These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
☒
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
|
74-2415696
|
|
(State or other jurisdiction of
|
|
(I.R.S. Employer
|
|
incorporation or organization)
|
|
Identification No.)
|
|
|
|
|
|
3700 N. Capital of Texas Hwy #350
|
|
|
|
Austin, Texas
|
|
78746
|
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
|
Large accelerated filer
☐
|
Accelerated filer
☐
|
Non-accelerated filer
☐
|
Smaller reporting company
☒
|
|
Emerging growth company
☐
|
|
|
|
|
|
|
Page
|
|
|
|
Number
|
|
PART I - FINANCIAL INFORMATION
|
||
|
|
|
|
|
Item 1.
|
|
|
|
|
3
|
|
|
|
4
|
|
|
|
5
|
|
|
|
6
|
|
|
Item 2.
|
20
|
|
|
Item 3.
|
25
|
|
|
Item 4.
|
25
|
|
|
|
|
|
|
PART II - OTHER INFORMATION
|
||
|
|
|
|
|
Item 1.
|
26
|
|
|
Item 1A.
|
26
|
|
|
Item 2.
|
26
|
|
|
Item 3.
|
26
|
|
|
Item 6.
|
26
|
|
|
|
|
|
|
27
|
||
|
|
September 30,
2017
(Unaudited)
|
December 31,
2016
|
||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
27,464
|
$
|
12,767
|
||||
|
Accounts and note receivable, net of allowance for doubtful accounts of $592 and $338
at September 30, 2017 and December 31, 2016, respectively
|
13,887
|
8,108
|
||||||
|
Inventory
|
781
|
487
|
||||||
|
Prepaid expenses and other current assets
|
1,899
|
1,256
|
||||||
|
Total current assets before funds held for clients
|
44,031
|
22,618
|
||||||
|
Funds held for clients
|
23,217
|
22,981
|
||||||
|
Total current assets
|
67,248
|
45,599
|
||||||
|
Restricted cash
|
200
|
-
|
||||||
|
Property and equipment, net
|
2,763
|
1,878
|
||||||
|
Goodwill
|
75,855
|
26,259
|
||||||
|
Intangible assets, net
|
34,046
|
12,048
|
||||||
|
Other assets
|
2,225
|
39
|
||||||
|
Total assets
|
$
|
182,337
|
$
|
85,823
|
||||
|
Liabilities and stockholders’ equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Current portion of notes payable, net of debt issuance cost and debt discount
|
$
|
8,724
|
$
|
5,455
|
||||
|
Accounts payable
|
1,581
|
1,576
|
||||||
|
Accrued compensation and benefits
|
1,812
|
1,192
|
||||||
|
Other accrued liabilities
|
1,115
|
936
|
||||||
|
Deferred revenue
|
12,065
|
9,252
|
||||||
|
Total current liabilities before client fund obligations
|
25,297
|
18,411
|
||||||
|
Client fund obligations
|
23,217
|
22,981
|
||||||
|
Total current liabilities
|
48,514
|
41,392
|
||||||
|
Long-term liabilities:
|
||||||||
|
Deferred revenue
|
1,450
|
769
|
||||||
|
Notes payable, net of current portion of debt issuance cost and debt discount
|
66,980
|
24,581
|
||||||
|
Other liabilities
|
1,009
|
835
|
||||||
|
Total long-term liabilities
|
69,439
|
26,185
|
||||||
|
Total liabilities
|
117,953
|
67,577
|
||||||
|
Stockholders’ equity:
|
||||||||
|
Preferred stock, $.01 par value; 1,500 shares authorized; none issued or outstanding
|
-
|
-
|
||||||
|
Common stock, $.01 par value; 22,000 shares authorized; 12,805 and 8,901 shares issued, 12,421 and 8,517 shares outstanding at September 30, 2017 and December 31, 2016, respectively
|
128
|
89
|
||||||
|
Treasury stock at cost, 384 shares at September 30, 2017 and December 31, 2016
|
(5,017
|
)
|
(5,017
|
)
|
||||
|
Additional paid-in capital
|
345,383
|
295,044
|
||||||
|
Accumulated deficit
|
(276,052
|
)
|
(271,875
|
)
|
||||
|
Accumulated other comprehensive (loss) income
|
(58
|
)
|
5
|
|||||
|
Total stockholders’ equity
|
64,384
|
18,246
|
||||||
|
Total liabilities and stockholders’ equity
|
$
|
182,337
|
$
|
85,823
|
||||
|
|
FOR THE
THREE MONTHS ENDED
September 30,
|
FOR THE
NINE MONTHS ENDED
September 30,
|
||||||||||||||
|
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
|
Revenues:
|
||||||||||||||||
|
Cloud revenue
|
$
|
11,062
|
$
|
5,630
|
$
|
27,724
|
$
|
14,881
|
||||||||
|
Hardware revenue
|
1,003
|
676
|
3,651
|
2,644
|
||||||||||||
|
Maintenance and support revenue
|
1,178
|
1,078
|
3,276
|
3,509
|
||||||||||||
|
On premise software license revenue
|
599
|
754
|
1,049
|
1,352
|
||||||||||||
|
Professional services revenue
|
1,685
|
1,302
|
3,434
|
3,440
|
||||||||||||
|
Total revenues
|
15,527
|
9,440
|
39,134
|
25,826
|
||||||||||||
|
Cost of sales
|
3,396
|
2,026
|
8,660
|
5,932
|
||||||||||||
|
Gross margin
|
12,131
|
7,414
|
30,474
|
19,894
|
||||||||||||
|
|
||||||||||||||||
|
Operating expenses
|
||||||||||||||||
|
Selling, general and administrative
|
9,459
|
5,046
|
25,286
|
15,559
|
||||||||||||
|
Research and development
|
883
|
761
|
2,488
|
2,217
|
||||||||||||
|
Amortization of intangible assets
|
1,341
|
625
|
3,230
|
1,628
|
||||||||||||
|
Total operating expenses
|
11,683
|
6,432
|
31,004
|
19,404
|
||||||||||||
|
|
||||||||||||||||
|
Income (loss) from operations
|
448
|
982
|
(530
|
)
|
490
|
|||||||||||
|
|
||||||||||||||||
|
Other income (loss)
|
||||||||||||||||
|
Interest expense and other
|
(1,644
|
)
|
(620
|
)
|
(3,279
|
)
|
(1,460
|
)
|
||||||||
|
Total other loss
|
(1,644
|
)
|
(620
|
)
|
(3,279
|
)
|
(1,460
|
)
|
||||||||
|
|
||||||||||||||||
|
Income (loss) from operations before income taxes
|
(1,196
|
)
|
362
|
(3,809
|
)
|
(970
|
)
|
|||||||||
|
Income tax provision
|
(85
|
)
|
(47
|
)
|
(368
|
)
|
(133
|
)
|
||||||||
|
Net income (loss)
|
$
|
(1,281
|
)
|
$
|
315
|
$
|
(4,177
|
)
|
$
|
(1,103
|
)
|
|||||
|
Other comprehensive income (loss)
|
||||||||||||||||
|
Foreign currency gain (loss)
|
(6
|
)
|
26
|
(63
|
)
|
142
|
||||||||||
|
Other comprehensive income (loss)
|
$
|
(1,287
|
)
|
341
|
$
|
(4,240
|
)
|
$
|
(961
|
)
|
||||||
|
|
||||||||||||||||
|
Basic and diluted net income (loss) per share
|
||||||||||||||||
|
Basic
|
$
|
(0.10
|
)
|
$
|
0.05
|
$
|
(0.40
|
)
|
$
|
(0.17
|
)
|
|||||
|
Diluted
|
$
|
(0.10
|
)
|
$
|
0.05
|
$
|
(0.40
|
)
|
$
|
(0.17
|
)
|
|||||
|
Weighted average basic and diluted shares
|
||||||||||||||||
|
Basic
|
12,418,000
|
6,534,000
|
10,355,000
|
6,383,000
|
||||||||||||
|
Diluted
|
12,418,000
|
6,548,000
|
10,355,000
|
6,383,000
|
||||||||||||
|
|
FOR THE
NINE MONTHS ENDED
SEPTEMBER 30,
|
|||||||
|
|
2017
|
2016
|
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Net loss
|
$
|
(4,177
|
)
|
$
|
(1,103
|
)
|
||
|
Adjustments to reconcile net loss to net cash used in operations:
|
||||||||
|
Depreciation and amortization
|
4,344
|
2,686
|
||||||
|
Provision for doubtful accounts
|
320
|
50
|
||||||
|
Share-based compensation
|
363
|
166
|
||||||
|
Other
|
-
|
94
|
||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
(4,450
|
)
|
(1,678
|
)
|
||||
|
Inventory
|
(287
|
)
|
169
|
|||||
|
Prepaid expenses and other assets
|
(471
|
)
|
124
|
|||||
|
Accounts payable
|
(569
|
)
|
(189
|
)
|
||||
|
Accrued expenses and other long-term obligations
|
881
|
951
|
||||||
|
Deferred revenue
|
1,963
|
(2,000
|
)
|
|||||
|
Net cash used in operating activities
|
(2,083
|
)
|
(730
|
)
|
||||
|
|
||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Acquisitions net of cash acquired
|
(45,472
|
)
|
(12,000
|
)
|
||||
|
Purchases of property and equipment
|
(942
|
)
|
(128
|
)
|
||||
|
Software capitalization costs
|
(804
|
)
|
-
|
|||||
|
Collection of note receivable
|
-
|
223
|
||||||
|
Net change in funds held for clients
|
8,867
|
4,155
|
||||||
|
Net cash used in investing activities
|
(38,351
|
)
|
(7,750
|
)
|
||||
|
|
||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Proceeds from notes payable
|
45,777
|
16,823
|
||||||
|
Payments on notes payable
|
(8,098
|
)
|
(5,173
|
)
|
||||
|
Debt financing fees
|
(1,433
|
)
|
(438
|
)
|
||||
|
Payments on capital leases
|
(131
|
)
|
(158
|
)
|
||||
|
Net proceeds from issuance of common stock
|
27,820
|
561
|
||||||
|
Net change in client fund obligations
|
(8,812
|
)
|
(4,155
|
)
|
||||
|
Net cash provided by financing activities
|
55,123
|
7,460
|
||||||
|
|
||||||||
|
Effect of foreign exchange rates
|
8
|
151
|
||||||
|
|
||||||||
|
Net increase (decrease) in cash and cash equivalents
|
14,697
|
(869
|
)
|
|||||
|
Cash and cash equivalents at beginning of period
|
12,767
|
1,158
|
||||||
|
Cash and cash equivalents at end of period
|
$
|
27,464
|
$
|
289
|
||||
|
|
||||||||
|
SUPPLEMENTAL INFORMATION:
|
||||||||
|
Cash paid for:
|
||||||||
|
Interest
|
$
|
2,180
|
$
|
817
|
||||
|
|
||||||||
|
Non-cash Investing and Financing Activities:
|
||||||||
|
Subordinated notes payable –acquisitions
|
8,165
|
6,000
|
||||||
|
Equity issued in connection with acquisitions
|
21,825
|
-
|
||||||
|
Level 1:
|
Quoted prices in active markets for
identical
assets or liabilities;
|
|
Level 2:
|
Quoted prices in active markets for
similar
assets or liabilities; quoted prices in markets that are not active for identical or similar assets or liabilities; and model-driven valuations whose significant inputs are observable; and
|
|
Level 3:
|
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
|
|
|
Fair Value Measure at September 30, 2017
|
|||||||||||||||
|
|
Total
|
Quoted
|
Significant
|
|||||||||||||
|
|
Carrying
|
Prices
|
Other
|
Significant
|
||||||||||||
|
|
Value at
|
in Active
|
Observable
|
Unobservable
|
||||||||||||
|
|
September 30,
|
Market
|
Inputs
|
Inputs
|
||||||||||||
|
Description
|
2017
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
|
Assets:
|
||||||||||||||||
|
Cash and cash equivalents
|
$
|
27,464
|
$
|
27,464
|
$
|
-
|
$
|
-
|
||||||||
|
Total
|
$
|
27,464
|
$
|
27,464
|
$
|
-
|
$
|
-
|
||||||||
|
|
Fair Value Measure at December 31, 2016
|
|||||||||||||||
|
|
Total
|
Quoted
|
Significant
|
|||||||||||||
|
|
Carrying
|
Prices
|
Other
|
Significant
|
||||||||||||
|
|
Value at
|
in Active
|
Observable
|
Unobservable
|
||||||||||||
|
|
December 31,
|
Market
|
Inputs
|
Inputs
|
||||||||||||
|
Description
|
2016
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
|
Assets:
|
||||||||||||||||
|
Cash and cash equivalents
|
$
|
12,767
|
$
|
12,767
|
$
|
-
|
$
|
-
|
||||||||
|
Total
|
$
|
12,767
|
$
|
12,767
|
$
|
-
|
$
|
-
|
||||||||
|
Assets Acquired
|
CPI
|
PMSI
|
PSNW
|
iSystems
|
Compass
|
Total
|
||||||||||||||||||
|
Cash & cash equivalents
|
$
|
126
|
131
|
53
|
211
|
207
|
$ |
728
|
||||||||||||||||
|
Accounts receivable
|
22
|
347
|
111
|
951
|
241
|
1,672
|
||||||||||||||||||
|
Restricted cash
|
-
|
-
|
-
|
200
|
-
|
200
|
||||||||||||||||||
|
Fixed assets
|
-
|
130
|
7
|
681
|
38
|
856
|
||||||||||||||||||
|
Other assets
|
-
|
17
|
17
|
699
|
33
|
766
|
||||||||||||||||||
|
Funds held for clients
|
2,809
|
-
|
6,294
|
-
|
-
|
9,103
|
||||||||||||||||||
|
Goodwill
|
1,190
|
2,247
|
1,579
|
42,253
|
2,049
|
49,318
|
||||||||||||||||||
|
Intangibles
|
1,563
|
2,646
|
1,879
|
15,070
|
3,470
|
24,628
|
||||||||||||||||||
|
Total assets acquired
|
$
|
5,710
|
5,518
|
9,940
|
60,065
|
6,038
|
$ |
87,271
|
||||||||||||||||
|
|
||||||||||||||||||||||||
|
Liabilities assumed
|
||||||||||||||||||||||||
|
Accounts payable
|
51
|
19
|
28
|
392
|
65
|
555
|
||||||||||||||||||
|
Accrued other liabilities
|
-
|
191
|
40
|
791
|
45
|
1,067
|
||||||||||||||||||
|
Deferred revenue
|
-
|
370
|
-
|
1,073
|
-
|
1,443
|
||||||||||||||||||
|
Client fund obligations
|
2,754
|
-
|
6,294
|
-
|
-
|
9,048
|
||||||||||||||||||
|
Total liabilities assumed
|
2,805
|
580
|
6,362
|
2,256
|
110
|
12,113
|
||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Net assets acquired
|
$
|
2,905
|
4,938
|
3,578
|
57,809
|
5,928
|
$ |
75,158
|
||||||||||||||||
|
|
CPI
|
PMSI
|
PSNW
|
iSystems
|
Compass
|
Total
|
||||||||||||||||||
|
Purchase price
|
$
|
3,000
|
5,000
|
3,610
|
55,000
|
6,000
|
$
|
72,610
|
||||||||||||||||
|
Working capital adjustment
|
-
|
-
|
-
|
202
|
81
|
|
283
|
|||||||||||||||||
|
Adjustment to fair value of Asure’s stock issued
|
(54
|
)
|
-
|
-
|
2,880
|
-
|
2,826
|
|||||||||||||||||
|
Debt discount
|
(41
|
)
|
(62
|
)
|
(32
|
)
|
(273
|
)
|
(153
|
)
|
(561
|
)
|
||||||||||||
|
Fair value of net assets acquired
|
$
|
2,905
|
4,938
|
3,578
|
57,809
|
5,928
|
$
|
75,158
|
||||||||||||||||
|
|
Amount
|
|||
|
Assets acquired
|
||||
|
Accounts receivable
|
$
|
523
|
||
|
Funds held for clients
|
16,419
|
|||
|
Fixed assets
|
258
|
|||
|
Other assets
|
28
|
|||
|
Goodwill
|
9,016
|
|||
|
Intangibles
|
8,700
|
|||
|
Total assets acquired
|
$
|
34,944
|
||
|
|
||||
|
Liabilities assumed
|
||||
|
Accounts payable
|
64
|
|||
|
Accrued other liabilities
|
461
|
|||
|
Client fund obligations
|
16,419
|
|||
|
Total liabilities assumed
|
$
|
16,944
|
||
|
Net assets acquired
|
$
|
18,000
|
||
|
|
FOR THE THREE
MONTHS ENDED
|
FOR THE THREE
MONTHS ENDED
|
||||||
|
|
SEPTEMBER 30,
|
SEPTEMBER 30,
|
||||||
|
|
2017
|
2016
|
||||||
|
Revenues
|
$
|
15,527
|
$
|
14,905
|
||||
|
Net income (loss)
|
$
|
(927
|
)
|
$
|
185
|
|||
|
Net income (loss) per common share:
|
||||||||
|
Basic and diluted
|
$
|
(0.07
|
)
|
$ |
0.02
|
|||
|
|
||||||||
|
Weighted average shares outstanding:
|
||||||||
|
Basic and diluted
|
12,418
|
8,186
|
||||||
|
|
FOR THE NINE
MONTHS ENDED
SEPTEMBER 30,
|
FOR THE NINE
MONTHS ENDED
SEPTEMBER 30,
|
||||||
|
|
2017
|
2016
|
||||||
|
Revenues
|
$
|
45,743
|
$
|
45,416
|
||||
|
Net loss
|
$
|
(4,552
|
)
|
$
|
(4,221
|
)
|
||
|
Net loss per common share:
|
||||||||
|
Basic and diluted
|
$
|
(0.40
|
)
|
$
|
(0.53
|
)
|
||
|
|
||||||||
|
Weighted average shares outstanding:
|
||||||||
|
Basic and diluted
|
$
|
11,272
|
$
|
8,021
|
||||
|
Balance at December 31, 2016
|
$
|
26,259
|
||
|
Goodwill recognized upon acquisitions of PMSI, CPI, PSNW, iSystems and Compass
|
49,318
|
|||
|
Adjustment to Goodwill associated with acquisition of Mangrove
|
272
|
|||
|
Foreign exchange adjustment to goodwill
|
6
|
|||
|
Balance at September 30, 2017
|
$
|
75,855
|
|
|
September 30, 2017
|
|||||||||||||||
|
Intangible Assets
|
Weighted Average
Amortization
Period (in Years)
|
Gross
|
Accumulated
Amortization
|
Net
|
||||||||||||
|
|
||||||||||||||||
|
Developed Technology
|
11.8
|
$
|
11,925
|
$
|
(4,585
|
)
|
$
|
7,340
|
||||||||
|
Customer Relationships
|
7.5
|
35,516
|
(12,354
|
)
|
23,162
|
|||||||||||
|
Reseller Relationships
|
7.0
|
853
|
(731
|
)
|
122
|
|||||||||||
|
Trade Names
|
14.8
|
2,815
|
(787
|
)
|
2,028
|
|||||||||||
|
Noncompete
|
2.9
|
592
|
(108
|
)
|
484
|
|||||||||||
|
Software development costs
|
3.0
|
919
|
(9
|
)
|
910
|
|||||||||||
|
|
8.7
|
$
|
52,620
|
$
|
(18,574
|
)
|
$
|
34,046
|
||||||||
|
|
December 31, 2016
|
|||||||||||||||
|
Intangible Assets
|
Weighted Average
Amortization
Period (in Years)
|
Gross
|
Accumulated
Amortization
|
Net
|
||||||||||||
|
|
||||||||||||||||
|
Developed Technology
|
12.7
|
$
|
10,915
|
$
|
(3,408
|
)
|
$
|
7,507
|
||||||||
|
Customer Relationships
|
7.3
|
14,011
|
(10,270
|
)
|
3,741
|
|||||||||||
|
Reseller Relationships
|
7.0
|
853
|
(640
|
)
|
213
|
|||||||||||
|
Trade Names
|
14.5
|
1,294
|
(707
|
)
|
587
|
|||||||||||
|
|
9.8
|
$
|
27,073
|
$
|
(15,025
|
)
|
$
|
12,048
|
||||||||
|
Calendar Years
|
||||
|
2017 (July to December)
|
$
|
1,438
|
||
|
2018
|
5,424
|
|||
|
2019
|
4,650
|
|||
|
2020
|
3,803
|
|||
|
2021
|
3,848
|
|||
|
Thereafter
|
14,079
|
|||
|
Subtotal
|
$
|
33,242
|
||
|
Software development costs not yet placed in service
|
804
|
|||
|
$
|
34,046
|
|||
|
Notes Payable
|
Maturity
|
Stated Interest
Rate
|
Balance as of
September 30, 2017
|
Balance as of
December 31, 2016
|
||||||||||
|
Subordinated Notes Payable- Mangrove acquisition
|
3/18/2018
|
3.50
|
%
|
$
|
-
|
$
|
6,000
|
|||||||
|
Subordinated Notes Payable- PMSI acquisition
|
4/30/2018
|
2.00
|
%
|
1,125
|
-
|
|||||||||
|
Subordinated Notes Payable- CPI acquisition
|
4/30/2018
|
-
|
%
|
500
|
-
|
|||||||||
|
Subordinated Notes Payable- PSNW acquisition
|
3/31/2018
|
2.00
|
%
|
600
|
-
|
|||||||||
|
Subordinated Notes Payable- iSystems acquisition
|
5/25/2019
|
3.50
|
%
|
5,000
|
-
|
|||||||||
|
Subordinated Notes Payable- Compass acquisition
|
5/25/2022
|
2.0
|
%
|
1,500
|
-
|
|||||||||
|
Term Loan – Wells Fargo Syndicate Partner
|
5/25/2022
|
9.53
|
%
|
34,562
|
-
|
|||||||||
|
Term Loan - Wells Fargo
|
5/25/2022
|
4.53
|
%
|
34,563
|
24,715
|
|||||||||
|
Total Notes Payable
|
|
$
|
77,850
|
$
|
30,715
|
|||||||||
|
Short-term notes payable
|
|
$
|
8,869
|
$
|
5,455
|
|||||||||
|
Long-term notes payable
|
|
$
|
68,981
|
$
|
25,260
|
|||||||||
|
Notes Payable
|
Gross Notes Payable at
September 30, 2017
|
Debt Issuance Costs and Debt Discount
|
Net Notes Payable at
September 30, 2017
|
|||||||||
|
Notes payable, current portion
|
$
|
8,869
|
$
|
(145
|
) |
$
|
8,724
|
|||||
|
Notes payable, net of current portion
|
68,981
|
(2,001
|
)
|
66,980
|
||||||||
|
Total Notes Payable
|
$
|
77,850
|
$
|
(2,146
|
)
|
$
|
75,704
|
|||||
|
Notes Payable
|
Gross Notes Payable at
December 31, 2016
|
Debt Issuance Costs and Debt Discount
|
Net Notes Payable at
December 31, 2016
|
|||||||||
|
Notes payable, current portion
|
$
|
5,455
|
$
|
-
|
$
|
5,455
|
||||||
|
Notes payable, net of current portion
|
25,260
|
(679
|
)
|
24,581
|
||||||||
|
Total Notes Payable
|
$
|
30,715
|
$
|
(679
|
)
|
$
|
30,036
|
|||||
|
Year Ended
|
Gross Amount
|
|||
|
December 31, 2017 (October to December)
|
$
|
875
|
||
|
December 31, 2018
|
8,525
|
|||
|
December 31, 2019
|
6,300
|
|||
|
December 31, 2020
|
3,800
|
|||
|
December 31, 2021
|
3,800
|
|||
|
Thereafter
|
54,550
|
|||
|
Gross Notes Payable
|
$
|
77,850
|
||
|
Leverage Ratio
|
|
First Out Base
Rate Margin |
|
First Out LIBOR
Rate Margin |
|
Last Out Base
Rate Margin |
|
Last Out LIBOR
Rate Margin |
|
< 3.25:1
|
|
2.00 Percentage Points
|
|
3.00 Percentage Points
|
|
7.00 Percentage Points
|
|
8.00 Percentage Points
|
|
> 3.25:1
|
|
2.50 Percentage Points
|
|
3.50 Percentage Points
|
|
7.50 Percentage Points
|
|
8.50 Percentage Points
|
|
|
Foreign Currency Items
|
Accumulated Other
Comprehensive Loss Items
|
||||||
|
Beginning balance, December 31, 2016
|
$
|
5
|
$
|
5
|
||||
|
Other comprehensive loss before reclassifications
|
(63
|
)
|
(63
|
)
|
||||
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
—
|
—
|
||||||
|
Net current-period other comprehensive loss
|
(63
|
)
|
(63
|
)
|
||||
|
Ending balance, September 30, 2017
|
$
|
(58
|
)
|
$
|
(58
|
)
|
||
|
|
Three Months Ended September 30, 2017
|
|||||||||||
|
|
Before Tax
|
Tax Benefit
|
Net of Tax
|
|||||||||
|
Foreign currency translation adjustments
|
$
|
(6
|
)
|
$
|
—
|
$
|
(6
|
)
|
||||
|
|
||||||||||||
|
Other comprehensive loss
|
$
|
(6
|
)
|
$
|
—
|
$
|
(6
|
)
|
||||
|
|
Nine Months Ended September 30, 2017
|
|||||||||||
|
|
Before Tax
|
Tax Benefit
|
Net of Tax
|
|||||||||
|
Foreign currency translation adjustments
|
$
|
(63
|
)
|
$
|
—
|
$
|
(63
|
)
|
||||
|
|
||||||||||||
|
Other comprehensive loss
|
$
|
(63
|
)
|
$
|
—
|
$
|
(63
|
)
|
||||
|
|
For the Three Months
|
For the Nine Months
|
||||||||||||||
|
|
Ended September 30,
|
Ended September 30,
|
||||||||||||||
|
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
|
Net income (loss)
|
$
|
(1,281
|
)
|
$
|
315
|
$
|
(4,177
|
)
|
$
|
(1,103
|
)
|
|||||
|
|
||||||||||||||||
|
Weighted-average shares of common stock outstanding
|
12,418,000
|
6,534,000
|
10,355,000
|
6,383,000
|
||||||||||||
|
Dilutive effect of employee stock options
|
-
|
14,000
|
-
|
-
|
||||||||||||
|
Weighted average shares for diluted net income (loss) per share
|
12,418,000
|
6,548,000
|
10,355,000
|
6,383,000
|
||||||||||||
|
Basic net (loss) income per share
|
$
|
(0.10
|
)
|
$
|
0.05
|
$
|
(0.40
|
)
|
$
|
(0.17
|
)
|
|||||
|
Diluted net (loss) income per share
|
$
|
(0.10
|
)
|
$
|
0.05
|
$
|
(0.40
|
)
|
$
|
(0.17
|
)
|
|||||
|
|
FOR THE THREE MONTHS ENDED
SEPTEMBER 30,
|
FOR THE NINE MONTHS ENDED
SEPTEMBER 30,
|
||||||||||||||
|
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
|
Revenues
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
||||||||
|
Gross margin
|
78.1
|
78.5
|
77.9
|
77.0
|
||||||||||||
|
Selling, general and administrative
|
60.9
|
53.5
|
64.6
|
60.2
|
||||||||||||
|
Research and development
|
5.7
|
8.1
|
6.4
|
8.6
|
||||||||||||
|
Amortization of intangible assets
|
8.6
|
6.6
|
8.3
|
6.3
|
||||||||||||
|
Total operating expenses
|
75.2
|
68.1
|
79.2
|
75.1
|
||||||||||||
|
Other loss, net
|
(10.6
|
)
|
(6.6
|
)
|
(8.4
|
)
|
(5.7
|
)
|
||||||||
|
Net income (loss)
|
(8.3
|
)
|
3.3
|
(10.7
|
)
|
(4.3
|
)
|
|||||||||
|
|
FOR THE THREE
MONTHS ENDED
September 30,
|
Increase (Decrease)
|
||||||||||||||
|
Revenue
|
2017
|
2016
|
%
|
|||||||||||||
|
Cloud revenue
|
$
|
11,062
|
$
|
5,630
|
$
|
5,432
|
96.5
|
|||||||||
|
Hardware revenue
|
1,003
|
676
|
327
|
48.4
|
||||||||||||
|
Maintenance and support revenue
|
1,178
|
1,078
|
100
|
9.3
|
||||||||||||
|
On premise software license revenue
|
599
|
754
|
(155
|
)
|
(20.6
|
)
|
||||||||||
|
Professional services revenue
|
1,685
|
1,302
|
383
|
29.4
|
||||||||||||
|
Total revenue
|
$
|
15,527
|
$
|
9,440
|
$
|
6,087
|
64.5
|
|||||||||
|
|
FOR THE NINE
MONTHS ENDED
September 30,
|
Increase (Decrease)
|
||||||||||||||
|
Revenue
|
2017
|
2016
|
%
|
|||||||||||||
|
Cloud revenue
|
$
|
27,724
|
$
|
14,881
|
$
|
12,843
|
86.3
|
|||||||||
|
Hardware revenue
|
3,651
|
2,644
|
1,007
|
38.1
|
||||||||||||
|
Maintenance and support revenue
|
3,276
|
3,509
|
(233
|
)
|
(6.6
|
)
|
||||||||||
|
On premise software license revenue
|
1,049
|
1,352
|
(303
|
)
|
(22.4
|
)
|
||||||||||
|
Professional services revenue
|
3,434
|
3,440
|
(6
|
)
|
.2
|
|||||||||||
|
Total revenue
|
$
|
39,134
|
$
|
25,826
|
$
|
13,308
|
51.5
|
|||||||||
|
|
September 30,
|
December 31,
|
||||||
|
|
2017
|
2016
|
||||||
|
|
||||||||
|
Working capital
|
$
|
18,734
|
$
|
4,207
|
||||
|
Cash and cash equivalents
|
27,464
|
12,767
|
||||||
|
|
For the Nine Months Ended
|
|||||||
|
|
September 30,
|
|||||||
|
|
2017
|
2016
|
||||||
|
|
||||||||
|
Net Cash used in operating activities
|
$
|
(2,083
|
)
|
$
|
(730
|
)
|
||
|
Net Cash used in investing activities
|
(38,351
|
)
|
(7,750
|
)
|
||||
|
Net Cash provided by financing activities
|
55,123
|
7,460
|
||||||
|
EXHIBIT NUMBER
|
|
DESCRIPTION
|
|
31.1*
|
|
|
|
31.2*
|
|
|
|
32.1*
|
|
|
|
32.2*
|
|
|
|
101*
|
|
The following materials from Asure Software, Inc.’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2017, formatted in XBRL (Extensible Business Reporting Language): (1) the Condensed Consolidated Balance Sheets, (2) the Condensed Consolidated Statements of Comprehensive Loss, (3) the Condensed Consolidated Statements of Cash Flows, and (4) Notes to Condensed Consolidated Financial Statements.
|
|
|
ASURE SOFTWARE, INC.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
November 13, 2017
|
By:
|
/s/ PATRICK GOEPEL
|
|
|
|
|
Patrick Goepel
|
|
|
|
|
Chief Executive Officer
|
|
|
|
|
|
|
|
November 13, 2017
|
By:
|
/s/ KELYN BRANNON
|
|
|
|
|
Kelyn Brannon
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|