Digital Turbine Reports Fiscal 2019 Third Quarter Results

AUSTIN, Texas, Feb. 5, 2019 /PRNewswire/ -- Digital Turbine, Inc. (Nasdaq: APPS) announced financial results for the fiscal third quarter ended December 31, 2018. All operating results discussed below, except as otherwise specifically noted, refer only to the continuing operations of the Company, and all comparisons to prior periods have been adjusted to reflect only continuing operations.

Recent Highlights:

    --  Fiscal third quarter revenue was $30.4 million, representing 34% growth
        when compared to the fiscal third quarter of 2018.
    --  GAAP net loss for the fiscal third quarter was $1.1 million, or ($0.01)
        per share, as compared to a GAAP net loss of $4.8 million, or ($0.07)
        per share for the fiscal third quarter of 2018. Non-GAAP adjusted net
        income(1) for the fiscal third quarter was $3.0 million, or $0.04 per
        share, as compared to a Non-GAAP adjusted net loss of $0.8 million, or
        ($0.01) per share in the fiscal third quarter of 2018.
    --  Non-GAAP adjusted EBITDA(2) for the fiscal third quarter was $3.8
        million, as compared to Non-GAAP adjusted EBITDA of approximately zero
        in the fiscal third quarter of 2018.
    --  GAAP cash provided by operating activities totaled $2.7 million in the
        fiscal third quarter, as compared to GAAP cash used in operating
        activities of $0.3 million in the fiscal third quarter of 2018. Non-GAAP
        free cash flow(3) totaled $2.0 million in the fiscal third quarter, as
        compared to a loss of $0.8 million in the fiscal third quarter of 2018.
    --  GAAP gross margin was 35% for the third quarter of fiscal 2019, as
        compared to a 33% GAAP gross margin in the fiscal third quarter of 2018.
        Non-GAAP adjusted gross margin(4) was 37% for the fiscal third quarter
        of 2019, as compared to 34% in the fiscal third quarter of 2018 and the
        fiscal second quarter of 2019.
    --  The Company has surpassed 230 million total devices with Ignite
        installed to date, including approximately 28 million devices installed
        during the December quarter.
    --  Global revenue-per-device ("RPD") and U.S. RPD increased by 7% and 41%,
        respectively, when compared to the fiscal third quarter of 2018,
        highlighting strengthening advertiser and partner demand for the Digital
        Turbine platform.

"Our December quarter was easily the strongest in the Company's history across a wide range of operational and financial metrics," said Bill Stone, CEO. "More impressively, we were able to deliver these strong quarterly results amid a relatively weak U.S. smartphone market, which we believe is a direct testament to the growing value that we bring to advertisers, operators and device OEMs. We witnessed higher revenue-per-slot on a comparable 'same-store sales' basis, modest slot accretion with select partners, and greater contribution from new products outside of Dynamic Installs. In addition to the organically-driven growth with our relatively mature U.S. carrier partners, we also benefitted from nearly 100% annual growth with our international partners and the launch of a new partner in the U.S. The added diversification from new products and partners was vital to driving meaningfully higher margins and greater profitability in the quarter. Our Non-GAAP adjusted EBITDA from continuing operations of $3.8 million in the December quarter came in well ahead of our expectations and represents definitive progress relative to a comparable EBITDA figure of roughly zero in the prior year period."

Mr. Stone concluded, "Solid execution over the past twelve months has positioned the Company well for continuing growth and expanding profitability going forward. During the second half of calendar 2018, we successfully renewed our partnership agreements with several of our most valued carrier partners, including Verizon, AT&T Wireless and Cricket Wireless. Additionally, we added several high-profile advertisers, including Netflix and LinkedIn, to our newly-enhanced product platform, and we signed a new multi-year partnership agreement with Samsung to accelerate our global expansion and to more effectively capitalize on the burgeoning unlocked devices opportunity around the world. All of this sets the stage for the next phase of growth at Digital Turbine as we work diligently with all of our partners, existing and prospective, to maximize the addressable market opportunity for the Digital Turbine Mobile Delivery Platform."

Third Quarter Fiscal 2019 Financial Results

Revenue for the fiscal third quarter of 2019 was $30.4 million, representing an increase of 34% year-over-year. Revenue growth was primarily driven by significantly higher revenue-per-device with our larger U.S.-based carrier partners, reflective of strong advertiser demand for our Dynamic Installs and other products recently added to the platform. Revenue growth was also attributable to incremental contributions from international partners and other new partners that launched on the platform in fiscal 2019.

GAAP gross margin was 35% for the third quarter of fiscal 2019, as compared to a 33% GAAP gross margin in the fiscal third quarter of 2018. Non-GAAP adjusted gross margin(4) was 37% for the fiscal third quarter of 2019, as compared to 34% for the fiscal third quarter of 2018.

Net loss from continuing operations for the third quarter of fiscal 2019 was $1.1 million, or ($0.01) per share, as compared to a net loss from continuing operations for the fiscal third quarter of 2018 of $4.8 million, or ($0.07) per share. Non-GAAP adjusted net income(1) for the third quarter of fiscal 2019 was $3.0 million, or $0.04 per share, as compared to a Non-GAAP adjusted net loss of $0.8 million, or ($0.01) per share, during the fiscal third quarter of 2018.

Non-GAAP adjusted EBITDA(2) was $3.8 million for the third quarter of fiscal 2019, as compared to Non-GAAP adjusted EBITDA of $0.0 million for the third quarter of fiscal 2018. The reconciliation between GAAP and Non-GAAP financial results for all referenced periods is provided in a table immediately following the Unaudited Consolidated Statements of Operations and Comprehensive Income/(Loss) below.

Business Outlook

Based on information available as of February 5, 2019, the Company expects full-year fiscal 2019 revenue between $102.5 million and $103.5 million, and non-GAAP adjusted EBITDA(2) between $7.3 million and $7.8 million. It is not reasonably practicable to provide a business outlook for GAAP net income from continuing operations because the Company cannot reasonably estimate the changes in the fair value of derivatives and warrants related to the September 2016 convertible notes offering, which are directly impacted by changes in the Company's stock price.

About Digital Turbine, Inc.

Digital Turbine innovates at the convergence of media and mobile communications, connecting top mobile operators, OEMs and publishers with app developers and advertisers worldwide. Its comprehensive Mobile Delivery Platform powers frictionless user acquisition and engagement, operational efficiency and monetization opportunities. Digital Turbine's technology platform has been adopted by more than 30 mobile operators and OEMs worldwide, and has delivered more than one billion app preloads for tens of thousands advertising campaigns. The company is headquartered in Austin, Texas, with global offices in Durham, Mumbai, San Francisco, Singapore and Tel Aviv. For additional information visit www.digitalturbine.com.

Conference Call
Management will host a conference call today at 4:30 p.m. ET to discuss its third quarter financial results and provide 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 February 12, 2019. The replay can be accessed by dialing 877-344-7529 in the United States or 412-317-0088 from international locations, passcode 10128183.

The conference call will discuss guidance and other material information.

Use of Non-GAAP Financial Measures
To supplement the Company's condensed 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 gross profit, non-GAAP 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.

(1)Non-GAAP adjusted net income/(loss) 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 and warrants related to the September 2016 convertible notes offering, and loss on extinguishment of debt. Readers are cautioned that Non-GAAP adjusted net income/(loss) 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.

(2)Non-GAAP adjusted EBITDA is calculated as GAAP net income/(loss) excluding the following cash and non-cash expenses: interest expense, foreign exchange transaction loss/(gain), income tax provision/(benefit), depreciation and amortization, stock-based compensation expense, the change in fair value of derivatives and warrants that are recorded related to the September 2016 convertible notes offering, other expense, and a loss on extinguishment of debt. 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.

(3)Non-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.

(4)Non-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 / (loss) 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 the U.S. federal securities laws. 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:

    --  risks associated with Ignite adoption among existing customers
        (including the impact of possible delays with major carrier and OEM
        partners in the roll out for mobile phones deploying Ignite)
    --  actual mobile device sales and sell-through where Ignite is deployed is
        out of our control
    --  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 Ignite product
    --  risks associated with the timing of Ignite 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 Ignite
    --  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 Ignite slots across
        US carrier partners
    --  required customization and technical integration which may slow down
        time to revenue notwithstanding the existence of a distribution
        agreement
    --  risk that strong Apple iPhone sales could result in a disproportionately
        low amount of Android sales
    --  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
    --  risks associated with the level of our secured and unsecured
        indebtedness
    --  ability to comply with financial covenants in outstanding indebtedness
    --  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
    --  derivative and warrant liabilities on our balance sheet will fluctuate
        as our stock price moves and will also produce changes in our income
        statement; these fluctuations and changes might materially impact our
        reported GAAP financials in an adverse manner, particularly if our stock
        price were to rise
    --  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,
        and
    --  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 Contacts:

Brian Bartholomew
Digital Turbine
brian.bartholomew@digitalturbine.com



     
              Digital Turbine, Inc. and Subsidiaries



     
              Consolidated Statements of Operations and Comprehensive Loss




                                                     
            
              (in thousands, except per share amounts)




                                                    
            
              3 Months Ended                              
        
        3 Months Ended


                                                  
            
              December 31, 2018                           
        
        December 31, 2017


                                                     
            
              (Unaudited)                                 
        
        (Unaudited)



     Net revenues                                                                   $30,411                                                $22,732

                                                                                                                                               ---


     Cost of revenues


      License fees and revenue
       share                                                                          19,195                                                 14,887


      Other direct cost of revenues                                                      538                                                    437


      Total cost of revenues                                                          19,733                                                 15,324




     Gross profit                                                                    10,678                                                  7,408




     Operating expenses



     Product development                                                              2,428                                                  3,120



     Sales and marketing                                                              1,962                                                  1,623


      General and administrative                                                       3,832                                                  4,152


      Total operating expenses                                                         8,222                                                  8,895



      Income /(loss) from
       operations                                                                      2,456                                                (1,487)



     Interest and other expense, net


      Interest expense, net                                                            (194)                                                 (446)


      Foreign exchange transaction
       gain /(loss)                                                                      (2)                                                    49


      Change in fair value of
       convertible note embedded
       derivative liability                                                          (1,476)                                               (1,658)


      Change in fair value of
       warrant liability                                                             (1,651)                                                 (898)


      Loss on extinguishment of
       debt                                                                             (10)                                                 (284)



     Other expense                                                                     (43)                                                 (155)


      Total interest and other
       expense, net                                                                  (3,376)                                               (3,392)



      Loss from continuing
       operations before income
       taxes                                                                           (920)                                               (4,879)


      Income tax benefit /
       (provision)                                                                       216                                                   (84)



      Net loss from continuing
       operations, net of taxes                                                      (1,136)                                               (4,795)



      Net income /(loss) from
       discontinued operations                                                         (212)                                                   996


      Net income/ (loss) from
       discontinued operations, net
       of taxes                                                                        (212)                                                   996



      Net loss from operations, net
       of taxes                                                                     $(1,348)                                              $(3,799)


      Foreign currency translation
       adjustment                                                                        (5)                                                     -




     Comprehensive loss                                                            $(1,353)                                              $(3,799)

                                                                                                                                               ===


     Basic and diluted net income / (loss) per common share


      Continuing operations                                                          $(0.01)                                               $(0.07)


      Discontinued operations                                                        $(0.00)                                                 $0.01



     Net loss                                                                       $(0.01)                                               $(0.06)

                                                                                                                                               ===

      Weighted average common
       shares outstanding, basic                                                      77,645                                                 72,148



      Weighted average common
       shares outstanding, diluted                                                    77,645                                                 75,442



      Weighted average common
       shares outstanding, diluted                                                    77,645                                                 75,442



              
                Digital Turbine, Inc. and Subsidiaries



              
                Consolidated Balance Sheets




                                                  
              
             (in thousands, except par value and share amounts)






                                                                           
              
                December 31, 2018      
     
     March 31, 2018


                                                                              
              
                (Unaudited)




              
                ASSETS



              Current assets



              Cash and cash equivalents                                                                        $10,100                $12,720



              Restricted cash                                                                                      431                    331


               Accounts receivable, net of allowances of $937
                and $512, respectively                                                                           24,221                 17,050



              Deposits                                                                                             161                    151


               Prepaid expenses and other current assets                                                          1,314                    750



              Current assets held for disposal                                                                   3,434                  8,753




              Total current assets                                                                              39,661                 39,755



              Property and equipment, net                                                                        3,300                  2,757



              Deferred tax assets                                                                                  439                    596



              Intangible assets, net                                                                               226                  1,231



              Goodwill                                                                                          42,266                 42,268



              
                TOTAL ASSETS                                                                        $85,892                $86,607

                                                                                                                                          ===


              
                LIABILITIES AND STOCKHOLDERS' EQUITY



              Current liabilities



              Accounts payable                                                                                 $22,552                $19,895


               Accrued license fees and revenue share                                                            11,491                  8,232



              Accrued compensation                                                                               1,614                  2,966


               Short-term debt, net of debt issuance costs of
                $78 and $205, respectively                                                                        1,522                  1,445



              Other current liabilities                                                                          1,802                  1,142


               Current liabilities held for disposal                                                              5,430                 12,726




              Total current liabilities                                                                         44,411                 46,406


               Convertible notes, net of debt issuance costs
                and discounts of $1,402 and $1,827,
                respectively                                                                                      3,298                  3,873


               Convertible note embedded derivative liability                                                     3,113                  4,676



              Warrant liability                                                                                  3,135                  3,980



              Other non-current liabilities                                                                        182                      -



              Total liabilities                                                                                 54,139                 58,935



              Stockholders' equity



              Preferred stock


               Series A convertible preferred stock at $0.0001
                par value;                                                                                          100                    100
    2,000,000 shares authorized, 100,000 issued and outstanding
    (liquidation preference of $1,000)



              Common stock


          
              $0.0001 par value: 200,000,000 shares authorized;                                               10                     10
    78,459,070 issued and 77,704,471 outstanding at December 31, 2018;
    76,843,278 issued and 76,108,822 outstanding at March 31, 2018



              Additional paid-in capital                                                                       321,297                318,066


               Treasury stock (754,599 shares at December 31,
                2018 and March 31, 2018)                                                                           (71)                  (71)



              Accumulated other comprehensive loss                                                               (323)                 (325)



              Accumulated deficit                                                                            (289,260)             (290,108)




              Total stockholders' equity                                                                        31,753                 27,672


                            TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                          $85,892                $86,607

                                                                                                                                          ===



     
                Digital Turbine, Inc. and Subsidiaries



     
                Consolidated Statement of Cash Flows



     
                (in thousands)




                                                     
              
                3 Months Ended         
         
         3 Months Ended


                                                   
              
                December 31, 2018      
         
         December 31, 2017


                                                      
              
                (Unaudited)            
         
         (Unaudited)

                                                                                                                                 ---


     
                Cash flows from operating activities



     Net loss                                                                           $(1,136)                           $(4,795)


      Adjustments to reconcile net loss to net cash used in operating activities:


      Depreciation and amortization                                                           709                                 669


      Change in allowance for doubtful
       accounts                                                                                71                                  27


      Amortization of debt discount
       and debt issuance costs                                                                 63                                 195


      Stock-based compensation                                                                474                                 776


      Stock-based compensation for
       services rendered                                                                      157                                  73


      Change in fair value of
       convertible note embedded
       derivative liability                                                                 1,476                               1,658


      Change in fair value of warrant
       liability                                                                            1,651                                 898


      Loss on extinguishment of debt                                                           10                                 285



     (Increase)/decrease in assets:



     Accounts receivable                                                                 (3,460)                            (7,225)



     Deposits                                                                               (10)                               (38)



     Deferred tax assets                                                                     216                                  92


      Prepaid expenses and other
       current assets                                                                       (584)                              (105)



     Increase/(decrease) in liabilities:



     Accounts payable                                                                    (4,200)                              2,334


      Accrued license fees and revenue
       share                                                                                5,773                               2,846



     Accrued compensation                                                                  1,033                               1,690



     Accrued interest                                                                        104                                 189


      Other current liabilities                                                               273                                 206


      Other non-current liabilities                                                            66                                (99)



      Net cash provided by /(used in)
       operating activities -
       continuing operations                                                                2,686                               (324)


      Net cash provided by /(used in)
       used in operating activities -
       discontinued operations                                                              (338)                              2,190



      Net cash provided by in
       operating activities                                                                $2,348                              $1,866





     
                Cash flows from investing activities



     Capital expenditures                                                                 $(696)                             $(472)

                                                                                                                                 ---

      Cash used in investing
       activities -continuing
       operations                                                                           (696)                              (472)


      Cash provided by /(used in)
       investing activities -
       discontinued operations                                                                 41                                (17)



      Net cash used in investing
       activities                                                                          $(655)                             $(489)





     
                Cash flows from financing activities



     Options exercised                                                                       $63                                $240


      Repayment of debt obligations                                                             -                              (601)

                                                                                                                                 ===

      Net cash provided by /(used in)
       financing activities                                                                   $63                              $(361)




      Effect of exchange rate changes
       on cash and cash equivalents
       and restricted cash                                                                   $(5)     
         $                      -




      Net change in cash and cash
       equivalents and restricted cash                                                     $1,751                              $1,016




      Cash and cash equivalents and
       restricted cash, beginning of
       period                                                                              $8,780                              $6,198

                                                                                                                                 ===



      Cash and cash equivalents and
       restricted cash, end of period                                                     $10,531                              $7,214

                                                                                                                                 ===



     
                GAAP GROSS MARGIN TO NON-GAAP GROSS MARGIN




                   (in thousands)






                                                                
        
        3 Months Ended        
        
        3 Months Ended


                                                              
        
        December 31, 2018     
        
        December 31, 2017


                                                                 
        
        (Unaudited)           
        
        (Unaudited)



                   Continuing Operations:



             Revenue                                                                 $30,411                          $22,732


               Gross profit                                                           $10,678                           $7,408


               Gross margin percentage                                                  35.1%                           32.6%


                        Add back items:


               Amortization of intangibles                                               $335                             $335


               Depreciation of software                                                  $204                              $89


               Non-GAAP gross profit from
                continuing operations                                                 $11,217                           $7,832


      Non-GAAP gross margin
       percentage from continuing
       operations                                                                       36.9%                           34.5%



              
                GAAP NET LOSS TO NON-GAAP ADJUSTED NET INCOME / (LOSS)




                            (in thousands)






                                                              
              
               3 Months Ended       
        
        3 Months Ended


                                                            
              
               December 31, 2018    
        
        December 31, 2017


                                                               
              
               (Unaudited)          
        
        (Unaudited)



                            Continuing Operations:


               Net loss from continuing
                operations                                                                     $(1,136)                       $(4,795)



              Add back items:


               Stock and stock option
                compensation                                                                        631                             849


               Amortization of intangibles                                                          335                             335


               Change in fair value of
                convertible note embedded                                                         3,127                           2,556
    embedded derivative and warrant
     liability


               Loss on extinguishment of debt                                                        10                             285


               Non-GAAP adjusted net income /
                (loss) from continuing operations                                                $2,967                          $(770)




               Non-GAAP adjusted net income /
                (loss) per share from continuing
                operations                                                                        $0.04                         $(0.01)


               Weighted average common shares
                outstanding, basic                                                               77,645                          72,148


               Weighted average common shares
                outstanding, diluted                                                             77,645                          75,442



              
                GAAP NET LOSS TO NON-GAAP ADJUSTED EBITDA




                            (in thousands)




                                                              
             
        3 Months Ended       
        
        3 Months Ended


                                                            
             
        December 31, 2018    
        
        December 31, 2017


                            Continuing Operations:             
             
        (Unaudited)          
        
        (Unaudited)


               Net loss from continuing
                operations                                                             $(1,136)                       $(4,795)



              Add back items:


               Stock and stock option
                compensation                                                                631                             849


               Amortization of intangibles                                                  335                             335



              Depreciation expense                                                         374                             334



              Interest expense, net                                                        194                             446



              Other expense                                                                 43                             155


               Change in fair value of
                convertible note                                                          3,127                           2,556
    embedded derivative and warrant
     liability


               Loss on extinguishment of debt                                                10                             284


               Foreign exchange transaction loss
                /(gain)                                                                       2                            (49)


               Income tax provision /(benefit)                                              216                            (84)


               Non-GAAP adjusted EBITDA from
                continuing operations                                                    $3,796                             $31


                  GAAP CASH FLOW FROM OPERATING ACTIVITIES FROM CONTINUING OPERATIONS TO NON-GAAP FREE CASH FLOW FROM CONTINUING OPERATIONS




                  (in thousands)






                                         
              
                3 Months Ended                        
              
                3 Months Ended


                                       
              
                December 31, 2018                     
              
                December 31, 2017


                                          
              
                (Unaudited)                           
              
                (Unaudited)



     Net cash from
      operating
      activities from
      continuing
      operations                                                             $2,686                                                         $(324)


     Capital
      expenditures                                                            (696)                                                         (472)





     Non-GAAP free
      cash flow from
      continuing
      operations                                                             $1,990                                                         $(796)

View original content to download multimedia:http://www.prnewswire.com/news-releases/digital-turbine-reports-fiscal-2019-third-quarter-results-300790046.html

SOURCE Digital Turbine, Inc.