XML 26 R17.htm IDEA: XBRL DOCUMENT v3.7.0.1
NOTE 4 - ACQUISITIONS (Tables)
6 Months Ended
Jun. 30, 2017
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:

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
     
42,096
     
1,929
     
49,041
 
Intangibles
   
1,563
     
2,646
     
1,879
     
15,070
     
3,470
     
24,628
 
Total assets acquired
 
$
5,710
     
5,518
     
9,940
     
59,908
     
5,918
     
86,994
 
 
                                               
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
     
57,652
     
5,808
     
74,881
 
 
 
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
 
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:

   
CPI
   
PMSI
   
PSNW
   
iSystems
   
Compass
   
Total
 
Purchase price
 
$
3,000
     
5,000
     
3,610
     
55,000
     
6,000
     
72,610
 
Working capital adjustment
   
-
     
-
     
-
     
45
     
(39
)
   
6
 
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
     
57,652
     
5,808
     
74,881
 
Business Acquisition, Pro Forma Information [Table Text Block]
The following unaudited summary of pro forma combined results of operation for the three and six months ended June 30, 2017 and 2016 gives effect to the acquisitions of Mangrove, PMSI, iSystems and Compass and the acquisition of assets of COBRAsource, PSNW and CPI as if we had completed them on January 1, 2016. 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 January 1, 2016, nor is it indicative of future consolidated results of operations.

 
 
FOR THE THREE
MONTHS ENDED
   
FOR THE THREE
MONTHS ENDED
 
 
 
JUNE 30,
   
JUNE 30,
 
 
 
2017
   
2016
 
Revenues
 
$
14,965
   
$
15,314
 
Net loss
 
$
(1,031
)
 
$
(1,631
)
Net loss per common share:
               
Basic and diluted
 
$
(0.09
)
   
(0.21
)
 
               
Weighted average shares outstanding:
               
Basic and diluted
   
10,886
     
7,932
 
 
 
FOR THE SIX
MONTHS ENDED
JUNE 30,
   
FOR THE SIX
MONTHS ENDED
JUNE 30,
 
 
 
2017
   
2016
 
Revenues
 
$
29,955
   
$
30,512
 
Net loss
 
$
(2,351
)
 
$
(3,635
)
Net loss per common share:
               
Basic and diluted
 
$
(0.22
)
 
$
(0.46
)
 
               
Weighted average shares outstanding:
               
Basic and diluted
 
$
10,523
   
$
7,930