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
|
|
ASURE SOFTWARE, INC.
|
|||
Dated: November 13, 2017
|
By:
|
/s/ Kelyn Brannon | |
Kelyn Brannon
Chief Financial Officer
|
|||
Third Quarter 2017 Financial Summary
|
Actual Results
|
|||||||||||
For the three months ended
|
||||||||||||
(in millions except per share data and percentages)
|
September 30, 2017
|
September 30, 2016
|
Change (%)
|
|||||||||
Revenue
|
$
|
15.5
|
$
|
9.4
|
65
|
%
|
||||||
Gross Margin
|
$
|
12.1
|
$
|
7.4
|
64
|
%
|
||||||
Gross Margin (as a % of revenue)
|
78.1
|
%
|
78.5
|
%
|
-1
|
%
|
||||||
EBITDA
|
$
|
2.4
|
$
|
1.9
|
24
|
%
|
||||||
Non-GAAP EBITDA, excluding one-time expenses*
|
$
|
4.0
|
$
|
2.3
|
73
|
%
|
||||||
Net Income (Loss)
|
$
|
(1.3
|
)
|
$
|
0.3
|
-507
|
%
|
|||||
Net Income (Loss) per Share
|
$
|
(0.10
|
)
|
$
|
0.05
|
-300
|
%
|
|||||
Non-GAAP Net Income (Loss) per Share, excluding one-time expenses*1
|
$
|
0.02
|
$
|
0.10
|
-80
|
%
|
||||||
Non-GAAP Net Income (Loss) per Share*2
|
$
|
0.15
|
$
|
0.22
|
-32
|
%
|
Nine Months Ended 2017 Financial Summary
|
Actual Results
|
|||||||||||
For the nine months ended
|
||||||||||||
(in millions except per share data and percentages)
|
September 30, 2017
|
September 30, 2016
|
Change (%)
|
|||||||||
Revenue
|
$
|
39.1
|
$
|
25.8
|
52
|
%
|
||||||
Gross Margin
|
$
|
30.5
|
$
|
19.9
|
53
|
%
|
||||||
Gross Margin (as a % of revenue)
|
77.9
|
%
|
77.0
|
%
|
1
|
%
|
||||||
EBITDA
|
$
|
4.3
|
$
|
3.3
|
31
|
%
|
||||||
Non-GAAP EBITDA, excluding one-time expenses*
|
$
|
7.9
|
$
|
5.3
|
49
|
%
|
||||||
Net Income (Loss)
|
$
|
(4.2
|
)
|
$
|
(1.1
|
)
|
279
|
%
|
||||
Net Income (Loss) per Share
|
$
|
(0.40
|
)
|
$
|
(0.17
|
)
|
135
|
%
|
||||
Non-GAAP Net Income (Loss) per Share, excluding one-time expenses*1
|
$
|
(0.05
|
)
|
$
|
0.15
|
-133
|
%
|
|||||
Non-GAAP Net Income (Loss) per Share*2
|
$
|
0.32
|
$
|
0.47
|
-32
|
%
|
*
|
Non-GAAP financial measures are reconciled to GAAP in the tables set forth on page 8 to this earnings release.
|
1
|
Non-GAAP Net Income (Loss) per Share, excluding one-time expenses, is calculated by combining the Company’s GAAP Net Income (Loss), or earnings per share, with expenses that management believes are one time in nature and are not expected to recur on a dollar or per share basis. These one-time expenses primarily relate to legal and professional services with respect to our acquisition and financing activities and costs associated with severance, recruitment and relocation of employees, as well as purchase accounting adjustments. See the reconciliation table on page 8 for more information as well as a reconciliation of this Non-GAAP measure to Net Income (Loss) per Share.
|
2
|
Non-GAAP Net Income (Loss) per Share, is calculated by combining the Company’s GAAP Net Income (Loss) or earnings per share, with the one time expense described in Note 1 above, and the following additional items: amortization expense on acquisition-related intangible assets and stock-based compensation expense. See the reconciliation table on page 8 for more information as well as a reconciliation of this Non-GAAP measure to Net Income (Loss) per Share.
|
·
|
Cloud bookings increased 268% from the third quarter of 2016.
|
·
|
Overall pipeline of deals increased approximately 33% from the prior quarter, reflecting the additions of the company’s strategic acquisitions, increased cross-sell opportunities as well as the effectiveness of the expanded sales force.
|
·
|
Backlog totaled $20.2 million, a 12% increase compared to the prior quarter and a 48% increase from the year-ago quarter. The company continues to expect many enterprise clients to move through the implementation process in 2017, which will result in conversion of this backlog to reported revenue growth during the year.
|
·
|
Secured several new wins across a range of industry verticals, including Anthem and Broadridge Financial. HCM wins included Cobalt Ventures, The Shape of Behavior, and Green Bee Services, among others.
|
·
|
Appointed former Calix, Arista Networks, and Amazon International CFO Kelyn Brannon as CFO.
|
·
|
Revenue increased 65% to a record $15.5 million from $9.4 million in the same year-ago quarter.
|
·
|
Recurring revenue as a percent of total revenue was 80%, an improvement from 74% in the third quarter of 2016.
|
·
|
Cloud revenue increased 97% and hardware revenue increased 48% from the third quarter of 2016.
|
·
|
Gross margin was $12.1 million (78.1% of total revenue), a 64% increase from $7.4 million (78.5% of total revenue) in the third quarter of 2016.
|
·
|
Non-GAAP EBITDA (Earnings before Interest, Taxes, Depreciation and Amortization) *excluding one-time items* totaled approximately $4.0 million, an improvement from $2.3 million in the third quarter of 2016.
|
·
|
Non-GAAP Net income per share (excluding one-time items*) totaled $0.02 (based on 12.6 million shares), compared to non-GAAP net income per share (excluding one-time items*) of $0.10 (based on 6.5 million shares) in the third quarter of 2016.
|
·
|
Non-GAAP net income per share totaled $0.15, compared to non-GAAP net income per share of $0.22 in the third quarter of 2016.
|
·
|
Deferred revenue increased 39% to $13.5 million from $9.7 million in the same year ago quarter.
|
2017 Financial Guidance
|
Fiscal 2017
|
||
Revenue
|
$54.25 million to $56.25 million
|
||
Non-GAAP EBITDA, excluding one-time items
|
$12.2 million to $13.5 million
|
||
Non-GAAP Net Income (Loss) per Share, excluding one-time items
|
$(0.06) to $(0.02)
|
|
|
Non-GAAP Net Income per Share
|
$0.50 to $0.56
|
|
September 30,
2017
(Unaudited)
|
December 31,
2016
|
||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
27,464
|
$
|
12,767
|
||||
Accounts and note receivable, net of allowance for doubtful accounts of $592 and $338
at September 30, 2017 and December 31, 2016, respectively
|
13,887
|
8,108
|
||||||
Inventory
|
781
|
487
|
||||||
Prepaid expenses and other current assets
|
1,899
|
1,256
|
||||||
Total current assets before funds held for clients
|
44,031
|
22,618
|
||||||
Funds held for clients
|
23,217
|
22,981
|
||||||
Total current assets
|
67,248
|
45,599
|
||||||
Restricted cash
|
200
|
-
|
||||||
Property and equipment, net
|
2,763
|
1,878
|
||||||
Goodwill
|
75,855
|
26,259
|
||||||
Intangible assets, net
|
34,046
|
12,048
|
||||||
Other assets
|
2,225
|
39
|
||||||
Total assets
|
$
|
182,337
|
$
|
85,823
|
||||
Liabilities and stockholders’ equity
|
||||||||
Current liabilities:
|
||||||||
Current portion of notes payable, net of debt issuance cost and debt discount
|
$
|
8,724
|
$
|
5,455
|
||||
Accounts payable
|
1,581
|
1,576
|
||||||
Accrued compensation and benefits
|
1,812
|
1,192
|
||||||
Other accrued liabilities
|
1,115
|
936
|
||||||
Deferred revenue
|
12,065
|
9,252
|
||||||
Total current liabilities before client fund obligations
|
25,297
|
18,411
|
||||||
Client fund obligations
|
23,217
|
22,981
|
||||||
Total current liabilities
|
48,514
|
41,392
|
||||||
Long-term liabilities:
|
||||||||
Deferred revenue
|
1,450
|
769
|
||||||
Notes payable, net of current portion of debt issuance cost and debt discount
|
66,980
|
24,581
|
||||||
Other liabilities
|
1,009
|
835
|
||||||
Total long-term liabilities
|
69,439
|
26,185
|
||||||
Total liabilities
|
117,953
|
67,577
|
||||||
Stockholders’ equity:
|
||||||||
Preferred stock, $.01 par value; 1,500 shares authorized; none issued or outstanding
|
-
|
-
|
||||||
Common stock, $.01 par value; 22,000 shares authorized; 12,805 and 8,901 shares issued,
12,421 and 8,517 shares outstanding at September 30, 2017 and December 31, 2016, respectively
|
128
|
89
|
||||||
Treasury stock at cost, 384 shares at September 30, 2017 and December 31, 2016
|
(5,017
|
)
|
(5,017
|
)
|
||||
Additional paid-in capital
|
345,383
|
295,044
|
||||||
Accumulated deficit
|
(276,052
|
)
|
(271,875
|
)
|
||||
Accumulated other comprehensive (loss) income
|
(58
|
)
|
5
|
|||||
Total stockholders’ equity
|
64,384
|
18,246
|
||||||
Total liabilities and stockholders’ equity
|
$
|
182,337
|
$
|
85,823
|
|
FOR THE
THREE MONTHS ENDED
September 30,
|
FOR THE
NINE MONTHS ENDED
September 30,
|
||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Revenues:
|
||||||||||||||||
Cloud revenue
|
$
|
11,062
|
$
|
5,630
|
$
|
27,724
|
$
|
14,881
|
||||||||
Hardware revenue
|
1,003
|
676
|
3,651
|
2,644
|
||||||||||||
Maintenance and support revenue
|
1,178
|
1,078
|
3,276
|
3,509
|
||||||||||||
On premise software license revenue
|
599
|
754
|
1,049
|
1,352
|
||||||||||||
Professional services revenue
|
1,685
|
1,302
|
3,434
|
3,440
|
||||||||||||
Total revenues
|
15,527
|
9,440
|
39,134
|
25,826
|
||||||||||||
Cost of sales
|
3,396
|
2,026
|
8,660
|
5,932
|
||||||||||||
Gross margin
|
12,131
|
7,414
|
30,474
|
19,894
|
||||||||||||
|
||||||||||||||||
Operating expenses
|
||||||||||||||||
Selling, general and administrative
|
9,459
|
5,046
|
25,286
|
15,559
|
||||||||||||
Research and development
|
883
|
761
|
2,488
|
2,217
|
||||||||||||
Amortization of intangible assets
|
1,341
|
625
|
3,230
|
1,628
|
||||||||||||
Total operating expenses
|
11,683
|
6,432
|
31,004
|
19,404
|
||||||||||||
|
||||||||||||||||
Income (loss) from operations
|
448
|
982
|
(530
|
)
|
490
|
|||||||||||
|
||||||||||||||||
Other income (loss)
|
||||||||||||||||
Interest expense and other
|
(1,644
|
)
|
(620
|
)
|
(3,279
|
)
|
(1,460
|
)
|
||||||||
Total other loss
|
(1,644
|
)
|
(620
|
)
|
(3,279
|
)
|
(1,460
|
)
|
||||||||
|
||||||||||||||||
Income (loss) from operations before income taxes
|
(1,196
|
)
|
362
|
(3,809
|
)
|
(970
|
)
|
|||||||||
Income tax provision
|
(85
|
)
|
(47
|
)
|
(368
|
)
|
(133
|
)
|
||||||||
Net income (loss)
|
$
|
(1,281
|
)
|
$
|
315
|
$
|
(4,177
|
)
|
$
|
(1,103
|
)
|
|||||
Other comprehensive income (loss)
|
||||||||||||||||
Foreign currency gain (loss)
|
(6
|
)
|
26
|
(63
|
)
|
142
|
||||||||||
Other comprehensive income (loss)
|
$
|
(1,287
|
)
|
341
|
$
|
(4,240
|
)
|
$
|
(961
|
)
|
||||||
|
||||||||||||||||
Basic and diluted net income (loss) per share
|
||||||||||||||||
Basic
|
$
|
(0.10
|
)
|
$
|
0.05
|
$
|
(0.40
|
)
|
$
|
(0.17
|
)
|
|||||
Diluted
|
$
|
(0.10
|
)
|
$
|
0.05
|
$
|
(0.40
|
)
|
$
|
(0.17
|
)
|
|||||
Weighted average basic and diluted shares
|
||||||||||||||||
Basic
|
12,418,000
|
6,534,000
|
10,355,000
|
6,383,000
|
||||||||||||
Diluted
|
12,418,000
|
6,548,000
|
10,355,000
|
6,383,000
|
|
FOR THE
NINE MONTHS ENDED
SEPTEMBER 30,
|
|||||||
|
2017
|
2016
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net loss
|
$
|
(4,177
|
)
|
$
|
(1,103
|
)
|
||
Adjustments to reconcile net loss to net cash used in operations:
|
||||||||
Depreciation and amortization
|
4,344
|
2,686
|
||||||
Provision for doubtful accounts
|
320
|
50
|
||||||
Share-based compensation
|
363
|
166
|
||||||
Other
|
-
|
94
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(4,450
|
)
|
(1,678
|
)
|
||||
Inventory
|
(287
|
)
|
169
|
|||||
Prepaid expenses and other assets
|
(471
|
)
|
124
|
|||||
Accounts payable
|
(569
|
)
|
(189
|
)
|
||||
Accrued expenses and other long-term obligations
|
881
|
951
|
||||||
Deferred revenue
|
1,963
|
(2,000
|
)
|
|||||
Net cash used in operating activities
|
(2,083
|
)
|
(730
|
)
|
||||
|
||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Acquisitions net of cash acquired
|
(45,472
|
)
|
(12,000
|
)
|
||||
Purchases of property and equipment
|
(942
|
)
|
(128
|
)
|
||||
Software capitalization costs
|
(804
|
)
|
-
|
|||||
Collection of note receivable
|
-
|
223
|
||||||
Net change in funds held for clients
|
8,867
|
4,155
|
||||||
Net cash used in investing activities
|
(38,351
|
)
|
(7,750
|
)
|
||||
|
||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds from notes payable
|
45,777
|
16,823
|
||||||
Payments on notes payable
|
(8,098
|
)
|
(5,173
|
)
|
||||
Debt financing fees
|
(1,433
|
)
|
(438
|
)
|
||||
Payments on capital leases
|
(131
|
)
|
(158
|
)
|
||||
Net proceeds from issuance of common stock
|
27,820
|
561
|
||||||
Net change in client fund obligations
|
(8,812
|
)
|
(4,155
|
)
|
||||
Net cash provided by financing activities
|
55,123
|
7,460
|
||||||
|
||||||||
Effect of foreign exchange rates
|
8
|
151
|
||||||
|
||||||||
Net increase (decrease) in cash and cash equivalents
|
14,697
|
(869
|
)
|
|||||
Cash and cash equivalents at beginning of period
|
12,767
|
1,158
|
||||||
Cash and cash equivalents at end of period
|
$
|
27,464
|
$
|
289
|
||||
|
||||||||
SUPPLEMENTAL INFORMATION:
|
||||||||
Cash paid for:
|
||||||||
Interest
|
$
|
2,180
|
$
|
817
|
||||
|
||||||||
Non-cash Investing and Financing Activities:
|
||||||||
Subordinated notes payable –acquisitions
|
8,165
|
6,000
|
||||||
Equity issued in connection with acquisitions
|
21,825
|
-
|
$000s |
Fiscal 2017
|
||||||||
Net Income (Loss)
|
(5,400
|
)
|
to
|
(5,600
|
)
|
||||
Interest
|
4,800
|
to
|
5,000
|
||||||
Tax
|
700
|
to
|
800
|
||||||
Depreciation
|
1,000
|
to
|
1,200
|
||||||
Amortization
|
5,800
|
to
|
6,000
|
||||||
Stock Compensation
|
600
|
to
|
700
|
||||||
EBITDA
|
7,500
|
to
|
8,100
|
||||||
One-time expenses
|
4,700
|
to
|
5,400
|
||||||
EBITDA excluding one-time expenses
|
12,200
|
to
|
13,500
|
Fiscal 2017
|
|||||||||
Net loss per share
|
$
|
(0.50
|
)
|
to
|
$
|
(0.51
|
)
|
||
One time items per share
|
$
|
0.44
|
to
|
$
|
0.49
|
||||
Net Income (loss) per share, excluding one time items
|
$
|
(0.06
|
)
|
to
|
$
|
(0.02
|
)
|
||
Stock based compensation per share
|
$
|
0.05
|
to
|
$
|
0.05
|
||||
Amortization expense on acquisition-related intangible assets per share
|
$
|
0.51
|
to
|
$
|
0.53
|
||||
Non GAAP Net Income per share
|
$
|
0.50
|
to
|
$
|
0.56
|
$000s
|
September 30,
2017
|
September 30,
2016
|
||||||
Net Income (Loss)
|
(1,281
|
)
|
315
|
|||||
Interest
|
1,654
|
529
|
||||||
Tax
|
85
|
47
|
||||||
Depreciation
|
344
|
249
|
||||||
Amortization
|
1,447
|
731
|
||||||
Stock Compensation
|
138
|
60
|
||||||
EBITDA
|
2,387
|
1,931
|
||||||
One-time expenses
|
1,582
|
365
|
||||||
Non-GAAP EBITDA excluding one-time expenses
|
3,969
|
2,296
|
$000s
|
September 30,
2017
|
September 30,
2016
|
||||||
Net Loss
|
(4,177
|
)
|
(1,103
|
)
|
||||
Interest
|
3,358
|
1,376
|
||||||
Tax
|
368
|
133
|
||||||
Depreciation
|
795
|
739
|
||||||
Amortization
|
3,549
|
1,947
|
||||||
Stock Compensation
|
363
|
166
|
||||||
EBITDA
|
4,256
|
3,258
|
||||||
One-time expenses
|
3,666
|
2,048
|
||||||
Non-GAAP EBITDA excluding one-time expenses
|
7,922
|
5,306
|
$000s
|
September 30, 2017 | September 30, 2016 | ||||||
Net Income (Loss)
|
(1,281
|
)
|
315
|
|||||
Legal & Professional Services
|
906
|
136
|
||||||
Severance, Recruitment & Relocation
|
567
|
88
|
||||||
Other one-time items (net)
|
109
|
141
|
||||||
Sub-total excluding Taxes
|
1,582
|
365
|
||||||
Sub-total one-time expenses
|
1,582
|
365
|
||||||
Non-GAAP Net Income (Loss) excluding one-time expenses
|
301
|
680
|
$000s
|
September 30, 2017 | September 30, 2016 | ||||||
Net Income (Loss)
|
(4,177
|
)
|
(1,103
|
)
|
||||
Legal & Professional Services
|
2,484
|
982
|
||||||
Severance, Recruitment & Relocation
|
859
|
809
|
||||||
Other one-time items (net)
|
323
|
257
|
||||||
Sub-total excluding Taxes
|
3,666
|
2,048
|
||||||
Sub-total one-time expenses
|
3,666
|
2,048
|
||||||
Non-GAAP Net Income (Loss) excluding one-time expenses
|
(511
|
)
|
945
|
$000s
|
September 30, 2017 | September 30, 2016 | ||||||
Net Income (Loss)
|
(1,281
|
)
|
315
|
|||||
Amortization expense on acquisition-related intangible assets
|
1,447
|
731
|
||||||
One-time expenses
|
1,582
|
365
|
||||||
Stock compensation
|
138
|
60
|
||||||
Sub-total Non-GAAP Items
|
3,167
|
1,156
|
||||||
Non-GAAP Net Income (Loss)
|
1,886
|
1,471
|
||||||
Weighted-average shares of common stock outstanding
|
12,599
|
6,548
|
||||||
Non-GAAP Net Income (Loss) per Share
|
$
|
0.15
|
$
|
0.22
|
$000s
|
September 30, 2017 | September 30, 2016 | ||||||
Net Income (Loss)
|
(4,177
|
)
|
(1,103
|
)
|
||||
Amortization expense on acquisition-related intangible assets
|
3,549
|
1,947
|
||||||
One-time expenses
|
3,666
|
2,048
|
||||||
Stock compensation
|
363
|
166
|
||||||
Sub-total Non-GAAP Items
|
7,578
|
4,161
|
||||||
Non-GAAP Net Income (Loss)
|
3,401
|
3,058
|
||||||
Weighted-average shares of common stock outstanding
|
10,558
|
6,481
|
||||||
Non-GAAP Net Income (Loss) per Share
|
$
|
0.32
|
$
|
0.47
|