ASURE SOFTWARE, INC.
“Small-business new bookings grew more than 100% year-over-year in the third quarter, revenue was better than expected, and we generated free cash flow. While these positive results were helped by the gradual improvement in economic conditions, specifically higher employment levels and increased business activity, we also onboarded high-caliber sales reps sooner than expected and they quickly became productive. Although the COVID-19 pandemic continues to impact our top line, resulting in unfavorable year-over-year comparisons, as an essential small business, Asure remains committed to helping our 50,000 indirect and 10,000 direct small-business customers grow in this challenging environment,” said Chairman and CEO
Third Quarter 2020 Key HCM Highlights
- HCM revenue of
$16.0 Million , above consensus of$14 .6 Million - Non-GAAP EBITDA of
$1.0 Million , above consensus of$0.9 Million - Free cash flow of
$1.4 Million - Small-business HCM bookings increased more than 100% year-over-year
- Sales reps increased to 64 from 33 at beginning of year
COVID-19 Resource Center and webinars benefited tens of thousands of small-businesses attendees since launch
Financial Summary
| For the three months ended September 30 | ||||||||||||
| In thousands, except per share data | 2020 | 2019 | Change (%) | |||||||||
| REVENUE | ||||||||||||
| GAAP Revenue (HCM) | $ | 16,015 | $ | 17,854 | -10 | % | ||||||
| GROSS PROFIT | ||||||||||||
| GAAP Gross Profit (HCM) | $ | 9,073 | $ | 10,768 | -16 | % | ||||||
| GAAP Gross Margin (HCM) | 56.7 | % | 60.3 | % | -6 | % | ||||||
| Non-GAAP HCM Gross Profit | $ | 10,290 | $ | 11,634 | -12 | % | ||||||
| Non-GAAP HCM Gross Margin | 64.3 | % | 65.2 | % | -1 | % | ||||||
| EARNINGS | ||||||||||||
| GAAP Net Income (Loss) | $ | (4,759) | $ | (5,624) | NM | |||||||
| Non-GAAP Net Income (Loss) | $ | (466) | $ | (1,025) | NM | |||||||
| GAAP Net Income (Loss) per share | $ | (0.30) | $ | (0.36) | NM | |||||||
| Non-GAAP Net Earnings (Loss) per share | $ | (0.03) | $ | (0.07) | NM | |||||||
| EBITDA | ||||||||||||
| Non-GAAP HCM EBITDA | $ | 985 | $ | 3,036 | -68 | % | ||||||
| Non-GAAP HCM EBITDA Margin | 6.2 | % | 17.0 | % | -64 | % | ||||||
Notes:
| * | Free cash flow calculated as cash from operations less purchase of property plant and equipment as well as capitalized software |
| * | Loss from continuing operations. With the sale of the Workspace Management division on |
| * | Non-GAAP financial measures are reconciled to GAAP in the tables set forth in this release. |
| * | Historical non-GAAP Net Earnings Per Share from Continuing Operations adjusted for 0% effective tax rate for comparison purposes. |
| * | NM indicates Not Meaningful Information |
Financial Commentary
“Asure’s key business metrics continued to improve since the end of May, in line with
“We are encouraged by the strong momentum with new business bookings and continue to manage costs prudently, demonstrated by positive free cash flow this quarter. Although revenue, gross profit, and adjusted EBITDA year-over-year declines are still being driven by COVID-related lower check volumes, these declines have improved substantially over the last two quarters,”
Asure delivered the following results (HCM only) for its third quarter ended September 30, 2020:
Revenue: Total revenue for the third quarter of 2020 was
Gross Profit: GAAP gross profit for the third quarter of 2020 was
Earnings (Loss) per Share: GAAP loss per share from continuing operations were
Non-GAAP HCM EBITDA: Non-GAAP HCM EBITDA was
Announces Leadership and Board Changes
John Pence Appointed CFO.
CFO Jay Powers Resigned due to Family Health Reasons. We have not yet confirmed Mr. Powers’ last day with us, which will be dependent upon our need for transition support.
Independent Board Member Charles Lathrop Resining due to Health Reasons.
“We are delighted to welcome John to Asure’s leadership team. John brings a very strong track record of success leading high-performing finance organizations at technology companies. At the same time, while we are disappointed about Jay and Charlie’s departure from Asure because of their outstanding backgrounds and valuable contributions, our thoughts and prayers are with both Jay and Charlie as well as their families during this difficult time,” said
“Despite the unfortunate personal situation that caused this opportunity to become available, I am excited to join Asure’s experienced leadership team. Asure is uniquely positioned as a leading SaaS HCM provider for 60,000 small businesses, and I am eager to help the company build on the foundation built by Pat and his team and continue on its plans for double-digit organic and inorganic growth,” said CFO
“I would like to thank Pat and the
“It has been my pleasure to serve on Asure’s board and I am excited about the company’s future prospects. Unfortunately, due to health reasons, I need to resign my board position to focus on my family and getting better. I wish Pat and the rest of the board nothing but the best,” said
Recent Business Highlights
Hosted Annual
Added to Russell 3000® Index. Effective
Conference Call Details
Asure management will host a conference call today,
International dial-in: (631) 291-4544
Conference ID: 6258923
The conference call will be broadcast live and available for replay via the investor relations section of the company's website.
*Non-GAAP Financial Measures. This press release includes information about non-GAAP diluted earnings per share, non-GAAP tax rates, non-GAAP net income, non-GAAP gross profit, and non-GAAP EBITDA (collectively the "non-GAAP financial measures"). These non-GAAP financial measures are measurements of financial performance that are not prepared in accordance with
Non-GAAP EBITDA differs from GAAP net loss in that it excludes items such as interest, tax, depreciation, amortization, stock compensation, and one-time expenses. Asure is unable to predict with reasonable certainty the ultimate outcome of these exclusions without unreasonable effort. Therefore, Asure has not provided guidance for GAAP net loss or a reconciliation of the foregoing forward-looking Non-GAAP EBITDA guidance to GAAP net loss.
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.
Specifically, management is excluding the following items from its non-GAAP earnings per share, as applicable, for the periods presented in the first quarter 2020 financial statements:
Quarterly and annual GAAP income statements for 2019 were recast as if the Workspace Management business, which was sold on
Stock-Based Compensation Expenses. The company's compensation strategy includes the use of stock-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, stock-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
About Asure
Asure (NASDAQ: ASUR) sees Human Capital Management (HCM) through the lens of entrepreneurs and executives with an owner’s mentality. We help more than 60,000 small and mid-sized businesses develop their “Human Capital” to get to the next level, stay compliant, and allocate their time, money and technology toward growth. Asure HCM solution includes Asure Payroll & Tax, Asure HR, and
"Safe harbor" statement under the Private Securities Litigation Reform Act of 1995: 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, stock-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. 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.
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 Coronavirus) and other related uncertainties such as government-imposed travel restrictions, interruptions to supply chains and extended shut down of businesses, 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; foreign currency exchange rates; errors, interruptions or delays in the company's services or the company's Web hosting; breaches of the company's security measures; changes in the forgiveness provisions for loans under the Paycheck Protection Program; domestic and international regulatory developments, including the adoption of new privacy 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; unique aspects of entering or expanding in international markets, including the compliance with
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
© 2020
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands)
(unaudited) | ||||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 12,939 | $ | 28,826 | ||||
| Accounts receivable, net of allowance for doubtful accounts of | 5,220 | 4,808 | ||||||
| Inventory | 408 | 656 | ||||||
| Prepaid expenses and other current assets | 2,558 | 12,218 | ||||||
| Total current assets before funds held for clients | 21,125 | 46,508 | ||||||
| Funds held for clients | 199,306 | 137,935 | ||||||
| Total current assets | 220,431 | 184,443 | ||||||
| Property and equipment, net | 8,275 | 7,867 | ||||||
| 71,289 | 68,697 | |||||||
| Intangible assets, net | 62,055 | 63,850 | ||||||
| Operating lease assets, net | 6,837 | 6,963 | ||||||
| Other assets, net | 3,839 | 3,224 | ||||||
| Total assets | $ | 372,726 | $ | 335,044 | ||||
| Liabilities and stockholders’ equity | ||||||||
| Current liabilities: | ||||||||
| Current portion of notes payable | $ | 10,794 | $ | 2,571 | ||||
| Accounts payable | 1,009 | 1,736 | ||||||
| Accrued compensation and benefits | 3,305 | 3,424 | ||||||
| Operating lease liabilities, current | 1,779 | 1,575 | ||||||
| Other accrued liabilities | 791 | 6,556 | ||||||
| Deferred revenue | 3,585 | 5,500 | ||||||
| Total current liabilities before client fund obligations | 21,263 | 21,362 | ||||||
| Client fund obligations | 198,691 | 145,227 | ||||||
| Total current liabilities | 219,954 | 166,589 | ||||||
| Long-term liabilities: | ||||||||
| Deferred revenue | 161 | 322 | ||||||
| Deferred tax liability | 362 | 336 | ||||||
| Notes payable, net of current portion | 12,908 | 24,142 | ||||||
| Contingent purchase consideration | 2,745 | - | ||||||
| Operating lease liabilities, noncurrent | 5,844 | 5,937 | ||||||
| Other liabilities | 656 | 139 | ||||||
| Total long-term liabilities | 22,676 | 30,876 | ||||||
| Total liabilities | 242,630 | 197,465 | ||||||
| Commitments | ||||||||
| Stockholders’ equity: | ||||||||
| Preferred stock, | - | - | ||||||
| Common stock, | 163 | 161 | ||||||
| (5,017 | ) | (5,017 | ) | |||||
| Additional paid-in capital | 398,449 | 396,102 | ||||||
| Accumulated deficit | (264,117 | ) | (253,642 | ) | ||||
| Accumulated other comprehensive income (loss) | 618 | (25 | ) | |||||
| Total stockholders’ equity | 130,096 | 137,579 | ||||||
| Total liabilities and stockholders’ equity | $ | 372,726 | $ | 335,044 | ||||
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Amounts in thousands, except share and per share data)
| Three Months Ended | Nine Months Ended | |||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||
| Revenue: | ||||||||||||||||
| Recurring | $ | 15,273 | $ | 17,014 | $ | 47,442 | $ | 53,429 | ||||||||
| Professional services, hardware and other | 742 | 840 | 1,634 | 2,109 | ||||||||||||
| Total revenue | 16,015 | 17,854 | 49,076 | 55,538 | ||||||||||||
| Cost of Sales | 6,942 | 7,086 | 20,807 | 20,399 | ||||||||||||
| Gross profit | 9,073 | 10,768 | 28,269 | 35,139 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Sales and marketing | 3,573 | 3,245 | 9,916 | 9,008 | ||||||||||||
| General and administrative | 5,947 | 6,972 | 17,580 | 21,779 | ||||||||||||
| Research and development | 1,805 | 1,271 | 4,356 | 3,561 | ||||||||||||
| Amortization of intangible assets | 2,424 | 2,322 | 7,123 | 7,143 | ||||||||||||
| Total operating expenses | 13,749 | 13,810 | 38,975 | 41,491 | ||||||||||||
| Loss from operations | (4,676 | ) | (3,042 | ) | (10,706 | ) | (6,352 | ) | ||||||||
| Interest (expense) income and other, net | (408 | ) | (2,712 | ) | 302 | (8,495 | ) | |||||||||
| Loss from continuing operations before income taxes | (5,084 | ) | (5,754 | ) | (10,404 | ) | (14,847 | ) | ||||||||
| Income tax (benefit) expense | (325 | ) | (130 | ) | 71 | 512 | ||||||||||
| Loss from continuing operations | (4,759 | ) | (5,624 | ) | (10,475 | ) | (15,359 | ) | ||||||||
| Discontinued operations | ||||||||||||||||
| Income from operations of discontinued operations | - | 2,126 | - | 4,030 | ||||||||||||
| Income tax benefit | - | (142 | ) | - | (112 | ) | ||||||||||
| Gain on discontinued operations, net of taxes | - | 2,268 | - | 4,142 | ||||||||||||
| Net loss | (4,759 | ) | (3,356 | ) | (10,475 | ) | (11,217 | ) | ||||||||
| Other comprehensive income: | ||||||||||||||||
| Unrealized gain on marketable securities | 16 | (4 | ) | 643 | 22 | |||||||||||
| Foreign currency translation loss | - | (514 | ) | - | (560 | ) | ||||||||||
| Comprehensive loss | $ | (4,743 | ) | $ | (3,874 | ) | $ | (9,832 | ) | $ | (11,755 | ) | ||||
| Basic and diluted loss per share from continuing operations | ||||||||||||||||
| Basic | $ | (0.30 | ) | $ | (0.36 | ) | $ | (0.66 | ) | $ | (0.99 | ) | ||||
| Diluted | $ | (0.30 | ) | $ | (0.36 | ) | $ | (0.66 | ) | $ | (0.99 | ) | ||||
| Basic and diluted loss per share | ||||||||||||||||
| Basic | $ | (0.30 | ) | $ | (0.22 | ) | $ | (0.66 | ) | $ | (0.72 | ) | ||||
| Diluted | $ | (0.30 | ) | $ | (0.22 | ) | $ | (0.66 | ) | $ | (0.72 | ) | ||||
| Weighted average basic and diluted shares | ||||||||||||||||
| Basic | 15,873,000 | 15,565,000 | 15,793,000 | 15,472,000 | ||||||||||||
| Diluted | 15,873,000 | 15,565,000 | 15,793,000 | 15,472,000 | ||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
| Nine Months Ended | ||||||||
| 2020 | 2019 | |||||||
| Cash flows from operating activities: | ||||||||
| Net loss | $ | (10,475 | ) | $ | (11,217 | ) | ||
| Adjustments to reconcile loss to net cash (used in) provided by operations: | ||||||||
| Depreciation and amortization | 12,046 | 11,594 | ||||||
| Amortization of debt financing costs and discount | 348 | 1,178 | ||||||
| Provision for (recovery of) doubtful accounts | 316 | (414 | ) | |||||
| Provision for deferred income taxes | 26 | 468 | ||||||
| Gain on modification of debt | (123 | ) | - | |||||
| Share-based compensation | 1,733 | 1,580 | ||||||
| Loss on disposals of fixed assets | 55 | 83 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | 1,450 | 2,930 | ||||||
| Inventory | 137 | (2,062 | ) | |||||
| Prepaid expenses and other assets | (766 | ) | 16 | |||||
| Accounts payable | (726 | ) | (598 | ) | ||||
| Accrued expenses and other long-term obligations | (2,482 | ) | 217 | |||||
| Operating lease liabilities | (1,182 | ) | - | |||||
| Deferred revenue | (2,076 | ) | 148 | |||||
| Net cash (used in) provided by operating activities | (1,719 | ) | 3,923 | |||||
| Cash flows from investing activities: | ||||||||
| Acquisitions, net of cash acquired | (6,994 | ) | (7,443 | ) | ||||
| Acquisition of intangible asset | (1,823 | ) | - | |||||
| Purchases of property and equipment | (859 | ) | (1,159 | ) | ||||
| Software capitalization costs | (1,904 | ) | (3,207 | ) | ||||
| Net change in funds held for clients | (53,107 | ) | 48,361 | |||||
| Net cash (used in) provided by investing activities | (64,687 | ) | 36,552 | |||||
| Cash flows from financing activities: | ||||||||
| Proceeds from notes payable | 8,856 | 8,000 | ||||||
| Payments of notes payable | (12,171 | ) | (4,638 | ) | ||||
| Proceeds from revolving line of credit | - | 8,000 | ||||||
| Payments of revolving line of credit | - | (4,000 | ) | |||||
| Debt financing fees | (249 | ) | (1,102 | ) | ||||
| Payments of finance leases | - | (102 | ) | |||||
| Net proceeds from issuance of common stock | 616 | 496 | ||||||
| Net change in client fund obligations | 53,465 | (49,964 | ) | |||||
| Net cash provided by (used in) financing activities | 50,517 | (43,310 | ) | |||||
| Effect of foreign exchange rates | - | (33 | ) | |||||
| Net increase (decrease) in cash and cash equivalents | (15,887 | ) | (2,868 | ) | ||||
| Cash and cash equivalents at beginning of period | 28,826 | 15,444 | ||||||
| Cash and cash equivalents at end of period | $ | 12,939 | $ | 12,576 | ||||
| Supplemental information: | ||||||||
| Cash paid for: | ||||||||
| Interest | $ | 967 | $ | 6,581 | ||||
| Income taxes | $ | 3,469 | 31 | |||||
| Non-cash Investing and Financing Activities: | ||||||||
| Subordinated notes payable –acquisitions | $ | - | $ | 2,000 | ||||
| Equity issued in connection with acquisitions | - | 555 | ||||||
Reconciliation of GAAP to Non-GAAP
(In thousands, except for per share data)
| (In thousands except per share data) | 1Q19 | 2Q19 | 3Q19 | 4Q19 | 1Q20 | 2Q20 | 3Q20 | |||||||||||||||||||||
| Revenues: | $ | 20,410 | $ | 17,274 | $ | 17,854 | $ | 17,612 | $ | 18,947 | $ | 14,115 | $ | 16,015 | ||||||||||||||
| Reconciliation: GAAP to non-GAAP Gross Profit | ||||||||||||||||||||||||||||
| GAAP Gross profit | $ | 14,156 | $ | 10,215 | $ | 10,768 | $ | 8,178 | $ | 11,107 | $ | 8,107 | $ | 9,073 | ||||||||||||||
| Stock compensation | $ | 12 | $ | 8 | $ | 13 | $ | 18 | $ | 22 | $ | 21 | $ | 33 | ||||||||||||||
| Depreciation and amortization | $ | 675 | $ | 670 | $ | 685 | $ | 999 | $ | 926 | $ | 934 | $ | 1,184 | ||||||||||||||
| One Time Hardware Reserve and other | $ | 0 | $ | 0 | $ | 0 | $ | 321 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||||
| One Time Product Royalties | $ | 189 | $ | 188 | $ | 168 | $ | 129 | $ | 91 | $ | 67 | $ | 0 | ||||||||||||||
| Non-GAAP gross profit | $ | 15,032 | $ | 11,081 | $ | 11,634 | $ | 9,645 | $ | 12,146 | $ | 9,129 | $ | 10,290 | ||||||||||||||
| Non-GAAP gross margin | 73.7 | % | 64.1 | % | 65.2 | % | 54.8 | % | 64.1 | % | 64.7 | % | 64.3 | % | ||||||||||||||
| (In thousands except per share data) | 1Q19 | 2Q19 | 3Q19 | 4Q19 | 1Q20 | 2Q20 | 3Q20 | |||||||||||||||||||||
| Reconciliation: GAAP Net Income to non-GAAP EBITDA | ||||||||||||||||||||||||||||
| GAAP Net income (loss) - HCM | $ | (3,446 | ) | $ | (6,298 | ) | $ | (5,624 | ) | $ | (26,923 | ) | $ | (1,768 | ) | $ | (3,944 | ) | $ | (4,760 | ) | |||||||
| Stock compensation | $ | 502 | $ | 323 | $ | 481 | $ | 678 | $ | 442 | $ | 587 | $ | 681 | ||||||||||||||
| Amortization - intangibles | $ | 2,779 | $ | 2,762 | $ | 2,738 | $ | 5,074 | $ | 2,781 | $ | 2,746 | $ | 2,821 | ||||||||||||||
| Acquisition costs and other one-time expenses | $ | 1,942 | $ | 1,903 | $ | 1,510 | $ | 1,277 | $ | 1,845 | $ | 685 | $ | 1,117 | ||||||||||||||
| Taxes based on a 0% tax rate | $ | 255 | $ | 396 | $ | (130 | ) | $ | (24,632 | ) | $ | 19 | $ | 377 | $ | (325 | ) | |||||||||||
| Depreciation | $ | 576 | $ | 582 | $ | 528 | $ | 805 | $ | 735 | $ | 793 | $ | 1,043 | ||||||||||||||
| Impairment | $ | 0 | $ | 0 | $ | 0 | $ | 35,060 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||||
| Restructuring lookback | $ | 821 | $ | 821 | $ | 821 | $ | 821 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||||
| Interest Expense & Other, Net | $ | 2,714 | $ | 3,069 | $ | 2,712 | $ | 6,952 | $ | 235 | $ | 165 | $ | 408 | ||||||||||||||
| Non-GAAP EBITDA | $ | 6,143 | $ | 3,558 | $ | 3,036 | $ | (888 | ) | $ | 4,289 | $ | 1,409 | $ | 985 | |||||||||||||
| Non-GAAP EBITDA margin | 30.1 | % | 20.6 | % | 17.0 | % | -5.0 | % | 22.6 | % | 10.0 | % | 6.1 | % | ||||||||||||||
| (In thousands except per share data) | 1Q19 | 2Q19 | 3Q19 | 4Q19 | 1Q20 | 2Q20 | 3Q20 | |||||||||||||||||||||
| Reconciliation: GAAP Net Income to non-GAAP Net Income | ||||||||||||||||||||||||||||
| GAAP Net income (loss) - HCM | $ | (3,446 | ) | $ | (6,298 | ) | $ | (5,624 | ) | $ | (26,923 | ) | $ | (1,768 | ) | $ | (3,944 | ) | $ | (4,760 | ) | |||||||
| Stock compensation | $ | 502 | $ | 323 | $ | 481 | $ | 678 | $ | 442 | $ | 587 | $ | 681 | ||||||||||||||
| Amortization - intangibles | $ | 2,779 | $ | 2,762 | $ | 2,738 | $ | 5,074 | $ | 2,781 | $ | 2,746 | $ | 2,821 | ||||||||||||||
| Acquisition costs and other one-time expenses | $ | 1,942 | $ | 1,903 | $ | 1,510 | $ | 1,277 | $ | 1,845 | $ | 685 | $ | 1,117 | ||||||||||||||
| Taxes based on a 0% tax rate | $ | 255 | $ | 396 | $ | (130 | ) | $ | (24,632 | ) | $ | 19 | $ | 377 | $ | (325 | ) | |||||||||||
| Impairment | $ | 0 | $ | 0 | $ | 0 | $ | 35,060 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||||
| Loss on extinguishment of debt | $ | 0 | $ | 0 | $ | 0 | $ | 5,705 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||||
| Restructuring lookback | $ | 0 | $ | 0 | $ | 0 | $ | 821 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||||
| One Time Tax Penalty related to Prior periods | $ | 0 | $ | 86 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | $ | 0 | ||||||||||||||
| Non-GAAP net income (loss) | $ | 2,032 | $ | (828 | ) | $ | (1,025 | ) | $ | (2,940 | ) | $ | 3,319 | $ | 451 | $ | (466 | ) | ||||||||||
| (In thousands except per share data) | 1Q19 | 2Q19 | 3Q19 | 4Q19 | 1Q20 | 2Q20 | 3Q20 | |||||||||||||||||||||
| Calculation of non-GAAP net income (loss) per share | ||||||||||||||||||||||||||||
| Non-GAAP net income | $ | 2,032 | $ | (828 | ) | $ | (1,025 | ) | $ | (2,940 | ) | $ | 3,319 | $ | 451 | $ | (466 | ) | ||||||||||
| Pro forma diluted wtd-average # of common shares | 15,436 | 15,502 | 15,648 | 15,803 | 15,914 | 15,899 | 16,004 | |||||||||||||||||||||
| Non-GAAP EPS | $ | 0.13 | $ | (0.05 | ) | $ | (0.07 | ) | $ | (0.19 | ) | $ | 0.21 | $ | 0.03 | $ | (0.03 | ) | ||||||||||
*For comparison purposes, excluding non-strategic customer contracts, revenue would have been
Investor Relations Contact:
Corporate Development
(512) 437-2349
Jeff.Houston@asuresoftware.com
2020 GlobeNewswire, Inc., source
