Digital Turbine Reports Fiscal 2021 First Quarter Results
Accelerated and Diversified Momentum Drove First Quarter Revenue of $59.0 Million, GAAP Net Income of $9.9 Million, and Non-GAAP Adjusted EBITDA of $14.1 Million
Strong Revenue Growth and Operating Leverage Resulted in Record Earnings – First Quarter GAAP EPS of $0.11 and Non-GAAP Adjusted EPS of $0.13
Austin, TX – August 5, 2020 – Digital Turbine, Inc. (Nasdaq: APPS) announced financial results for the fiscal first quarter ended June 30, 2020. All operating results and historical comparisons discussed below, except as otherwise specifically noted, refer only to the continuing operations of the Company.
Recent Financial Highlights:
•Fiscal first quarter revenue was $59.0 million, representing 93% growth when compared to the fiscal first quarter of 2020.
•GAAP net income for the fiscal first quarter was $9.9 million, or $0.11 per share, as compared to a GAAP net loss of $1.7 million, or ($0.02) per share, for the fiscal first quarter of 2020. Non-GAAP adjusted net income1 for the fiscal first quarter was $12.5 million, or $0.13 per share, as compared to non-GAAP adjusted net income of $4.2 million, or $0.05 per share, in the fiscal first quarter of 2020.
•Non-GAAP adjusted EBITDA2 for the fiscal first quarter was $14.1 million, representing growth of 235%, as compared to non-GAAP adjusted EBITDA of $4.2 million in the fiscal first quarter of 2020.
•GAAP gross margin was 44% for the fiscal first quarter of 2021, as compared to 39% in the fiscal first quarter of 2020. Non-GAAP adjusted gross margin4 was 45% for the fiscal first quarter of 2021, as compared to 40% in the fiscal first quarter of 2020.
•The Company’s Application Media software was installed on more than 43 million devices during the fiscal first quarter and has been installed on more than 450 million devices to date.
“Our fiscal first quarter was a breakout quarter for Digital Turbine,” said Bill Stone, CEO. “Positive momentum trends throughout the business drove better-than-expected results and have the Company well-positioned for continued strong performance going forward. Advertisers are actively allocating spend toward platforms that offer directly measurable results, and our business is a clear beneficiary of this trend, particularly given the higher conversion rates generated by our platform as businesses and consumers everywhere are increasingly engaging with applications and mobile content as part of their daily routines.”
“In particular, I was pleased with our ability to grow top-line results while showcasing the inherent operating leverage of our platform that simultaneously expands the bottom line. We are growing revenues significantly with newer partners and products thus far in fiscal 2021. We achieved new highs for the percentage of total revenue derived with international partners and revenue derived from life-of-device and content-themed products in the fiscal first quarter. We have just launched our first cross-sell opportunity from the Mobile Posse acquisition and remain highly optimistic about the potential to capitalize on additional cross-selling opportunities across our Application and Content businesses as the year progresses. In addition, new over-the-top (“OTT”) TV relationships will enable us to strategically extend our platform beyond smartphones to additional screens.”
Digital Turbine Fiscal 2021 First Quarter Results
August 5, 2020
Page 2
Mr. Stone concluded, “I want to express my considerable gratitude for the entire Digital Turbine team. I couldn’t be more proud of our employees for the way that they have banded together, both professionally and socially, during the most challenging of times, to not only successfully navigate the rapidly evolving business conditions of today, but also for their dedicated commitment to continue to innovate the Digital Turbine platform in ways that will benefit our loyal partners, our platform advertisers, our local communities, and our supportive shareholders in the future.”
First Quarter Fiscal 2021 Financial Results
Results for the first quarter of fiscal 2021 include the results of Mobile Posse's operations, which was acquired on February 28, 2020. Total revenue for the first quarter of fiscal 2021 was $59.0 million, representing an increase of 93% year-over-year. Application Media revenue totaled $44.2 million in the quarter, while Content Media revenue was $14.8 million.
GAAP gross margin was 44% for the first quarter of fiscal 2021, as compared to a 39% GAAP gross margin in the first quarter of fiscal 2020. Non-GAAP adjusted gross margin4 was 45% for the first quarter of fiscal 2021, as compared to 40% for the first quarter of fiscal 2020.
GAAP net income for the first quarter of fiscal 2021 was $9.9 million, or $0.11 per share, as compared to a GAAP net loss from continuing operations for the first quarter of fiscal 2020 of $1.7 million, or ($0.02) per share. Non-GAAP adjusted net income1 for the first quarter of fiscal 2021 was $12.5 million, or $0.13 per share, as compared to non-GAAP adjusted net income of $4.2 million, or $0.05 per share, during the first quarter of fiscal 2020.
Non-GAAP adjusted EBITDA2 was $14.1 million for the first quarter of fiscal 2021, as compared to non-GAAP adjusted EBITDA of $4.2 million for the first quarter of fiscal 2020. The reconciliations between GAAP and non-GAAP financial results for all referenced periods are provided in the tables immediately following the unaudited Consolidated Statements of Cash Flows below.
Business Outlook
Based on information available as of August 5, 2020, the Company currently expects the following for its fiscal second quarter:
•Revenue of between $59 million and $61 million
•Non-GAAP adjusted EBITDA of between $11 million and $12 million
•Non-GAAP adjusted EPS of between $0.11 and $0.12, based on approximately 95 million diluted shares outstanding
It is not reasonably practicable to provide a business outlook for GAAP net income / (loss) from continuing operations because the Company cannot reasonably estimate the changes in stock-based compensation expense, which is directly impacted by changes in the Company’s stock price, or other items that are difficult to predict with precision.
About Digital Turbine, Inc.
Digital Turbine simplifies content discovery and delivers relevant content directly to consumer devices. The Company’s on-demand media platform powers frictionless app and content discovery, user acquisition and engagement, operational efficiency, and monetization opportunities. Digital Turbine’s technology platform has been adopted by more than 40 mobile operators and OEMs worldwide, and has delivered more than three billion app preloads for tens of thousands of advertising campaigns. The
Digital Turbine Fiscal 2021 First Quarter Results
August 5, 2020
Page 3
Company is headquartered in Austin, Texas, with global offices in Arlington, Durham, San Francisco, Mumbai, Singapore, and Tel Aviv. For additional information, please visit www.digitalturbine.com.
Conference Call
Management will host a conference call today at 4:30 p.m. ET to discuss its fiscal first quarter financial results and provide additional operational updates on the business. To participate, interested parties should dial 855-238-2713 in the United States or 412-542-4111 from international locations. A webcast of the conference call will be available at ir.digitalturbine.com/events.
For those who are not able to join the live call, a playback will be available through August 12, 2020. The replay can be accessed by dialing 877-344-7529 in the United States or 412-317-0088 from international locations, passcode 10146743.
The conference call will discuss guidance and other material information.
Use of Non-GAAP Financial Measures
To supplement the Company’s consolidated financial statements presented in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”), Digital Turbine uses non-GAAP measures of certain components of financial performance. These non-GAAP measures include non-GAAP adjusted net income and earnings per share (“EPS”), non-GAAP adjusted gross profit, non-GAAP adjusted gross margin, non-GAAP adjusted EBITDA and non-GAAP free cash flow. Reconciliations to the nearest GAAP measures of all non-GAAP measures included in this press release can be found in the tables below.
Non-GAAP measures are provided to enhance investors’ overall understanding of the Company's current financial performance, prospects for the future and as a means to evaluate period-to-period comparisons. The Company believes that these Non-GAAP measures provide meaningful supplemental information regarding financial performance by excluding certain expenses and benefits that may not be indicative of recurring core business operating results. The Company believes the Non-GAAP measures that exclude such items when viewed in conjunction with GAAP results and the accompanying reconciliations enhance the comparability of results against prior periods and allow for greater transparency of financial results. The Company believes Non-GAAP measures facilitate management's internal comparison of its financial performance to that of prior periods as well as trend analysis for budgeting and planning purposes. The presentation of Non-GAAP measures is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.
1Non-GAAP adjusted net income and EPS are defined as GAAP net income/(loss) and EPS adjusted to exclude the effect of stock-based compensation, amortization of intangibles, changes in the fair value of derivatives associated with warrants issued in connection with the September 2016 convertible notes offering, loss on extinguishment of debt, tax adjustments and transaction expenses. Readers are cautioned that Non-GAAP adjusted net income and EPS should not be construed as an alternative to comparable GAAP net income figures determined in accordance with U.S. GAAP as an indicator of profitability or performance, which is the most comparable measure under GAAP.
2Non-GAAP adjusted EBITDA is calculated as GAAP net income/(loss) excluding the following cash and non-cash expenses: net interest income/(expense), foreign exchange transaction loss, income tax
Digital Turbine Fiscal 2021 First Quarter Results
August 5, 2020
Page 4
provision, depreciation and amortization, stock-based compensation expense, amortization of intangibles, the change in fair value of derivatives associated with warrants issued in connection with the September 2016 convertible notes offering, other expense, loss on extinguishment of debt, non-recurring severance expense and transaction expenses. Readers are cautioned that Non-GAAP adjusted EBITDA should not be construed as an alternative to net income/(loss) determined in accordance with U.S. GAAP as an indicator of performance, which is the most comparable measure under GAAP.
3Non-GAAP free cash flow, which is a non-GAAP financial measure, is defined as net cash provided by operating activities (as stated in our Consolidated Statement of Cash Flows) reduced by capital expenditures. Readers are cautioned that free cash flow should not be construed as an alternative to net cash provided by operating activities determined in accordance with U.S. GAAP as an indicator of profitability, performance or liquidity, which is the most comparable measure under GAAP.
4Non-GAAP adjusted gross profit and gross margin are defined as GAAP gross profit and gross margin adjusted to exclude the effect of intangible amortization expense and depreciation of software. Readers are cautioned that Non-GAAP adjusted gross profit and gross margin should not be construed as an alternative to gross margin determined in accordance with U.S. GAAP as an indicator of profitability or performance, which is the most comparable measure under GAAP.
Non-GAAP adjusted gross profit and gross margin, Non-GAAP adjusted EBITDA, Non-GAAP adjusted net income and EPS, and Non-GAAP free cash flow are used by management as internal measures of profitability, performance and liquidity. They have been included because the Company believes that the measures are used by certain investors to assess the Company’s financial performance before non-cash charges and certain costs that the Company does not believe are reflective of its underlying business.
Forward-Looking Statements
This news release includes "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. Statements in this news release that are not statements of historical fact and that concern future results from operations, financial position, economic conditions, product releases and any other statement that may be construed as a prediction of future performance or events, including financial projections and growth in various products are forward-looking statements that speak only as of the date made and which involve known and unknown risks, uncertainties and other factors which may, should one or more of these risks uncertainties or other factors materialize, cause actual results to differ materially from those expressed or implied by such statements. These factors and risks include:
•a decline in general economic conditions nationally and internationally
•decreased market demand for our products and services
•market acceptance and brand awareness of our products
•risks associated with indebtedness
•the ability to comply with financial covenants in outstanding indebtedness
•the ability to protect our intellectual property rights
•risks associated with adoption of our platform among existing customers (including the impact of possible delays with major carrier and OEM partners in the roll out for mobile phones deploying our platform)
•actual mobile device sales and sell-through where our platform is deployed is out of our control
•risks associated with our ability to manage the business amid the COVID-19 pandemic
•the impact of COVID-19 on our partners, digital advertising spend and consumer purchase behavior
•the impact of COVID-19 on our results of operations
Digital Turbine Fiscal 2021 First Quarter Results
August 5, 2020
Page 5
•risks associated with new privacy laws, such as the European Union’s GDPR and similar laws which may require changes to our development and user interface for certain functionality of our mobile platform
•risks associated with the timing of our platform software pushes to the embedded bases of carrier and OEM partners
•risks associated with end user take rates of carrier and OEM software pushes which include our platform
•new customer adoption and time to revenue with new carrier and OEM partners is subject to delays and factors out of our control
•risks associated with fluctuations in the number of our platform slots across US carrier partners
•required customization and technical integration which may slow down time to revenue notwithstanding the existence of a distribution agreement
•risks associated with delays in major mobile phone launches, or the failure of such launches to achieve the scale
•customer adoption that either we or the market may expect
•the difficulty of extrapolating monthly demand to quarterly demand
•the challenges, given the Company’s comparatively small size, to expand the combined Company's global reach, accelerate growth and create a scalable, low-capex business model that drives EBITDA (as well as Adjusted EBITDA)
•ability as a smaller Company to manage international operations
•varying and often unpredictable levels of orders; the challenges inherent in technology development necessary to maintain the Company's competitive advantage such as adherence to release schedules and the costs and time required for finalization and gaining market acceptance of new products
•changes in economic conditions and market demand
•rapid and complex changes occurring in the mobile marketplace
•pricing and other activities by competitors
•technology management risk as the Company needs to adapt to complex specifications of different carriers and the management of a complex technology platform given the Company's relatively limited resources
•risks and uncertainties associated with the integration of the acquisition of Mobile Posse, including our ability to realize the anticipated benefits of the acquisition and the satisfaction of related earn-out provisions
•other risks including those described from time to time in Digital Turbine's filings on Forms 10-K and 10-Q with the Securities and Exchange Commission (SEC), press releases and other communications.
You should not place undue reliance on these forward-looking statements. The Company does not undertake to update forward-looking statements, whether as a result of new information, future events, or otherwise, except as required by law.
Investor Relations Contact:
Brian Bartholomew
brian.bartholomew@digitalturbine.com
Digital Turbine, Inc.
SOURCE Digital Turbine, Inc.
Digital Turbine Fiscal 2021 First Quarter Results
August 5, 2020
Page 6
Digital Turbine, Inc. and Subsidiaries
Consolidated Statements of Operations and Comprehensive Income / (Loss)
(in thousands, except per share amounts)
| 3 Months Ended June 30, | ||||||||||||||
| 2020 | 2019 | |||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||
| Net revenues | $ | 59,012 | $ | 30,553 | ||||||||||
| Cost of revenues | ||||||||||||||
| License fees and revenue share | 32,300 | 18,275 | ||||||||||||
| Other direct costs of revenues | 560 | 278 | ||||||||||||
| Total cost of revenues | 32,860 | 18,553 | ||||||||||||
| Gross profit | 26,152 | 12,000 | ||||||||||||
| Operating expenses | ||||||||||||||
| Product development | 4,408 | 2,794 | ||||||||||||
| Sales and marketing | 4,318 | 2,278 | ||||||||||||
| General and administrative | 6,804 | 3,888 | ||||||||||||
| Total operating expenses | 15,530 | 8,960 | ||||||||||||
| Income from operations | 10,622 | 3,040 | ||||||||||||
| Interest and other income / (expense), net | ||||||||||||||
| Interest income / (expense), net | (306) | 18 | ||||||||||||
| Change in fair value of warrant liability | — | (5,226) | ||||||||||||
| Other income / (expense) | — | 390 | ||||||||||||
| Total interest and other income / (expense), net | (306) | (4,818) | ||||||||||||
| Income / (loss) from continuing operations before income taxes | 10,316 | (1,778) | ||||||||||||
| Income tax provision / (benefit) | 376 | (107) | ||||||||||||
| Income / (loss) from continuing operations, net of taxes | 9,940 | (1,671) | ||||||||||||
| Income / (loss) from discontinued operations | — | (148) | ||||||||||||
| Net income / (loss) from discontinued operations, net of taxes | — | (148) | ||||||||||||
| Net income / (loss) | $ | 9,940 | $ | (1,819) | ||||||||||
| Other comprehensive income / (loss) | ||||||||||||||
| Foreign currency translation adjustment | (142) | 98 | ||||||||||||
| Comprehensive income / (loss) | $ | 9,798 | $ | (1,721) | ||||||||||
| Basic net income / (loss) per common share | ||||||||||||||
| Continuing operations | $ | 0.11 | $ | (0.02) | ||||||||||
| Discontinued operations | — | — | ||||||||||||
| Net income / (loss) | $ | 0.11 | $ | (0.02) | ||||||||||
| Weighted-average common shares outstanding, basic | 87,386 | 81,814 | ||||||||||||
| Diluted net income / (loss) per common share | ||||||||||||||
| Continuing operations | $ | 0.11 | $ | (0.02) | ||||||||||
| Discontinued operations | — | — | ||||||||||||
| Net income / (loss) | $ | 0.11 | $ | (0.02) | ||||||||||
| Weighted-average common shares outstanding, diluted | 93,108 | 81,814 | ||||||||||||
Digital Turbine Fiscal 2021 First Quarter Results
August 5, 2020
Page 7
Digital Turbine, Inc. and Subsidiaries
Consolidated Balance Sheets
(in thousands, except par value and share amounts)
| June 30, 2020 | March 31, 2020 | |||||||||||||
| (Unaudited) | ||||||||||||||
| ASSETS | ||||||||||||||
| Current assets | ||||||||||||||
| Cash | $ | 18,723 | $ | 21,534 | ||||||||||
| Restricted cash | — | 125 | ||||||||||||
Accounts receivable, net of allowances of $4,437 and $4,059, respectively | 43,443 | 33,135 | ||||||||||||
| Prepaid expenses and other current assets | 3,197 | 3,653 | ||||||||||||
| Total current assets | 65,363 | 58,447 | ||||||||||||
| Property and equipment, net | 9,311 | 8,183 | ||||||||||||
| Right-of-use assets | 4,176 | 4,237 | ||||||||||||
| Intangible assets, net | 43,211 | 43,882 | ||||||||||||
| Goodwill | 69,716 | 69,262 | ||||||||||||
| TOTAL ASSETS | $ | 191,777 | $ | 184,011 | ||||||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||||
| Current liabilities | ||||||||||||||
Short-term debt, net of debt issuance costs of $62 and $62, respectively | $ | 1,688 | $ | 1,188 | ||||||||||
| Accounts payable | $ | 29,881 | $ | 31,579 | ||||||||||
| Accrued license fees and revenue share | 23,622 | 19,423 | ||||||||||||
| Accrued compensation | 3,293 | 4,311 | ||||||||||||
| Accrued earn-out | 16,956 | 23,735 | ||||||||||||
| Other current liabilities | 3,611 | 2,573 | ||||||||||||
| Total current liabilities | 79,051 | 82,809 | ||||||||||||
Long-term debt, net of debt issuance costs of $230 and $245, respectively | 18,020 | 18,505 | ||||||||||||
| Other non-current liabilities | 5,406 | 5,243 | ||||||||||||
| Total liabilities | 102,477 | 106,557 | ||||||||||||
| Stockholders' equity | ||||||||||||||
| Preferred stock | ||||||||||||||
Series A convertible preferred stock at $0.0001 par value; 2,000,000 shares authorized, 100,000 issued and outstanding (liquidation preference of $1,000) | 100 | 100 | ||||||||||||
| Common stock | ||||||||||||||
$0.0001 par value: 200,000,000 shares authorized; 88,265,252 issued and 87,530,796 outstanding at June 30, 2020; 88,041,240 issued and 87,306,784 outstanding at March 31, 2020 | 10 | 10 | ||||||||||||
| Additional paid-in capital | 362,272 | 360,224 | ||||||||||||
Treasury stock (754,599 shares at June 30, 2020 and March 31, 2020) | (71) | (71) | ||||||||||||
| Accumulated other comprehensive loss | (733) | (591) | ||||||||||||
| Accumulated deficit | (272,278) | (282,218) | ||||||||||||
| Total stockholders' equity | 89,300 | 77,454 | ||||||||||||
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 191,777 | $ | 184,011 | ||||||||||
Digital Turbine Fiscal 2021 First Quarter Results
August 5, 2020
Page 8
Digital Turbine, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(in thousands)
| 3 Months Ended June 30, | ||||||||||||||
| 2020 | 2019 | |||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||
| Cash flows from operating activities | ||||||||||||||
| Net income / (loss) from continuing operations, net of taxes | $ | 9,940 | $ | (1,671) | ||||||||||
| Adjustments to reconcile net income / (loss) from continuing operations to net cash provided by operating activities: | ||||||||||||||
| Depreciation and amortization | 1,552 | 462 | ||||||||||||
| Provision for doubtful accounts | 378 | 66 | ||||||||||||
| Non-cash interest expense | 18 | — | ||||||||||||
| Stock-based compensation | 1,438 | 560 | ||||||||||||
| Stock-based compensation for services rendered | 173 | 122 | ||||||||||||
| Change in fair value of warrant liability | — | 5,226 | ||||||||||||
| (Increase) / decrease in assets: | ||||||||||||||
| Accounts receivable | (10,686) | (92) | ||||||||||||
| Prepaid expenses and other current assets | 456 | (196) | ||||||||||||
| Right-of-use assets | 61 | (2,168) | ||||||||||||
| Increase / (decrease) in liabilities: | ||||||||||||||
| Accounts payable | (1,698) | 3,982 | ||||||||||||
| Accrued license fees and revenue share | 4,199 | (3,347) | ||||||||||||
| Accrued compensation | (1,018) | (993) | ||||||||||||
| Other current liabilities | 1,036 | 1,096 | ||||||||||||
| Other non-current liabilities | 163 | 1,997 | ||||||||||||
| Net cash provided by operating activities - continuing operations | 6,012 | 5,044 | ||||||||||||
| Net cash used in operating activities - discontinued operations | — | (230) | ||||||||||||
| Net cash provided by operating activities | 6,012 | 4,814 | ||||||||||||
| Cash flows from investing activities | ||||||||||||||
| Acquisition of Mobile Posse | (7,232) | — | ||||||||||||
| Capital expenditures | (2,011) | (783) | ||||||||||||
| Net cash used in investing activities | (9,243) | (783) | ||||||||||||
| Cash flows from financing activities | ||||||||||||||
| Options and warrants exercised | 437 | 1,199 | ||||||||||||
| Net cash provided by financing activities | 437 | 1,199 | ||||||||||||
| Effect of exchange rate changes on cash | (142) | 98 | ||||||||||||
| Net change in cash | (2,936) | 5,328 | ||||||||||||
| Cash and restricted cash, beginning of period | 21,659 | 11,059 | ||||||||||||
| Cash and restricted cash, end of period | $ | 18,723 | $ | 16,387 | ||||||||||
Digital Turbine Fiscal 2021 First Quarter Results
August 5, 2020
Page 9
| GAAP GROSS MARGIN TO NON-GAAP GROSS MARGIN | ||||||||||||||
| (in thousands) | ||||||||||||||
| 3 Months Ended June 30, | ||||||||||||||
| 2020 | 2019 | |||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||
| Continuing operations | ||||||||||||||
| Revenue | $ | 59,012 | $ | 30,553 | ||||||||||
| Gross profit | 26,152 | 12,000 | ||||||||||||
| Gross margin percentage | 44 | % | 39 | % | ||||||||||
| Add-back items: | ||||||||||||||
| Depreciation of software | 560 | 278 | ||||||||||||
| Non-GAAP gross profit from continuing operations | $ | 26,712 | $ | 12,278 | ||||||||||
| Non-GAAP gross margin percentage from continuing operations | 45 | % | 40 | % | ||||||||||
| GAAP NET INCOME / (LOSS) TO NON-GAAP ADJUSTED NET INCOME | ||||||||||||||
| (in thousands) | ||||||||||||||
| 3 Months Ended June 30, | ||||||||||||||
| 2020 | 2019 | |||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||
| Continuing operations | ||||||||||||||
| Net income / (loss) from continuing operations | 9,940 | (1,671) | ||||||||||||
| Add-back items: | ||||||||||||||
| Stock and stock option compensation | 1,611 | 682 | ||||||||||||
| Amortization of intangibles | 670 | — | ||||||||||||
| Change in fair value of convertible note embedded derivative and warrant liability | — | 5,226 | ||||||||||||
| Transaction expenses | 300 | — | ||||||||||||
| Non-GAAP adjusted net income from continuing operations | $ | 12,521 | $ | 4,237 | ||||||||||
| Non-GAAP adjusted net income per share from continuing operations | $ | 0.13 | $ | 0.05 | ||||||||||
| Weighted-average common shares outstanding, diluted | 93,108 | 81,814 | ||||||||||||
| GAAP NET INCOME / (LOSS) TO NON-GAAP ADJUSTED EBITDA | ||||||||||||||
| (in thousands) | ||||||||||||||
| 3 Months Ended June 30, | ||||||||||||||
| 2020 | 2019 | |||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||
| Continuing operations | ||||||||||||||
| Net income / (loss) from continuing operations | 9,940 | (1,671) | ||||||||||||
| Add-back items: | ||||||||||||||
| Stock and stock option compensation | 1,611 | 682 | ||||||||||||
| Amortization of intangibles | 670 | — | ||||||||||||
| Depreciation expense | 882 | 482 | ||||||||||||
| Interest (income) / expense, net | 306 | (18) | ||||||||||||
| Other (income) / expense, net | — | (409) | ||||||||||||
| Change in fair value of convertible note embedded derivative liability and warrant liability | — | 5,226 | ||||||||||||
| Income tax provision / (benefit) | 376 | (107) | ||||||||||||
| Transaction expenses | 300 | — | ||||||||||||
| Non-GAAP adjusted EBITDA from continuing operations | $ | 14,085 | $ | 4,185 | ||||||||||
Digital Turbine Fiscal 2021 First Quarter Results
August 5, 2020
Page 10
| GAAP CASH FLOW FROM OPERATING ACTIVITIES FROM CONTINUING OPERATIONS TO NON-GAAP FREE CASH FLOW FROM CONTINUING OPERATIONS | ||||||||||||||
| (in thousands) | ||||||||||||||
| 3 Months Ended June 30, | ||||||||||||||
| 2020 | 2019 | |||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||
| Net cash provided by operating activities from continuing operations | 6,012 | 5,044 | ||||||||||||
| Capital expenditures | (2,011) | (783) | ||||||||||||
| Non-GAAP free cash flow provided by continuing operations | $ | 4,001 | $ | 4,261 | ||||||||||