ASUR
$8.28
Asure Software
$.02
.24%
Earnings Details
3rd Quarter September 2019
Monday, November 11, 2019 4:01:00 PM
Tweet Share Watch
Summary

Asure Software Beats

Asure Software (ASUR) reported 3rd Quarter September 2019 earnings of $0.14 per share on revenue of $24.6 million. The consensus earnings estimate was $0.09 per share on revenue of $25.3 million. The Earnings Whisper number was $0.08 per share. Revenue grew 4.7% on a year-over-year basis.

The company said with the sale of Workspace Management, it now expects 2019 revenue of $72.0 million to $73.0 million. The company's previous guidance was revenue of $103.0 million to $105.0 million and the current consensus estimate is revenue of $104.6 million for the year ending December 31, 2019. The company said it expects 2020 revenue of $72.0 million to $74.0 million. The current consensus estimate is revenue of $112.6 million for the year ending December 31, 2020.

Asure Software Inc provides cloud-based software-as-a-service time & labor management and workspace management solutions. It offers solutions including AsureSpace workplace management solutions and AsureForce time and labor management solutions.

Results
Reported Earnings
$0.14
Earnings Whisper
$0.08
Consensus Estimate
$0.09
Reported Revenue
$24.6 Mil
Revenue Estimate
$25.3 Mil
Growth
Earnings Growth
Revenue Growth
Power Rating
Grade
Earnings Release

Asure Software Announces Third Quarter 2019 Results

AUSTIN, Texas, Nov. 11, 2019 (GLOBE NEWSWIRE) -- Asure Software, Inc. (NASDAQ: ASUR), the leading provider of dynamic cloud-based solutions that elevate how, when and where work gets done, reported results for the third quarter ended September 30, 2019.

Third Quarter 2019 Key HCM Financial Highlights

  • Asure will be a pure-play HCM SaaS vendor after the previously announced $120 Million sale of Workspace Management, which is expected to close in December 2019
  • Core HCM bookings increased 38% year-over-year
  • HCM revenue of $17.9 million, above internal expectations
  • Interest on HCM client funds exceeded $450,000, up from $20,000 in the third quarter of 2018
  • Establishing HCM revenue guidance of $72.0-73.0 million for 2019 and $72.0-74.0 million for 2020
  • Establishing HCM adjusted EBITDA guidance of $11.0-12.0 million for 2019 and $11.0-12.0 million for 2020

Third Quarter 2019 Financial Summary (HCM and Workspace Management)

 For the three months ended For the nine months ended
In thousandsSeptember
 30, 2019
 September
 30, 2018
 Change
(%)
 September
30, 2019
 September
30, 2018
 Change
(%)
Revenue$24,559  $23,458  5% $76,160  $64,529  18%
            
GAAP Gross Profit$15,507  $14,987  3% $48,559  $43,281  12%
GAAP Gross Margin 63.1%   63.9%  (1)%  63.8%   67.1%  (5)%
            
Non-GAAP Gross Profit*$16,104  $15,934  1% $50,432  $45,019  12%
Non-GAAP Gross Margin* 65.6%   67.9%  (3)%  66.2%   69.8%  (5)%
            
GAAP Net Loss$(3,356) $(3,584) (6)% $(11,217) $(9,277) 21%
Non-GAAP Net Income*$1,669  $2,221  (25)% $6,200  $5,673  9%
            
GAAP Net Loss per Share$(0.22) $(0.24) (8)% $(0.73) $(0.68) 7%
Non-GAAP Net Earnings per Share**$0.11  $0.14  (21)% $0.40  $0.37  8%
            
Non-GAAP EBITDA*$5,348  $5,365  —% $17,154  $14,029  22%
Non-GAAP EBITDA Margin* 21.8%   22.9%  (5)%  22.5%   21.7%  4%

_______________________

        * 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.

Management Commentary

“Given the expected impact to our financial model resulting from the Workspace Management sale, once closed, this transaction allows Asure to be laser-focused on our award-winning Human Capital Management Solutions to resellers and small and midsize businesses. Asure Software will be pure-play HCM and we will dedicate our product innovations decisively on HCM solutions,” stated Pat Goepel, CEO of Asure Software. “We plan to pay off the majority of our debt with the proceeds -- right sizing our capital structure for a company of our size.  And we believe our financial predictability will be enhanced with the new Asure's recurring revenue mix exceeding 90% of total revenue.”

Asure delivered the following results (HCM and Workspace Management) for its third quarter ended September 30, 2019:

Revenue: Total revenue for the third quarter of 2019 was $24.6 million, an increase of 5% from $23.5 million in the third quarter of 2018.  Revenue mix for the third quarter of 2019 was comprised primarily of recurring revenue, which represented 86% of total revenue with professional services, hardware and other representing the remaining 14%. HCM revenue represented 73% of total and Workspace was 27%.

Gross Profit: GAAP gross profit for the third quarter of 2019 was $15.5 million (63.1% margin), a 3% increase from $15.0 million (63.9% margin) in the third quarter of 2018. Non-GAAP gross profit* was $16.1 million (65.6% margin), up 1% from $15.9 million (67.9% margin) in the year-ago quarter due to the increasing mix of HCM in our business.

Earnings (Loss) per Share: GAAP loss per share was $(0.22), compared with a net loss per share of $(0.24) in the third quarter of 2018. Non-GAAP earnings per share* was $0.11, as compared with $0.14 in the year-ago quarter.

Non-GAAP EBITDA*: Non-GAAP EBITDA was $5.3 million (21.8% margin), an increase of 0% from $5.4 million (22.9% margin) in the third quarter of 2018.

Recent Business Highlights

  • Announced that the Company entered into an agreement to sell its Workspace Management business to FM:Systems in an asset and equity transaction valued at $120 million.
  • New HCM Wins: During the third quarter, Asure secured wins across a range of companies including, Megha Alliance, Startkleen Legacy, the minor league baseball team Florence Freedom, a multi-unit quick service restaurant franchise with 14 locations and Theoris Software. We also added 16 new Service Bureau Organizations to the Evolution family. Third quarter workspace wins included Whole Foods and TX Dot.
  • Asure Consulting launched a comprehensive HR Training Courses Program, consisting of 47 modular segments based on trending operations and compliance topics to assist business professionals to optimize abilities and mitigate risk.
  • Appointed Charlie Lathrop, payroll processing veteran, to the company’s board of directors.

2019 Financial Guidance (HCM)

Given the impact to our financial model due to the timing of the Workspace Management sale, Asure is issuing guidance based on HCM performance only.  The fourth quarter will be impacted by a large capital gain at the time of closing which the Company expects to take in December 2019.

Asure is establishing the following guidance for HCM only, excluding Workspace Management given the pending disposition:

2019 GuidanceRange
     
Revenue$72.0 millionto$73.0 million
Non-GAAP EBITDA$11.0 millionto$12.0 million


Additional 2019 GuidanceRange
     
Basic average shares outstanding15.4 millionto15.9 million
Non-GAAP diluted shares outstanding15.7 millionto16.0 million
Non-GAAP Effective Tax Rate0%    

2020 Financial Guidance (HCM)

Asure is establishing the following guidance for HCM only, excluding Workspace Management given the pending disposition:

2020 GuidanceRange
     
Revenue$72.0 millionto$74.0 million
Non-GAAP EBITDA$11.0 millionto$12.0 million

Conference Call Details
Asure management will host a conference call today, Monday, November, 11, 2019 at 4:30 p.m. Eastern time (3:30 p.m. Central time) to discuss these financial results and outlook. Asure CEO Pat Goepel and CFO Kelyn Brannon will host the presentation, followed by a question and answer period.

U.S. dial-in: (877) 853-5636
International dial-in: (631) 291-4544
Conference ID: 6128479

The conference call will be broadcast live and available for replay via the investor 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 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 EBITDA differs from GAAP net loss in that it excludes things such as interest, tax, depreciation, amortization, stock compensation, and one-time expenses. Asure Software is unable to predict with reasonable certainty the ultimate outcome of these exclusions without unreasonable effort. Therefore, Asure Software 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 third quarter 2019 financial statements and for its non-GAAP estimates for the full fiscal 2019:

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 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, and relocation.

About Asure Software
Asure Software, Inc. (NASDAQ: ASUR), headquartered in Austin, Texas, provides innovative and flexible SaaS-based cloud platforms that help clients worldwide elevate how, when, and where work gets done throughout the employee lifecycle. More than a Human Capital Management (HCM) software program, our Smart Office suite capitalizes on the intrinsic value between workforce and workspace so organizations of all sizes can better compete for talent, space, time, and capital assets. Asure Software’s offerings include a fully-integrated HCM platform, Time & Attendance, Talent Management, Employee Benefits, Benefits Administration, Payroll & Tax, Asset & Move Management, Full-Service Room Scheduling, Hoteling & Mobile Workforce and Workplace Occupancy Sensors. Visit us at www.asuresoftware.com.

"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 closing of the company's sale of Workspace Management business; the company's rate of growth and anticipated revenue run rate, including 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; 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 United States export control laws, 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; factors affecting the company's outstanding convertible notes, term loan, and revolving credit facility; fluctuations in the number of company shares outstanding and the price of such shares; collection of receivables; interest rates; 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 Securities and Exchange Commission 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.

© 2019 Asure Software, Inc. All rights reserved.

ASURE SOFTWARE, INC.
CONSOLIDATED BALANCE SHEETS
(Amounts in thousands)

 September 30, 2019 (unaudited) December 31, 2018
Assets   
Current assets:   
Cash and cash equivalents$12,576  $15,444 
Accounts receivable, net of allowance for doubtful accounts of $1,047 and $1,467 at September 30, 2019 and December 31, 2018, respectively15,199  16,028 
Inventory5,061  3,117 
Prepaid expenses and other current assets3,437  3,120 
Total current assets before funds held for clients36,273  37,709 
Funds held for clients88,210  122,206 
Total current assets124,483  159,915 
Property and equipment, net10,636  8,948 
Goodwill115,957  111,387 
Intangible assets, net72,472  76,760 
Other assets, net11,878  4,090 
Total assets$335,426  $361,100 
Liabilities and stockholders’ equity   
Current liabilities:   
Current portion of notes payable, net of debt issuance cost$4,220  $4,733 
Revolving line of credit4,000   
Accounts payable3,943  3,662 
Accrued compensation and benefits2,894  2,824 
Other accrued liabilities4,965  2,234 
Deferred revenue12,362  11,849 
Total current liabilities before client fund obligations32,384  25,302 
Client fund obligations88,470  123,170 
Total current liabilities120,854  148,472 
Long-term liabilities:   
Deferred revenue470  876 
Deferred tax liability1,965  1,566 
Notes payable, net of current portion and debt issuance cost112,473  107,229 
Other liabilities6,015  439 
Total long-term liabilities120,923  110,110 
Total liabilities241,777  258,582 
Commitments   
Stockholders’ equity:   
Preferred stock, $.01 par value; 1,500 shares authorized; none issued or outstanding   
Common stock, $.01 par value; 22,000 and 22,000 shares authorized; 15,970 and 15,666 shares issued, 15,586 and 15,282 shares outstanding at September 30, 2019 and December 31, 2018, respectively160  157 
Treasury stock at cost, 384 shares at September 30, 2019 and December 31, 2018(5,017) (5,017)
Additional paid-in capital394,810  391,927 
Accumulated deficit(294,860) (283,643)
Accumulated other comprehensive loss(1,444) (906)
Total stockholders’ equity93,649  102,518 
Total liabilities and stockholders’ equity$335,426  $361,100 
        

ASURE SOFTWARE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
(Amounts in thousands, except share and per share data)
(Unaudited)

 For the Three Months Ended
September 30,
 For the Nine Months Ended
September 30,
 2019 2018 2019 2018
Revenue:       
Recurring$21,220  $19,561  $65,214  54,795 
Professional services, hardware and other3,339  3,897  10,946  9,734 
Total revenue24,559  23,458  76,160  64,529 
Cost of Sales9,052  8,471  27,601  21,248 
Gross profit15,507  14,987  48,559  43,281 
Operating expenses:       
Selling, general and administrative11,395  11,052  36,019  33,394 
Research and development2,501  3,514  6,730  6,495 
Amortization of intangible assets2,375  2,447  7,918  6,038 
Total operating expenses16,271  17,013  50,667  45,927 
Loss from operations(764) (2,026) (2,108) (2,646)
Other expense       
Interest expense and other(2,864) (1,861) (8,709) (6,343)
Total other expense, net(2,864) (1,861) (8,709) (6,343)
Loss before income taxes(3,628) (3,887) (10,817) (8,989)
Income tax benefit (expense)272  303  (400) (288)
Net Loss$(3,356) $(3,584) (11,217) (9,277)
Other comprehensive income:       
Unrealized gain (loss)  on marketable securities(4) (101) 22  (101)
Foreign currency translation loss(514) (211) (560) (645)
Comprehensive loss$(3,874) $(3,896) $(11,755) $(10,023)
Basic and diluted net loss per share       
Basic$(0.22) $(0.24) $(0.73) $(0.68)
Diluted$(0.22) $(0.24) $(0.73) $(0.68)
Weighted average basic and diluted shares       
Basic15,551,000  15,223,000  15,467,000  13,591,000 
Diluted15,551,000  15,223,000  15,467,000  13,591,000 
            

ASURE SOFTWARE, INC.
 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Amounts in thousands)
(Unaudited)

 For the Nine Months Ended
September 30,
 2019 2018
Cash flows from operating activities:   
Net loss$(11,217) $(9,277)
Adjustments to reconcile net loss to net cash provided by (used in) operations:   
Depreciation and amortization11,594  9,100 
Amortization of debt financing costs and discount1,178  499 
Provision for (recovery of) doubtful accounts(414) 496 
Provision for deferred income taxes468  1,127 
Share-based compensation1,580  887 
Release of contingent consideration  (489)
Loss on disposals of fixed assets83   
Changes in operating assets and liabilities:   
Accounts receivable2,930  (6,587)
Inventory(2,062) (137)
Prepaid expenses and other assets16  (2,250)
Accounts payable(598) 850 
Accrued expenses and other long-term obligations217  (449)
Deferred revenue148  168 
Net cash provided by (used in) operating activities3,923  (6,062)
Cash flows from investing activities:   
Acquisitions net of cash acquired(7,443) (66,366)
Purchases of property and equipment(1,159) (1,503)
Software capitalization costs(3,207) (2,536)
Net change in funds held for clients48,361  16,617 
Net cash provided by (used in) investing activities36,552  (53,788)
Cash flows from financing activities:   
Proceeds from notes payable8,000  36,750 
Payments on notes payable(4,638) (5,772)
Proceeds from revolving line of credit8,000  4,540 
Payments on revolving line of credit(4,000) (4,540)
Debt financing fees(1,102) (1,693)
Payments on capital leases(102) (124)
Proceeds from issuance of common stock496  39,156 
Net change in client fund obligations(49,964) (16,937)
Net cash provided by (used in) financing activities(43,310) 51,380 
Effect of foreign exchange rates(33) (128)
Net decrease in cash and cash equivalents(2,868) (8,598)
Cash and cash equivalents at beginning of period15,444  27,792 
Cash and cash equivalents at end of period$12,576  $19,194 
Supplemental information:   
Cash paid for:   
Interest$6,581  $5,605 
Income taxes31  101 
Non-cash Investing and Financing Activities:   
Subordinated notes payable –acquisitions2,000  7,592 
Equity issued in connection with acquisitions555  4,493 
      

Reconciliation of GAAP to Non-GAAP

(In thousands)

 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18* 4Q18* 1Q192Q193Q19
Revenue                   
Recurring$8,769  $9,991  $12,255  $12,704  $17,485  $17,749  $19,561  $19,397  $23,561 $20,433 $21,220 
Professional Services, Hardware and Other1,958  2,889  3,272  2,604  1,819  4,018  3,897  5,026  3,199 4,408 3,339 
Total Revenues$10,727  $12,880  $15,527  $15,308  $19,304  $21,767  $23,458  $24,423  $26,760 $24,841 $24,559 
                    
 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q192Q193Q19
Reconciliation from GAAP gross profit to non-GAAP gross profit:                   
GAAP Gross profit$8,289  $10,054  $12,131  $11,349  $13,747  $14,547  $14,987  $14,841  $18,062 $14,990 $15,507 
Stock compensation2  4  4    4  4  12  12  15 10 16 
Amortization106  106  106  134  297  486  437  437  437 $437 413 
One Time Inventory Adjustment            498  18     
One Time Travel Expense Adjustment              54   $  
One Time Product Royalties              81  189 188 168 
Non-GAAP gross profit$8,397  $10,164  $12,241  $11,483  $14,048  $15,037  $15,934  $15,443  $18,703 $15,625 $16,104 
Non-GAAP gross margin78.3%  78.9%  78.8%  75.0%  72.8%  69.1%  67.9%  63.2%  69.9% 62.9% 65.6% 


 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q192Q193Q19
Reconciliation from net income to non-GAAP EBITDA:                   
GAAP Net income (loss)$(1,059) $(1,837) $(1,281) $(1,545) $(1,925) $(3,768) $(3,584) $1,729  $(2,894)$(4,967)$(3,356)
Stock compensation54  171  139  230  194  329  363  800  611 392 582 
Amortization953  1,148  1,449  1,380  1,895  2,481  2,884  3,090  3,218 3,200 2,962 
Acquisition costs and other one-time expenses850  1,233  1,583  2,073  1,308  2,346  2,861  3,935  2,103 2,112 1,753 
Taxes based on a 0% tax rate142  141  85  (272) 184  408  (303) (7,518) 304 367 (272)
Interest Expense One-Time Credit      (259)            
Depreciation227  224  342  337  370  361  794  1,091  766 750 815 
Interest Expense & Other , Net547  1,088  1,643  1,347  1,760  2,722  2,350  2,738  2,754 3,090 2,864 
Non-GAAP EBITDA$1,714  $2,168  $3,960  $3,291  $3,786  $4,879  $5,365  $5,865  $6,862 $4,944 $5,348 
Non-GAAP EBITDA margin16.0%  16.8%  25.5%  21.5%  19.6%  22.4%  22.9%  24.0%  25.6% 19.9% 21.8% 


 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q192Q193Q19
Reconciliation from GAAP net income (loss) to non-GAAP net income                   
GAAP Net income (loss)$(1,059) $(1,837) $(1,281) $(1,545) $(1,925) $(3,768) $(3,584) $1,729  $(2,894)(4,967)$(3,356)
One-time depreciation adjustment              188     
Stock compensation54  171  139  230  194  329  363  800  611 392 582 
Amortization953  1,148  1,449  1,380  1,895  2,481  2,884  3,090  3,217 3,200 2,962 
Acquisition costs and other one-time expenses850  1,233  1,583  2,073  1,308  2,346  2,861  3,935  2,103 2,112 1,753 
Taxes based on a 0% tax rate142  141  85  (272) 184  408  (303) (7,518) 304 367 (272)
Interest Expense One-Time Credit      (259)            
One time tax penalty related to prior periods                 86  
Non-GAAP net income$940  $856  $1,975  $1,607  $1,656  $1,796  $2,221  $2,224  $3,341 $1,190 $1,669 


 1Q17 2Q17 3Q17 4Q17 1Q18  2Q18 3Q18 4Q18 1Q192Q193Q19
Calculation of non-GAAP net income per share                    
Non-GAAP net income$940  $856  $1,975  $1,607  $1,656   $1,796  $2,221  $2,224  $3,341 $1,190 $1,669 
Pro forma diluted weighted-average shares8,839  10,212  12,599  12,659  12,846   13,259  15,489  15,337  15,436 15,502 15,551 
Non-GAAP EPS$0.11  $0.08  $0.16  $0.13  $0.13   $0.14  $0.14  $0.15  $0.22 $0.08 $0.11 

* Adjusting for a revenue reclassification, 4Q18 recurring revenue would have been $20,127 and professional services, hardware and other would have been $4,296. In 3Q18 recurring revenue would have been $19,194 and professional services, hardware and other would have been $4,261.

Investor Relations Contact:
Carolyn Bass
Market Street Partners
415-445-3232
cbass@marketstreetpartners.com

ASURE-COLOR-ON-WHITE.gif

Source: Asure Software Inc