XML 37 R24.htm IDEA: XBRL DOCUMENT
v3.19.1

NOTE 4 - ACQUISITIONS (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2018
Disclosure Text Block Supplement [Abstract] |
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block] | We based the allocations on fair values at the date of acquisition:
|  | Pay Systems |  |  | USA Payroll |  |  | Others |  |  | Total |
Cash & cash equivalents |  | $ | 764 |  |  | $ | 470 |  |  | $ | 643 |  |  | $ | 1,877 |
Accounts receivable |  |  | 56 |  |  |  | 104 |  |  |  | 2,395 |  |  |  | 2,555 |
Fixed assets |  |  | 121 |  |  |  | 98 |  |  |  | 428 |  |  |  | 647 |
Inventory |  |  | - |  |  |  | - |  |  |  | 121 |  |  |  | 121 |
Other assets |  |  | 100 |  |  |  | 5 |  |  |  | 995 |  |  |  | 1,100 |
Funds held for clients |  |  | 10,976 |  |  |  | 20,439 |  |  |  | 14,013 |  |  |  | 45,428 |
Goodwill |  |  | 9,606 |  |  |  | 12,644 |  |  |  | 11,966 |  |  |  | 34,216 |
Intangibles |  |  | 7,240 |  |  |  | 17,643 |  |  |  | 15,440 |  |  |  | 40,323 |
Total assets acquired |  | $ | 28,863 |  |  | $ | 51,403 |  |  | $ | 46,001 |  |  | $ | 126,267 |
Accounts payable |  |  | 85 |  |  |  | 39 |  |  |  | 880 |  |  |  | 1,004 |
Deferred tax liability |  |  | 1,364 |  |  |  | 3,622 |  |  |  | 2,036 |  |  |  | 7,022 |
Accrued other liabilities |  |  | 946 |  |  |  | 376 |  |  |  | 2,335 |  |  |  | 3,657 |
Deferred revenue |  |  | - |  |  |  | - |  |  |  | 1,289 |  |  |  | 1,289 |
Client fund obligations |  |  | 11,962 |  |  |  | 20,439 |  |  |  | 14,000 |  |  |  | 46,401 |
Total liabilities assumed |  |  | 14,357 |  |  |  | 24,476 |  |  |  | 20,540 |  |  |  | 59,373 |
Net assets acquired |  | $ | 14,506 |  |  | $ | 26,927 |  |  | $ | 25,461 |  |  | $ | 66,894 |
|  | iSystems |  |  | Others |  |  | Total |
Cash & cash equivalents |  | $ | 211 |  |  | $ | 641 |  |  | $ | 852 |
Accounts receivable |  |  | 951 |  |  |  | 721 |  |  |  | 1,672 |
Restricted cash |  |  | 200 |  |  |  | - |  |  |  | 200 |
Fixed assets |  |  | 681 |  |  |  | 179 |  |  |  | 860 |
Other assets |  |  | 699 |  |  |  | 68 |  |  |  | 767 |
Funds held for clients |  |  | - |  |  |  | 9,103 |  |  |  | 9,103 |
Goodwill |  |  | 42,253 |  |  |  | 8,557 |  |  |  | 50,810 |
Intangibles |  |  | 15,070 |  |  |  | 11,338 |  |  |  | 26,408 |
Total assets acquired |  | $ | 60,065 |  |  | $ | 30,607 |  |  | $ | 90,672 |
Accounts payable |  |  | 392 |  |  |  | 181 |  |  |  | 573 |
Accrued other liabilities |  |  | 791 |  |  |  | 282 |  |  |  | 1,073 |
Deferred revenue |  |  | 1,073 |  |  |  | 370 |  |  |  | 1,443 |
Client fund obligations |  |  | - |  |  |  | 9,048 |  |  |  | 9,048 |
Total liabilities assumed |  |  | 2,256 |  |  |  | 9,881 |  |  |  | 12,137 |
Net assets acquired |  | $ | 57,809 |  |  | $ | 20,726 |  |  | $ | 78,535 |
Schedule of Business Acquisitions, by Acquisition [Table Text Block] | 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 |  | $ | 15,507 |  |  | $ | 27,504 |  |  | $ | 28,142 |  |  | $ | 71,153 |
Working capital adjustment |  |  | (940 | ) |  |  | - |  |  |  | (557 | ) |  |  | (1,497 | )
Adjustment to fair value of contingent liability |  |  | - |  |  |  | - |  |  |  | (1,761 | ) |  |  | (1,761 | )
Adjustment to fair value of Asure’s stock |  |  | - |  |  |  | (287 | ) |  |  | (7 | ) |  |  | (294 | )
Debt discount |  |  | (61 | ) |  |  | (290 | ) |  |  | (356 | ) |  |  | (707 | )
Fair value of net assets acquired |  | $ | 14,506 |  |  | $ | 26,927 |  |  | $ | 25,461 |  |  | $ | 66,894 |
|  | iSystems |  |  | Others |  |  | Total |
Purchase price |  | $ | 55,000 |  |  | $ | 21,010 |  |  | $ | 76,010 |
Working capital adjustment |  |  | 202 |  |  |  | 123 |  |  |  | 325 |
Adjustment to fair value of Asure’s stock issued |  |  | 2,880 |  |  |  | (26 | ) |  |  | 2,854 |
Debt discount |  |  | (273 | ) |  |  | (381 | ) |  |  | (654 | )
Fair value of net assets acquired |  | $ | 57,809 |  |  | $ | 20,726 |  |  | $ | 78,535 |
Schedule of Acquired Finite-Lived Intangible Assets by Major Class [Table Text Block] | 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 |
Business Acquisition, Pro Forma Information [Table Text Block] | The following unaudited summary of pro forma combined results of operations for the year ended December 31, 2018 and December 31, 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 Year Ended December 31, 2018 |  |  | For the Year Ended December 31, 2017 |
Revenues |  | $ | 99,388 |  |  | $ | 100,989 |
Net income (loss) |  | $ | (6,112 | ) |  | $ | (16,797 | )
Net income (loss) per common share: |  |  |  |  |  |  |  |
Basic and diluted |  | $ | (0.43 | ) |  | $ | (1.42 | )
Weighted average shares outstanding |  |  | 14,121 |  |  |  | 11,843 |

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(2) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (h)(3) -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

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 Tabular disclosure of the characteristics, including initial carrying value, residual amount, weighted average useful life, of finite-lived intangible assets acquired during the period by major class. A major class is composed of intangible assets that can be grouped together because they are similar, either by nature or by their use in the operations of the company. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -SubTopic 30 -Section 50 -Paragraph 1 -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=66006027&loc=d3e16265-109275 + Details
Name: | us-gaap_ScheduleOfAcquiredFiniteLivedIntangibleAssetsByMajorClassTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of a material business combination completed during the period, including background, timing, and recognized assets and liabilities. This table does not include leveraged buyouts. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1486-128463 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 10 -Section 50 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=79982066&loc=d3e1392-128463 + Details
Name: | us-gaap_ScheduleOfBusinessAcquisitionsByAcquisitionTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=84161108&loc=d3e4845-128472 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration