Delaware
|
0-20008
|
74-2415696
|
|
(State or other jurisdiction of incorporation or organization)
|
(Commission File No.)
|
(IRS Employer Identification No.)
|
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Exhibit
|
Description
|
|
99.1
|
||
ASURE SOFTWARE, INC.
|
|||
By: | /s/ David Scoglio | ||
David Scoglio, Chief Financial Officer
|
|||
Dated: August 14, 2012 |
· Q2 EBITDA of $838,000, excluding one-time items; vs. guidance range of $740,000 to $840,000
· Q2 Revenue of $4.2 million vs. guidance range of $4.10 to $4.20 million
|
|
· Q2 Earnings of $0.03 per share, excluding one-time items
|
Reconciliation of GAAP Net Earnings to Earnings Before Interest, Taxes, Depreciation, Amortization and Stock
|
|||||||
Compensation Expense (EBITDA) and EBITDA Gain Excluding 1 Time Costs.
|
FOR THE THREE MONTHS ENDING
|
|||||||||||
$000s |
June 30, 2012
|
June 30, 2011
|
Inc/Dec
|
||||||||
Net Gain/(Loss)
|
(323 | ) | 27 | (350 | ) | ||||||
Interest
|
174 | 12 | 162 | ||||||||
Interest - Mark to Market
|
0 | 0 | 0 | ||||||||
Tax
|
120 | 12 | 108 | ||||||||
Depreciation
|
58 | 38 | 20 | ||||||||
Amortization
|
357 | 195 | 162 | ||||||||
Stock Compensation
|
25 | 14 | 11 | ||||||||
EBITDA Gain
|
411 | 298 | 113 | ||||||||
1 Time Costs
|
427 | 60 | 367 | ||||||||
EBITDA Gain excl. 1 Time Costs
|
838 | 358 | 480 |
Reconciliation of GAAP Net Earnings to Earnings Before Interest, Taxes, Depreciation, Amortization and Stock
|
|||||||
Compensation Expense (EBITDA) and EBITDA Gain Excluding 1 Time Costs.
|
FOR THE SIX MONTHS ENDING
|
||||||||||||
$000s |
June 30, 2012
|
June 30, 2011
|
Inc/Dec
|
|||||||||
Net Gain/(Loss)
|
(1,170 | ) | (33 | ) | (1,137 | ) | ||||||
Interest
|
364 | 22 | 342 | |||||||||
Interest - Mark to Market (MTM)
|
465 | 0 | 465 | |||||||||
Tax
|
165 | 21 | 144 | |||||||||
Depreciation
|
105 | 81 | 24 | |||||||||
Amortization
|
714 | 390 | 324 | |||||||||
Stock Compensation
|
35 | 28 | 7 | |||||||||
EBITDA Gain
|
678 | 509 | 169 | |||||||||
1 Time Costs Exc. MTM & Taxes
|
936 | 116 | 820 | |||||||||
EBITDA Gain excl. 1 Time Costs
|
1,614 | 625 | 989 |
Reconciliation of GAAP Net Earnings to Net Earnings Excluding 1-Time Items
|
||||||||||
$000s |
FOR THE THREE MONTHS ENDED JUNE 30
|
|||||||||
2012 | 2011 | |||||||||
Net Gain/(Loss)
|
(323 | ) | 27 | |||||||
Legal & Professional Services
|
298 | 0 | ||||||||
Severance & Recruitment
|
60 | 23 | ||||||||
Site Consolidation
|
50 | 0 | ||||||||
3:2 Stock Split
|
19 | 0 | ||||||||
Provision for Taxes - Site Shut down
|
60 | 0 | ||||||||
Other 1-Time Items (net)
|
0 | 37 | ||||||||
sub-total ex Taxes
|
427 | 60 | ||||||||
Sub-total 1-Time Costs
|
487 | 60 | ||||||||
Net Gain Excl. 1-Time Costs
|
164 | 87 |
Reconciliation of GAAP Net Earnings to Net Earnings Excluding 1-Time Items
|
||||||||||
$000s |
FOR THE SIX MONTHS ENDED JUNE 30
|
|||||||||
2012 | 2011 | |||||||||
Net Gain/(Loss)
|
(1,170 | ) | (33 | ) | ||||||
Legal & Professional Services
|
543 | 0 | ||||||||
Severance & Recruitment
|
97 | 79 | ||||||||
Site Consolidation
|
50 | 0 | ||||||||
Interest - Mark to Market
|
465 | 0 | ||||||||
Loss on Conversion of Debt
|
199 | 0 | ||||||||
3:2 Stock Split
|
19 | 0 | ||||||||
Provision for Taxes - Site Shut down
|
60 | 0 | ||||||||
Other 1-Time Items (net)
|
28 | 37 | ||||||||
sub-total excl. MTM & Taxes
|
936 | 116 | ||||||||
Sub-total 1-Time Costs
|
1,461 | 116 | ||||||||
Net Gain Excl. 1-Time Costs
|
291 | 83 |
|
June 30,
2012
|
December 31,
2011
|
||||||
ASSETS
|
||||||||
Current Assets:
|
||||||||
Cash and equivalents
|
$
|
1,493
|
$
|
1,067
|
||||
Accounts receivable, net of allowance for doubtful accounts of $56 and $19 at
June 30, 2012 and December 31, 2011, respectively
|
1,603
|
1,483
|
||||||
Notes receivable
|
24
|
96
|
||||||
Inventory
|
156
|
116
|
||||||
Prepaid expenses and other current assets
|
263
|
338
|
||||||
Total Current Assets
|
3,539
|
3,100
|
||||||
Property and equipment, net
|
424
|
414
|
||||||
Intangible assets, net
|
5,593
|
6,307
|
||||||
Goodwill
|
6,259
|
6,264
|
||||||
Other
|
18
|
-
|
||||||
Total Assets
|
$
|
15,833
|
$
|
16,085
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
Current Liabilities:
|
||||||||
Line of credit
|
$
|
555
|
$
|
500
|
||||
Current portion of notes payable
|
109
|
349
|
||||||
Accounts payable
|
1,497
|
1,097
|
||||||
Accrued compensation and benefits
|
243
|
141
|
||||||
Other accrued liabilities
|
641
|
536
|
||||||
Deferred revenue
|
4,697
|
4,792
|
||||||
Total Current Liabilities
|
7,742
|
7,415
|
||||||
Long-term liabilities:
|
||||||||
Deferred revenue
|
170
|
169
|
||||||
Subordinated notes payable
|
4,375
|
4,323
|
||||||
Subordinated convertible notes payable
|
301
|
1,247
|
||||||
Derivative liability
|
-
|
835
|
||||||
Other long-term obligations
|
28
|
32
|
||||||
Total Long-Term Liabilities
|
4,874
|
6,606
|
||||||
Stockholders’ Equity:
|
||||||||
Preferred stock, $.01 par value; 1,500 shares authorized; none issued or outstanding
|
—
|
—
|
||||||
Common stock, $.01 par value; 11,000 shares authorized; 5,366 and 5,014 shares
issued; 4,982 and 4,630 shares outstanding at June 30, 2012 and December 31, 2011, respectively
|
337
|
334
|
||||||
Treasury stock at cost, 384 shares at June 30, 2012 and December 31, 2011
|
(5,017
|
)
|
(5,017
|
)
|
||||
Additional paid-in capital
|
273,361
|
271,065
|
||||||
Accumulated deficit
|
(265,362
|
)
|
(264,190
|
)
|
||||
Accumulated other comprehensive loss
|
(102
|
)
|
(128
|
)
|
||||
Total Stockholders’ Equity
|
3,217
|
2,064
|
||||||
Total Liabilities and Stockholders’ Equity
|
$
|
15,833
|
$
|
16,085
|
FOR THE
THREE MONTHS ENDED
JUNE 30
|
FOR THE
SIX MONTHS ENDED
JUNE 30
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Revenues
|
$
|
4,205
|
$
|
2,434
|
$
|
8,357
|
$
|
4,791
|
||||||||
Cost of Sales
|
(991
|
)
|
(437
|
)
|
(2,037
|
)
|
(877
|
)
|
||||||||
Gross Margin
|
3,214
|
1,997
|
6,320
|
3,914
|
||||||||||||
Operating Expenses:
|
||||||||||||||||
Selling, general and administrative
|
2,334
|
1,413
|
4,467
|
2,815
|
||||||||||||
Research and development
|
591
|
393
|
1,181
|
784
|
||||||||||||
Amortization of intangible assets
|
292
|
150
|
586
|
298
|
||||||||||||
Total Operating Expenses
|
3,217
|
1,956
|
6,234
|
3,897
|
||||||||||||
Income/(Loss) From Operations
|
(3
|
)
|
41
|
86
|
17
|
|||||||||||
Other Income (Expenses):
|
||||||||||||||||
Interest income
|
1
|
4
|
2
|
6
|
||||||||||||
Foreign currency translation (loss)/gain
|
(1
|
)
|
1
|
(29
|
)
|
(20
|
)
|
|||||||||
(Loss) on disposal of assets
|
(26
|
)
|
-
|
(36
|
)
|
-
|
||||||||||
(Loss) on debt conversion
|
-
|
-
|
(198
|
)
|
-
|
|||||||||||
Interest expense- amortization of OID and derivative mark-to market
|
(56
|
)
|
-
|
(591
|
)
|
-
|
||||||||||
Interest expense and other
|
(118
|
)
|
(7
|
)
|
(238
|
)
|
(15
|
)
|
||||||||
Total Other Income (Expense)
|
(200
|
)
|
(2
|
)
|
(1,090
|
)
|
(29
|
)
|
||||||||
(Loss)/Income From Operations Before Income Taxes
|
(203
|
)
|
39
|
(1,004
|
)
|
(12
|
)
|
|||||||||
Income Tax Expense
|
(120
|
)
|
(12
|
)
|
(166
|
)
|
(21
|
)
|
||||||||
Net (Loss)/Income
|
$
|
(323
|
)
|
$
|
27
|
$
|
(1,170
|
)
|
$
|
(33
|
)
|
|||||
Basic (Loss)/Income Per Share
|
$
|
(0.06
|
)
|
$
|
0.01
|
$
|
(0.24
|
)
|
$
|
(0.01
|
)
|
|||||
Diluted (Loss)/Income Per Share
|
$
|
(0.06
|
)
|
$
|
0.01
|
$
|
(0.24
|
)
|
$
|
(0.01
|
)
|
|||||
Shares Used In Computing Basic (Loss)/Income Per Share
|
4,982
|
4,627
|
4,841
|
4,627
|
||||||||||||
Shares Used In Computing Diluted (Loss)/Income Per Share
|
4,982
|
4,632
|
4,841
|
4,627
|
FOR THE
THREE MONTHS ENDED
JUNE 30
|
FOR THE
SIX MONTHS ENDED
JUNE 30
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Net (Loss)/Income
|
$
|
(323)
|
$
|
27
|
$
|
(1,170)
|
$
|
(33)
|
||||||||
Other comprehensive (Loss)/Income:
|
||||||||||||||||
Foreign currency translation (Loss)/Gain
|
(2)
|
(4)
|
26
|
9
|
||||||||||||
Comprehensive Income / (Loss)
|
(325)
|
23
|
(1,144)
|
(24)
|
FOR THE SIX MONTHS
ENDED
JUNE 30
|
||||||||
2012
|
2011
|
|||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net loss
|
$
|
(1,170
|
)
|
$
|
(33
|
)
|
||
Adjustments to reconcile net loss to net cash provided by operations:
|
||||||||
Depreciation and amortization
|
819
|
471
|
||||||
Provision for doubtful accounts
|
37
|
(32)
|
||||||
Share-based compensation
|
35
|
28
|
||||||
Interest expense – amortization of OID and derivative mark-to-market
|
591
|
-
|
||||||
Loss on sale/disposal of assets
|
36
|
-
|
||||||
Loss on debt conversion
|
198
|
-
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Notes receivable
|
-
|
(3)
|
||||||
Accounts receivable
|
(157
|
)
|
297
|
|||||
Inventory
|
(40
|
)
|
15
|
|||||
Prepaid expenses and other current assets
|
62
|
26
|
||||||
Accounts payable
|
400
|
(9
|
)
|
|||||
Accrued expenses and other long-term obligations
|
221
|
(34
|
)
|
|||||
Deferred revenue
|
(94
|
)
|
290
|
|||||
Net cash provided by operating activities
|
938
|
1,016
|
||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Net purchases of property and equipment
|
(151
|
)
|
(45
|
)
|
||||
(Issuance) or collection of note receivable
|
72
|
-
|
||||||
Net cash used in investing activities
|
(79
|
)
|
(45
|
)
|
||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Payments on notes payable and capital leases
|
(308
|
)
|
(24
|
)
|
||||
Payments on notes payable conversion
|
(222
|
)
|
-
|
|||||
Proceeds from Line of credit
|
55
|
-
|
||||||
Net proceeds from exercise of options
|
16
|
-
|
||||||
Net cash used in financing activities
|
(459
|
)
|
(24
|
)
|
||||
Effect of translation exchange rates
|
26
|
9
|
||||||
Net increase in cash and equivalents
|
426
|
956
|
||||||
Cash and equivalents at beginning of period
|
1,067
|
1,070
|
||||||
Cash and equivalents at end of period
|
$
|
1,493
|
$
|
2,026
|
||||
SUPPLEMENTAL INFORMATION:
|
||||||||
Interest Paid
|
$ |
189
|
-
|
|||||
Payments of accelerated interest on subordinated convertible notes payable on conversion
|
211
|
-
|
||||||
Non-Cash Financing Activity – conversion of subordinated convertible notes payable to equity
|
969
|
-
|