Asure Software Inc.
Nov 11, 2019

Asure Software Announces Third Quarter 2019 Results

AUSTIN, Texas, Nov. 11, 2019 (GLOBE NEWSWIRE) -- Asure Software, Inc. (NASDAQ: ASUR), the leading provider of dynamic cloud-based solutions that elevate how, when and where work gets done, reported results for the third quarter ended September 30, 2019.

Third Quarter 2019 Key HCM Financial Highlights

  • Asure will be a pure-play HCM SaaS vendor after the previously announced $120 Million sale of Workspace Management, which is expected to close in December 2019
  • Core HCM bookings increased 38% year-over-year
  • HCM revenue of $17.9 million, above internal expectations
  • Interest on HCM client funds exceeded $450,000, up from $20,000 in the third quarter of 2018
  • Establishing HCM revenue guidance of $72.0-73.0 million for 2019 and $72.0-74.0 million for 2020
  • Establishing HCM adjusted EBITDA guidance of $11.0-12.0 million for 2019 and $11.0-12.0 million for 2020

Third Quarter 2019 Financial Summary (HCM and Workspace Management)

  For the three months ended   For the nine months ended
In thousands September
 30, 2019
  September
 30, 2018
  Change
(%)
  September
30, 2019
  September
30, 2018
  Change
(%)
Revenue $ 24,559     $ 23,458     5%   $ 76,160     $ 64,529     18%
                       
GAAP Gross Profit $ 15,507     $ 14,987     3%   $ 48,559     $ 43,281     12%
GAAP Gross Margin   63.1%       63.9%     (1)%     63.8%       67.1%     (5)%
                       
Non-GAAP Gross Profit* $ 16,104     $ 15,934     1%   $ 50,432     $ 45,019     12%
Non-GAAP Gross Margin*   65.6%       67.9%     (3)%     66.2%       69.8%     (5)%
                       
GAAP Net Loss $ (3,356 )   $ (3,584 )   (6)%   $ (11,217 )   $ (9,277 )   21%
Non-GAAP Net Income* $ 1,669     $ 2,221     (25)%   $ 6,200     $ 5,673     9%
                       
GAAP Net Loss per Share $ (0.22 )   $ (0.24 )   (8)%   $ (0.73 )   $ (0.68 )   7%
Non-GAAP Net Earnings per Share** $ 0.11     $ 0.14     (21)%   $ 0.40     $ 0.37     8%
                       
Non-GAAP EBITDA* $ 5,348     $ 5,365     —%   $ 17,154     $ 14,029     22%
Non-GAAP EBITDA Margin*   21.8%       22.9%     (5)%     22.5%       21.7%     4%

_______________________

        * Non-GAAP financial measures are reconciled to GAAP in the tables set forth in this release.
        ** Historical non-GAAP Net Earnings Per Share adjusted for 0% effective tax rate for comparison purposes.

Management Commentary

“Given the expected impact to our financial model resulting from the Workspace Management sale, once closed, this transaction allows Asure to be laser-focused on our award-winning Human Capital Management Solutions to resellers and small and midsize businesses. Asure Software will be pure-play HCM and we will dedicate our product innovations decisively on HCM solutions,” stated Pat Goepel, CEO of Asure Software. “We plan to pay off the majority of our debt with the proceeds -- right sizing our capital structure for a company of our size.  And we believe our financial predictability will be enhanced with the new Asure's recurring revenue mix exceeding 90% of total revenue.”

Asure delivered the following results (HCM and Workspace Management) for its third quarter ended September 30, 2019:

Revenue: Total revenue for the third quarter of 2019 was $24.6 million, an increase of 5% from $23.5 million in the third quarter of 2018.  Revenue mix for the third quarter of 2019 was comprised primarily of recurring revenue, which represented 86% of total revenue with professional services, hardware and other representing the remaining 14%. HCM revenue represented 73% of total and Workspace was 27%.

Gross Profit: GAAP gross profit for the third quarter of 2019 was $15.5 million (63.1% margin), a 3% increase from $15.0 million (63.9% margin) in the third quarter of 2018. Non-GAAP gross profit* was $16.1 million (65.6% margin), up 1% from $15.9 million (67.9% margin) in the year-ago quarter due to the increasing mix of HCM in our business.

Earnings (Loss) per Share: GAAP loss per share was $(0.22), compared with a net loss per share of $(0.24) in the third quarter of 2018. Non-GAAP earnings per share* was $0.11, as compared with $0.14 in the year-ago quarter.

Non-GAAP EBITDA*: Non-GAAP EBITDA was $5.3 million (21.8% margin), an increase of 0% from $5.4 million (22.9% margin) in the third quarter of 2018.

Recent Business Highlights

  • Announced that the Company entered into an agreement to sell its Workspace Management business to FM:Systems in an asset and equity transaction valued at $120 million.
  • New HCM Wins: During the third quarter, Asure secured wins across a range of companies including, Megha Alliance, Startkleen Legacy, the minor league baseball team Florence Freedom, a multi-unit quick service restaurant franchise with 14 locations and Theoris Software. We also added 16 new Service Bureau Organizations to the Evolution family. Third quarter workspace wins included Whole Foods and TX Dot.
  • Asure Consulting launched a comprehensive HR Training Courses Program, consisting of 47 modular segments based on trending operations and compliance topics to assist business professionals to optimize abilities and mitigate risk.
  • Appointed Charlie Lathrop, payroll processing veteran, to the company’s board of directors.

2019 Financial Guidance (HCM)

Given the impact to our financial model due to the timing of the Workspace Management sale, Asure is issuing guidance based on HCM performance only.  The fourth quarter will be impacted by a large capital gain at the time of closing which the Company expects to take in December 2019.

Asure is establishing the following guidance for HCM only, excluding Workspace Management given the pending disposition:

2019 Guidance Range
         
Revenue $ 72.0   million to $ 73.0   million
Non-GAAP EBITDA $ 11.0   million to $ 12.0   million


Additional 2019 Guidance Range
         
Basic average shares outstanding 15.4   million to 15.9   million
Non-GAAP diluted shares outstanding 15.7   million to 16.0   million
Non-GAAP Effective Tax Rate 0 %        

2020 Financial Guidance (HCM)

Asure is establishing the following guidance for HCM only, excluding Workspace Management given the pending disposition:

2020 Guidance Range
         
Revenue $ 72.0   million to $ 74.0   million
Non-GAAP EBITDA $ 11.0   million to $ 12.0   million

Conference Call Details
Asure management will host a conference call today, Monday, November, 11, 2019 at 4:30 p.m. Eastern time (3:30 p.m. Central time) to discuss these financial results and outlook. Asure CEO Pat Goepel and CFO Kelyn Brannon will host the presentation, followed by a question and answer period.

U.S. dial-in: (877) 853-5636
International dial-in: (631) 291-4544
Conference ID: 6128479

The conference call will be broadcast live and available for replay via the investor section of the company's website.

*Non-GAAP Financial Measures: This press release includes information about non-GAAP diluted earnings per share, non-GAAP tax rates, non-GAAP net income, non-GAAP gross profit, and non-GAAP EBITDA (collectively the "non-GAAP financial measures"). These non-GAAP financial measures are measurements of financial performance that are not prepared in accordance with U.S. generally accepted accounting principles and computational methods may differ from those used by other companies. Non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable GAAP measures and should be read only in conjunction with the company's consolidated financial statements prepared in accordance with GAAP.

Non-GAAP EBITDA differs from GAAP net loss in that it excludes things such as interest, tax, depreciation, amortization, stock compensation, and one-time expenses. Asure Software is unable to predict with reasonable certainty the ultimate outcome of these exclusions without unreasonable effort. Therefore, Asure Software has not provided guidance for GAAP net loss or a reconciliation of the foregoing forward-looking Non-GAAP EBITDA guidance to GAAP net loss.

Management uses both GAAP and non-GAAP measures when planning, monitoring, and evaluating the company's performance.

The primary purpose of using non-GAAP measures is to provide supplemental information that may prove useful to investors and to enable investors to evaluate the company's results in the same way management does.

Management believes that supplementing GAAP disclosure with non-GAAP disclosure provides investors with a more complete view of the company's operational performance and allows for meaningful period-to-period comparisons and analysis of trends in the company's business. Further, to the extent that other companies use similar methods in calculating non-GAAP measures, the provision of supplemental non-GAAP information can allow for a comparison of the company's relative performance against other companies that also report non-GAAP operating results.

Specifically, management is excluding the following items from its non-GAAP earnings per share, as applicable, for the periods presented in the third quarter 2019 financial statements and for its non-GAAP estimates for the full fiscal 2019:

Stock-Based Compensation Expenses: The company's compensation strategy includes the use of stock-based compensation to attract and retain employees and executives. It is principally aimed at aligning their interests with those of our stockholders and at long-term employee retention, rather than to motivate or reward operational performance for any particular period. Thus, stock-based compensation expense varies for reasons that are generally unrelated to operational decisions and performance in any particular period.

Amortization of Purchased Intangibles: The company views amortization of acquisition-related intangible assets, such as the amortization of the cost associated with an acquired company's research and development efforts, trade names, customer lists and customer relationships, and acquired lease intangibles, as items arising from pre-acquisition activities determined at the time of an acquisition. While these intangible assets are continually evaluated for impairment, amortization of the cost of purchased intangibles is a static expense, one that is not typically affected by operations during any particular period.

Income Tax Effects and Adjustments: Beginning in first quarter 2018, the company started using a fixed projected non-GAAP tax rate in order to provide better consistency across the interim reporting periods by eliminating the effects of items such as changes in the tax valuation allowance and non-cash tax effects of acquired goodwill and amortization, since each of these can vary in size and frequency. This tax rate could be subject to change for a variety of reasons, such as significant changes in the acquisition activity or fundamental tax law changes in major jurisdictions where the company operates. The company re-evaluates this tax rate on an annual basis or when any significant events that may materially affect this rate occur. The non-GAAP tax rate is currently projected to be approximately zero (0.0) percent.

Amortization of Capitalized Internal-Use Software, Acquisition-Related, and One-Time Expenses: The company’s non-GAAP financial measures exclude amortization of internal-use capitalized software costs and acquisition-related expenses as well as one-time expenses, such as material tax credits, material interest-expense credits, severance, recruitment, and relocation.

About Asure Software
Asure Software, Inc. (NASDAQ: ASUR), headquartered in Austin, Texas, provides innovative and flexible SaaS-based cloud platforms that help clients worldwide elevate how, when, and where work gets done throughout the employee lifecycle. More than a Human Capital Management (HCM) software program, our Smart Office suite capitalizes on the intrinsic value between workforce and workspace so organizations of all sizes can better compete for talent, space, time, and capital assets. Asure Software’s offerings include a fully-integrated HCM platform, Time & Attendance, Talent Management, Employee Benefits, Benefits Administration, Payroll & Tax, Asset & Move Management, Full-Service Room Scheduling, Hoteling & Mobile Workforce and Workplace Occupancy Sensors. Visit us at www.asuresoftware.com.

"Safe harbor" statement under the Private Securities Litigation Reform Act of 1995: This press release contains forward-looking statements about our financial results, which may include expected GAAP and non-GAAP financial and other operating and non-operating results, including revenue, net income, diluted earnings per share, operating cash flow growth, operating margin improvement, deferred revenue growth, expected revenue run rate, expected tax rates, stock-based compensation expenses, amortization of purchased intangibles, amortization of debt discount and shares outstanding. The achievement or success of the matters covered by such forward-looking statements involves risks, uncertainties and assumptions. If any such risks or uncertainties materialize or if any of the assumptions prove incorrect, the company's results could differ materially from the results expressed or implied by the forward-looking statements we make.

The risks and uncertainties referred to above include -- but are not limited to -- risks associated with possible fluctuations in the company's financial and operating results; the closing of the company's sale of Workspace Management business; the company's rate of growth and anticipated revenue run rate, including the company's ability to convert deferred revenue and unbilled deferred revenue into revenue and cash flow, and ability to maintain continued growth of deferred revenue and unbilled deferred revenue; foreign currency exchange rates; errors, interruptions or delays in the company's services or the company's Web hosting; breaches of the company's security measures; domestic and international regulatory developments, including the adoption of new privacy laws; the financial and other impact of any previous and future acquisitions; the nature of the company's business model, including risks related to government contracts; the company's ability to continue to release, gain customer acceptance of and provide support for new and improved versions of the company's services; successful customer deployment and utilization of the company's existing and future services; changes in the company's sales cycle; competition; various financial aspects of the company's subscription model; unexpected increases in attrition or decreases in new business; the company's ability to realize benefits from strategic partnerships and strategic investments; the emerging markets in which the company operates; unique aspects of entering or expanding in international markets, including the compliance with United States export control laws, the company's ability to hire, retain and motivate employees and manage the company's growth; changes in the company's customer base; technological developments; litigation and any related claims, negotiations and settlements, including with respect to intellectual property matters or industry-specific regulations; unanticipated changes in the company's effective tax rate; factors affecting the company's outstanding convertible notes, term loan, and revolving credit facility; fluctuations in the number of company shares outstanding and the price of such shares; collection of receivables; interest rates; factors affecting the company's deferred tax assets and ability to value and utilize them; the potential negative impact of indirect tax exposure; the risks and expenses associated with the company's real estate and office facilities space; and general developments in the economy, financial markets, credit markets and the impact of current and future accounting pronouncements and other financial reporting standards.

Further information on these and other factors that could affect the company's financial results is included in the reports on Forms 10-K, 10-Q and 8-K and in other filings we make with the Securities and Exchange Commission from time to time. These documents are available on the SEC Filings section of the Investor Information section of the company's website at investor.asuresoftware.com

Asure Software assumes no obligation and does not intend to update these forward-looking statements, except as required by law.

© 2019 Asure Software, Inc. All rights reserved.

ASURE SOFTWARE, INC.
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands)

  September 30, 2019 (unaudited)   December 31, 2018
Assets      
Current assets:      
Cash and cash equivalents $ 12,576     $ 15,444  
Accounts receivable, net of allowance for doubtful accounts of $1,047 and $1,467 at September 30, 2019 and December 31, 2018, respectively 15,199     16,028  
Inventory 5,061     3,117  
Prepaid expenses and other current assets 3,437     3,120  
Total current assets before funds held for clients 36,273     37,709  
Funds held for clients 88,210     122,206  
Total current assets 124,483     159,915  
Property and equipment, net 10,636     8,948  
Goodwill 115,957     111,387  
Intangible assets, net 72,472     76,760  
Other assets, net 11,878     4,090  
Total assets $ 335,426     $ 361,100  
Liabilities and stockholders’ equity      
Current liabilities:      
Current portion of notes payable, net of debt issuance cost $ 4,220     $ 4,733  
Revolving line of credit 4,000      
Accounts payable 3,943     3,662  
Accrued compensation and benefits 2,894     2,824  
Other accrued liabilities 4,965     2,234  
Deferred revenue 12,362     11,849  
Total current liabilities before client fund obligations 32,384     25,302  
Client fund obligations 88,470     123,170  
Total current liabilities 120,854     148,472  
Long-term liabilities:      
Deferred revenue 470     876  
Deferred tax liability 1,965     1,566  
Notes payable, net of current portion and debt issuance cost 112,473     107,229  
Other liabilities 6,015     439  
Total long-term liabilities 120,923     110,110  
Total liabilities 241,777     258,582  
Commitments      
Stockholders’ equity:      
Preferred stock, $.01 par value; 1,500 shares authorized; none issued or outstanding      
Common stock, $.01 par value; 22,000 and 22,000 shares authorized; 15,970 and 15,666 shares issued, 15,586 and 15,282 shares outstanding at September 30, 2019 and December 31, 2018, respectively 160     157  
Treasury stock at cost, 384 shares at September 30, 2019 and December 31, 2018 (5,017 )   (5,017 )
Additional paid-in capital 394,810     391,927  
Accumulated deficit (294,860 )   (283,643 )
Accumulated other comprehensive loss (1,444 )   (906 )
Total stockholders’ equity 93,649     102,518  
Total liabilities and stockholders’ equity $ 335,426     $ 361,100  
               

ASURE SOFTWARE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(Amounts in thousands, except share and per share data)
(Unaudited)

  For the Three Months Ended
September 30,
  For the Nine Months Ended
September 30,
  2019   2018   2019   2018
Revenue:              
Recurring $ 21,220     $ 19,561     $ 65,214     54,795  
Professional services, hardware and other 3,339     3,897     10,946     9,734  
Total revenue 24,559     23,458     76,160     64,529  
Cost of Sales 9,052     8,471     27,601     21,248  
Gross profit 15,507     14,987     48,559     43,281  
Operating expenses:              
Selling, general and administrative 11,395     11,052     36,019     33,394  
Research and development 2,501     3,514     6,730     6,495  
Amortization of intangible assets 2,375     2,447     7,918     6,038  
Total operating expenses 16,271     17,013     50,667     45,927  
Loss from operations (764 )   (2,026 )   (2,108 )   (2,646 )
Other expense              
Interest expense and other (2,864 )   (1,861 )   (8,709 )   (6,343 )
Total other expense, net (2,864 )   (1,861 )   (8,709 )   (6,343 )
Loss before income taxes (3,628 )   (3,887 )   (10,817 )   (8,989 )
Income tax benefit (expense) 272     303     (400 )   (288 )
Net Loss $ (3,356 )   $ (3,584 )   (11,217 )   (9,277 )
Other comprehensive income:              
Unrealized gain (loss)  on marketable securities (4 )   (101 )   22     (101 )
Foreign currency translation loss (514 )   (211 )   (560 )   (645 )
Comprehensive loss $ (3,874 )   $ (3,896 )   $ (11,755 )   $ (10,023 )
Basic and diluted net loss per share              
Basic $ (0.22 )   $ (0.24 )   $ (0.73 )   $ (0.68 )
Diluted $ (0.22 )   $ (0.24 )   $ (0.73 )   $ (0.68 )
Weighted average basic and diluted shares              
Basic 15,551,000     15,223,000     15,467,000     13,591,000  
Diluted 15,551,000     15,223,000     15,467,000     13,591,000  
                       

ASURE SOFTWARE, INC.
 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
(Unaudited)

  For the Nine Months Ended
September 30,
  2019   2018
Cash flows from operating activities:      
Net loss $ (11,217 )   $ (9,277 )
Adjustments to reconcile net loss to net cash provided by (used in) operations:      
Depreciation and amortization 11,594     9,100  
Amortization of debt financing costs and discount 1,178     499  
Provision for (recovery of) doubtful accounts (414 )   496  
Provision for deferred income taxes 468     1,127  
Share-based compensation 1,580     887  
Release of contingent consideration     (489 )
Loss on disposals of fixed assets 83      
Changes in operating assets and liabilities:      
Accounts receivable 2,930     (6,587 )
Inventory (2,062 )   (137 )
Prepaid expenses and other assets 16     (2,250 )
Accounts payable (598 )   850  
Accrued expenses and other long-term obligations 217     (449 )
Deferred revenue 148     168  
Net cash provided by (used in) operating activities 3,923     (6,062 )
Cash flows from investing activities:      
Acquisitions net of cash acquired (7,443 )   (66,366 )
Purchases of property and equipment (1,159 )   (1,503 )
Software capitalization costs (3,207 )   (2,536 )
Net change in funds held for clients 48,361     16,617  
Net cash provided by (used in) investing activities 36,552     (53,788 )
Cash flows from financing activities:      
Proceeds from notes payable 8,000     36,750  
Payments on notes payable (4,638 )   (5,772 )
Proceeds from revolving line of credit 8,000     4,540  
Payments on revolving line of credit (4,000 )   (4,540 )
Debt financing fees (1,102 )   (1,693 )
Payments on capital leases (102 )   (124 )
Proceeds from issuance of common stock 496     39,156  
Net change in client fund obligations (49,964 )   (16,937 )
Net cash provided by (used in) financing activities (43,310 )   51,380  
Effect of foreign exchange rates (33 )   (128 )
Net decrease in cash and cash equivalents (2,868 )   (8,598 )
Cash and cash equivalents at beginning of period 15,444     27,792  
Cash and cash equivalents at end of period $ 12,576     $ 19,194  
Supplemental information:      
Cash paid for:      
Interest $ 6,581     $ 5,605  
Income taxes 31     101  
Non-cash Investing and Financing Activities:      
Subordinated notes payable –acquisitions 2,000     7,592  
Equity issued in connection with acquisitions 555     4,493  
           

Reconciliation of GAAP to Non-GAAP

(In thousands)

  1Q17   2Q17   3Q17   4Q17   1Q18   2Q18   3Q18*   4Q18*   1Q19 2Q19 3Q19
Revenue                                      
Recurring $ 8,769     $ 9,991     $ 12,255     $ 12,704     $ 17,485     $ 17,749     $ 19,561     $ 19,397     $ 23,561   $ 20,433   $ 21,220  
Professional Services, Hardware and Other 1,958     2,889     3,272     2,604     1,819     4,018     3,897     5,026     3,199   4,408   3,339  
Total Revenues $ 10,727     $ 12,880     $ 15,527     $ 15,308     $ 19,304     $ 21,767     $ 23,458     $ 24,423     $ 26,760   $ 24,841   $ 24,559  
                                       
  1Q17   2Q17   3Q17   4Q17   1Q18   2Q18   3Q18   4Q18   1Q19 2Q19 3Q19
Reconciliation from GAAP gross profit to non-GAAP gross profit:                                      
GAAP Gross profit $ 8,289     $ 10,054     $ 12,131     $ 11,349     $ 13,747     $ 14,547     $ 14,987     $ 14,841     $ 18,062   $ 14,990   $ 15,507  
Stock compensation 2     4     4         4     4     12     12     15   10   16  
Amortization 106     106     106     134     297     486     437     437     437   $ 437   413  
One Time Inventory Adjustment                         498     18          
One Time Travel Expense Adjustment                             54       $    
One Time Product Royalties                             81     189   188   168  
Non-GAAP gross profit $ 8,397     $ 10,164     $ 12,241     $ 11,483     $ 14,048     $ 15,037     $ 15,934     $ 15,443     $ 18,703   $ 15,625   $ 16,104  
Non-GAAP gross margin 78.3%     78.9%     78.8%     75.0%     72.8%     69.1%     67.9%     63.2%     69.9%   62.9%   65.6%  


  1Q17   2Q17   3Q17   4Q17   1Q18   2Q18   3Q18   4Q18   1Q19 2Q19 3Q19
Reconciliation from net income to non-GAAP EBITDA:                                      
GAAP Net income (loss) $ (1,059 )   $ (1,837 )   $ (1,281 )   $ (1,545 )   $ (1,925 )   $ (3,768 )   $ (3,584 )   $ 1,729     $ (2,894 ) $ (4,967 ) $ (3,356 )
Stock compensation 54     171     139     230     194     329     363     800     611   392   582  
Amortization 953     1,148     1,449     1,380     1,895     2,481     2,884     3,090     3,218   3,200   2,962  
Acquisition costs and other one-time expenses 850     1,233     1,583     2,073     1,308     2,346     2,861     3,935     2,103   2,112   1,753  
Taxes based on a 0% tax rate 142     141     85     (272 )   184     408     (303 )   (7,518 )   304   367   (272 )
Interest Expense One-Time Credit             (259 )                        
Depreciation 227     224     342     337     370     361     794     1,091     766   750   815  
Interest Expense & Other , Net 547     1,088     1,643     1,347     1,760     2,722     2,350     2,738     2,754   3,090   2,864  
Non-GAAP EBITDA $ 1,714     $ 2,168     $ 3,960     $ 3,291     $ 3,786     $ 4,879     $ 5,365     $ 5,865     $ 6,862   $ 4,944   $ 5,348  
Non-GAAP EBITDA margin 16.0%     16.8%     25.5%     21.5%     19.6%     22.4%     22.9%     24.0%     25.6%   19.9%   21.8%  


  1Q17   2Q17   3Q17   4Q17   1Q18   2Q18   3Q18   4Q18   1Q19 2Q19 3Q19
Reconciliation from GAAP net income (loss) to non-GAAP net income                                      
GAAP Net income (loss) $ (1,059 )   $ (1,837 )   $ (1,281 )   $ (1,545 )   $ (1,925 )   $ (3,768 )   $ (3,584 )   $ 1,729     $ (2,894 ) (4,967 ) $ (3,356 )
One-time depreciation adjustment                             188          
Stock compensation 54     171     139     230     194     329     363     800     611   392   582  
Amortization 953     1,148     1,449     1,380     1,895     2,481     2,884     3,090     3,217   3,200   2,962  
Acquisition costs and other one-time expenses 850     1,233     1,583     2,073     1,308     2,346     2,861     3,935     2,103   2,112   1,753  
Taxes based on a 0% tax rate 142     141     85     (272 )   184     408     (303 )   (7,518 )   304   367   (272 )
Interest Expense One-Time Credit             (259 )                        
One time tax penalty related to prior periods                                   86    
Non-GAAP net income $ 940     $ 856     $ 1,975     $ 1,607     $ 1,656     $ 1,796     $ 2,221     $ 2,224     $ 3,341   $ 1,190   $ 1,669  


  1Q17   2Q17   3Q17   4Q17   1Q18     2Q18   3Q18   4Q18   1Q19 2Q19 3Q19
Calculation of non-GAAP net income per share                                        
Non-GAAP net income $ 940     $ 856     $ 1,975     $ 1,607     $ 1,656       $ 1,796     $ 2,221     $ 2,224     $ 3,341   $ 1,190   $ 1,669  
Pro forma diluted weighted-average shares 8,839     10,212     12,599     12,659     12,846       13,259     15,489     15,337     15,436   15,502   15,551  
Non-GAAP EPS $ 0.11     $ 0.08     $ 0.16     $ 0.13     $ 0.13       $ 0.14     $ 0.14     $ 0.15     $ 0.22   $ 0.08   $ 0.11  

* Adjusting for a revenue reclassification, 4Q18 recurring revenue would have been $20,127 and professional services, hardware and other would have been $4,296. In 3Q18 recurring revenue would have been $19,194 and professional services, hardware and other would have been $4,261.

Investor Relations Contact:
Carolyn Bass
Market Street Partners
415-445-3232
cbass@marketstreetpartners.com

ASURE-COLOR-ON-WHITE.gif

Source: Asure Software Inc