ASURE SOFTWARE INC ASUR
Asure is a provider of cloud-based Human Capital Management ("HCM") software solutions delivered as Software-as-a-Service ("SaaS") to businesses of all sizes. We offer human resources ("HR") tools necessary to build a thriving workforce, provide the resources to stay compliant with dynamic federal, state, and local tax jurisdictions and their respective labor laws, freeing cash flows so these businesses can spend their financial capital on growing their businesses rather than administrative overhead that can impede growth. Our solutions also provide new ways for employers to connect with their employees and strengthen relationships with their talent. At the core of our offering is the Asure HCM platform—a SaaS-based system that includes Payroll & Tax filing, HR management tools, Time & Attendance software, Recruiting, and Benefits Administration. This platform serves as the foundation for delivering both our core software and a range of complementary, technology-enabled services. These include AsureMarketplace™, which automates data exchange between our HCM system and third-party providers to increase efficiency, accuracy, and breadth of services. Our HR Compliance services combine expert guidance with scalable digital delivery. AsurePay™, our payroll card, which we provide in association with our partners, offers employees fast, secure access to earned wages. Additionally, through our licensed brokerage, we offer Insurance Services that help employers manage benefits and reduce administrative costs. We deliver our solutions directly and through a national network of Reseller Partners.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | $119.1M | $95.8M | $76.1M | $65.5M | $73.2M | $63.6M | $54.4M | $35.5M |
| Cost of revenue | $45.7M | $37.7M | $33.5M | $33.3M | $29.5M | $27.4M | $29.8M | $24.1M | $12.6M | $8.1M |
| Gross profit | $94.9M | $82.1M | $85.5M | $62.5M | $46.6M | $38.1M | $43.3M | $39.5M | $41.8M | $27.4M |
| R&D | $5.6M | $7.8M | $6.8M | $6.1M | $5.4M | $6.0M | $5.4M | $6.0M | $4.5M | $2.9M |
| SG&A | $45.8M | $40.5M | $39.3M | $33.9M | $27.7M | $23.9M | $41.5M | $36.8M | $33.9M | $21.0M |
| Total operating expenses | $103.3M | $92.8M | $88.5M | $73.8M | $59.5M | $53.0M | $93.7M | $50.2M | $42.8M | $26.2M |
| Operating income | -$8.4M | -$10.7M | -$3.0M | -$11.3M | -$13.0M | -$14.9M | -$50.4M | -$10.7M | -$1.0M | $1.2M |
| Interest expense | $5.1M | $1.0M | $5.6M | $4.4M | $2.0M | $1.2M | $16.0M | $8.6M | $4.6M | $2.0M |
| Pre-tax income | -$12.5M | -$10.8M | -$9.1M | -$14.4M | $4.0M | -$16.0M | -$66.4M | -$19.4M | -$5.6M | -$783.0K |
| Income tax | $652.0K | $933.0K | $109.0K | $112.0K | $802.0K | $337.0K | $24.1M | $8.0M | $96.0K | $189.0K |
| Net income | -$13.1M | -$11.8M | -$9.2M | -$14.5M | $3.2M | -$16.3M | $30.0M | -$7.5M | -$5.7M | -$972.0K |
| EPS, basic | -0.48 | -0.45 | -0.42 | -0.72 | 0.17 | -1.03 | 1.93 | -0.54 | -0.53 | -0.15 |
| EPS, diluted | -0.48 | -0.45 | -0.42 | -0.72 | 0.16 | -1.03 | 1.93 | -0.54 | -0.53 | -0.15 |
| Shares, diluted (wtd. avg.) | $27.4M | $26.1M | $22.1M | $20.1M | $19.5M | $15.9M | $15.5M | $14.0M | $10.9M | $6.5M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $25.2M | $21.4M | $177.6M | $164.0M | $198.7M | $325.0M | $134.1M | $15.4M | $27.8M | $12.8M |
| Short-term investments | $12.8M | $5.3M | $10.0M | $9.2M | $5.6M | $4.2M | — | — | — | — |
| Receivables | $15.9M | $18.2M | $14.2M | $12.1M | $5.3M | $3.8M | $4.8M | $5.1M | $13.4M | $8.1M |
| Inventory | $2.8M | $195.0K | $155.0K | $251.0K | $246.0K | $449.0K | $656.0K | $1.2M | $509.0K | $487.0K |
| Total current assets | $278.4M | $237.3M | $267.2M | $243.3M | $249.8M | $356.8M | $169.5M | $159.9M | $86.6M | $45.6M |
| Property, plant and equipment | $27.8M | $19.7M | $14.5M | $11.4M | $8.9M | $8.3M | $7.9M | $6.4M | $5.2M | $1.9M |
| Goodwill | $115.8M | $94.7M | $86.0M | $86.0M | $86.0M | $74.0M | $68.7M | $99.1M | $67.3M | $26.3M |
| Other intangibles | $87.9M | $69.1M | $62.1M | $66.6M | $78.6M | $64.6M | $63.9M | $72.2M | $33.6M | $12.0M |
| Total assets | $531.4M | $436.6M | $443.9M | $419.9M | $433.2M | $514.0M | $320.1M | $361.1M | $203.3M | $85.8M |
| Accounts payable | $2.2M | $1.4M | $2.6M | $2.2M | $565.0K | $1.3M | $1.7M | $2.9M | $1.9M | $1.6M |
| Short-term debt | $4.3M | $7.0M | $27.0K | $4.1M | $1.9M | $12.3M | $2.6M | $4.7M | $8.9M | $5.5M |
| Total current liabilities | $259.7M | $223.6M | $241.3M | $235.2M | $232.8M | $348.6M | $151.6M | $148.5M | $69.6M | $41.4M |
| Long-term debt | $63.3M | $5.7M | $4.3M | $30.8M | $33.1M | $12.2M | $24.1M | $106.6M | $67.0M | $24.6M |
| Total liabilities | $333.6M | $239.3M | $252.2M | $274.8M | $275.0M | $368.3M | $182.5M | $258.6M | $139.5M | $67.6M |
| Retained earnings | -$320.4M | -$307.2M | -$290.4M | -$281.2M | -$266.8M | -$270.0M | -$253.6M | -$283.6M | -$277.6M | -$271.9M |
| Total equity | $197.8M | $197.3M | $191.7M | $145.1M | $158.2M | $145.7M | $137.6M | $102.5M | $63.8M | $18.2M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $22.2M | $9.4M | $18.9M | $13.7M | $1.4M | $2.2M | -$4.1M | -$7.1M | -$36.0K | -$2.0M |
| Depreciation and amortisation | $26.4M | $22.1M | $19.1M | $18.7M | $16.2M | $14.7M | $18.2M | $12.9M | $6.1M | $3.6M |
| Stock-based compensation | $7.7M | $6.4M | $5.4M | $3.2M | $3.0M | $2.4M | $2.3M | $1.7M | $593.0K | $226.0K |
| Capital expenditure | $787.0K | $692.0K | $1.6M | $2.3M | $2.0M | $857.0K | $1.0M | $1.9M | $1.4M | $436.0K |
| Investing cash flow | -$86.7M | -$19.3M | -$29.5M | -$36.0M | -$37.0M | -$19.4M | $85.6M | -$107.2M | -$58.5M | -$18.8M |
| Financing cash flow | $83.5M | -$22.0M | $24.2M | -$12.4M | -$90.7M | $208.1M | -$68.0M | $101.8M | $73.5M | $32.3M |
| Buybacks | — | — | — | — | — | — | $5.0M | — | $5.0M | $5.0M |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001628280-26-012270.
Others in SIC 7373
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| IOT | Samsara Inc. | $23.39B | — | 29.6% |
| LDOS | Leidos Holdings, Inc. | $16.70B | 11.9x | 3.2% |
| IONQ | IonQ, Inc. | $15.06B | — | 201.9% |
| CACI | CACI INTERNATIONAL INC /DE/ | $13.78B | 25.8x | 10.9% |
| GDDY | GoDaddy Inc. | $12.83B | 16.3x | 8.3% |
| AUR | Aurora Innovation, Inc. | $12.53B | — | — |
| JKHY | JACK HENRY & ASSOCIATES INC | $11.61B | 23.7x | 7.1% |
| OTEX | OPEN TEXT CORP | $5.80B | 9.3x | 1.5% |