asur-20220808
false000088414400008841442022-08-082022-08-080000884144us-gaap:CommonStockMember2022-08-082022-08-080000884144us-gaap:SeriesAPreferredStockMember2022-08-082022-08-08

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): August 8, 2022
https://cdn.kscope.io/a7033f0be09844eec1a55792cb6994ca-asur-20220808_g1.jpg
ASURE SOFTWARE, INC.
(Exact name of registrant as specified in its charter)
Delaware1-3452274-2415696
(State or other jurisdiction of incorporation)(Commission File Number)(I.R.S. Employer Identification No.)
3700 N. Capital of Texas Hwy #350 Austin, Texas
78746
(Address of principal executive offices)(Zip Code)
512-437-2700
(Registrant’s Telephone Number, including Area Code)
None
(Former name, former address and former fiscal year, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
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))

Securities registered pursuant to Section 12(b) of the Act:

Title of each classTrading Symbol(s)Name of each exchange on which registered
Common Stock, $0.01 par valueASUR
The Nasdaq Capital Market
Series A Junior Participating Preferred Share Purchase RightsN/AN/A

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Exchange Act (§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.



Item 2.02.    Results of Operations and Financial Condition

On August 8, 2022, Asure Software, Inc. (the “Company”) issued a press release announcing its financial results for its second quarter ended June 30, 2022 (the “Press Release”). A copy of the Press Release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.

The information contained in this Item 2.02 of this Current Report (including the press release furnished as an exhibit hereto) shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

Item 9.01.    Financial Statements and Exhibits

(d) Exhibits
Exhibit No.Description
104Cover Page Interactive Data File (embedded within the Inline XBRL document).



SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

ASURE SOFTWARE, INC.
Dated: August 8, 2022By:/s/ John Pence
Chief Financial Officer, Principal Financial Officer and Principal Accounting Officer

Document
Exhibit 99.1

https://cdn.kscope.io/a7033f0be09844eec1a55792cb6994ca-asuresoftware.jpg
Asure Announces Second Quarter 2022 Results

AUSTIN, TX – August 8, 2022 – Asure Software, Inc. (Nasdaq: ASUR), a leading provider of cloud-based Human Capital Management (HCM) software solutions, reported results for the second quarter ended June 30, 2022.

“Our second quarter performance showed strong current sales momentum which gives me confidence that our solutions are resonating with clients, said Chairman and CEO, Pat Goepel. “We have continued to invest in our sales force, introduced innovative solutions and have improved the experience of our existing offerings. These efforts produced an 87% increase in new sales bookings in the quarter and shows our strategy is on the right track.”

“I am also pleased that our initiatives around operational efficiency and automation are making it easier for clients to work with Asure while creating new revenue streams for stakeholders. We are very excited about our opportunity to leverage our platform to generate high-margin revenue growth. We have built a strong foundation that we believe will drive future sales success and great customer experiences for both employers and their employees. We remain committed to making Asure the premier provider of HR solutions for small and medium sized businesses.”

Second Quarter 2022 Key Highlights

Revenue of $20.3 million, up 18% year-over-year
Non-GAAP EBITDA of $1.3 million, up 23% year-over-year
Non-GAAP net loss of $0.7 million versus $0.1 million in the prior year’s quarter
Total bookings were up 87% year-over-year

Three Months EndedSix Months Ended
in thousands, except per share data
(unaudited)
June 30, 2022June 30, 2021VarianceJune 30, 2022June 30, 2021Variance
REVENUE
GAAP Revenue$20,300$17,16818.2%$44,633$36,97020.7%
GROSS PROFIT
GAAP Gross Profit$12,261$9,94523.3%$27,725$22,43723.6%
GAAP Gross Margin60.0 %57.9%n/a62.0%60.7%n/a
Non-GAAP Gross Profit$13,407$11,33518.3%$30,600$24,91122.8%
Non-GAAP Gross Margin66.0%66.0%n/a68.6%67.4%n/a
EARNINGS
GAAP Net income (loss)$(5,860)$3,764NM$(8,877)$2,166NM
GAAP Net income (loss) per share$(0.29)$0.20NM$(0.44)$0.11NM
Non-GAAP Net income (loss)$(740)$(71)NM$1,453$2,171(33.1)%
Non-GAAP Net income (loss) per share$(0.04)$0.00NM$0.07$0.10(30.0)%
EBITDA
EBITDA$(83)$8,328NM$2,243 $10,922 (79.5)%
EBITDA Margin(0.4)%48.5%n/a5.0%29.5%n/a
Non-GAAP EBITDA$1,314$1,06423.5%$5,348 $4,486 19.2%
Non-GAAP EBITDA Margin6.5%6.2%n/a12.0%12.1%n/a
NM indicates Not Meaningful Information
Non-GAAP financial measures are reconciled to GAAP in the tables set forth in this release


1


Financial Commentary

“Asure’s second quarter showed continuing strong financial momentum with revenues growing 18% relative to prior year and Non-GAAP EBITDA growing by 23%”, said CFO John Pence. “We increased our cash position in the quarter to $14.6 million and we continue to have a solid balance sheet and liquidity profile that we believe will enable us to continue to move our strategic initiatives forward. We reaffirm our guidance for the remainder of 2022.”

Asure Delivered the Following Results for its Second Quarter ended June 30, 2022:

Revenue: Total revenue for the second quarter of 2022 was $20.3 million, an increase of 18% from $17.2 million in the year-ago period. In the current period, recurring revenues represented 94% of total revenues, consistent with prior year.

Gross Profit: Non-GAAP gross profit for the second quarter of 2022 was $13.4 million (66.0% margin), an 18% increase from $11.3 million (66.0% margin) in the year-ago period.

Earnings (Loss) per Share: Non-GAAP earnings per share were ($0.04) compared with $0.00 in the year-ago period.

EBITDA: Second quarter 2022 Non-GAAP EBITDA was $1.3 million (6.5% margin), a 23% increase from $1.1 million (6.2% margin) in the year-ago period.

Recent Business Highlights

Announced its new Tax Portal to provide a convenient one-stop site that allows Asure’s Payroll clients to access historical and current-year tax data and all related tax information at any time including liabilities, deposit records, and copies of the actual tax returns. Asure’s Tax Portal surpasses the industry standard of simply providing access to current tax processing by offering more detail, an easier way to view historical information, an ability to see the status of registration, notices, activity related to resolutions, and communications with the tax agencies.

Launched new Integration Marketplace with pre-built integrations to more than 125 vendors that provide complementary HCM services in Payroll & Tax, Time & Attendance, Retirement, and Worker’s Compensation. Asure plans to continually add strategic partners and public APIs for developers to further extend its HCM ecosystem.

Introduced new treasury management system to bring world-class automation to preparation and reconciliation of business customers’ daily cash position. Asure’s Treasury System provides real-time visibility into the Treasury function with an array of stakeholder dashboards. This new enterprise software creates a single interface that captures money movement from multiple platforms and provides instant visibility for File Transmissions, Returns, and Reconciliations that all sync with General Ledger, Balance Sheet, and Dashboards through APIs.

New integrations with Automation™ Anywhere and Workato® to maximize the speed, efficiency, and customer experience with automated processes. These leading automation platforms provide Robotic Process Automation (RPA) capabilities that we expect to accelerate Asure’s HCM platform integration, streamline workflows, and further automate the end-to-end processes of Asure’s Payroll, HR, Tax Management, and money-movement services.

Third Quarter 2022 Guidance

We are providing the following guidance for the third quarter of 2022 based on our second quarter results. This outlook reflects our current view regarding the state of the economy.

Guidance RangeQ3-22Q4-222022
Revenue$21.0M - 21.5M$23.0M - 23.5M$88.0M - 90.0M
Non-GAAP EBITDA$1.25M - 1.75M$3.0M - 3.5M$8.5M - 10.0M
Non-GAAP EPS$(0.05) - (0.02)$(0.01) - 0.01$(0.05) - 0.02
2



Conference Call Details

Asure management will host a conference call Monday, August 8, 2022 at 4:30pm Eastern / 3:30pm Central. Asure Chairman and CEO Pat Goepel and CFO John Pence will participate in the conference call followed by a question-and-answer session. The conference call will be broadcast live and available for replay via the investor relations section of the Company’s website. Analysts may participate on the conference call by dialing (800) 715-9871 (U.S.) or (646) 307-1963 (outside the U.S.). The conference ID is 1384319.

About Asure Software, Inc.

Asure (Nasdaq: ASUR) is a leading provider of HCM software solutions. We help small and mid-sized companies grow by assisting them in building better teams with skills to stay compliant with ever-changing federal, state, and local tax jurisdictions and labor laws, and better allocate cash so they can spend their financial capital on growing their business rather than back-office overhead expenses. Asure’s Human Capital Management suite, named Asure HCM, includes cloud-based Payroll, Tax Services, and Time & Attendance software as well as HR services ranging from HR projects to completely outsourcing payroll and HR staff. We also offer these products and services through our network of reseller partners. Visit us at asuresoftware.com.

Non-GAAP Financial Measures

This press release includes information about Non-GAAP Net Income (Loss), Non-GAAP Net Income (Loss) per share, Non-GAAP tax rates, Non-GAAP gross profit, EBITDA, EBITDA margin, Non-GAAP EBITDA, and Non-GAAP EBITDA margin (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 financial measures are reconciled to GAAP in the tables set forth in this release and are subject to reclassifications as deemed necessary by management.

EBITDA differs from GAAP Net Income (Loss) in that it excludes items such as interest, tax, depreciation, and amortization. Asure is unable to predict with reasonable certainty the ultimate outcome of these exclusions without unreasonable effort.

Non-GAAP EBITDA differs from EBITDA in that it excludes share-based compensation, and one-time expenses. Asure is unable to predict with reasonable certainty the ultimate outcome of these exclusions without unreasonable effort.

Non-GAAP Net Income (Loss) per share differs from GAAP Net Income (Loss) per share in that it assumes a 0% Non-GAAP tax rate, uses diluted share counts, and excludes items such as amortization, share-based compensation, and one-time expenses.

Non-GAAP gross profit differs from GAAP gross profit in that it excludes amortization, share-based compensation, and one-time items.

All Non-GAAP measures presented as “margin” are computed by dividing the applicable Non-GAAP financial measure by total revenue.

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.

3


Specifically, management is excluding the following items from its Non-GAAP earnings per share, as applicable, for the periods presented in the second quarter 2022 financial statements:

Share-Based Compensation Expenses. The Company’s compensation strategy includes the use of share-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, share-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, proforma adjustments of the impact of post-sale HCM restructuring, and relocation.

Use of Forward-Looking Statements

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, share-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, over many of which the Company has no control. 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.

4


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 Company’s rate of growth and anticipated revenue run rate, including impact of the current environment, the spread of major epidemics (including COVID-19) and other related uncertainties such as government-imposed travel restrictions, interruptions to supply chains and extended shut down of businesses, political unrest, including the current issues between Russia and Ukraine, reductions in employment and an increase in business failures, specifically among our clients, 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; errors, interruptions or delays in the Company’s services or the Company’s Web hosting; breaches of the Company’s security measures; domestic regulatory developments, including changes to or applicability to our business of privacy and data securities laws, money transmitter laws and anti-money laundering 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; 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; regulatory pressures on economic relief enacted as a result of the COVID-19 pandemic that change or cause different interpretations with respect to eligibility for such programs; factors affecting the Company’s term loan; fluctuations in the number of Company shares outstanding and the price of such shares; interest rates; collection of receivables; 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 SEC 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.

The forward-looking statements, including the financial guidance and 2022 outlook, contained herein represent the judgment of the Company as of the date of this press release, and the Company expressly disclaims any intent, obligation or undertaking to release publicly any updates or revisions to any forward-looking statements to reflect any change in the Company’s expectations with regard thereto or any change in events, conditions or circumstances on which any such statements are based.

© 2022 Asure Software, Inc. All rights reserved.


5


ASURE SOFTWARE, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
June 30, 2022December 31, 2021
ASSETS(unaudited)
Current assets:
Cash and cash equivalents$14,594 $13,427 
Accounts receivable, net5,736 5,308 
Inventory289 246 
Prepaid expenses and other current assets10,112 13,475 
Total current assets before funds held for clients30,731 32,456 
Funds held for clients184,661 217,376 
Total current assets215,392 249,832 
Property and equipment, net9,076 8,945 
Goodwill86,011 86,011 
Intangible assets, net73,657 78,573 
Operating lease assets, net5,877 5,748 
Other assets, net4,590 4,136 
Total assets$394,603 $433,245 
LIABILITIES AND STOCKHOLDERS EQUITY
Current liabilities:
Current portion of notes payable$1,947 $1,907 
Accounts payable862 565 
Accrued compensation and benefits3,453 3,568 
Operating lease liabilities, current1,382 1,551 
Other accrued liabilities4,532 2,436 
Contingent purchase consideration2,299 1,905 
Deferred revenue2,038 3,750 
Total current liabilities before client fund obligations16,513 15,682 
Client fund obligations184,428 217,144 
Total current liabilities200,941 232,826 
Long-term liabilities:
Deferred revenue2,369 36 
Deferred tax liability1,669 1,595 
Notes payable, net of current portion33,908 33,120 
Operating lease liabilities, noncurrent5,000 4,746 
Contingent purchase consideration1,074 2,424 
Other liabilities102 258 
Total long-term liabilities44,122 42,179 
Total liabilities245,063 275,005 
Commitments
Stockholders’ equity:
Preferred stock— — 
Common stock205 204 
Treasury stock at cost(5,017)(5,017)
Additional paid-in capital431,647 429,912 
Accumulated deficit(275,637)(266,760)
Accumulated other comprehensive income(1,658)(99)
Total stockholders’ equity149,540 158,240 
Total liabilities and stockholders’ equity394,603 433,245 
6


ASURE SOFTWARE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME
(in thousands, except per share amounts)
Three Months Ended
June 30,
Six Months Ended
June 30,
2022202120222021
(unaudited)(unaudited)
Revenue:
Recurring$19,014 $16,072 $42,018 $35,314 
Professional services, hardware and other1,286 1,096 2,615 1,656 
Total revenue20,300 17,168 44,633 36,970 
Cost of Sales8,039 7,223 16,908 14,533 
Gross profit12,261 9,945 27,725 22,437 
Operating expenses:
Sales and marketing4,589 3,622 9,486 7,233 
General and administrative8,696 6,821 16,181 13,319 
Research and development1,472 1,343 3,293 2,467 
Amortization of intangible assets3,352 2,528 6,784 5,056 
Total operating expenses18,109 14,314 35,744 28,075 
Loss from operations(5,848)(4,369)(8,019)(5,638)
Interest expense, net(1,085)(223)(1,901)(447)
Other income, net1,147 8,654 1,147 8,654 
(Loss) Income from operations before income taxes(5,786)4,062 (8,773)2,569 
Income tax expense74 298 104 403 
Net (loss) income(5,860)3,764 (8,877)2,166 
Other comprehensive loss:
Unrealized loss on marketable securities(1,754)(69)(1,063)(208)
Comprehensive (loss) income$(7,614)$3,695 $(9,940)$1,958 
Basic and diluted (loss) earnings per share
Basic$(0.29)$0.20 $(0.44)$0.11 
Diluted$(0.29)$0.20 $(0.44)$0.11 
Weighted average basic and diluted shares
Basic20,106 19,040 20,067 19,033 
Diluted20,106 19,203 20,067 19,198 

7


ASURE SOFTWARE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
Six Months Ended June 30,
20222021
(unaudited)
Cash flows from operating activities:
Net (loss) income$(8,877)$2,166 
Adjustments to reconcile (loss) income to net cash provided by (used in) operations:
Depreciation and amortization9,363 7,905 
Amortization of operating lease assets868 830 
Amortization of debt financing costs and discount345 60 
Net amortization of premiums and accretion of discounts on available-for-sale securities205 31 
Provision for doubtful accounts198 
Provision for deferred income taxes75 358 
Gain on extinguishment of debt(180)(8,654)
Net realized gains on sales of available-for-sale securities(406)(269)
Share-based compensation1,544 1,340 
Loss (gain) on disposals of fixed assets(21)
Change in fair value of contingent purchase consideration(955)— 
Changes in operating assets and liabilities:
Accounts receivable(627)(129)
Inventory(51)107 
Prepaid expenses and other assets3,890 (190)
Operating lease right-of-use assets(997)(277)
Accounts payable280 (16)
Accrued expenses and other long-term obligations2,099 (1,440)
Operating lease liabilities85 (591)
Deferred revenue621 (3,109)
Net cash provided by (used in) operating activities7,481 (1,898)
Cash flows from investing activities:
Acquisition of intangible asset(2,039)— 
Purchases of property and equipment(306)(86)
Software capitalization costs(1,805)(2,311)
Purchases of available-for-sale securities(19,870)(236)
Proceeds from sales and maturities of available-for-sale securities2,450 7,813 
Net cash (used in) provided by investing activities(21,570)5,180 
Cash flows from financing activities:
Payments of notes payable— (3,090)
Payments of contingent purchase consideration— (1,784)
Net proceeds from issuance of common stock192 468 
Net change in client fund obligations(32,716)(113,251)
Net cash used in financing activities(32,524)(117,657)
Net decrease in cash and cash equivalents(46,613)(114,375)
Cash and cash equivalents at beginning of period198,743 324,985 
Cash and cash equivalents at end of period$152,130 $210,610 
8


ASURE SOFTWARE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)
(in thousands)
Six Months Ended June 30,
20222021
(unaudited)
Reconciliation of cash, cash equivalents, restricted cash, and restricted cash equivalents to the Condensed Consolidated Balance Sheets
Cash and cash equivalents$14,594 $20,292 
Restricted cash and restricted cash equivalents included in funds held for clients137,536 190,318 
Total cash, cash equivalents, restricted cash, and restricted cash equivalents$152,130 $210,610 
Supplemental information:
Cash paid for interest$1,435 $449 
Cash paid for income taxes$175 $378 
Non-cash investing and financing activities:
Notes payable issued for acquisitions$411 $— 
9


ASURE SOFTWARE, INC.
RECONCILIATION OF GAAP TO NON-GAAP
(in thousands, except per share amounts)

Q2-22Q1-22Q4-21Q3-21Q2-21Q1-21
Total Revenue$20,300 $24,333 $21,113 $17,981 $17,168 $19,802 
GAAP to Non-GAAP Gross Profit
GAAP Gross Profit$12,261 $15,464 $13,259 $10,868 $9,945 $12,492 
GAAP Gross Margin60.4 %63.6 %62.8 %60.4 %57.9 %63.1 %
Share-based Compensation35 36 46 45 38 23 
Depreciation815 857 685 710 973 762 
Amortization - intangibles296 296 354 379 379 379 
Non-GAAP Gross Profit$13,407 $16,653 $14,344 $12,002 $11,335 $13,656 
Non-GAAP Gross Margin66.0 %68.4 %67.9 %66.7 %66.0 %69.0 %
GAAP Net income (loss) to Non-GAAP EBITDA
GAAP Net income (loss)$(5,860)$(3,017)$(4,301)$5,328 $3,764 $(1,598)
Interest expense, net1,085 816 1,061 530 223 224 
Taxes based on a 0% tax rate74 30 139 260 298 105 
Depreciation969 1,027 846 872 1,136 956 
Amortization - intangibles3,649 3,729 3,711 2,912 2,907 2,907 
EBITDA$(83)$2,585 $1,456 $9,902 $8,328 $2,594 
EBITDA Margin(0.4)%10.6 %6.9 %55.1 %48.5 %13.1 %
Share-based Compensation816 729 821 784 760 626 
One Time Expenses1,728 722 128 733 630 202 
Other income, net(1,147)— — (10,191)(8,654)— 
Non-GAAP EBITDA$1,314 $4,036 $2,405 $1,228 $1,064 $3,422 
Non-GAAP EBITDA Margin6.5 %16.6 %11.4 %6.8 %6.2 %17.3 %
GAAP Net (loss) income to Non-GAAP Net (loss) income
GAAP Net (loss) income$(5,860)$(3,017)$(4,301)$5,328 $3,764 $(1,598)
Share Count20,105 20,041 19,974 19,182 19,040 19,007 
GAAP EPS$(0.29)$(0.15)$(0.22)$0.28 $0.20 $(0.08)
Share-based Compensation816 729 821 784 760 626 
Amortization - intangibles3,649 3,729 3,711 2,912 2,907 2,907 
One Time Expenses1,728 722 128 733 854 202 
Other income, net(1,147)— — (10,191)(8,654)— 
Taxes based on a 0% tax rate74 30 139 260 298 105 
Non-GAAP Net (loss) income$(740)$2,193 $498 $(174)$(71)$2,242 
Share Count20,105 20,201 20,133 19,182 19,203 19,200 
Non-GAAP EPS$(0.04)$0.11 $0.02 $(0.01)$0.00 $0.12 



Investor Relations Contact
Randal Rudniski
Vice President, Financial Planning & Analysis
512-859-3562
randal.rudniski@asuresoftware.com
10