0001437749-17-009268.txt : 20170515 0001437749-17-009268.hdr.sgml : 20170515 20170515165935 ACCESSION NUMBER: 0001437749-17-009268 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20170515 ITEM INFORMATION: Results of Operations and Financial Condition FILED AS OF DATE: 20170515 DATE AS OF CHANGE: 20170515 FILER: COMPANY DATA: COMPANY CONFORMED NAME: MAM SOFTWARE GROUP, INC. CENTRAL INDEX KEY: 0000832488 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-PREPACKAGED SOFTWARE [7372] IRS NUMBER: 841108035 STATE OF INCORPORATION: DE FISCAL YEAR END: 0630 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-35918 FILM NUMBER: 17845394 BUSINESS ADDRESS: STREET 1: MAPLE PARK, MAPLE COURT, STREET 2: TANKERSLEY CITY: BARNSLEY STATE: X0 ZIP: S75 3DP BUSINESS PHONE: 011-44-124-431-1794 MAIL ADDRESS: STREET 1: MAPLE PARK, MAPLE COURT, STREET 2: TANKERSLEY CITY: BARNSLEY STATE: X0 ZIP: S75 3DP FORMER COMPANY: FORMER CONFORMED NAME: Aftersoft Group DATE OF NAME CHANGE: 20060302 FORMER COMPANY: FORMER CONFORMED NAME: W3 GROUP INC DATE OF NAME CHANGE: 19991019 FORMER COMPANY: FORMER CONFORMED NAME: CONCORDE STRATEGIES GROUP INC DATE OF NAME CHANGE: 19970131 8-K 1 mamsg20170515_8k.htm FORM 8-K mamsg20170215_8k.htm

  

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): May 15, 2017

 

 

MAM SOFTWARE GROUP, INC.

(Exact name of registrant as specified in its charter)

 

Delaware

000-27083

84-1108035

(State or other jurisdiction of incorporation)

(Commission File No.)

(IRS Employer Identification No.)

  

Maple Park, Maple Court, Tankersley, Barnsley, UK S75 3DP

 (Address of principal executive offices, including zip code)

 

Registrant's telephone number, including area code: 011 44 124 431 1794 

  

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligations of the registrant under any of the following provisions (see General Instruction A.2. below):

 

 Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

 Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) 

 

 

 

 

Item 2.02. Results of Operations and Financial Condition.

 

On May 15, 2017, MAM Software Group, Inc. (the “Company”) issued a press release announcing its financial and operational results for the fiscal quarter and nine months ended March 31, 2017 (the “Press Release”). A copy of the Press Release is attached hereto as Exhibit 99.1 and is incorporated herein by reference.

 

In accordance with General Instruction B.2 of Form 8-K, the information in this Form 8-K (including Exhibit 99.1) is being “furnished,” and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section nor shall it be deemed incorporated by reference in any filing made by the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.

 

Item 9.01. Financial Statements and Exhibits.

 

 

(d)

Exhibits:

 

 

99.1

Press Release of MAM Software Group, Inc., dated May 15, 2017.

 

 

 

 

 

 

SIGNATURES

  

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this Current Report on Form 8-K to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

Dated: May 15, 2017

MAM SOFTWARE GROUP, INC.

 

 

 

 

By:  

/s/ Brian H. Callahan  

 

 

Name: Brian H. Callahan

Title: Chief Financial Officer

 

 

 

  

 

 

 

EX-99.1 2 ex99-1.htm EXHIBIT 99.1 ex99-1.htm

 

 

 

 

 

 

 

MAM Software Reports Fiscal Third Quarter Results

 

 

MAM delivers steady constant currency growth

 

BARNSLEY, England, May 15, 2017 /PRNewswire/ -- MAM Software Group, Inc. (NASDAQ Capital Market: MAMS) (the "Company" or "MAM"), a leading global provider of on-premise and cloud-based business management solutions for the auto parts, tire and vertical distribution industries, announced the following financial results in accordance with U.S. generally accepted accounting principles (“GAAP”) for its third fiscal quarter and nine months ended March 31, 2017, through the filing on May 15, 2017 of its Quarterly Report on Form 10-Q with the Securities and Exchange Commission:

 

(In thousands, except share and per share data)

 

For the Three Months Ended
March 31,

   

For the Nine Months Ended
March 31,

 
   

2017

   

2016

   

2017

   

2016

 

Net revenues

  $ 7,873     $ 7,916     $ 23,317     $ 23,812  

Gross profit

  $ 4,306     $ 4,308     $ 12,938     $ 12,850  

Operating income

  $ 860     $ 855     $ 2,629     $ 2,637  

Income before provision for income taxes

  $ 662     $ 751     $ 2,189     $ 2,696  

Net income

  $ 678     $ 596     $ 2,141     $ 2,164  

Earnings per share attributed to common stockholders – basic

  $ 0.06     $ 0.05     $ 0.18     $ 0.17  

Earnings per share attributed to common stockholders – diluted

  $ 0.06     $ 0.05     $ 0.18     $ 0.17  

Weighted average shares outstanding – basic

    11,739       11,426       11,719       12,580  

Weighted average shares outstanding – diluted

    11,830       11,770       11,810       12,925  

 

Michael Jamieson, MAM Software Group President and Chief Executive Officer commented, “Our third quarter financial results are consistent with our expectations and our near-term focus on completing key development projects. MAM business fundamentals are solid as we continue to attract new business at a steady pace, delivering revenue growth that approached double-digits on a constant currency basis. As fiscal 2017 year continues to unfold in-line with our plans, we are reaffirming our fiscal 2017 full-year guidance.”

 

“Our U.K. operations experienced steady growth and profitability while maintaining its strong market position,” continued Jamieson. “In North America, we remain focused on the development of VAST Online but we have also seen progress on other key growth initiatives. This was evidenced by over 20 percent growth in our North America revenues year-to-date. We believe the key client and industry relationships we have developed will continue to give us access to growth opportunities.”

 

Third Quarter Highlights:

 

 

Net revenues of $7.9 million were down slightly compared to the same period last year. On a constant currency basis, revenues were up 9% over the same period last year.

 

 

Recurring revenues were 82% of total revenues compared to 81% of total revenues for the same period last year.

 

 

Total Software as a Service (SaaS) revenues increased 24% year-over-year and 6% sequentially.

 

 

Operating income was $860,000, or 10.9% of revenues, versus $855,000, or 10.8% of revenues, for the same period last year. Changes in foreign currency exchange rates negatively impacted operating income by $166,000 as compared to the same period last year.

 

 

Adjusted EBITDA* was $1.1 million, or 13% of revenues, versus $1.1 million, or 14% of revenues, for the same period last year. Changes in foreign currency exchange rates negatively impacted Adjusted EBITDA* by $178,000 as compared to the same period last year.

 

 

Net income was $678,000 as compared to $596,000 in the same period last year. Changes in foreign currency exchange rates negatively impacted net income by $204,000, or $0.02 per basic and diluted share, as compared to the same period last year.

 

 

 

Third Quarter Financial Results:

 

Net revenues were $7.9 million for the quarter ended March 31, 2017 versus $7.9 million for the same period last year, a decrease of $43,000, or 0.5%.

 

 

On a constant currency basis, revenue was up 9.4% over the same period last year.

 

 

Recurring revenue for the quarter was $6.5 million, or 82% of total revenue, an increase of $98,000 or 1.5%, over $6.4 million, or 81% of total revenue, for the third quarter last year. Sequentially, recurring revenue increased $182,000, or 2.9%, compared to $6.3 million in the fiscal second quarter of 2017. On a constant currency basis, recurring revenue increased $792,000, or 12.4%, as compared to the third quarter last year, and increased by $220,000, or 3.2%, sequentially.

 

 

Total Software as a Service (SaaS) revenue for the quarter was $2.2 million, an increase of $433,000, or 24.3%, year-over-year and an increase of $132,000, or 6.3%, sequentially when compared to the second quarter of fiscal 2017. On a constant currency basis, SaaS revenue increased $691,000, or 38.8%, as compared to the third quarter last year, and increased by $148,000, or 6.4%, sequentially. The increase in the SaaS revenue was primarily attributable to a 25.3% increase in Autowork Online (SaaS) revenue for the quarter to $1.4 million, and a 22.7% increase in Autopart Online (SaaS) revenue for the quarter to $847,000.

 

 

Total Data as a Service (DaaS) revenue for the quarter was $2.2 million, a decrease of $192,000, or 8.0%, year over year, and an increase of $73,000, or 3.4%, sequentially when compared to the fiscal second quarter of 2017. On a constant currency basis, DaaS revenue increased $54,000, or 2.3%, as compared to the same period last year, and increased $90,000, or 3.8%, sequentially.

 

 

Gross profit for the quarter was $4.3 million, or 54.7% of total revenue, a slight decrease as compared to $4.3 million, or 54.4% of total revenue, for the same period last year. Changes in foreign currency exchange rates negatively impacted gross profit by $417,000 as compared to the same period last year.

 

Operating expenses for the quarter were relatively flat at $3.4 million as compared to the $3.5 million for the same period last year. Decreases in expenses from changes in foreign currency were primarily offset by increased investments in R&D and increases in commissions and other incentive compensation.

 

Operating income for the quarter remained relatively flat at $860,000, as compared to $855,000, for the same period last year. Changes in foreign currency exchange rates negatively impacted operating income by $166,000 as compared to the same period last year.

 

Other expense for the quarter was $198,000 as compared to $104,000 for the same period last year. The increase was primarily the result of the accelerated amortization of deferred financing due to refinancing the debt during the third quarter of 2017.

 

Net income for the quarter increased by $82,000, or 13.8%, to $678,000, or $0.06 per basic and diluted share, compared to net income of $596,000, or $0.05 per basic and diluted share, for the same period last year. Changes in foreign currency exchange rates negatively impacted net income by $204,000, or $0.02 per basic and diluted share, as compared to the same period last year.

 

Year-to-Date Highlights

 

 

Net revenues were $23.3 million, a decrease of 2.1% compared to $23.8 million in the same period last year. On a constant currency basis, revenues were up 9.6% over the same period last year.

 

 

Recurring revenues increased 1.3% to $19.2 million compared to $18.9 million in the same period last year. Recurring revenues were 82.3% of total revenues compared to 79.5% in the same period last year.

 

 

Total Software as a Service (SaaS) revenue increased 25.5% to $6.3 million compared to $5.0 million in the same period last year.

 

 

Operating income was $2.63 million, or 11.3% of revenues, versus $2.64 million, or 11.1% of revenues, for the same period last year. Changes in foreign currency exchange rates negatively impacted operating income by $644,000, as compared to the same period last year.

 

 

Adjusted EBITDA* was $3.3 million, or 14.1% of revenues, versus $3.6 million, or 15.1% of revenues, for the same period last year. Changes in foreign currency exchange rates negatively impacted Adjusted EBITDA* by $685,000, as compared to the same period last year.

 

 

Net income was $2.1 million as compared to $2.2 million in the same period last year. Changes in foreign currency exchange rates negatively impacted net income by $636,000, or $0.05 per basic and diluted share, as compared to the same period last year.

 

Year-to-Date Financial Results:

 

Net revenues were $23.3 million for the nine months ended March 31, 2017 versus $23.8 million for the same period last year, a decrease of $495,000 or 2.1%.

 

 

On a constant currency basis, revenues were up 9.6% over the same period last year.

 

 

Recurring revenues for the six months were $19.2 million, or 82.3% of total revenues, an increase of $245,000 or 1.3%, over $18.9 million, or 79.5% of total revenues for the same period last year. On a constant currency basis, recurring revenue increased $2.7 million, or 14.2%, as compared to the same period last year.

 

 

Total Software as a Service (SaaS) revenues for the nine months were $6.3 million, an increase of $1.3 million, or 25.5%, year-over-year. On a constant currency basis, SaaS revenue increased $2.2 million, or 43.2%, as compared to the same period last year. The increase in the SaaS revenues was primarily attributable to a 23.5% increase in Autowork Online (SaaS) revenues for the nine months to $3.9 million, and a 28.8% increase in Autopart Online (SaaS) revenues for the nine months to $2.4 million.

 

 

Total Data as a Service (DaaS) revenues for the nine months were $6.6 million, a decrease of $744,000, or 10.1%, year over year. On a constant currency basis, DaaS revenue increased $125,000, or 1.7%, as compared to the same period last year.

 

Gross profit for the nine months ended March 31, 2017 was $12.9 million, or 55.5% of total revenue, a slight increase from $12.9 million, or 54.0% of total revenue, for the same period last year. Changes in foreign currency exchange rates negatively impacted gross profit by $1.5 million, as compared to the same period last year. The increase in gross profit margins was primarily the result of an increase in higher margin nonrecurring revenues primarily related to Autopart software license deals and increased ALLDATA user counts, pricing, and customization, partially offset by increases in professional services headcount to support growth.

 

Operating expenses for the nine months ended March 31, 2017 increased by $96,000 to $10.3 million, an increase of 0.9% as compared to the $10.2 million for the same period last year. The increase was primarily the result of increases in R&D expenses primarily to support new client development, annual incentive plans, allowance for bad debts, and changes within the accounting and financing organization, partially offset by changes in foreign currency exchange rates and a decrease in sales and marketing expenses related to lower headcount.

 

Operating income for the nine months ended March 31, 2017 decreased slightly to $2.6 million as compared to $2.6 million for the same period last year. Changes in foreign currency exchange rates negatively impacted operating income by $644,000 as compared to the same period last year.

 

Other expense for the nine months ended March 31, 2017 was $440,000 as compared to other income of $59,000 for the same period last year. Interest expense increased $282,000 due to borrowings used to fund a public tender offer completed in the second quarter of fiscal year 2016 and the accelerated amortization of deferred financing due to refinancing the debt during the third quarter of 2017. Other income for the nine months ended March 31, 2016 included a $217,000 gain from the settlement of liabilities with certain vendors.

 

Net income for the nine months ended March 31, 2017 decreased by $23,000, or 1.1%, to $2.1 million, or $0.18 per basic and diluted share, compared to net income of $2.2 million, or $0.17 per basic and diluted share, for the same period last year. Changes in foreign currency exchange rates negatively impacted net income by $636,000, or $0.05 per basic and diluted share, as compared to the same period last year.

 

Balance Sheet and Other Financial Highlights

 

 

The Company ended the quarter with $819,000 in cash after capital expenditures and capitalized software development costs of $2.2 million year-to-date.

 

As of March 31, 2017, the Company had $8.5 million of debt outstanding under its term loan and nothing outstanding under its $2.75 million revolving loan facility.

 

Stockholders' equity increased from $5.0 million at June 30, 2016, or 36%, to $6.8 million at March 31, 2017.

 

As of March 31, 2017, there were 12.3 million shares of common stock outstanding.

 

 

 

Business Outlook

 

The Company's reaffirmed its expectations for fiscal year 2017 Adjusted EBITDA* of $4.1 million to $4.6 million. 

 

 

Conference Call Information

 

The Company has scheduled a conference call for Tuesday, May 16, 2017, at 9 a.m. ET to review the results. Investors and interested parties can access the conference call by dialing:

 

 

Toll-Free: 1-888-747-4666

 

Toll/International: 1-913-312-1451

 

UK Toll-Free: 0 808 101 7548

 

A replay will be available until May 30, 2017 by calling 1-844-512-2921 (United States) or 1-412-317-6671 (toll/UK/international). Please use pin number 9381218 for the replay.

 

A live webcast as well as a replay of the call will be accessible at the investor relations section of the Company's website, www.mamsoftware.com. The replay will be active for 60 days following the conference call.

 

 

 

About MAM Software Group, Inc.

 

MAM Software is a leading global provider of cloud-based business and on-premise management solutions for the auto parts, tire and vertical distribution industries. The company provides a portfolio of innovative software (SaaS and packaged), data (DaaS), and integration (iPaaS) services that enable businesses to intelligently manage core business processes, control costs and generate new profit opportunities. MAM's integrated platforms provide a wealth of rich functionality including: point-of-sale, inventory, purchasing, reporting, data and e-commerce. Wholesale, retail and installer business across North America, the U.K. and Ireland rely on MAM solutions, backed by dedicated teams of experienced service and support professionals. For further information, please visit http://www.mamsoftware.com.

 

 

 

*Adjusted EBITDA is defined as earnings before interest, taxes, depreciation and amortization adjusted to exclude non-cash equity compensation, and other special non-recurring charges. A reconciliation of adjusted EBITDA to net income (loss) can be found at the end of the following tables. Adjusted EBITDA is commonly used by management and investors as an indicator of operating performance and liquidity. Adjusted EBITDA is not considered a measure of financial performance under GAAP and it should not be considered as an alternative to net income (loss), or other financial statement data presented in accordance with GAAP in our consolidated financial statements.

 

 

 

Safe Harbor Statement

 

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Readers are cautioned not to place undue reliance on these forward-looking statements. Actual results may differ materially from those indicated by these forward-looking statements as a result of risks and uncertainties impacting the Company's business including, increased competition; the ability of the Company to expand its operations through either acquisitions or internal growth, to attract and retain qualified professionals, and to expand commercial relationships; technological obsolescence; general economic conditions; and other risks detailed from time to time in the Company's filings with the Securities and Exchange Commission.

 

 

 

Contact:

 

MAM Software

Brian H. Callahan

Chief Financial Officer

610-336-9045 ext. 240

 

Hayden IR

James Carbonara

Regional Vice President

james@haydenir.com 

646-755-7412

 

 

 

 

 

 

 

MAM SOFTWARE GROUP, INC.

Condensed Consolidated Balance Sheets

(In thousands, except share and per share data)

 

   

March 31,

   

June 30,

 
   

2017

   

2016

 
   

(Unaudited)

         

ASSETS

               

Current Assets

               

Cash and cash equivalents

  $ 819     $ 491  

Accounts receivable, net of allowance of $534 and $359, respectively

    4,505       4,627  

Inventories

    381       221  

Prepaid expenses and other current assets

    1,090       1,495  

Income tax receivable

    124       535  

Total Current Assets

    6,919       7,369  
                 

Property and Equipment, Net

    527       581  
                 

Other Assets

               

Goodwill

    7,962       8,363  

Intangible assets, net

    632       739  

Software development costs, net

    7,031       5,234  

Other long-term assets

    96       68  

TOTAL ASSETS

  $ 23,167     $ 22,354  
                 

LIABILITIES AND STOCKHOLDERS’ EQUITY

               

Current Liabilities

               

Accounts payable

  $ 1,447     $ 1,618  

Accrued expenses and other liabilities

    1,858       1,811  

Payroll and other taxes

    907       1,188  

Current portion of long-term debt

    1,561       1,879  

Current portion of deferred revenues

    1,454       939  

Sales tax payable

    733       750  

Income tax payable

    -       1  

Total Current Liabilities

    7,960       8,186  
                 

Long-Term Liabilities

               

Deferred revenues, net of current portion

    409       273  

Deferred income taxes

    498       535  

Long-term debt, net of current portion

    6,946       7,808  

Other long-term liabilities

    529       533  

Total Liabilities

    16,342       17,335  

Commitments and Contingencies

               

Stockholders' Equity

               

Preferred stock: Par value $0.0001 per share; 2,000 shares authorized, none issued and outstanding

    -       -  

Common stock: Par value $0.0001 per share; 18,000 shares authorized, 13,050 shares issued and 12,260 shares outstanding at March 31, 2017 and 13,199 shares issued and 12,409 shares outstanding at June 30, 2016

    1       1  

Additional paid-in capital

    16,458       16,162  

Accumulated other comprehensive loss

    (3,616

)

    (2,985

)

Accumulated deficit

    (3,644

)

    (5,785

)

Treasury stock at cost, 790 shares at March 31, 2017 and 790 shares at June 30, 2016

    (2,374

)

    (2,374

)

Total Stockholders' Equity

    6,825       5,019  

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

  $ 23,167     $ 22,354  

 

 

 

 

 

 

 

 

 

MAM SOFTWARE GROUP, INC.

Condensed Consolidated Statements of Comprehensive Income

(Unaudited)

(In thousands, except share and per share data)

 

   

For the Three Months Ended

   

For the Nine Months Ended

 
   

March 31,

   

March 31,

 
   

2017

   

2016

   

2017

   

2016

 

Net revenues

  $ 7,873     $ 7,916     $ 23,317     $ 23,812  

Cost of revenues

    3,567       3,608       10,379       10,962  

Gross Profit

    4,306       4,308       12,938       12,850  
                                 

Operating Expenses

                               

Research and development

    1,003       1,005       2,854       2,819  

Sales and marketing

    917       905       2,859       3,016  

General and administrative

    1,471       1,436       4,423       4,071  

Depreciation and amortization

    55       107       173       307  

Total Operating Expenses

    3,446       3,453       10,309       10,213  
                                 

Operating Income

    860       855       2,629       2,637  
                                 

Other Income (Expense)

                               

Interest expense, net

    (198

)

    (104

)

    (440

)

    (158

)

Gain on settlement of liabilities

    -       -       -       217  

Total other income (expense), net

    (198

)

    (104

)

    (440

)

    59  
                                 

Income before provision (benefit) for income taxes

    662       751       2,189       2,696  
                                 

Income tax expense (benefit)

    (16

)

    155       48       532  
                                 

Net Income

  $ 678     $ 596     $ 2,141     $ 2,164  
                                 

Earnings per share attributed to common stockholders – basic

  $ 0.06     $ 0.05     $ 0.18     $ 0.17  

Earnings per share attributed to common stockholders - diluted

  $ 0.06     $ 0.05     $ 0.18     $ 0.17  
                                 

Weighted average common shares outstanding – basic

    11,739       11,426       11,719       12,580  

Weighted average common shares outstanding – diluted

    11,830       11,770       11,810       12,925  
                                 

Net Income

  $ 678     $ 596     $ 2,141     $ 2,164  

Foreign currency translation income (loss)

    41       (252

)

    (631

)

    (1,068

)

Total Comprehensive Income

  $ 719     $ 344     $ 1,510     $ 1,096  

 

 

 

 

 

 

 

 

 

 

 

 

 

MAM SOFTWARE GROUP, INC.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(In thousands)

  

 

 

 

   

For the Nine Months Ended

 
   

March 31,

 
   

2017

   

2016

 

CASH FLOWS FROM OPERATING ACTIVITIES:

               

Net income

  $ 2,141     $ 2,164  

Adjustments to reconcile net income to net cash provided by operating activities:

               

Bad debt expense

    331       203  

Depreciation and amortization

    372       514  

Amortization of debt discount and debt issuance costs

    120       19  

Deferred income taxes

    5       (18

)

Stock-based compensation expense

    278       225  
                 

Changes in assets and liabilities:

               

Accounts receivable

    (390

)

    48  

Inventories

    (173

)

    (64

)

Prepaid expenses and other assets

    314       431  

Income tax receivable

    338       -  

Accounts payable

    (121

)

    (256

)

Accrued expenses and other liabilities

    360       (585

)

Payroll and other taxes

    (209

)

    234  

Deferred revenues

    699       137  

NET CASH PROVIDED BY OPERATING ACTIVITIES

    4,065       3,052  
                 

CASH FLOWS FROM INVESTING ACTIVITIES:

               

Purchase of property and equipment

    (88

)

    (71

)

Capitalized software development costs

    (2,136

)

    (2,009

)

Business acquisition, net of cash acquired

    -       (453

)

NET CASH USED IN INVESTING ACTIVITIES

    (2,224

)

    (2,533

)

                 

CASH FLOWS FROM FINANCING ACTIVITIES:

               

Proceeds from long-term debt

    9,519       10,500  

Repayment of long-term debt

    (10,681

)

    (476

)

Common stock surrendered to pay for tax withholding

    (149

)

    -  

Repurchase of common stock for treasury

    -       (161

)

Repurchase of common stock

    -       (15,000

)

Payment of fees for repurchase of common stock

    -       (118

)

Payment of fees for acquisition of debt

    (138

)

    (123

)

NET CASH USED IN FINANCING ACTIVITIES

    (1,449

)

    (5,378

)

                 

Effect of exchange rate changes

    (64

)

    (342

)

Net change in cash and cash equivalents

    328       (5,201

)

Cash and cash equivalents at beginning of period

    491       6,793  

Cash and cash equivalents at end of period

  $ 819     $ 1,592  

 

 

 

 

 

 

 

 

MAM SOFTWARE GROUP, INC.

Calculation of Adjusted Earnings before Interest,

Taxes, Depreciation, and Amortization (Non-GAAP)

(Unaudited)

(In thousands)

                                 
   

For the Three

Months Ended

March 31,

   

For the Nine

Months Ended

March 31,

 
                                 
   

2017

   

2016

   

2017

   

2016

 
                                 

Net income (GAAP)

  $ 678     $ 596     $ 2,141     $ 2,164  

Interest expense, net

    198       104       440       158  

Provision for income taxes

    (16 )     155       48       532  

Depreciation and amortization

    120       178       372       514  

Non-cash stock compensation

    78       83       278       225  

Adjusted EBITDA (Non-GAAP)

  $ 1,058     $ 1,116     $ 3,279     $ 3,593  

 

 

 

 

 

 

GRAPHIC 3 ex99-1img001.gif begin 644 ex99-1img001.gif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end