internal controls over financial reporting and have our registered public accountant attest to such evaluation beginning with our fiscal year ending December 31, 2005. We have prepared a plan of action for compliance and we are in the process of documenting and testing our systems of internal controls. Due to the ongoing evaluation and testing of our internal controls we cannot be assured that no significant deficiencies or material weaknesses would be required to be reported. We have already identified a number of deficiencies in our internal controls over financial reporting. We are diligently working to implement enhancements to eliminate these deficiencies. If we are not able to implement the requirements of Section 404 in a timely manner or with adequate compliance, we might be subject to regulatory sanctions and we might suffer a loss of public confidence in our reported financial information. Any such action could adversely affect our business and financial results.

Other factors that could contribute to or cause such differences include, but are not limited to, unanticipated developments in any one or more of the following areas: (i) the effect on us of volatility in the price of paper and periodic increases in postage rates, (ii) the operation of our management information systems, (iii) significant changes in the computer products retail industry, especially relating to the distribution and sale of such products, (iv) timely availability of existing and new products, (v) risks involved with e-commerce, including possible loss of business and customer dissatisfaction if outages or other computer-related problems should preclude customer access to us, (vi) risks associated with delivery of merchandise to customers by utilizing common delivery services such as the United States Postal Service and United Parcel Service, including possible strikes and contamination, (vii) borrowing costs or availability, (viii) pending or threatened litigation and investigations and (ix) the availability of key personnel, as well as other risk factors which may be detailed from time to time in our Securities and Exchange Commission filings.

Critical Accounting Policies and Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements, and revenues and expenses during the period. Significant accounting policies employed by the Company, including the use of estimates, were presented in the Notes to Consolidated Financial Statements of the Company's 2003Company’s amended 2004 Annual Report on Form 10-K.10-K/A.

Critical accounting policies are those that are most important to the presentation of our financial condition and results of operations, require management'smanagement’s most difficult, subjective and complex judgments, and involve uncertainties. The accounting policies that have been identified as critical to our business operations and understanding the results of operations pertain to revenue recognition, net accounts receivable, inventories, long-lived assets, income taxes and restructuring charges and accruals. The application of each of these critical accounting policies and estimates was discussed in the Company'sCompany’s amended Annual Report on Form 10-K10-K/A for the year ended December 31, 2003.2004. There have been no significant changes in the application of critical accounting policies or estimates during 2004.2005. Management believes that full consideration has been given to all relevant circumstances that we may be subject to, and the condensed consolidated financial statements of the Company accurately reflect management’s best estimate of the consolidated results of operations, financial position and cash flows of the Company for the periods presented. Because of the uncertainty in these estimates, actual results could differ from estimates used in applying the critical accounting policies. We are not aware of any reasonably likely events or circumstances which would result in different amounts being reported that would materially affect its financial condition or results of operations.

Recent Accounting Developments

In November 2004, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standards (“SFAS”) 151, “Inventory Costs, an amendment of ARB No. 43, Chapter 4.” SFAS 151 clarifies that abnormal inventory costs such as costs of idle facilities, excess freight and handling costs, and wasted materials (spoilage) are required to be recognized as current period charges. SFAS 151 also requires that the allocation of fixed production overheads to the costs of conversion be based on the normal capacity of the production facility. The provisions of SFAS 151 will be effective for fiscal years beginning after June 15, 2005 and is required to be adopted by the Company in the first quarter of fiscal 2006. The Company does not expect that the adoption will have a material impact on the Company’s consolidated financial position or results of operations.

In December 2004, the FASB issued SFAS 123 (revised 2004) (SFAS 123R), “Share-Based Payment.” SFAS 123R replaced SFAS 123, Accounting for Stock-Based Compensation, and superseded Accounting Principles Board Opinion 25, Accounting for Stock Issued to Employees. SFAS 123R requires the recognition of compensation cost relating to share-based payment transactions, including employee stock options, in financial statements. That cost will be measured based on the fair value of the equity or liability instruments issued. SFAS 123R provides alternative methods of adoption which include prospective application and a modified retroactive application. SFAS 123(R) also requires the benefits of tax deductions in excess of recognized compensation expense to be reported as a financing cash flow, rather than as an operating cash flow as prescribed under current accounting rules. The Company is required to adopt the provisions of SFAS 123R effective as of the beginning of its first quarter in 2006. The Company is evaluating the available alternatives of adoption of SFAS 123R. The Company currently accounts for share-based payments using APB Opinion 25‘s intrinsic value method and recognizes no compensation expense for employee stock options as permitted under SFAS 123. See “Stock-based Compensation” above for the effect on reported net income if we had accounted for our stock-based compensation plans using the fair value recognition provisions of SFAS 123. The actual effects of adopting SFAS 123R will depend on numerous factors, including the amounts of share-based payments granted in the future, the valuation model we use and estimated forfeiture rates. The Company has not made any modifications to its stock-based compensation plans as a result of the issuance of SFAS 123R. The Company believes the adoption of SFAS 123R will not have a material effect on its consolidated financial statements.

In March 2005, the Securities and Exchange Commission (“SEC”) released SEC Staff Accounting Bulletin (“SAB”) 107, “Share-Based Payment.” SAB 107 provides the SEC staff’s position regarding the application of SFAS No. 123R and certain SEC rules and regulations, and also provides the staff’s views regarding the valuation of share-based payments for public companies. The Company will adopt SAB 107 in connection with its adoption of SFAS 123R. The Company is currently reviewing the effects, if any, that the application of SAB 107 will have on the Company’s consolidated financial position and results of operations.

In May 2005, the FASB issued SFAS No. 154, “Accounting Changes and Error Corrections” (“SFAS 154”), which replaces Accounting Principles Board Opinion No. 20, “Accounting Changes,” and SFAS No. 3, “Reporting Accounting Changes in Interim Financial Statements-An Amendment of APB Opinion No. 28.” SFAS 154 changes the requirements for the accounting for and reporting of a change in accounting principle. Previously, most voluntary changes in accounting principles required recognition of a cumulative effect adjustment within net income of the period of the change. SFAS 154 requires retrospective application to prior periods’ financial statements, unless it is impracticable to determine either the period-specific effects or the cumulative effect of the change. SFAS 154 also applies to changes required by an accounting pronouncement in the rare case that the pronouncement does not contain specific transition provisions. This statement also carries forward the guidance from APB No. 20 regarding the correction of an error and changes in accounting estimates. SFAS 154 is effective for accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005. The Company does not believe the adoption of SFAS 154 will have a material effect on its consolidated financial position, results of operations or cash flows.

In June 2005, the FASB issued FSP FAS 143-1, “Accounting for Electronic Equipment Waste Obligations” (“FSP FAS 143-1”), to address the accounting for obligations associated with a European Union’s Directive on Waste Electrical and Electronic Equipment (the “Directive”). The Directive, enacted in 2003, requires EU-member countries to adopt legislation to regulate the collection, treatment, recovery and environmentally sound disposal of electrical and electronic waste equipment. The Directive distinguishes between products put on the market after August 13, 2005 (“new waste”) and products put on the market on or before that date (“historical waste”). FSP FAS 143-1 addresses the accounting for historical waste only and will be applied the later of the first reporting period ending after June 8, 2005 or the date of the adoption of the law by the applicable EU-member country. The adoption of FSP FAS 143-1 did not have a material impact on the Company’s consolidated financial position or results of operations for the EU-member countries which have adopted the law.

In October 2005, the FASB issued FSP FAS 13-1, “Accounting for Rental Costs Incurred During a Construction Period” (“FSP FAS 13-1”), which requires the expensing of rental costs associated with ground or building operating leases that are incurred during the construction period. FSP FAS 13-1 is effective in the first reporting period beginning after December 15, 2005. The Company does not expect that this pronouncement will have a material effect on its financial position or results of operations.

Item 3.Quantitative and Qualitative Disclosure About Market RiskRisk..

We are exposed to market risks, which include changes in U.S. and international interest rates as well as changes in currency exchange rates (principally Pounds Sterling, Euros and Canadian dollars) as measured against the U.S. dollar and each other.

We have limited involvement with derivativeThe translation of the financial instruments and do not use them for trading purposes.statements of our operations outside of the United States is impacted by movements in foreign currency exchange rates. Changes in currency exchange rates as measured against the U.S. dollar may positively or negatively affect sales, gross margins, operating expenses and retained earnings as expressed in U.S. dollars. We have limited involvement with derivative financial instruments and do not use them for trading purposes. We may enter into foreign currency options or forward exchange contracts aimed at limiting in part the impact of certain currency fluctuations, but as of September 30, 20042005 we had no outstanding forward exchange contracts.

Our exposure to market risk for changes in interest rates relates primarily to our variable rate debt. In connection withOur variable rate debt includes short-term borrowings under our European credit facilities and our United Kingdom term loan agreement, effective April 30, 2002 we entered into an interest rate collar agreement to reduce our exposure to market rate fluctuations. Atloan. As of September 30, 20042005, the notional amountbalance outstanding on our variable rate debt was approximately $25.5 million. Based on our market sensitive instruments as of the interest rate collar was £5.3million ($9.5 million at the September 30, 2004 exchange rate) with an2005, a hypothetical change in average interest rate caprates of 6.0% andone percentage point is not expected to have a floormaterial effect on our financial position, results of 4.5%. The interest rate collar expires on April 30, 2005.operations or cash flows for the fiscal year.

Item 4.Controls and Procedures

Disclosure Controls and Procedures

The Company hasestablishes and maintains disclosure controls and procedures that are designed to provide reasonable assurance that information required to be disclosed by the Company in the reports it files under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls are also designed to provide reasonable assurance that such information is accumulated and reported to management, including the Chief Executive Officer and the Chief Financial Officer, to allow timely decisions regarding required disclosure.

Our management, including our CEO and CFO, does not expect that our disclosure controls and procedures will prevent all errors and all fraud. A control system, no matter how well designed and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in control systems, misstatements due to error or fraud may occur and not be detected. These limitations include the circumstances that breakdowns can occur as a result of error or mistake, the exercise of judgment by individuals or that controls can be circumvented by acts of misconduct. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including the Chairman and Chief Executive Officer and the Chief Financial Officer, of the effectiveness of the design and the operation of the Company’sour disclosure controls and procedures. procedures pursuant to Exchange Act Rules 13a-15 and 15d-15 of the Securities Exchange Act of 1934.

Based on thattheir evaluation, as of September 30, 2005, the Company’s Chairman and Chief Executive Officer and the Chief Financial Officer have concluded that as of September 30, 2004, the Company’sour disclosure controls and procedures were effective to ensure that information required to be disclosed by the Company(as defined in the reports filed or submitted by itRules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended, isamended) were not effective to ensure that the information required to be disclosed by us in this quarterly report on Form 10-Q was recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and formsforms. This conclusion is based on our identification of three material weaknesses in our internal controls over financial reporting as of September 30, 2005. The material weaknesses are:

We do not maintain sufficiently and adequately trained personnel resources at certain locations outside of the SEC,Company’s corporate headquarters with the requisite knowledge and include controlsfinancial reporting expertise to execute a timely financial closing process, address non-routine accounting issues that arise in the normal course of the Company’s operations and procedures designedensure the timely and accurate preparation of interim and annual financial statements.
We have insufficient processes to ensure that informationeffectively prepare timely account reconciliations and analyses with thorough documentation and substantiation of certain general ledger accounts resulting in a number of audit adjustments required to be disclosedrecorded after being identified by our independent registered public accountants.
We have insufficient processes to effectively estimate certain liability accounts related to vendor purchases at our Tiger Direct subsidiary. The deficiencies include the lack of sufficient internal control to accurately reconcile and review the estimation processes for these accounts.

As a result of this determination and as part of the work undertaken in connection with this report, we have applied compensating procedures and processes as necessary to ensure the reliability of our financial reporting. Accordingly, management believes, based on its knowledge, that (i) this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which they were made, not misleading with respect to the period covered by this report and (ii) the financial statements, and other financial information included in this report, fairly reflect the form and substance of transactions and fairly present in all material respects our financial condition, results of operations and cash flows as at, and for, the periods presented in this report.

Material Weaknesses Reported for the Years Ended December 31, 2004 and December 31, 2003

As reported in our amended Annual Reports on Form 10-K/A for the years ended December 31, 2004 and December 31, 2003, management was unable to conclude that the Company’s internal controls over financial reporting were then effective, as a result of material weaknesses resulting from the ineffectiveness of internal controls over inventory in our United Kingdom and Tiger Direct subsidiaries. We are continuing to evaluate and test the steps taken to improve the effectiveness of our internal controls over financial reporting and we implemented the following changes to further address our material weaknesses:

During 2005, beginning in the first quarter, we implemented a number of remediation measures to address the material weakness related to inventory at our United Kingdom subsidiary. These measures included:

Modification of our internal procedures to more accurately identify the types of inventory transactions processed
Implementation of additional system reporting to provide more details to enhance the inventory reconciliation process
Addition of management-level reviews to support the reconciliation process
Implementation of additional review procedures to test cut-off accuracy.

During 2005, beginning in the third quarter, we also implemented remediation measures to address the material weakness related to inventory at our Tiger Direct subsidiary. These measures included:

Modification of our internal information technology control procedures to help ensure the accurate compilation of inventory at the end of each financial period
Conducting of more frequent physical inventory counts (at least once per quarter) during the last three quarters of fiscal 2005
Preparation and analysis of detailed monthly inventory reconciliations, which is supported by additional management review
Implementation of additional review procedures to test cut-off accuracy
Hiring of a new person to fill a senior managerial position overseeing the subsidiary’s accounting staff and also increasing the subsidiary’s accounting staff.

While progress is being made to remediate the material weaknesses identified, we are continuing to monitor these processes to further improve our procedures as may be necessary.

Deloitte & Touche LLP, our former independent registered public accounting firm, issued a material weakness letter to the Company which addressed both the weaknesses at the Company’s United Kingdom subsidiary and inadequate oversight and control activities on the part of senior management of the Company over its remote subsidiaries. These matters were discussed in such reports is assembleddetail among management, the audit committee and reportedDeloitte & Touche.

Section 404 of the Sarbanes-Oxley Act

We are not yet subject to the Company’s management, includinginternal controls certification and attestation requirements of Section 404 of the Chairman and Chief Executive Officer and the Chief Financial Officer,Sarbanes-Oxley Act of 2002 because we are not an accelerated filer. Based on SEC implementing regulations in effect as appropriate to allow timely decisions regarding required disclosures.

The Company previously disclosed in its Form 10-Q for the quarter endedof June 30, 20042006, at the end of fiscal year 2007 Section 404 of the Sarbanes-Oxley Act of 2002 will require that management identified and reported toprovide an assessment of the Audit Committeeeffectiveness of the Company’s Board of Directors certain matters involving internal control deficiencies. These includedover financial reporting and that the Company’s independent registered public accounting firm will be required to audit that assessment.

We are continuing to work to achieve compliance with the requirements of Section 404. We have dedicated substantial time and resources to documentation and review of our procedures, including the hiring of additional internal audit staff in both the United States and in Europe. We will also evaluate the need to engage outside consultants to assist us. We have not completed this process or its assessment, due to the complexities of our decentralized structure and the number of accounting systems in use. We have not completed our assessment of our internal control deficiencies arising fromover financial reporting. In addition to the consolidationtwo material weaknesses as of its U.S. computer businesses with separate accounting systems toMarch 31, 2005 discussed under the caption “Disclosure Controls and Procedures,” we have identified a single accounting system. Thesenumber of internal control significant deficiencies, affectedincluding controls in the information technology area, that may affect the timeliness and accuracy of recording certain transactions and included the lack of formal procedures to reconcile intercompany accounts and transactions. We have addressed these deficiencies with the hiring and training of additional accounting staff.

We also identified deficiencies related to policies and procedures and systems interfaces and are undertaking measures to remediate them. Management and the Audit Committee believe that those internal control deficiencies, as mitigated by substantial manual procedures and account reconciliations,which, individually or in the aggregate, didcould become material weaknesses in future periods if not remediated. While the Company does not believe that the following are currently material weaknesses, they are designated as significant deficiencies as of September 30, 2005:

The disparate operating and financial information systems used at certain of our locations have inherent limitations resulting in a control environment heavily reliant upon manual review procedures and adjustments. These deficiencies include inadequate or lack of systems interfaces and the preparation of numerous manual journal entries.
Internal control deficiencies in the information technology area include lack of adequate general controls. We lack program change and project management controls, have inadequate segregation of duties between information technology department development and production functions, need formal information technology strategic planning, need formal documentation of information security procedures, need security around user rights to certain application systems and need to implement formal help desk procedures.

We have a significant amount of work to do to remediate the items we have identified. In the course of completing our evaluation and testing we may identify further deficiencies and weaknesses that will need to be addressed and will require remediation. We may not be able to correct all such internal control deficiencies in a timely manner and may find that a material effectweakness or weaknesses continues to exist. As a result, management may not be able to issue an unqualified opinion on the financial statementseffectiveness of the Company for the period ended September 30, 2004.Company’s internal control over financial reporting as of December 31, 2007, if required.

Other than arising from the review described above, there have been noChanges in Internal Controls Over Financial Reporting

Our management is not aware of any changes in internal control over financial reporting other than those described above that occurred during the period covered by this reportquarter ended September 30, 2005 that have materially affected, or arewere reasonably likely to materially affect, the Company’sour internal control over financial reporting.

PART II - OTHER INFORMATION

Item 6.1.Exhibits and Reports on Form 8-KLegal Proceedings

Beginning on May 24, 2005, three shareholder derivative lawsuits were filed, one in the United States District Court for the Eastern District of New York and two in the Supreme Court of New York, County of Nassau, against various officers and directors of the Company and naming the Company as a nominal defendant in connection with the Company’s restatements of its fiscal year 2003 and 2004 financial statements. The defendants and the Company denied all of the allegations of wrongdoing contained in the complaints. On May 16, 2006, the parties entered into a stipulation of settlement of this case. By order dated July 6, 2006 the United States District Court for the Eastern District of New York approved the settlement and dismissed the federal complaint with prejudice. Pursuant to the settlement the defendants are released from liability and the Company will adopt certain corporate governance principles including the appointment of a lead independent director to, among other things, assist the Board of Directors in assuring compliance with and implementation of the Company's corporate governance jpolicies and pay $300,000 of the legal fees of the plaintiffs. The plaintiffs were directed by the U.S. District Court to move to dismiss the state court actions.

           (a) Exhibits.Item 6.Exhibits

3.1Composite Certificate of Incorporation of Registrant, as amended. (Incorporated herein by reference to Exhibit 3.1 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2001.)

3.2By-laws of Registrant. (Incorporated herein by reference to Exhibit 3.2 to the Company's Registration Statement on Form S-1, File No. 33-92052.)

4.1Stockholders Agreement. (Incorporated herein by reference to the Company's quarterly report on Form 10-Q for the quarterly period ended June 30, 1995.)

4.2Specimen Stock Certificate. (Incorporated herein by reference to Exhibit 19.1 to the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2001.)

31Certifications of the Chief Executive Officer and Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32Certifications of the Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

           (b) Reports on Form 8-K.

          (i) A report on Form 8-K was filed by the Company on August 11, 2004 regarding the Company's financial results for the six months ended June 30, 2004.

SIGNATURES

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




Date: August 29, 2006
SYSTEMAX INC.

Date: November 12, 2004

By:/s/ RICHARD LEEDS
Richard Leeds
Chairman and Chief Executive Officer


By:/s/ STEVEN GOLDSCHEIN
Steven Goldschein
Senior Vice President and Chief Financial Officer