Delaware
|
0-20008
|
74-2415696
|
(State or other jurisdiction of incorporation or organization)
|
(Commission File No.)
|
(IRS Employer Identification No.)
|
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
EXHIBIT NUMBER
|
|
DESCRIPTION
|
99.1
|
|
Second Quarter 2016 Financial Summary
|
Actual Results
|
Pro Forma Results
|
||||||||||||||||||||||
(in millions except per share data and percentages)
|
Q2 2016
|
Q2 2015
|
Change (%)
|
Q2 2016
|
Q2 2015
|
Change (%)
|
||||||||||||||||||
Revenue
|
$
|
9.7
|
$
|
7.2
|
35
|
%
|
$
|
9.7
|
$
|
9.0
|
8
|
%
|
||||||||||||
Gross Margin
|
$
|
7.5
|
$
|
5.3
|
42
|
%
|
$
|
7.5
|
$
|
6.7
|
11
|
%
|
||||||||||||
Gross Margin (as a % of revenue)
|
77.5
|
%
|
73.8
|
%
|
5
|
%
|
77.5
|
%
|
75.2
|
%
|
3
|
%
|
||||||||||||
EBITDA (excluding one-time expenses)
|
$
|
2.6
|
$
|
1.4
|
90
|
%
|
$
|
2.6
|
$
|
1.4
|
87
|
%
|
||||||||||||
Net Income (Loss)
|
$
|
0.1
|
$
|
0.1
|
43
|
%
|
$
|
0.1
|
$
|
(0.5
|
)
|
128
|
%
|
|||||||||||
Net Income (Loss) per Diluted Share, Excluding one-time expenses
|
$
|
0.15
|
$
|
0.04
|
275
|
%
|
$
|
0.15
|
$
|
(0.06
|
)
|
350
|
%
|
|||||||||||
Year to Date 2016 Financial Summary
|
Actual Results
|
Pro Forma Results
|
||||||||||||||||||||||
(in millions except per share data and percentages)
|
YTD 2016
|
YTD 2015
|
Change (%)
|
YTD 2016
|
YTD 2015
|
Change (%)
|
||||||||||||||||||
Revenue
|
$
|
16.4
|
$
|
13.5
|
21
|
%
|
$
|
18.5
|
$
|
17.4
|
7
|
%
|
||||||||||||
Gross Margin
|
$
|
12.5
|
$
|
10.0
|
25
|
%
|
$
|
14.2
|
$
|
13.1
|
9
|
%
|
||||||||||||
Gross Margin (as a % of revenue)
|
76.2
|
%
|
73.8
|
%
|
3
|
%
|
76.7
|
%
|
75.3
|
%
|
2
|
%
|
||||||||||||
EBITDA (excluding one-time expenses)
|
$
|
3.0
|
$
|
2.4
|
28
|
%
|
$
|
3.5
|
$
|
2.7
|
28
|
%
|
||||||||||||
Net Income (Loss)
|
$
|
(1.4
|
)
|
$
|
(0.4
|
)
|
-265
|
%
|
$
|
(0.6
|
)
|
$
|
(1.2
|
)
|
46
|
%
|
||||||||
Net Income (Loss) per Diluted Share, Excluding one-time expenses
|
$
|
0.04
|
$
|
-
|
-
|
$
|
0.06
|
$
|
(0.13
|
)
|
146
|
%
|
·
|
Deepened European market presence through partnership with Payscape, a leading payroll provider based in the UK, who will offer Asure's time and labor management solutions.
|
·
|
Formed a technology partnership with Quora to provide Asure's clients with real-time analytics to help them optimize and enable change in their workplace environment and workforce.
|
·
|
Cloud bookings in the quarter decreased 28% year-over-year due to a large customer win in Q2 2015, while total bookings were up 17% year-over-year.
|
·
|
Backlog totaled $2.6 million, a 3% decrease compared to the prior quarter and a 18% decrease from the year-ago quarter. The company continues to expect many enterprise clients to move through the implementation process throughout the rest of fiscal 2016, which will result in conversion from backlog to reported revenue growth.
|
·
|
Secured several new wins across a range of industry verticals, including MetLife, Procter & Gamble, Allstate Insurance Company, ECI Electronic Commerce, Rogers Communications, ABM, ExxonMobil, and State Street Corporation.
|
·
|
Named the winner of a Bronze Stevie® Award in the Best New Product or Service of the Year category in The 14th Annual American Business Awards
|
·
|
Revenue for the quarter increased 35% to $9.7 million from $7.2 million in the same year-ago quarter. On a pro forma basis, including the results from Mangrove Software as if the acquisition was completed on January 1, 2015, revenue increased 8% to $9.7 million from $9.0 million in the same year-ago quarter.
|
·
|
Recurring revenue for the quarter as a percent of total revenue was 72.1%, an improvement from 69.9% in the second quarter of 2015.
|
·
|
Cloud revenue increased 58%, hardware revenue increased 22%, on premise software revenue increased 43%, and professional services revenue increased 62% from the second quarter of 2015.
|
·
|
Gross margin for the quarter was $7.5 million (77.5% of total revenue), a 42% increase from $5.3 million (73.8% of total revenue) in the second quarter of 2015.
|
·
|
EBITDA (Earnings before Interest, Taxes, Depreciation and Amortization)* excluding one-time items* for the quarter was approximately $2.6 million an increase of 90% compared to $1.4 million in the second quarter of 2015. |
·
|
Net income per share (excluding one-times*) for the second quarter totaled $0.15, compared to net income per share (excluding one-times*) of $0.04 in the second quarter of 2015. On a pro forma basis, including the results from Mangrove Software as if the acquisition was completed on January 1, 2015, net income per share (excluding one-times*) totaled $0.15, an improvement from a net loss per share (excluding one-times*) of $(0.06) in the same year-ago quarter.
|
2016 Financial Guidance
|
Fiscal 2016 (vs. Fiscal 2015)
|
Revenue
|
$37.75 million to $38.75 million (+0.6% to +0.7% vs. previous guidance and +40.3% TO +44.0% vs. YTD 2015 actual)
|
EBITDA, excluding one-time items
|
$7.75 million to $8.25 million (+3.1% to +3.3% vs. previous guidance and +107.6% to +120.9% vs. YTD 2015 actual )
|
Net income per share, excluding one-time items
|
$0.22 to $0.30 (+50.0% to +83.3% vs. previous guidance and vs. a loss of $0.17 YTD 2015 actual)
|
|
June 30,
2016
(Unaudited)
|
December 31,
2015
|
||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
283
|
$
|
1,158
|
||||
Accounts and note receivable, net of allowance for doubtful accounts of $113 and $145 at June 30, 2016 and December 31, 2015, respectively
|
6,180
|
4,671
|
||||||
Inventory
|
516
|
784
|
||||||
Prepaid expenses and other current assets
|
1,422
|
1,072
|
||||||
Total current assets before funds held for clients
|
8,401
|
7,685
|
||||||
Funds held for clients
|
24,525
|
-
|
||||||
Total current assets
|
32,926
|
7,685
|
||||||
Property and equipment, net
|
2,003
|
2,212
|
||||||
Goodwill
|
26,265
|
17,436
|
||||||
Intangible assets, net
|
13,510
|
6,026
|
||||||
Other assets
|
100
|
458
|
||||||
Total assets
|
$
|
74,804
|
$
|
33,817
|
||||
Liabilities and stockholders' equity
|
||||||||
Current liabilities:
|
||||||||
Current portion of notes payable, net of debt issuance cost
|
$
|
4,901
|
$
|
909
|
||||
Accounts payable
|
2,418
|
2,670
|
||||||
Accrued compensation and benefits
|
1,099
|
715
|
||||||
Other accrued liabilities
|
1,489
|
1,181
|
||||||
Deferred revenue
|
9,341
|
10,803
|
||||||
Total current liabilities before client fund obligations
|
19,248
|
16,278
|
||||||
Client fund obligations
|
24,525
|
-
|
||||||
Total current liabilities
|
43,773
|
16,278
|
||||||
Long-term liabilities:
|
||||||||
Deferred revenue
|
1,545
|
947
|
||||||
Notes payable, net of debt issuance cost
|
26,074
|
12,384
|
||||||
Other liabilities
|
363
|
490
|
||||||
Total long-term liabilities
|
27,982
|
13,821
|
||||||
Total liabilities
|
71,755
|
30,099
|
||||||
Stockholders' equity:
|
||||||||
Preferred stock, $.01 par value; 1,500 shares authorized; none issued or outstanding
|
-
|
-
|
||||||
Common stock, $.01 par value; 11,000 shares authorized; 6,901 and 6,674 shares issued, 6,517 and 6,290 shares outstanding at June 30, 2016 and December 31, 2015, respectively
|
69
|
67
|
||||||
Treasury stock at cost, 384 shares at June 30, 2016 and December 31, 2015
|
(5,017
|
)
|
(5,017
|
)
|
||||
Additional paid-in capital
|
280,280
|
279,649
|
||||||
Accumulated deficit
|
(272,321
|
)
|
(270,903
|
)
|
||||
Accumulated other comprehensive income (loss)
|
38
|
(78
|
)
|
|||||
Total stockholders' equity
|
3,049
|
3,718
|
||||||
Total liabilities and stockholders' equity
|
$
|
74,804
|
$
|
33,817
|
|
FOR THE
THREE MONTHS ENDED
June 30,
|
FOR THE
SIX MONTHS ENDED
June 30,
|
||||||||||||||
|
2016
|
2015
|
2016
|
2015
|
||||||||||||
Revenues:
|
||||||||||||||||
Cloud revenue
|
$
|
5,389
|
$
|
3,417
|
$
|
9,251
|
$
|
6,788
|
||||||||
Hardware revenue
|
1,275
|
1,047
|
1,968
|
1,632
|
||||||||||||
Maintenance and support revenue
|
1,192
|
1,541
|
2,431
|
3,107
|
||||||||||||
On premise software license revenue
|
458
|
321
|
598
|
487
|
||||||||||||
Professional services revenue
|
1,350
|
833
|
2,138
|
1,477
|
||||||||||||
Total revenues
|
9,664
|
7,159
|
16,386
|
13,491
|
||||||||||||
Cost of sales
|
2,176
|
1,879
|
3,906
|
3,531
|
||||||||||||
Gross margin
|
7,488
|
5,280
|
12,480
|
9,960
|
||||||||||||
|
||||||||||||||||
Operating expenses
|
||||||||||||||||
Selling, general and administrative
|
5,480
|
3,612
|
9,807
|
7,061
|
||||||||||||
Research and development
|
645
|
743
|
1,456
|
1,481
|
||||||||||||
Amortization of intangible assets
|
626
|
504
|
1,003
|
1,009
|
||||||||||||
Total operating expenses
|
6,751
|
4,859
|
12,266
|
9,551
|
||||||||||||
|
||||||||||||||||
Income from operations
|
737
|
421
|
214
|
409
|
||||||||||||
|
||||||||||||||||
Other income (loss)
|
||||||||||||||||
Interest income
|
-
|
-
|
10
|
-
|
||||||||||||
Loss on lease termination
|
-
|
-
|
-
|
(110
|
)
|
|||||||||||
Foreign currency gain (loss)
|
1
|
3
|
2
|
(8
|
)
|
|||||||||||
Interest expense and other
|
(560
|
)
|
(279
|
)
|
(852
|
)
|
(561
|
)
|
||||||||
Interest expense- amortization of original issue discount (OID)
|
-
|
(8
|
)
|
-
|
(16
|
)
|
||||||||||
Acquisition costs
|
-
|
-
|
(706
|
)
|
-
|
|||||||||||
Total other loss, net
|
(559
|
)
|
(284
|
)
|
(1,546
|
)
|
(695
|
)
|
||||||||
|
||||||||||||||||
Income (loss) from operations before income taxes
|
178
|
137
|
(1,332
|
)
|
(286
|
)
|
||||||||||
Income tax provision
|
(42
|
)
|
(42
|
)
|
(86
|
)
|
(102
|
)
|
||||||||
Net income (loss)
|
$
|
136
|
$
|
95
|
$
|
(1,418
|
)
|
$
|
(388
|
)
|
||||||
Other comprehensive income (loss)
|
||||||||||||||||
Foreign currency gain (loss)
|
81
|
(41
|
)
|
116
|
(35
|
)
|
||||||||||
Other comprehensive income (loss)
|
$
|
217
|
54
|
$
|
(1,302
|
)
|
$
|
(423
|
)
|
|||||||
|
||||||||||||||||
Basic and diluted net income (loss) per share
|
||||||||||||||||
Basic
|
$
|
0.02
|
$
|
0.02
|
$
|
(0.23
|
)
|
$
|
(0.06
|
)
|
||||||
Diluted
|
$
|
0.02
|
$
|
0.02
|
$
|
(0.23
|
)
|
$
|
(0.06
|
)
|
||||||
Weighted average basic and diluted shares
|
||||||||||||||||
Basic
|
6,294,000
|
6,066,000
|
6,292,000
|
6,061,000
|
||||||||||||
Diluted
|
6,429,000
|
6,231,000
|
6,292,000
|
6,061,000
|
|
FOR THE
SIX MONTHS ENDED
JUNE 30,
|
|||||||
|
2016
|
2015
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net loss
|
$
|
(1,418
|
)
|
$
|
(388
|
)
|
||
Adjustments to reconcile net loss to net cash (used in) provided by operations:
|
||||||||
Depreciation and amortization
|
1,706
|
1,553
|
||||||
Provision for doubtful accounts
|
10
|
40
|
||||||
Share-based compensation
|
106
|
98
|
||||||
Other
|
-
|
26
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(1,059
|
)
|
96
|
|||||
Inventory
|
268
|
(143
|
)
|
|||||
Prepaid expenses and other assets
|
86
|
(922
|
)
|
|||||
Accounts payable
|
(316
|
)
|
572
|
|||||
Accrued expenses and other long-term obligations
|
397
|
(196
|
)
|
|||||
Deferred revenue
|
(864
|
)
|
126
|
|||||
Net cash (used in) provided by operating activities
|
(1,084
|
)
|
862
|
|||||
|
||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Acquisitions net of cash acquired
|
(12,000
|
)
|
-
|
|||||
Purchases of property and equipment
|
(24
|
)
|
(989
|
)
|
||||
Disposals of property and equipment
|
-
|
18
|
||||||
Collection of note receivable
|
64
|
-
|
||||||
Net change in funds held for clients
|
(8,106
|
)
|
-
|
|||||
Net cash used in investing activities
|
(20,066
|
)
|
(971
|
)
|
||||
|
||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds from notes payable
|
15,335
|
2,500
|
||||||
Payments on notes payable
|
(3,274
|
)
|
(2,875
|
)
|
||||
Payments on amendment of senior notes payable
|
-
|
(75
|
)
|
|||||
Debt financing fees
|
(438
|
)
|
-
|
|||||
Payments on capital leases
|
(106
|
)
|
(97
|
)
|
||||
Net proceeds from exercise of stock options
|
528
|
585
|
||||||
Net change in client fund obligations
|
8,106
|
-
|
||||||
Net cash provided by financing activities
|
20,151
|
38
|
||||||
|
||||||||
Effect of foreign exchange rates
|
124
|
(36
|
)
|
|||||
|
||||||||
Net decrease in cash and cash equivalents
|
(875
|
)
|
(107
|
)
|
||||
Cash and cash equivalents at beginning of period
|
1,158
|
320
|
||||||
Cash and cash equivalents at end of period
|
$
|
283
|
$
|
213
|
||||
|
||||||||
SUPPLEMENTAL INFORMATION:
|
||||||||
Cash paid for:
|
||||||||
Interest
|
$
|
456
|
$
|
586
|
||||
|
||||||||
Non-cash Investing and Financing Activities:
|
||||||||
Note receivable from customer
|
-
|
601
|
||||||
Subordinated notes payable – Mangrove acquisition
|
6,000
|
-
|
$000s
|
June 30,
2016
|
June 30,
2015
|
||||||
Net Income (loss)
|
136
|
95
|
||||||
Interest and amortization of OID
|
560
|
287
|
||||||
Tax
|
42
|
42
|
||||||
Depreciation
|
259
|
158
|
||||||
Amortization
|
732
|
610
|
||||||
Stock Compensation
|
67
|
12
|
||||||
EBITDA
|
1,796
|
1,253
|
||||||
One-time items
|
831
|
132
|
||||||
EBITDA excluding one-time items
|
2,627
|
1,385
|
$000s
|
June 30,
2016
|
June 30,
2015
|
||||||
Net Loss
|
(1,418
|
)
|
(388
|
)
|
||||
Interest and amortization of OID
|
852
|
577
|
||||||
Tax
|
86
|
102
|
||||||
Depreciation
|
490
|
332
|
||||||
Amortization
|
1,216
|
1,221
|
||||||
Stock Compensation
|
106
|
98
|
||||||
EBITDA
|
1,332
|
1,942
|
||||||
One-time items
|
1,683
|
415
|
||||||
EBITDA excluding one-time items
|
3,015
|
2,357
|
$000s |
June 30,
2016
|
June 30,
2016
|
||||||
Net Income (loss)
|
136
|
95
|
||||||
Legal & Professional Services
|
175
|
10
|
||||||
Severance, Recruitment & Relocation
|
584
|
-
|
||||||
Other one-time items (net)
|
72
|
122
|
||||||
Sub-total excluding Taxes
|
831
|
132
|
||||||
Sub-total one-time items
|
831
|
132
|
||||||
Net Income (loss) excluding one-time items
|
967
|
227
|
||||||
$000s |
June 30,
2016
|
June 30,
2015
|
||||||
Net Loss
|
(1,418
|
)
|
(388
|
)
|
||||
Legal & Professional Services
|
857
|
18
|
||||||
Severance, Recruitment & Relocation
|
722
|
55
|
||||||
Other one-time items (net)
|
104
|
342
|
||||||
Sub-total excluding Taxes
|
1,683
|
415
|
||||||
Sub-total one-time items
|
1,683
|
415
|
||||||
Net Income excluding one-time items
|
265
|
27
|