0001437749-17-016463.txt : 20170928 0001437749-17-016463.hdr.sgml : 20170928 20170928162028 ACCESSION NUMBER: 0001437749-17-016463 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20170928 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20170928 DATE AS OF CHANGE: 20170928 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: 171107692 BUSINESS ADDRESS: STREET 1: TWO VALLEY SQUARE, SUITE 220 STREET 2: 512 TOWNSHIP LINE ROAD CITY: BLUE BELL STATE: PA ZIP: 19422 BUSINESS PHONE: 610-336-9045 MAIL ADDRESS: STREET 1: TWO VALLEY SQUARE, SUITE 220 STREET 2: 512 TOWNSHIP LINE ROAD CITY: BLUE BELL STATE: PA ZIP: 19422 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 mamsg20170928_8k.htm FORM 8-K mamsg20170928_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): September 28, 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.)

  

Two Valley Square, Suite 220, 512 Township Line Road, Blue Bell, PA  19422

 (Address of principal executive offices, including zip code)

 

Registrant's telephone number, including area code: (610) 336-9045

  

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)) 

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 or Rule 12b-2 of the Securities Exchange Act of 1934.

 

Emerging growth company ☐

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 

 

Item 2.02      Results of Operations and Financial Condition

 

On September 28, 2017, MAM Software Group, Inc. (the “Company”) issued a press release announcing its financial and operational results for the fiscal quarter and year ended June 30, 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 September 28, 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: September 28, 2017

MAM SOFTWARE GROUP, INC.

 

 

 

 

 By:  

/s/ Brian H. Callahan  

 

 

Name: Brian H. Callahan

Title: Chief Financial Officer

 

 

 

  

 

 

EX-99.1 2 ex_96082.htm EXHIBIT 99.1 ex_96082.htm

Exhibit 99.1

 

   

MAM Software Reports Fiscal Fourth Quarter and Full Year Results

 

MAM ends the fiscal year with strong results and recurring revenues grows to 83%

 

BLUE BELL, Pennsylvania, September 28, 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 fourth fiscal quarter and year ended June 30, 2017, through the filing on September 28, 2017 of its Annual Report on Form 10-K with the Securities and Exchange Commission:

 

(In thousands, except per share data)

 

For the Three Months Ended
June 30,

   

For the Years Ended
June 30,

 
   

2017

   

2016

   

2017

   

2016

 

Net revenues

  $ 8,279     $ 8,400     $ 31,596     $ 32,212  

Gross profit

  $ 4,465     $ 4,764     $ 17,403     $ 17,614  

Operating income

  $ 1,582     $ 1,163     $ 4,217     $ 3,800  

Income before income taxes

  $ 1,469     $ 1,045     $ 3,658     $ 3,741  

Net income

  $ 2,436     $ 1,388     $ 4,578     $ 3,552  

Earnings per share attributed to common stockholders – basic

  $ 0.21     $ 0.12     $ 0.39     $ 0.29  

Earnings per share attributed to common stockholders – diluted

  $ 0.21     $ 0.12     $ 0.39     $ 0.28  

Weighted average shares outstanding – basic

    11,739       11,769       11,732       12,314  

Weighted average shares outstanding – diluted

    11,802       11,929       11,786       12,490  

 

 

 

Michael Jamieson, MAM Software Group President and Chief Executive Officer commented, “Fiscal 2017 was extremely productive in terms of product development, pipeline growth and overall business momentum. We successfully implemented several large new customers and closed multiple perpetual licenses transactions in the fourth quarter to help deliver strong quarterly results that included revenue growth of 6.6% on a constant currency basis and fiscal 2017 full-year Adjusted EBITDA* of $5.1 million, well ahead of our guidance of $4.1 million to $4.6 million.”

 

“We are particularly pleased with the work our team has completed to bring our large, complex development projects to their current state, including the scheduled go-live of our first VAST Online customer in October 2017,” continued Jamieson. “As a result, the interest in our VAST Online cloud solution and our engagement in active discussions with potential customers has increased. The investments we are making in products are laying a solid foundation for growth that is beginning to produce tangible results.”

 

Fourth Quarter Highlights:

 

 

Net revenues of $8.3 million were down 1.4% compared to $8.4 million for the same period last year. On a constant currency basis, revenues were up 6.6% over the same period last year.

 

 

 

 

 

Recurring revenues were 82.9% of total revenues compared to 79.3% of total revenues for the same period last year. On a constant currency basis, recurring revenue increased $781,000, or 11.7%, as compared to the fourth quarter last year.

 

 

Total Software as a Service (SaaS) revenues increased 15.4% year-over-year and 8.3% sequentially. On a constant currency basis, SaaS revenues were up 25.9% year-over-year.

 

 

Operating income was $1.6 million, or 19.1% of revenues, versus $1.2 million, or 13.9% of revenues, for the same period last year. Changes in foreign currency exchange rates negatively impacted operating income by $197,000, as compared to the same period last year.

 

 

Adjusted EBITDA* was $1.8 million, or 22.2% of revenues, versus $1.5 million, or 17.3% of revenues, for the same period last year. Changes in foreign currency exchange rates negatively impacted Adjusted EBITDA* by $206,000, as compared to the same period last year.

 

 

Net income was $2.4 million as compared to $1.4 million in the same period last year. Changes in foreign currency exchange rates negatively impacted net income by $156,000, or $0.01 per basic and diluted share, as compared to the same period last year.

 

 

Fourth Quarter Financial Results:

 

Net revenues were $8.3 million for the quarter ended June 30, 2017, versus $8.4 million for the same period last year, a decrease of $121,000 or 1.4%.

 

 

On a constant currency basis, revenue was up 6.6% over the same period last year.

 

 

Recurring revenue for the quarter was $6.9 million, or 82.9% of total revenue, an increase of $199,000 or 3.0%, over $6.7 million, or 79.3% of total revenue, for the fourth quarter last year. Sequentially, recurring revenue increased $384,000, or 5.9%, compared to $6.5 million in the fiscal third quarter of 2017. On a constant currency basis, recurring revenue increased $781,000, or 11.7%, as compared to the fourth quarter last year, and increased by $259,000, or 3.6%, sequentially.

 

 

Total Software as a Service (SaaS) revenue for the quarter was $2.4 million, an increase of $320,000, or 15.4%, year-over-year, and an increase of $184,000, or 8.3%, sequentially when compared to the third quarter of fiscal 2017. On a constant currency basis, SaaS revenue increased $540,000, or 25.9%, as compared to the fourth quarter last year, and increased by $141,000, or 5.7%, sequentially. The increase in the SaaS revenue was primarily attributable to a 11.0% increase in Autowork Online (SaaS) revenue for the quarter to $1.5 million, and a 23.2% increase in Autopart Online (SaaS) revenue for the quarter to $925,000.

 

 

Total Data as a Service (DaaS) revenue for the quarter was $2.2 million, a decrease of $209,000, or 8.6%, year over year, and an increase of $10,000, or 0.5%, sequentially when compared to the fiscal third quarter of 2017. On a constant currency basis, DaaS revenue slightly decreased $12,000, or 0.5%, as compared to the same period last year, and decreased $43,000, or 1.8% sequentially, due to the timing of holidays.

 

 

Gross profit for the quarter was $4.5 million, or 53.9% of total revenue, a decrease of $299,000 compared to $4.8 million, or 56.7% of total revenue, for the same period last year.

 

Operating expenses for the quarter decreased by $716,000 to $2.9 million, a decrease of 19.9% as compared to the $3.6 million for the same period last year. The decrease was primarily the result of the impact from foreign currency movements, adjustments to annual incentive compensation plans, the timing of commissions, and lower bad debt expense, partially offset by increased R&D expenses primarily to support new client growth.

 

Operating income for the quarter increased by $418,000 or 35.9%, to $1.6 million, as compared to $1.2 million for the same period last year.

 

Other expense for the quarter was $112,000 and compares to $118,000 for the same period last year.

 

 

 

 

Net income for the quarter increased by $1.0 million, or 75.6%, to $2.4 million, or $0.21 per basic and diluted share, compared to net income of $1.4 million, or $0.12 per basic and diluted share, for the same period last year. Net income for the fourth quarter of fiscal year 2017 included a tax benefit of $968,000 primarily related to a partial release of the valuation allowance and the impact of adopting a new accounting pronouncement.

 

Fiscal 2017 Full Year Highlights

 

 

Net revenues were $31.6 million, a decrease of 1.9% compared to $32.2 million in the same period last year. On a constant currency basis, revenues would have been $35.0 million.

 

 

Recurring revenues increased 1.7% to $26.0 million compared to $25.6 million in the same period last year. Recurring revenues were 82.4% of total revenues compared to 79.5% in the same period last year.

 

 

Total Software as a Service (SaaS) revenue increased 22.5% to $8.7 million compared to $7.1 million in the same period last year.

 

 

Operating income was $4.2 million, or 13.3% of revenues, versus $3.8 million, or 11.8% of revenues, for the same period last year. Changes in foreign currency exchange rates negatively impacted operating income by $853,000, as compared to the same period last year.

 

 

Adjusted EBITDA* was $5.1 million, or 16.2% of revenues, versus $5.0 million, or 15.7% of revenues, for the same period last year. Changes in foreign currency exchange rates negatively impacted Adjusted EBITDA* by $903,000, as compared to the same period last year.

 

 

Net income was $4.6 million as compared to $3.6 million in the same period last year. Changes in foreign currency exchange rates negatively impacted net income by $814,000, or $0.07 per basic and diluted share, as compared to the same period last year.

 

Fiscal 2017 Full Year Financial Results:

 

Net revenues were $31.6 million for the 12 months ended June 30, 2017 versus $32.2 million for the same period last year, a decrease of $616,000 or 1.9%.

 

 

On a constant currency basis, revenues were up 8.8% over the same period last year.

 

 

Recurring revenues for the 12 months were $26.0 million, or 82.4% of total revenues, an increase of $444,000 or 1.7%, over $25.6 million, or 79.5% of total revenues for the same period last year. On a constant currency basis, recurring revenue increased $781,000, or 11.7%, as compared to the same period last year.

 

 

Total Software as a Service (SaaS) revenues for the 12 months were $8.7 million, an increase of $1.6 million, or 22.5%, year-over-year. On a constant currency basis, SaaS revenue increased $2.7 million, or 38.2%, as compared to the same period last year. The increase in the SaaS revenues was primarily attributable to a 19.8% increase in Autowork Online (SaaS) revenues for the 12 months to $5.3 million, and a 27.2% increase in Autopart Online (SaaS) revenues for the 12 months to $3.4 million.

 

 

Total Data as a Service (DaaS) revenues for the 12 months were $8.8 million, a decrease of $953,000, or 9.8%, year over year. On a constant currency basis, DaaS revenue increased $107,000, or 1.1%, as compared to the same period last year.

 

Gross profit for the twelve months ended June 30, 2017 was $17.4 million, or 55.1% of total revenue, a decrease of $211,000 compared to $17.6 million, or 54.7% of total revenue, for the same period last year. Changes in foreign currency exchange rates negatively impacted gross profit by $1.9 million, as compared to the same period last year. At constant currency, the increase in gross profit margins was primarily the result of 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 and infrastructure to support growth.

 

Operating expenses for the twelve months ended June 30, 2017 decreased by $628,000 to $13.2 million, a decrease of 4.5% as compared to the $13.8 million for the same period last year. The decrease was primarily the result of favorable foreign exchange rates, partially offset by increased R&D expenses primarily to support new client growth and increases to the annual incentive plans.

 

 

 

 

Operating income for the twelve months ended June 30, 2017 increased by $417,000, or 11.0%, to $4.2 million as compared to $3.8 million for the same period last year.

 

Other expense for the twelve months ended June 30, 2017 of $559,000 was the result of net interest expense on outstanding debt and compares to $59,000 for the same period last year. Other expense for the twelve months ended June 30, 2016 included a $217,000 gain from the settlement of liabilities with certain vendors.

 

Net income for the twelve months ended June 30, 2017 increased by $1.0 million, or 28.9%, to $4.6 million, or $0.39 per basic and diluted share, compared to net income of $3.6 million, or $0.29 per basic and $0.28 per diluted share, for the same period last year. Changes in foreign currency exchange rates negatively impacted net income by $814,000, or $0.07 per basic and diluted share, as compared to the same period last year. Net income for fiscal year 2017 includes a tax benefit of $920,000 primarily related to a partial release of the valuation allowance and the impact of adopting a new accounting pronouncement.

 

 

Balance Sheet and Other Financial Highlights

 

 

The Company ended the fiscal year with $1.3 million in cash after capital expenditures and capitalized software development costs of $2.8 million.

 

As of June 30, 2017, the Company had $8.1 million of debt outstanding under its $12 million credit facility.

 

Stockholders' equity increased from $5.0 million at June 30, 2016, or 92.8%, to $9.7 million at June 30, 2017.

 

As of June 30, 2017, there were 12.3 million shares of common stock outstanding.

 

 

Business Outlook

 

The Company's expectations for fiscal year 2018 Adjusted EBITDA* is in the range of $5.5 million to $6.0 million, on a constant currency basis.

 

 

Conference Call Information

 

The Company has scheduled a conference call for Friday, September 29, 2017, at 9 a.m. ET to review the results. Investors and interested parties can access the conference call by dialing:

 

 

Toll-Free: 888-802-2239

 

Toll/International: 719-325-2428

 

UK Toll-Free: 0 808 101 7162

A replay will be available until October 13, 2017 by calling 1-844-512-2921 (United States) or 1-412-317-6671 (toll/UK/international). Please use pin number 1226077 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)

 

   

June 30,

   

June 30,

 
   

2017

   

2016

 

ASSETS

               

Current Assets

               

Cash and cash equivalents

  $ 1,260     $ 491  

Accounts receivable, net of allowance of $332 and $359, respectively

    4,644       4,627  

Inventories

    384       221  

Prepaid expenses and other current assets

    1,433       1,495  

Income tax receivable

    168       535  

Total Current Assets

    7,889       7,369  
                 

Property and Equipment, Net

    511       581  
                 

Other Assets

               

Goodwill

    8,191       8,363  

Intangible assets, net

    639       739  

Software development costs, net

    7,634       5,234  

Deferred income taxes

    1,679       -  

Other long-term assets

    109       68  

TOTAL ASSETS

  $ 26,652     $ 22,354  
                 

LIABILITIES AND STOCKHOLDERS’ EQUITY

               

Current Liabilities

               

Accounts payable

  $ 1,334     $ 1,618  

Accrued expenses and other liabilities

    2,165       1,811  

Payroll and other taxes

    815       1,188  

Current portion of long-term debt

    1,734       1,879  

Current portion of deferred revenue

    1,477       939  

Sales tax payable

    761       750  

Income tax payable

    506       1  

Total Current Liabilities

    8,792       8,186  
                 

Long-Term Liabilities

               

Deferred revenue, net of current portion

    534       273  

Deferred income taxes

    682       535  

Long-term debt, net of current portion

    6,386       7,808  

Other long-term liabilities

    583       533  

Total Liabilities

    16,977       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, 12,313 shares issued and 12,308 shares outstanding at June 30, 2017, and 13,199 shares issued and 12,410 shares outstanding at June 30, 2016

    1       1  

Additional paid-in capital

    14,180       16,162  

Accumulated other comprehensive loss

    (3,283

)

    (2,985

)

Accumulated deficit

    (1,207

)

    (5,785

)

Treasury stock at cost, 5 shares at June 30, 2017 and 790 shares at June 30, 2016

    (16

)

    (2,374

)

Total Stockholders' Equity

    9,675       5,019  

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

  $ 26,652     $ 22,354  

 

 

 

 

MAM SOFTWARE GROUP, INC.

Condensed Consolidated Statements of Comprehensive Income

(Unaudited)

(In thousands, except per share data)

 

   

For the Three Months Ended

   

For the Years Ended

 
   

June 30,

   

June 30,

 
   

2017

   

2016

   

2017

   

2016

 

Net revenues

  $ 8,279     $ 8,400     $ 31,596     $ 32,212  

Cost of revenues

    3,814       3,636       14,193       14,598  

Gross Profit

    4,465       4,764       17,403       17,614  
                                 

Operating Expenses

                               

Research and development

    937       959       3,791       3,777  

Sales and marketing

    799       992       3,659       4,009  

General and administrative

    1,089       1,587       5,505       5,658  

Depreciation and amortization

    58       63       231       370  

Total Operating Expenses

    2,883       3,601       13,186       13,814  
                                 

Operating Income

    1,582       1,163       4,217       3,800  
                                 

Other Income (Expense)

                               

Interest expense, net

    (112

)

    (118

)

    (559

)

    (276

)

Gain on settlement of liabilities

    -       -       -       217  

Total other income (expense), net

    (112

)

    (118

)

    (559

)

    (59

)

                                 

Income before provision (benefit) for income taxes

    1,469       1,045       3,658       3,741  
                                 

Income tax expense (benefit)

    (968

)

    (343

)

    (920

)

    189  
                                 

Net Income

  $ 2,436     $ 1,388     $ 4,578     $ 3,552  
                                 

Earnings per share attributed to common stockholders – basic

  $ 0.21     $ 0.12     $ 0.39     $ 0.29  

Earnings per share attributed to common stockholders - diluted

  $ 0.21     $ 0.12     $ 0.39     $ 0.28  
                                 

Weighted average common shares outstanding – basic

    11,739       11,769       11,732       12,314  

Weighted average common shares outstanding – diluted

    11,802       11,929       11,786       12,490  
                                 

Net Income

  $ 2,436     $ 1,388     $ 4,578     $ 3,552  

Foreign currency translation income (loss)

    333       (676

)

    (298

)

    (1,744

)

Total Comprehensive Income

  $ 2,769     $ 712     $ 4,280     $ 1,808  

 

 

 

 

MAM SOFTWARE GROUP, INC.

Consolidated Statements of Cash Flows

(In thousands)

 

   

For the Years Ended

 
   

June 30,

 
   

2017

   

2016

 

CASH FLOWS FROM OPERATING ACTIVITIES:

               

Net income

  $ 4,578     $ 3,552  

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

               

Bad debt expense

    283       257  

Depreciation and amortization

    537       648  

Amortization of debt discount and debt issuance costs

    139       32  

Deferred income taxes

    (1,523

)

    359  

Stock-based compensation expense

    375       383  
                 

Changes in assets and liabilities:

               

Accounts receivable

    (386

)

    (881

)

Inventories

    (169

)

    (70

)

Prepaid expenses and other assets

    (6

)

    42  

Income tax receivable

    352       (535

)

Accounts payable

    (264

)

    (215

)

Accrued expenses and other liabilities

    514       (988

)

Income tax payable

    593       -  

Payroll and other taxes

    (314

)

    183  

Deferred revenue

    816       478  

NET CASH PROVIDED BY OPERATING ACTIVITIES

    5,525       3,245  
                 

CASH FLOWS FROM INVESTING ACTIVITIES:

               

Purchase of property and equipment

    (96

)

    (207

)

Capitalized software development costs

    (2,729

)

    (2,759

)

Business acquisition, net of cash acquired

    -       (453

)

NET CASH USED IN INVESTING ACTIVITIES

    (2,825

)

    (3,419

)

                 

CASH FLOWS FROM FINANCING ACTIVITIES:

               

Repurchase of common stock for treasury

    -       (161

)

Repurchase of common stock

    -       (15,000

)

Common stock surrendered to pay for tax withholding

    (150

)

    -  

Payment for acquisition of debt

    (144

)

    (123

)

Payment of fees for repurchase of common stock

    -       (118

)

Proceeds from long-term debt

    9,519       10,729  

Repayment of long-term debt

    (11,081

)

    (950

)

Proceeds from exercise of stock options

    16       -  

NET CASH USED IN FINANCING ACTIVITIES

    (1,840

)

    (5,623

)

                 

Effect of exchange rate changes

    (91

)

    (505

)

Net change in cash and cash equivalents

    769       (6,302

)

Cash and cash equivalents at beginning of year

    491       6,793  

Cash and cash equivalents at end of year

  $ 1,260     $ 491  

 

 

 

 

MAM SOFTWARE GROUP, INC.

Calculation of Adjusted Earnings before Interest,

Taxes, Depreciation, and Amortization (Non-GAAP)

(Unaudited)

(In thousands)

 

 

   

For the Three

Months Ended

June 30,

   

For the Years

Ended

June 30,

 
   

2017

   

2016

   

2017

   

2016

 

Net income (GAAP)

  $ 2,436     $ 1,388     $ 4,578     $ 3,552  

Interest expense, net

    112       118       559       276  

Income tax expense (benefit)

    (968 )     (343 )     (920 )     189  

Depreciation and amortization

    163       134       537       648  

Non-cash stock-based compensation

    97       158       375       383  

Adjusted EBITDA (Non-GAAP)

  $ 1,840     $ 1,455     $ 5,129     $ 5,048  

 

GRAPHIC 3 ex_96082img001.gif begin 644 ex_96082img001.gif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end