Asure Announces First Quarter 2023 Results

In this article:
Asure Software, IncAsure Software, Inc
Asure Software, Inc

Reports First Quarter Revenues of $33.1 Million, Up 36% from Prior Year

Raises 2023 Financial Targets and Guidance

AUSTIN, Texas, May 08, 2023 (GLOBE NEWSWIRE) -- Asure Software, Inc. (“we”, “us”, “our”, “Asure” or the “Company”) (Nasdaq: ASUR), a leading provider of cloud-based Human Capital Management (HCM) software solutions, reported results for the first quarter ended March 31, 2023.

First Quarter 2023 Financial Highlights

  • Revenue of $33.1 million, up 36% from prior-year’s first quarter

  • Recurring revenue of $28.0 million, up 22% from prior-year’s first quarter

  • Net income of $0.3 million, a $3.4 million improvement from prior-year’s first quarter

  • EBITDA(1) of $6.8 million, up $4.3 million from prior-year’s first quarter

  • Adjusted EBITDA(1) of $8.2 million, up $4.8 million from prior-year’s first quarter

  • Gross profit of $24.4 million, up 58% from prior-year’s first quarter

  • Non-GAAP(1) gross profit of $25.7 million (margin of 78%) versus $16.7 million and 68% in prior-year’s first quarter

Recent Business Highlights

  • Partnered with Harbor Compliance to simplify federal, state, and local tax registrations and business licensing. This initiative, which is enabled by AsureMarketplace, is expected to alleviate our customers’ administrative burdens by providing a solution for seamless tax payroll registration and compliance with multi-state entity registration requirements.

  • Announced integration with ZayZoon to deliver on-demand wages to employees of Asure’s payroll customers. This collaboration enables employees of small businesses to access their earned wages instantly, while promoting financial wellness and providing their employers a distinct competitive advantage for recruitment and retention.

Management Commentary

“Our first quarter results, highlighted by 36% year-over-year revenue growth and strong gains in operating margins, are the result of targeted sales initiatives as well as the positive reception of our increased offerings in AsureMarketplace,” said Asure Chairman and CEO Pat Goepel. “We are investing in the business to enhance the differentiation of our solutions by introducing new products and better user experiences. Moving forward, we will continue working with current and prospective clients to remain intentional with the integrations that we release.

“Financially, we are focused on the dual objectives of organic growth and margin expansion while also monitoring potential acquisitions as market conditions and opportunities arise. As an essential partner for small- and mid-sized businesses, we are committed to providing superior solutions so that our clients can maximize their focus on their core businesses. Over the last year, we have made meaningful progress against that operating plan. Looking ahead, we see significant runway to address a growing end market with a comprehensive set of HCM solutions.”

Asure Increases 2023 Guidance Ranges; Introduces Second Quarter 2023 Guidance

The Company is providing the following guidance for the second quarter and full year 2023 based on first quarter results and recent business trends. This guidance is offered with the knowledge that there is a high level of economic uncertainty in 2023 due to recent inflationary trends and the potential for a recession of unknown severity.

Updated Guidance for 2023

Guidance Range

 

FY-2023

 

Q2-2023

Revenue

$

111.0M - 113.0M

$

25.0M - 26.0M

Adjusted EBITDA(1)

 

17% - 18%

$

2.5M - 3.5M

Previous Guidance for 2023

Guidance Range

 

FY-2023

Revenue

$

105.0M - 107.0M

Adjusted EBITDA(1)

 

15% - 17%

(1) These figures do not adhere to GAAP and are defined on page 3 of this press release.

Management uses GAAP, non-GAAP and adjusted measures when planning, monitoring, and evaluating the Company’s performance. The primary purpose of using non-GAAP and adjusted measures are 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 disclosures with non-GAAP and adjusted disclosures 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 adjusted financial measures, the provision of supplemental non-GAAP and adjusted information can allow for a comparison of the Company’s relative performance against other companies that also report non-GAAP and adjusted operating results.

Management has not provided a reconciliation of guidance of GAAP to non-GAAP or adjusted disclosures because management is unable to predict the nature and materiality of non-recurring expenses without unreasonable effort.

Management’s projections are based on management’s current beliefs and assumptions about the Company's business, and the industry and the markets in which it operates; there are known and unknown risks and uncertainties associated with these projections. There can be no assurance that our actual results will not differ from the guidance set forth above. The Company assumes no obligation to update publicly any forward-looking statements, including its 2023 earnings guidance, whether as a result of new information, future events or otherwise. Please refer to the “Use of Forward-Looking Statements” disclosures on page 4 of this press release.

Conference Call Details

Asure management will host a conference call Monday, May 8, 2023 at 3:30 pm Central (at 4:30 pm Eastern). Asure Chairman and CEO Pat Goepel and CFO John Pence will participate in the conference call followed by a question-and-answer session. A live webcast of the call will be available on the “Investor Relations” page of the Company’s website. To listen to the earnings call by phone, participants must pre-register with information available on the Company’s website.

About Asure Software, Inc.

Asure (Nasdaq: ASUR) is a leading provider of Human Capital Management (“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 and Asure Marketplace as well as human resources (“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 and Adjusted Financial Measures

This press release includes information about non-GAAP gross profit, non-GAAP sales and marketing expense, non-GAAP general and administrative expense, non-GAAP research and development expense, EBITDA, EBITDA margin, adjusted EBITDA, and adjusted EBITDA margin. These non-GAAP and adjusted 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 and adjusted 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 Condensed Consolidated Financial Statements prepared in accordance with GAAP. Non-GAAP and adjusted financial measures are reconciled to GAAP in the tables set forth in this release and are subject to reclassifications to conform to current period presentations.

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

Non-GAAP sales and marketing expense differs from sales and marketing expense in that it excludes share-based compensation and one-time items.

Non-GAAP general and administrative expense differs from general and administrative expense in that it excludes share-based compensation and one-time items.

Non-GAAP research and development expense differs from research and development expense in that it excludes share-based compensation and one-time items.

EBITDA differs from net income (loss) in that it excludes items such as interest, income taxes, depreciation, and amortization. Asure is unable to predict with reasonable certainty the ultimate outcome of these exclusions without unreasonable effort.

Adjusted EBITDA differs from EBITDA in that it excludes share-based compensation, other income (expense), net and one-time expenses. Asure is unable to predict with reasonable certainty the ultimate outcome of these exclusions without unreasonable effort.

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

Specifically, as applicable to the respective financial measure, management is adjusting for the following items when calculating non-GAAP and adjusted financial measures as applicable for the periods presented. No additional adjustments have been made for potential income tax effects of the adjustments based on the Company’s current and anticipated de minimis effective federal tax rate, resulting from the Company’s continued losses for federal tax purposes and its tax net operating loss balances.

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.

Depreciation. The Company excludes depreciation of fixed assets. Also included in the expense is the depreciation of capitalized software costs.

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.

Interest Expense, Net. The Company excludes accrued interest expense, the amortization of debt discounts and deferred financing costs.

Income Taxes. The Company excludes income taxes, both at the federal and state levels.

One-Time Expenses. The Company’s adjusted financial measures exclude the following costs to normalize comparable reporting periods, as these are generally non-recurring expenses that do not reflect the ongoing operational results. These items are typically not budgeted and are infrequent and unusual in nature.

Settlements, Penalties and Interest. The Company excludes legal settlements, including separation agreements, penalties and interest that are generally one-time in nature and not reflective of the operational results of the business.

Acquisition and Transaction Related Costs. The Company excludes these expenses as they are transaction costs and expenses that are generally one-time in nature and not reflective of the underlying operational results of our business. Examples of these types of expenses include legal, accounting, regulatory, other consulting services, severance and other employee costs.

Other non-recurring Expenses. The Company excludes these as they are generally non-recurring items that are not reflective of the underlying operational results of the business and are generally not anticipated to recur. Some examples of these types of expenses, historically, have included write-offs or impairments of assets, demolition of office space and cybersecurity consultants.

Other (Expense) Income, Net. The Company’s adjusted financial measures exclude Other (Expense) Income, Net because it includes items that are not reflective of the underlying operational results of the business, such as loan forgiveness, adjustments to contingent liabilities and credits earned as part of the CARES Act, passed by Congress in the wake of the coronavirus pandemic.

Use of Forward-Looking Statements

This press release contains forward-looking statements about our financial results, which may include expected or projected U.S GAAP and non-U.S. GAAP financial and other operating and non-operating results, including, by way of example, revenue, net income, diluted earnings per share, operating cash flow growth, operating margin improvement, deferred revenue growth, expected revenue run rate, bookings, expected tax rates, stock-based compensation expenses, amortization of purchased intangibles, amortization of debt discount and shares outstanding and the provision of 2023 financial guidance. The achievement or success of the matters covered by such forward-looking statements involves risks, uncertainties and assumptions, over many of which we have 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.

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 pandemics or epidemics; 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 its 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 and international 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; 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, including the employee retention tax credits; 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. Please review the Company’s risk factors in its annual report on Form 10-K filed with the Securities and Exchange Commission on February 27, 2023.​

The forward-looking statements, including the financial guidance and 2023 outlook, contained in this press release 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 to these forward looking statements or any change in events, conditions or circumstances on which any such statements are based.

© 2023 Asure Software, Inc. All rights reserved.


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

 

March 31, 2023

 

December 31, 2022

 

(unaudited)

 

 

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

21,438

 

 

$

17,010

 

Accounts receivable, net

 

14,762

 

 

 

12,123

 

Inventory

 

218

 

 

 

251

 

Prepaid expenses and other current assets

 

5,075

 

 

 

10,304

 

Total current assets before funds held for clients

 

41,493

 

 

 

39,688

 

Funds held for clients

 

223,465

 

 

 

203,588

 

Total current assets

 

264,958

 

 

 

243,276

 

Property and equipment, net

 

11,944

 

 

 

11,439

 

Goodwill

 

86,011

 

 

 

86,011

 

Intangible assets, net

 

63,024

 

 

 

66,594

 

Operating lease assets, net

 

6,531

 

 

 

7,065

 

Other assets, net

 

6,376

 

 

 

5,523

 

Total assets

$

438,844

 

 

$

419,908

 

LIABILITIES AND STOCKHOLDERSEQUITY

 

 

 

Current liabilities:

 

 

 

Current portion of notes payable

$

5,418

 

 

$

4,106

 

Accounts payable

 

1,744

 

 

 

2,194

 

Accrued compensation and benefits

 

4,391

 

 

 

5,791

 

Operating lease liabilities, current

 

1,671

 

 

 

1,860

 

Other accrued liabilities

 

5,013

 

 

 

3,728

 

Contingent purchase consideration

 

2,886

 

 

 

2,955

 

Deferred revenue

 

4,182

 

 

 

8,461

 

Total current liabilities before client fund obligations

 

25,305

 

 

 

29,095

 

Client fund obligations

 

225,462

 

 

 

206,088

 

Total current liabilities

 

250,767

 

 

 

235,183

 

Long-term liabilities:

 

 

 

Deferred revenue

 

728

 

 

 

788

 

Deferred tax liability

 

1,430

 

 

 

1,503

 

Notes payable, net of current portion

 

30,478

 

 

 

30,795

 

Operating lease liabilities, noncurrent

 

6,098

 

 

 

6,459

 

Other liabilities

 

132

 

 

 

114

 

Total long-term liabilities

 

38,866

 

 

 

39,659

 

Total liabilities

 

289,633

 

 

 

274,842

 

Commitments

 

 

 

Stockholders’ equity:

 

 

 

Preferred stock

 

 

 

 

 

Common stock

 

210

 

 

 

206

 

Treasury stock at cost

 

(5,017

)

 

 

(5,017

)

Additional paid-in capital

 

436,907

 

 

 

433,586

 

Accumulated deficit

 

(280,887

)

 

 

(281,226

)

Accumulated other comprehensive income

 

(2,002

)

 

 

(2,483

)

Total stockholders’ equity

 

149,211

 

 

 

145,066

 

Total liabilities and stockholders’ equity

$

438,844

 

 

$

419,908

 


ASURE SOFTWARE, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(in thousands, except per share amounts)

 

 

 

Three Months Ended March 31,

 

 

 

 

 

 

2023

 

 

 

2022

 

 

 

 

 

 

(unaudited)

 

(unaudited)

Revenue:

 

 

 

 

 

 

 

Recurring

 

 

 

 

$

27,956

 

 

$

23,004

 

Professional services, hardware and other

 

 

 

 

 

5,108

 

 

 

1,329

 

Total revenue

 

 

 

 

 

33,064

 

 

 

24,333

 

Cost of Sales

 

 

 

 

 

8,664

 

 

 

8,869

 

Gross profit

 

 

 

 

 

24,400

 

 

 

15,464

 

Operating expenses:

 

 

 

 

 

 

 

Sales and marketing

 

 

 

 

 

7,200

 

 

 

4,897

 

General and administrative

 

 

 

 

 

9,956

 

 

 

7,485

 

Research and development

 

 

 

 

 

1,979

 

 

 

1,821

 

Amortization of intangible assets

 

 

 

 

 

3,302

 

 

 

3,432

 

Total operating expenses

 

 

 

 

 

22,437

 

 

 

17,635

 

Income (Loss) from operations

 

 

 

 

 

1,963

 

 

 

(2,171

)

Interest expense, net

 

 

 

 

 

(1,944

)

 

 

(820

)

Other income, net

 

 

 

 

 

83

 

 

 

4

 

Income (Loss) from operations before income taxes

 

 

 

 

 

102

 

 

 

(2,987

)

Income tax (benefit) expense

 

 

 

 

 

(237

)

 

 

30

 

Net income (loss)

 

 

 

 

 

339

 

 

 

(3,017

)

Other comprehensive gain (loss):

 

 

 

 

 

 

 

Unrealized gain (loss) on marketable securities

 

 

 

 

 

481

 

 

 

(1,063

)

Comprehensive income (loss)

 

 

 

 

$

820

 

 

$

(4,080

)

 

 

 

 

 

 

 

 

Basic and diluted earnings (loss) per share

 

 

 

 

 

 

 

Basic

 

 

 

 

$

0.02

 

 

$

(0.15

)

Diluted

 

 

 

 

$

0.02

 

 

$

(0.15

)

 

 

 

 

 

 

 

 

Weighted average basic and diluted shares

 

 

 

 

 

 

 

Basic

 

 

 

 

 

20,347

 

 

 

20,041

 

Diluted

 

 

 

 

 

21,041

 

 

 

20,041

 


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

 

Three Months Ended March 31,

 

 

2023

 

 

 

2022

 

 

(unaudited)

 

(unaudited)

Cash flows from operating activities:

 

 

 

Net income (loss)

$

339

 

 

$

(3,017

)

Adjustments to reconcile income (loss) to net cash provided by (used in) operations:

 

 

 

Depreciation and amortization

 

4,789

 

 

 

4,754

 

Amortization of operating lease assets

 

307

 

 

 

430

 

Amortization of debt financing costs and discount

 

169

 

 

 

164

 

Non-cash interest expense

 

982

 

 

 

 

Net amortization of premiums and accretion of discounts on available-for-sale securities

 

(14

)

 

 

118

 

Provision for doubtful accounts

 

652

 

 

 

(48

)

(Recovery of) provision for deferred income taxes

 

(73

)

 

 

22

 

Net realized gains on sales of available-for-sale securities

 

(453

)

 

 

(203

)

Share-based compensation

 

1,337

 

 

 

729

 

Loss (gain) on disposals of fixed assets

 

160

 

 

 

1

 

Change in fair value of contingent purchase consideration

 

(69

)

 

 

 

Changes in operating assets and liabilities:

 

 

 

 Accounts receivable

 

(3,290

)

 

 

(1,252

)

 Inventory

 

33

 

 

 

(40

)

 Prepaid expenses and other assets

 

4,850

 

 

 

2,756

 

 Operating lease right-of-use assets

 

 

 

 

2

 

 Accounts payable

 

(450

)

 

 

1,072

 

 Accrued expenses and other long-term obligations

 

(123

)

 

 

(345

)

 Operating lease liabilities

 

(219

)

 

 

(476

)

 Deferred revenue

 

(4,339

)

 

 

(2,137

)

Net cash provided by operating activities

 

4,588

 

 

 

2,530

 

Cash flows from investing activities:

 

 

 

Acquisition of intangible asset

 

 

 

 

(1,970

)

Purchases of property and equipment

 

(726

)

 

 

(55

)

Software capitalization costs

 

(1,158

)

 

 

(691

)

Purchases of available-for-sale securities

 

(10,189

)

 

 

(4,504

)

Proceeds from sales and maturities of available-for-sale securities

 

5,426

 

 

 

501

 

Net cash used in investing activities

 

(6,647

)

 

 

(6,719

)

Cash flows from financing activities:

 

 

 

Payments of notes payable

 

(232

)

 

 

 

Net proceeds from issuance of common stock

 

1,988

 

 

 

 

Net change in client fund obligations

 

19,372

 

 

 

21,296

 

Net cash provided by in financing activities

 

21,128

 

 

 

21,296

 

Net increase in cash and cash equivalents

 

19,069

 

 

 

17,107

 

Cash and cash equivalents at beginning of period

 

164,042

 

 

 

198,743

 

Cash and cash equivalents at end of period

$

183,111

 

 

$

215,850

 


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

 

Three Months Ended March 31,

 

2023

 

2022

 

(unaudited)

 

(unaudited)

Reconciliation of cash, cash equivalents, restricted cash, and restricted cash equivalents to the Consolidated Balance Sheets

Cash and cash equivalents

$

21,438

 

$

12,054

 

Restricted cash and restricted cash equivalents included in funds held for clients

 

161,673

 

 

203,796

 

Total cash, cash equivalents, restricted cash, and restricted cash equivalents

$

183,111

 

$

215,850

 

 

 

 

 

Supplemental information:

 

 

 

Cash paid for interest

$

1,038

 

$

684

 

Cash paid for income taxes

$

82

 

$

(14

)

 

 

 

 

Non-cash investing and financing activities:

 

 

 

Notes payable issued for acquisitions

$

 

$

411

 


ASURE SOFTWARE, INC.
RECONCILIATION OF NON-GAAP AND ADJUSTED FINANCIAL MEASURES
(unaudited)

(in thousands)

Q1-23

Q4-22

Q3-22

Q2-22

Q1-22

Q4-21

Q3-21

Q2-21

Revenue(1)

$

33,064

 

$

29,292

 

$

21,903

 

$

20,300

 

$

24,333

 

$

21,113

 

$

17,981

 

$

17,168

 

 

 

 

 

 

 

 

 

 

Gross Profit to non-GAAP Gross Profit

Gross Profit

$

24,400

 

$

21,139

 

$

13,647

 

$

12,261

 

$

15,464

 

$

13,259

 

$

10,868

 

$

9,945

 

Gross Margin

 

73.8

%

 

72.2

%

 

62.3

%

 

60.4

%

 

63.6

%

 

62.8

%

 

60.4

%

 

57.9

%

 

 

 

 

 

 

 

 

 

Share-based Compensation

 

31

 

 

34

 

 

38

 

 

35

 

 

36

 

 

46

 

 

45

 

 

38

 

Depreciation

 

1,009

 

 

871

 

 

860

 

 

815

 

 

857

 

 

685

 

 

710

 

 

973

 

Amortization - intangibles

 

268

 

 

298

 

 

296

 

 

296

 

 

296

 

 

354

 

 

379

 

 

379

 

One-time expenses

 

 

 

 

 

 

 

 

Settlements, penalties & interest

 

4

 

 

3

 

 

38

 

 

 

 

1

 

 

 

 

2

 

 

9

 

Non-GAAP Gross Profit

$

25,712

 

$

22,345

 

$

14,879

 

$

13,407

 

$

16,654

 

$

14,344

 

$

12,004

 

$

11,344

 

Non-GAAP Gross Margin

 

77.8

%

 

76.3

%

 

67.9

%

 

66.0

%

 

68.4

%

 

67.9

%

 

66.8

%

 

66.1

%

 

 

 

 

 

 

 

 

 

Sales and Marketing Expense to non-GAAP Sales and Marketing Expense

Sales and Marketing Expense

$

7,200

 

$

6,022

 

$

4,752

 

$

4,589

 

$

4,897

 

$

4,318

 

$

3,897

 

$

3,622

 

 

 

 

 

 

 

 

 

 

Share-based Compensation

 

124

 

 

93

 

 

90

 

 

64

 

 

64

 

 

268

 

 

220

 

 

221

 

One-time expenses

 

 

 

 

 

 

 

 

Settlements, penalties & interest

 

11

 

 

 

 

 

 

14

 

 

 

 

 

 

 

 

16

 

Non-GAAP Sales and Marketing Expense

$

7,065

 

$

5,929

 

$

4,662

 

$

4,511

 

$

4,833

 

$

4,050

 

$

3,677

 

$

3,385

 

 

 

 

 

 

 

 

 

 

General and Administrative Expense to non-GAAP General and Administrative Expense

General and Administrative Expense

$

9,956

 

$

9,720

 

$

8,023

 

$

8,696

 

$

7,485

 

$

7,396

 

$

7,005

 

$

6,821

 

 

 

 

 

 

 

 

 

 

Share-based Compensation

 

1,142

 

 

641

 

 

590

 

 

615

 

 

575

 

 

468

 

 

484

 

 

451

 

Depreciation

 

210

 

 

168

 

 

149

 

 

154

 

 

170

 

 

161

 

 

159

 

 

159

 

One-time expenses

 

 

 

 

 

 

 

 

Settlements, penalties & interest

 

102

 

 

34

 

 

15

 

 

283

 

 

59

 

 

93

 

 

369

 

 

320

 

Acquisition and transaction costs

 

 

 

 

 

 

 

638

 

 

 

 

34

 

 

151

 

 

7

 

Other non-recurring expenses

 

 

 

 

 

 

 

58

 

 

49

 

 

63

 

 

75

 

 

 

Non-GAAP General and Administrative Expense

$

8,502

 

$

8,877

 

$

7,269

 

$

6,948

 

$

6,632

 

$

6,577

 

$

5,767

 

$

5,884

 

 

 

 

 

 

 

 

 

 

Research and Development Expense to non-GAAP Research and Development Expense

Research and Development Expense

$

1,979

 

$

1,627

 

$

1,230

 

$

1,472

 

$

1,821

 

$

1,438

 

$

1,505

 

$

1,343

 

 

 

 

 

 

 

 

 

 

Share-based Compensation

 

40

 

 

70

 

 

80

 

 

100

 

 

54

 

 

39

 

 

35

 

 

50

 

Depreciation

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

4

 

One-time expenses

 

 

 

 

 

 

 

 

Settlements, penalties & interest

 

 

 

25

 

 

3

 

 

 

 

 

 

 

 

 

 

6

 

Non-GAAP Research and Development Expense

$

1,939

 

$

1,532

 

$

1,147

 

$

1,372

 

$

1,767

 

$

1,399

 

$

1,467

 

$

1,283

 

(1)Note that first quarters are seasonally strong as recurring year-end W2/ACA revenue is recognized in this period.


ASURE SOFTWARE, INC.
RECONCILIATION OF NON-GAAP AND ADJUSTED FINANCIAL MEASURES (cont.)
(unaudited)

(in thousands)

Q1-23

Q4-22

Q3-22

Q2-22

Q1-22

Q4-21

Q3-21

Q2-21

Revenue(1)

$

33,064

 

$

29,292

 

$

21,903

 

$

20,300

 

$

24,333

 

$

21,113

 

$

17,981

 

$

17,168

 

 

 

 

 

 

 

 

 

 

GAAP Net (Loss) Income to Adjusted EBITDA

GAAP Net (Loss) Income

$

339

 

$

(1,056

)

$

(4,533

)

$

(5,860

)

$

(3,017

)

$

(4,301

)

$

5,328

 

$

3,764

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

1,944

 

 

1,429

 

 

1,122

 

 

1,068

 

 

816

 

 

1,061

 

 

530

 

 

223

 

Income taxes

 

(237

)

 

(94

)

 

102

 

 

74

 

 

30

 

 

139

 

 

260

 

 

298

 

Depreciation

 

1,219

 

 

1,039

 

 

1,009

 

 

969

 

 

1,027

 

 

846

 

 

872

 

 

1,136

 

Amortization - intangibles

 

3,570

 

 

3,648

 

 

3,646

 

 

3,649

 

 

3,729

 

 

3,711

 

 

2,912

 

 

2,907

 

EBITDA

$

6,835

 

$

4,966

 

$

1,346

 

$

(100

)

$

2,585

 

$

1,456

 

$

9,902

 

$

8,328

 

EBITDA Margin

 

20.7

%

 

17.0

%

 

6.1

%

(0.5)%

 

10.6

%

 

6.9

%

 

55.1

%

 

48.5

%

 

 

 

 

 

 

 

 

 

Share-based Compensation

 

1,337

 

 

838

 

 

798

 

 

814

 

 

729

 

 

821

 

 

784

 

 

760

 

One Time Expenses

 

 

 

 

 

 

 

 

Settlements, penalties & interest

 

117

 

 

62

 

 

56

 

 

297

 

 

60

 

 

93

 

 

371

 

 

351

 

Acquisition and transaction costs

 

 

 

 

 

 

 

638

 

 

 

 

34

 

 

151

 

 

7

 

Other non-recurring expenses

 

 

 

 

 

 

 

58

 

 

49

 

 

63

 

 

75

 

 

 

Other (income) expense, net

 

(83

)

 

139

 

 

(399

)

 

(1,130

)

 

 

 

(150

)

 

(10,191

)

 

(8,654

)

Adjusted EBITDA

$

8,206

 

$

6,005

 

$

1,801

 

$

577

 

$

3,423

 

$

2,317

 

$

1,092

 

$

792

 

Adjusted EBITDA Margin

 

24.8

%

 

20.5

%

 

8.2

%

 

2.8

%

 

14.1

%

 

11.0

%

 

6.1

%

 

4.6

%

(1) Note that first quarters are seasonally strong as recurring year-end W2/ACA revenue is recognized in this period.

Investor Relations Contact

Randal Rudniski

Vice President, Financial Planning & Analysis and Investor Relations

512-859-3562

randal.rudniski@asuresoftware.com


Advertisement