Delaware
|
0-20008
|
74-2415696
|
(State or other jurisdiction
of incorporation)
|
(Commission File Number)
|
(IRS Employer
Identification Number)
|
3700 N. Capital of Texas Hwy, Suite 350, Austin, TX
|
78746
|
(Address of principal executive offices)
|
(Zip Code)
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1934 (§240.12b-2 of this chapter)
Emerging growth company ☐.
|
|
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
|
EXHIBIT NUMBER
|
|
DESCRIPTION
|
99.1
|
|
|
ASURE SOFTWARE, INC.
|
|
|
|
|
|
|
Dated: May 9, 2018
|
By:
|
/s/ Kelyn Brannon
|
|
|
|
Kelyn Brannon, Chief Financial Officer
|
|
|
|
|
|
|
|
|
|
·
|
First Quarter Total Revenue of $19.3 Million, up 80% Year-Over-Year
|
·
|
Cloud Bookings were up 225% Year-Over-Year
|
·
|
First Quarter Cloud Revenue of $16.4 Million, up 110% Year-Over-Year
|
·
|
Deferred Revenue of $13.2 Million, up 33% Year-Over-Year
|
·
|
Unbilled Deferred Revenue of $14.1 Million, up 422% Year-Over-Year
|
·
|
Backlog of $27.3 Million, up 167% Year-Over-Year
|
Actual Results
|
||||||||||||
For the three months ended
|
||||||||||||
(in millions except per share data and percentages)
|
March 31, 2018
|
March 31, 2017
|
Change (%)
|
|||||||||
Revenue
|
$
|
19.3
|
$
|
10.7
|
80
|
%
|
||||||
GAAP Gross Profit
|
$
|
13.7
|
$
|
8.3
|
66
|
%
|
||||||
GAAP Gross Margin
|
71.2
|
%
|
77.3
|
%
|
-8
|
%
|
||||||
Non-GAAP Gross Profit*
|
$
|
14.0
|
$
|
8.4
|
67
|
%
|
||||||
Non-GAAP Gross Margin*
|
72.8
|
%
|
78.3
|
%
|
-7
|
%
|
||||||
GAAP Net Loss
|
$
|
(1.9
|
)
|
$
|
(1.1
|
)
|
82
|
%
|
||||
Non-GAAP Net Income*
|
$
|
1.7
|
$
|
0.9
|
76
|
%
|
||||||
GAAP Net Loss per Share
|
$
|
(0.15
|
)
|
$
|
(0.12
|
)
|
25
|
%
|
||||
Non-GAAP Net Earnings per Share**
|
$
|
0.13
|
$
|
0.11
|
18
|
%
|
||||||
Non-GAAP EBITDA*
|
$
|
3.8
|
$
|
1.7
|
121
|
%
|
||||||
Non-GAAP EBITDA Margin*
|
19.6
|
%
|
16.0
|
%
|
23
|
%
|
* 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
|
New Range
|
Prior Range
|
|
Revenue
|
$90.0 million to $93.0 million
|
$89.0 million to $92.0 million
|
Non-GAAP EBITDA*
|
$20.0 million to $23.0 million
|
$20.0 million to $23.0 million
|
Interest expense
|
$9.0 million to $9.5 million
|
Depreciation
|
$1.7 million to $2.3 million
|
Amortization
|
$7.7 million to $8.5 million
|
Stock compensation expense
|
$0.7 million to $0.8 million
|
Acquisition costs and other one-time expenses
|
$2.3 million to $3.3 million
|
Non-GAAP Effective Tax Rate
|
0.0%
|
March 31,
2018
|
December 31,
2017
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
25,808
|
$
|
27,792
|
||||
Accounts and note receivable, net of allowance for doubtful accounts of $465 and $425 at March 31, 2018 and December 31, 2017, respectively
|
13,881
|
13,361
|
||||||
Inventory
|
719
|
509
|
||||||
Prepaid expenses and other current assets
|
3,418
|
2,588
|
||||||
Total current assets before funds held for clients
|
43,826
|
44,250
|
||||||
Funds held for clients
|
66,773
|
42,328
|
||||||
Total current assets
|
110,599
|
86,578
|
||||||
Property and equipment, net
|
6,308
|
5,217
|
||||||
Goodwill
|
90,998
|
77,348
|
||||||
Intangible assets, net
|
48,665
|
33,554
|
||||||
Other assets
|
15,234
|
614
|
||||||
Total assets
|
$
|
271,804
|
$
|
203,311
|
||||
Liabilities and stockholders’ equity
|
||||||||
Current liabilities:
|
||||||||
Current portion of notes payable
|
$
|
7,816
|
$
|
8,895
|
||||
Revolving line of credit
|
2,379
|
-
|
||||||
Accounts payable
|
2,743
|
1,912
|
||||||
Accrued compensation and benefits
|
3,236
|
2,477
|
||||||
Other accrued liabilities
|
1,832
|
862
|
||||||
Deferred revenue
|
12,152
|
13,078
|
||||||
Total current liabilities before client fund obligations
|
30,158
|
27,224
|
||||||
Client fund obligations
|
66,773
|
42,328
|
||||||
Total current liabilities
|
96,931
|
69,552
|
||||||
Long-term liabilities:
|
||||||||
Deferred revenue
|
1,074
|
1,125
|
||||||
Notes payable, net of current portion and debt issuance cost
|
106,772
|
66,973
|
||||||
Other liabilities
|
2,354
|
1,887
|
||||||
Total long-term liabilities
|
110,200
|
69,985
|
||||||
Total liabilities
|
207,131
|
139,537
|
||||||
Commitments (Note 13)
|
||||||||
Stockholders’ equity:
|
||||||||
Preferred stock, $.01 par value; 1,500 shares authorized; none issued or outstanding
|
-
|
-
|
||||||
Common stock, $.01 par value; 22,000 and 11,000 shares authorized; 12,968 and 12,876 shares issued, 12,584 and 8,517 shares outstanding at March 31, 2018 and December 31, 2017, respectively
|
130
|
129
|
||||||
Treasury stock at cost, 384 shares at March 31, 2018 and December 31, 2017
|
(5,017
|
)
|
(5,017
|
)
|
||||
Additional paid-in capital
|
347,640
|
346,322
|
||||||
Accumulated deficit
|
(278,020
|
)
|
(277,597
|
)
|
||||
Accumulated other comprehensive income (loss)
|
(60
|
)
|
(63
|
)
|
||||
Total stockholders’ equity
|
64,673
|
63,774
|
||||||
Total liabilities and stockholders’ equity
|
$
|
271,804
|
$
|
203,311
|
|
FOR THE
THREE MONTHS ENDED
MARCH 31,
|
|||||||
|
2018
|
2017
|
||||||
Revenue:
|
||||||||
Cloud revenue
|
$
|
16,437
|
$
|
7,836
|
||||
Hardware revenue
|
719
|
1,088
|
||||||
Maintenance and support revenue
|
1,173
|
1,102
|
||||||
Professional services revenue
|
975
|
701
|
||||||
Total revenue
|
19,304
|
10,727
|
||||||
Cost of Sales
|
5,557
|
2,438
|
||||||
Gross profit
|
13,747
|
8,289
|
||||||
|
||||||||
Operating expenses
|
||||||||
Selling, general and administrative
|
10,709
|
7,043
|
||||||
Research and development
|
1,423
|
769
|
||||||
Amortization of intangible assets
|
1,597
|
847
|
||||||
Total operating expenses
|
13,729
|
8,659
|
||||||
|
||||||||
Gain (Loss) from operations
|
18
|
(370
|
)
|
|||||
|
||||||||
Other income (loss)
|
||||||||
Interest expense and other
|
(1,760
|
)
|
(547
|
)
|
||||
Total other loss, net
|
(1,760
|
)
|
(547
|
)
|
||||
|
||||||||
Loss from operations before income taxes
|
(1,742
|
)
|
(917
|
)
|
||||
Income tax provision
|
(183
|
)
|
(142
|
)
|
||||
Net loss
|
$
|
(1,925
|
)
|
$
|
(1,059
|
)
|
||
Other comprehensive income (loss):
|
||||||||
Foreign currency translation gain (loss)
|
3
|
(34
|
)
|
|||||
Other comprehensive loss
|
$
|
(1,922
|
)
|
$
|
(1,093
|
)
|
||
|
||||||||
Basic and diluted net loss per share
|
||||||||
Basic
|
$
|
(0.15
|
)
|
$
|
(0.12
|
)
|
||
Diluted
|
$
|
(0.15
|
)
|
$
|
(0.12
|
)
|
||
Weighted average basic and diluted shares
|
||||||||
Basic
|
12,583,000
|
8,628,000
|
||||||
Diluted
|
12,583,000
|
8,628,000
|
|
FOR THE
THREE MONTHS ENDED
MARCH 31,
|
|||||||
|
2018
|
2017
|
||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net loss
|
$
|
(1,925
|
)
|
$
|
(1,059
|
)
|
||
Adjustments to reconcile net loss to net cash provided by (used in) operations:
|
||||||||
Depreciation and amortization
|
2,264
|
1,180
|
||||||
Provision for doubtful accounts
|
76
|
-
|
||||||
Share-based compensation
|
194
|
54
|
||||||
Other
|
-
|
-
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
(535
|
)
|
(366
|
)
|
||||
Inventory
|
(229
|
)
|
(43
|
)
|
||||
Prepaid expenses and other assets
|
(2,182
|
)
|
(1,004
|
)
|
||||
Accounts payable
|
666
|
598
|
||||||
Accrued expenses and other long-term obligations
|
2,040
|
(29
|
)
|
|||||
Deferred revenue
|
(1,265
|
)
|
(516
|
)
|
||||
Net cash provided by (used in) operating activities
|
(896
|
)
|
(1,185
|
)
|
||||
|
||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Acquisitions net of cash acquired
|
(37,253
|
)
|
(8,076
|
)
|
||||
Purchases of property and equipment
|
(566
|
)
|
(21
|
)
|
||||
Software capitalization costs
|
(828
|
)
|
-
|
|||||
Net change in funds held for clients
|
576
|
1,540
|
||||||
Net cash provided by (used in) investing activities
|
(38,071
|
)
|
(6,557
|
)
|
||||
|
||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Proceeds from notes payable
|
36,750
|
5,000
|
||||||
Proceeds from line of credit
|
2,379
|
-
|
||||||
Payments on notes payable
|
-
|
(6,069
|
)
|
|||||
Debt financing fees
|
(1,577
|
)
|
(100
|
)
|
||||
Payments on capital leases
|
-
|
(46
|
)
|
|||||
Net proceeds from issuance of common stock
|
-
|
-
|
||||||
Net change in client fund obligations
|
(576
|
)
|
(1,485
|
)
|
||||
Net cash provided by (used in) financing activities
|
36,976
|
(2,700
|
)
|
|||||
|
||||||||
Effect of foreign exchange rates
|
7
|
(37
|
)
|
|||||
|
||||||||
Net increase (decrease) in cash and cash equivalents
|
(1,984
|
)
|
(10,479
|
)
|
||||
Cash and cash equivalents at beginning of period
|
27,792
|
12,767
|
||||||
Cash and cash equivalents at end of period
|
$
|
25,808
|
$
|
2,288
|
||||
|
||||||||
SUPPLEMENTAL INFORMATION:
|
||||||||
Cash paid for:
|
||||||||
Interest
|
$
|
-
|
$
|
411
|
||||
Income taxes
|
-
|
-
|
||||||
Non-cash Investing and Financing Activities:
|
||||||||
Subordinated notes payable –acquisitions
|
-
|
2,090
|
||||||
Equity issued in connection with acquisitions
|
-
|
946
|
(In thousands except per share data)
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
|||||||||||||||
Reconciliation from GAAP gross profit to non-GAAP gross profit:
|
||||||||||||||||||||
GAAP Gross profit
|
$
|
8,289
|
$
|
10,053
|
$
|
12,125
|
$
|
11,358
|
$
|
13,747
|
||||||||||
Stock compensation
|
$
|
2
|
$
|
4
|
$
|
0
|
$
|
0
|
$
|
4
|
||||||||||
Amortization
|
$
|
106
|
$
|
106
|
$
|
134
|
$
|
134
|
$
|
297
|
||||||||||
Non-GAAP gross profit
|
$
|
8,397
|
$
|
10,163
|
$
|
12,235
|
$
|
11,492
|
$
|
14,048
|
||||||||||
Non-GAAP gross margin
|
78.3
|
%
|
78.9
|
%
|
78.8
|
%
|
75.1
|
%
|
72.8
|
%
|
||||||||||
(In thousands except per share data)
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
|||||||||||||||
Reconciliation from net income to non-GAAP EBITDA:
|
||||||||||||||||||||
GAAP Net income (loss)
|
$
|
(1,059
|
)
|
$
|
(1,839
|
)
|
$
|
(1,280
|
)
|
$
|
(1,545
|
)
|
$
|
(1,925
|
)
|
|||||
Stock compensation
|
$
|
54
|
$
|
171
|
$
|
139
|
$
|
230
|
$
|
194
|
||||||||||
Amortization
|
$
|
953
|
$
|
1,148
|
$
|
1,449
|
$
|
1,380
|
$
|
1,895
|
||||||||||
Acquisition costs and other one-time expenses
|
$
|
850
|
$
|
1,233
|
$
|
1,583
|
$
|
2,073
|
$
|
1,308
|
||||||||||
Taxes based on a 0% tax rate
|
$
|
142
|
$
|
141
|
$
|
85
|
$
|
(272
|
)
|
$
|
184
|
|||||||||
Interest Expense One-Time Credit
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
(259
|
)
|
$
|
0
|
|||||||||
Depreciation
|
$
|
227
|
$
|
224
|
$
|
342
|
$
|
337
|
$
|
370
|
||||||||||
Other Income & Expenses
|
$
|
547
|
$
|
1,088
|
$
|
1,643
|
$
|
1,347
|
$
|
1,760
|
||||||||||
Non-GAAP EBITDA
|
$
|
1,714
|
$
|
2,166
|
$
|
3,961
|
$
|
3,291
|
$
|
3,786
|
||||||||||
Non-GAAP EBITDA margin
|
16.0
|
%
|
16.8
|
%
|
25.5
|
%
|
21.5
|
%
|
19.6
|
%
|
||||||||||
(In thousands except per share data)
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
|||||||||||||||
Reconciliation from GAAP net income (loss) to non-GAAP net income
|
||||||||||||||||||||
GAAP Net income (loss)
|
$
|
(1,059
|
)
|
$
|
(1,839
|
)
|
$
|
(1,280
|
)
|
$
|
(1,545
|
)
|
$
|
(1,925
|
)
|
|||||
Stock compensation
|
$
|
54
|
$
|
171
|
$
|
139
|
$
|
230
|
$
|
194
|
||||||||||
Amortization
|
$
|
953
|
$
|
1,148
|
$
|
1,449
|
$
|
1,380
|
$
|
1,895
|
||||||||||
Acquisition costs and other one-time expenses
|
$
|
850
|
$
|
1,233
|
$
|
1,583
|
$
|
2,073
|
$
|
1,308
|
||||||||||
Taxes based on a 0% tax rate
|
$
|
142
|
$
|
141
|
$
|
85
|
$
|
(272
|
)
|
$
|
184
|
|||||||||
Interest Expense One-Time Credit
|
$
|
0
|
$
|
0
|
$
|
0
|
$
|
(259
|
)
|
$
|
0
|
|||||||||
Non-GAAP net income
|
$
|
940
|
$
|
854
|
$
|
1,976
|
$
|
1,607
|
$
|
1,656
|
||||||||||
(In thousands except per share data)
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
|||||||||||||||
Calculation of non-GAAP net income per share
|
||||||||||||||||||||
Non-GAAP net income
|
$
|
940
|
$
|
854
|
$
|
1,976
|
$
|
1,607
|
$
|
1,656
|
||||||||||
Pro forma diluted weighted-average number of common shares
|
8,839
|
10,212
|
12,599
|
12,659
|
12,846
|
|||||||||||||||
Non-GAAP EPS
|
$
|
0.11
|
$
|
0.08
|
$
|
0.16
|
$
|
0.13
|
$
|
0.13
|
||||||||||
Non-GAAP EPS (previously reported)
|
$
|
0.09
|
$
|
0.07
|
$
|
0.15
|
$
|
0.17
|
$
|
0.11
|