XML 21 R9.htm IDEA: XBRL DOCUMENT
v3.10.0.1

NOTE 4 - ACQUISITIONS | 9 Months Ended
--- | ---
Sep. 30, 2018
Disclosure Text Block Supplement [Abstract] |
Mergers, Acquisitions and Dispositions Disclosures [Text Block] | NOTE 4 – ACQUISITIONS 2018 Acquisitions In January 2018, we acquired all of the outstanding shares of common stock of Pay Systems of America, Inc. (“Pay Systems”), a provider of HR, payroll and employee benefits services. The aggregate consideration for the shares consisted of (i) $19,194 in cash and (ii) a subordinated promissory note (the “Pay Systems Note”) in the principal amount of $1,572, subject to adjustment, We funded the cash payment with cash on hand. The Pay Systems Note bears interest at an annual rate of 2.0% and is payable in two installments – one-half, plus accrued interest, on July 1, 2018 and the remaining principal balance and accrued interest on January 1, 2019. In January 2018, we also completed the acquisitions of two other companies that are current resellers of our leading Human Resource Information System platform. We funded these two acquisitions with cash on hand, subordinated promissory notes and shares of Asure common stock. In April 2018, we acquired all of the assets of a provider of outsourced HR, consulting, and professional services around payroll and employee benefits; and we acquired all of the share capital of a provider of a sensor-based solution that allows organizations across the world to streamline operations, create efficiencies, enhance productivity, and analyze employee engagement. We funded these acquisitions with cash (using borrowed funds under our Second Restated Credit Agreement) and subordinated promissory notes. In April 2018, we also purchased a portfolio of customer accounts and the related contracts for payroll processing services (known as Evolution Payroll) from Wells Fargo for an aggregate purchase price of $10,450. The aggregate purchase price consisted of (i) $10,000 in cash and (ii) a subordinated promissory note (the “Evolution Payroll Note”) in the principal amount of $450. The Evolution Payroll Note bears interest at an annual rate of 2.0%, and the unpaid principal and all accrued interest under the Evolution Payroll Note is payable on April 9, 2020. To finance this transaction, we borrowed approximately $10,000 under our Second Restated Credit Agreement. In July 2018, we acquired all of the capital stock of USA Payroll, Inc. and assets of its affiliates (“USA Payroll”), a payroll processing company based in Rochester, New York and a licensee of our Evolution software. The aggregate purchase price consisted of (i) $18,561 in cash; (ii) a subordinated promissory note (the “USA Payroll Notes”) in the principal amount of $3,263; and (iii) 225,089 unregistered shares of our common stock valued at $3,600 based on a volume-weighted average of the closing prices of our common stock during a 90-day period. We funded the cash payment with cash on hand. The USA Payroll Notes bear interest at an annual rate of 3.0%. Interest payments are due on July 1, 2019, July 1, 2020 and accrued interest and principal is due on July 1, 2021. Except for the purchase of Pay Systems Evolution Payroll portfolio and USA Payroll, the 2018 acquisitions, individually, were not material to our results of operations, financial position, or cash flows. We have treated the purchase of the Evolution Payroll portfolio as an acquisition of assets, rather than as an acquisition of a business. Purchase Price Allocation Following is the purchase price allocation for the 2018 business acquisitions. We based the preliminary fair value estimate for the assets acquired and liabilities assumed for these acquisitions upon preliminary calculations and valuations. Our estimates and assumptions for these acquisitions are subject to change as we obtain additional information for our estimates during the respective measurement periods (up to one year from the acquisition date). The primary areas of those preliminary estimates that we have not yet finalized relate to certain tangible assets and liabilities acquired, and income and non-income based taxes. We recorded the transactions, with the exception of the Evolution Payroll portfolio purchase, using the acquisition method of accounting and recognized assets and liabilities assumed at their fair value as of the dates of acquisitions. The $36,960 of intangible assets subject to amortization consist of $32,200 allocated to Customer Relationships, $2,100 for Developed Technology, $2,330 for Trade Names, and $330 for Noncompete Agreements. To value the Trade Names, we employed the relief from royalty method under the market approach. For the Noncompete Agreements, we employed a form of the income approach which analyzes the Company’s profitability with these assets in place, in contrast to the Company’s profitability without them. For the Customer Relationships and Developed Technology, we employed a form of the excess earnings method, which is a form of the income approach. The discount rate used in valuing these assets ranged from 13.0% to 33.0%, which reflects the risk associated with the intangible assets related to the other assets and the overall business operations to us. We estimated the fair values of the Trade Names using the relief from royalty method based upon a 1.0% royalty rate. We believe significant synergies are expected to arise from these strategic acquisitions. This factor contributed to a purchase price that was in excess of the fair value of the net assets acquired and, as a result, we recorded goodwill for each acquisition. A portion of acquired goodwill will be deductible for tax purposes.
Assets Acquired |  | Pay Systems |  |  | USA Payroll |  |  | Others |  |  | Total |
Cash & cash equivalents |  | $ | 767 |  |  | $ | 470 |  |  | $ | 600 |  |  | $ | 1,837 |
Accounts receivable |  |  | 54 |  |  |  | 114 |  |  |  | 2,609 |  |  |  | 2,777 |
Fixed assets |  |  | 121 |  |  |  | 94 |  |  |  | 39 |  |  |  | 254 |
Inventory |  |  | - |  |  |  | - |  |  |  | 657 |  |  |  | 657 |
Other assets |  |  | 49 |  |  |  | 13 |  |  |  | 1,014 |  |  |  | 1,076 |
Funds held for clients |  |  | 10,976 |  |  |  | 20,439 |  |  |  | 14,050 |  |  |  | 45,465 |
Goodwill |  |  | 8,871 |  |  |  | 12,388 |  |  |  | 10,373 |  |  |  | 31,632 |
Intangibles |  |  | 7,240 |  |  |  | 14,280 |  |  |  | 15,440 |  |  |  | 36,960 |
Total assets acquired |  | $ | 28,078 |  |  | $ | 47,798 |  |  | $ | 44,782 |  |  | $ | 120,658 |
Liabilities assumed |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Accounts payable |  |  | 113 |  |  |  | 39 |  |  |  | 1,170 |  |  |  | 1,322 |
Accrued other liabilities |  |  | 951 |  |  |  | 393 |  |  |  | 2,983 |  |  |  | 4,327 |
Deferred revenue |  |  | - |  |  |  | - |  |  |  | 355 |  |  |  | 355 |
Client fund obligations |  |  | 11,820 |  |  |  | 20,439 |  |  |  | 14,050 |  |  |  | 46,309 |
Total liabilities assumed |  |  | 12,884 |  |  |  | 20,871 |  |  |  | 18,558 |  |  |  | 52,313 |
Net assets acquired |  | $ | 15,194 |  |  | $ | 26,927 |  |  | $ | 26,224 |  |  | $ | 68,345 |
The following is a reconciliation of the purchase price to the fair value of net assets acquired at the date of acquisition:
|  | Pay Systems |  |  | USA Payroll |  |  | Others |  |  | Total |
Purchase price |  | $ | 15,724 |  |  | $ | 27,450 |  |  | $ | 27,950 |  |  | $ | 71,124 |
Working capital adjustment |  |  | (469 | ) |  |  | 66 |  |  |  | 210 |  |  |  | (193 | )
Adjustment to fair value of contingent liability |  |  | - |  |  |  | - |  |  |  | (1,761 | ) |  |  | (1,761 | )
Adjustment to fair value of Asure’s stock |  |  | - |  |  |  | (299 | ) |  |  | (104 | ) |  |  | (403 | )
Debt discount |  |  | (61 | ) |  |  | (290 | ) |  |  | (71 | ) |  |  | (422 | )
Fair value of net assets acquired |  | $ | 15,194 |  |  | $ | 26,927 |  |  | $ | 26,224 |  |  | $ | 68,345 |
The purchase of the Evolution Payroll portfolio has been accounted for as an asset acquisition under the acquisition method of accounting. The amendments in ASU 2017-01 provide a screen to determine when a set of assets and activities is not a business. The screen requires that when substantially all of the fair value of the gross assets acquired (or disposed of) is concentrated in a single identifiable asset or a group of similar identifiable assets, the set of assets and activities is not a business. Since the acquisition was determined to be an asset acquisition, the total value of the purchase consideration is allocated to the asset acquired. Management assessed the fair value of the promissory note and cash consideration as of April 1, 2018, which was as follows:
|  | Fair Value |
Cash |  | $ | 10,000 |
Promissory note |  |  | 450 |
Debt discount |  |  | (46 | )
Total |  | $ | 10,404 |
Fair value of asset acquired, Customer Relationships |  | $ | 10,404 |
As an asset acquisition, we also capitalized approximately $40 of total costs incurred to complete the acquisition consisting of legal fees of approximately $30 and accounting fees of approximately $10. The total intangible asset of $10,444 is recorded in our consolidated balance sheet within Intangible Assets- Customer Relationships, and is being amortized over its estimated useful life of eight years. Transaction costs incurred for the 2018 business acquisitions were $1,000 and $3,301 in the three and nine months ended September 30, 2018, respectively, and were expensed as incurred and included in selling, general and administrative expenses. Contingent consideration In connection with the acquisition of all of the assets of a provider of outsourced human resources, consulting, and professional services in April 2018, we recorded contingent consideration based upon the expected achievement of certain milestone goals. We will record any changes to the fair value of contingent consideration due to changes in assumptions used in preparing the valuation model in selling, general and administrative expenses in the Consolidated Statements of Comprehensive Income (Loss). Contingent consideration is valued using a multi-scenario discounted cash flow method. The assumptions used in preparing the discounted cash flow method include estimates for outcomes if milestone goals are achieved and the probability of achieving each outcome. Management estimates probabilities and then applies them to management’s conservative case forecast, most likely case forecast and optimistic case forecast with the various scenarios. The Company retained a third party expert to assist in determining the value of the contingent consideration as of April 1, 2018. As of April 1, 2018, the third party expert determined the value of the contingent consideration for the acquisition was $489. The valuation of the contingent consideration was based on a Monte Carlo simulation model for fiscal 2017 to 2019. Management provided revenue projections (an unobservable input) of $3,075 for fiscal 2018 (partial year), and $4,408 for fiscal 2019, respectively. Based on current projections, we released the liability for the contingent consideration as of September 30, 2018, and recorded $489 of Other Income in the accompanying condensed consolidated statement of operations. Unaudited Pro Forma Financial Information The following unaudited summary of pro forma combined results of operations for the three and nine months ended September 30, 2018 and September 30, 2017 gives effect to our 2017 and 2018 business and asset acquisitions as if we had completed them on January 1, 2017. This pro forma summary does not reflect any operating efficiencies, cost savings or revenue enhancements that we may achieve by combining operations. In addition, we have not reflected certain non-recurring expenses, such as legal expenses and other transactions expenses for the first 12 months after the acquisition, in the pro forma summary. We present this pro forma summary for informational purposes only and it is not necessarily indicative of what our actual results of operations would have been had the acquisitions taken place as of January 1, 2017, nor is it indicative of future consolidated results of operations.
|  | FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2018 |  |  | FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2017 |
Revenue |  | $ | 23,458 |  |  | $ | 27,163 |
Net income (loss) |  | $ | (2,584 | ) |  | $ | (1,758 | )
Net income (loss) per common share: |  |  |  |  |  |  |  |
Basic and diluted |  | $ | (0.17 | ) |  | $ | (0.14 | )
Weighted average shares outstanding: |  |  |  |  |  |  |  |
Basic and diluted |  |  | 15,223 |  |  |  | 12,418 |
|  | FOR THE NINE MONTHS ENDED SEPTEMBER 30, |  |  | FOR THE NINE MONTHS ENDED SEPTEMBER 30, |
|  | 2018 |  |  | 2017 |
Revenue |  | $ | 70,645 |  |  | $ | 76,590 |
Net income (loss) |  | $ | (7,862 | ) |  | $ | (5,408 | )
Net income (loss) per common share: |  |  |  |  |  |  |  |
Basic and diluted |  | $ | (0.58 | ) |  | $ | (0.52 | )
Weighted average shares outstanding: |  |  |  |  |  |  |  |
Basic and diluted |  | $ | 13,591 |  |  | $ | 10,355 |

X
- References No definition available. + Details
Name: | us-gaap_DisclosureTextBlockSupplementAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for business combinations, including leverage buyout transactions (as applicable), and divestitures. This may include a description of a business combination or divestiture (or series of individually immaterial business combinations or divestitures) completed during the period, including background, timing, and assets and liabilities recognized and reclassified or sold. This element does not include fixed asset sales and plant closings. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -URI http://asc.fasb.org/subtopic&trid=2122178 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -URI http://asc.fasb.org/topic&trid=2303972 + Details
Name: | us-gaap_MergersAcquisitionsAndDispositionsDisclosuresTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration