DHI Group Reports Third Quarter 2019 Financial Results

NEW YORK, Nov. 7, 2019 /PRNewswire/ -- DHI Group, Inc. (NYSE: DHX) ("DHI" or the "Company") today announced the following financial results for the third quarter ended September 30, 2019.

Third Quarter 2019 Financial Results

    --  Revenues were $37.2 million. Ongoing tech-focused(1) revenues were flat
        year over year and on a sequential basis, excluding foreign exchange
    --  Dice revenues were $22.9 million, down 3% compared to the prior year
        quarter and down 1% on a sequential basis
    --  eFinancialCareers revenues were $7.9 million, down 2% compared to the
        prior year quarter and flat on a sequential basis, excluding foreign
        exchange
    --  ClearanceJobs revenues were $6.3 million, up 17% year over year and up
        5% on a sequential basis
    --  Net income was $4.4 million, or $0.08 per diluted share, compared to net
        income of $0.9 million, or $0.02 per diluted share, in the year ago
        quarter
    --  Cash flow from operations was $4.6 million
    --  Cash was $4.5 million; total debt reduced to $8 million
    --  Adjusted EBITDA(2) was $8.7 million and Adjusted EBITDA margin(2) was
        23%

Commenting on the quarter, Art Zeile, President and CEO of DHI Group, Inc., said:

"We made continued progress in the third quarter, further strengthening our product offering and go-to-market strategy, both of which will be key drivers of our future growth. Our focus on accelerating product development resulted in hiring additional engineering talent to improve the rate at which we can launch new features, specifically for our largest platform, Dice. We also added new commercial sales people - and with our new CRO, Arie Kanofsky, now on board - we will be expanding our commercial sales force significantly over the next few quarters. We believe these investments will further anchor DHI as an industry leader for matching technologists with employers and position the Company to generate sustained long-term revenue growth in the future."

(1) Excludes Dice Europe, which ceased operations August 31, 2018.
(2 )See "Notes Regarding the Use of Non-GAAP Financial Measures" later in this press release.

Product Highlights

Dice

    --  Job Search and Job Alerts, the enhanced job search platform features,
        which deliver improved search relevance by applying DHI's tech skills
        data model and include a new user interface with personalized email
        alerts, are now in general availability on Dice.com and in the Dice iOS
        and Android mobile apps.

eFinancialCareers

    --  Recruiter Profile, launched version 2.0, giving recruiters a place to
        build their brand on the platform and better gain the trust of
        candidates by sharing hiring needs, recent achievements, upcoming events
        and company news.

ClearanceJobs

    --  Employer Dashboard, which delivers real-time user engagement metrics and
        uses automated intelligence powered by IntelliSearch to recommend new
        candidate/employer connections, is now available to all clients.

Business Outlook

DHI expects ongoing tech-focused(1) revenue for the fourth quarter to be sequentially flat with the third quarter and anticipates that Dice revenue will turn to positive year-over-year growth in 2020. The Company continues to expect Adjusted EBITDA margin(2 )for the full 2019 fiscal year to be approximately 23%, as it continues to increase its product and engineering capacity, as well as invest in more sales resources to accelerate growth. The Company is not providing guidance for net income because it cannot reasonably assess the impact of stock-based compensation and income tax expense.

(1 )Excludes Dice Europe, which ceased operations August 31, 2018.
(2 )See "Notes Regarding the Use of Non-GAAP Financial Measures" later in this press release.

Conference Call Information

Art Zeile, President and Chief Executive Officer, and Luc Grégoire, Chief Financial Officer, will host a conference call today, November 7, 2019, at 5:00 p.m. Eastern Time to discuss the Company's financial results, recent developments and progress on its tech-focused strategy.

The call can be accessed by dialing +1-844-890-1790 (in the U.S.) or +1-412-380-7407 (outside the U.S.). Please ask to be placed into the DHI Group, Inc. call. A live webcast of the call will simultaneously be available through the Investor Relations section of the Company's website, https://www.dhigroupinc.com, and available for replay after the call ends.

About DHI Group, Inc.

DHI Group, Inc. (NYSE: DHX) is a leading provider of data, insights and employment connections through our specialized services for technology professionals and other select online communities. Our mission is to empower technology professionals and organizations that hire them to compete and win through expert insights and relevant employment connections. Employers and recruiters use our websites and services to source, hire and connect with the most qualified and highly-skilled technology professionals, while professionals use our websites and services to find ideal employment opportunities, relevant job advice and tailored career-related data. For over 25 years, we have built our Company on providing employers and professionals with career connections, news, tools and information. Today, we serve multiple markets in North America, Europe, the Middle East and the Asia Pacific region. Find out more at www.dhigroupinc.com.

Notes Regarding the Use of Non-GAAP Financial Measures

The Company has provided certain non-GAAP financial information as additional information for its operating results. These measures are not in accordance with, or an alternative for, measures in accordance with generally accepted accounting principles in the United States ("GAAP") and may be different from similarly titled non-GAAP measures reported by other companies. The Company believes that its presentation of non-GAAP measures, such as Adjusted Revenues, Adjusted EBITDA and Adjusted EBITDA margin provides useful information to management and investors regarding certain financial and business trends relating to its financial condition and results of operations. In addition, the Company's management uses these measures for reviewing the financial results of the Company and for budgeting and planning purposes. The non-GAAP measures apply to consolidated results and results by segment or other measure as shown within this document. The Company has provided required reconciliations to the most comparable GAAP measures elsewhere in the document.

Adjusted Revenues

Adjusted Revenues is a non-GAAP metric used by management to measure operating performance. Adjusted Revenues represents Revenues less the revenues of divested businesses. We consider Adjusted Revenues to be an important measure to evaluate the performance of our ongoing businesses and provide comparable results excluding our divestitures.

Adjusted EBITDA and Adjusted EBITDA Margin

Adjusted EBITDA and Adjusted EBITDA Margin are non-GAAP metrics used by management to measure operating performance. Management uses Adjusted EBITDA as a performance measure for internal monitoring and planning, including preparation of annual budgets, analyzing investment decisions and evaluating profitability and performance comparisons between us and our competitors. The Company also uses this measure to calculate amounts of performance based compensation under the senior management incentive bonus program. Adjusted EBITDA represents net income plus (to the extent deducted in calculating such net income) interest expense, income tax expense, depreciation and amortization, non-cash stock based compensation, losses resulting from certain dispositions outside the ordinary course of business including prior negative operating results of those divested businesses, certain writeoffs in connection with indebtedness, impairment charges with respect to long-lived assets, expenses incurred in connection with an equity offering or any other offering of securities by the Company, extraordinary or non-recurring non-cash expenses or losses, transaction costs in connection with the credit agreement, deferred revenues written off in connection with acquisition purchase accounting adjustments, writeoff of non-cash stock based compensation expense, severance and retention costs related to dispositions and reorganizations of the Company, losses related to legal claims and fees that are unusual in nature or infrequent, minus (to the extent included in calculating such net income) non-cash income or gains, interest income, business interruption insurance proceeds, and any income or gain resulting from certain dispositions outside the ordinary course of business, including prior positive operating results of those divested businesses, and gains related to legal claims that are unusual in nature or infrequent.

We also consider Adjusted EBITDA, as defined above, to be an important indicator to investors because it provides information related to our ability to provide cash flows to meet future debt service, capital expenditures and working capital requirements and to fund future growth. We present Adjusted EBITDA as a supplemental performance measure because we believe that this measure provides our board of directors, management and investors with additional information to measure our performance, provide comparisons from period to period and company to company by excluding potential differences caused by variations in capital structures (affecting interest expense) and tax positions (such as the impact on periods or companies of changes in effective tax rates or net operating losses), and to estimate our value.

Adjusted EBITDA Margin is computed as Adjusted EBITDA divided by Adjusted Revenues.

Adjusted Revenues, Adjusted EBITDA and Adjusted EBITDA Margin are not measurements of our financial performance under GAAP and should not be considered as an alternative to revenue, net income, operating income, cash provided by operating activities, or any other performance measures derived in accordance with GAAP as a measure of our profitability.

Forward-Looking Statements

This press release and oral statements made from time to time by our representatives contain forward-looking statements. You should not place undue reliance on those statements because they are subject to numerous uncertainties and factors relating to our operations and business environment, all of which are difficult to predict and many of which are beyond our control. Forward-looking statements include, without limitation, information concerning our possible or assumed future results of operations. These statements often include words such as "may," "will," "should," "believe," "expect," "anticipate," "intend," "plan," "estimate" or similar expressions. These statements are based on assumptions that we have made in light of our experience in the industry as well as our perceptions of historical trends, current conditions, expected future developments and other factors we believe are appropriate under the circumstances. Although we believe that these forward-looking statements are based on reasonable assumptions, you should be aware that many factors could affect our actual financial results or results of operations and could cause actual results to differ materially from those in the forward-looking statements. These factors include, but are not limited to, our ability to execute our tech-focused strategy, competition from existing and future competitors in the highly competitive markets in which we operate, failure to adapt our business model to keep pace with rapid changes in the recruiting and career services business, failure to maintain and develop our reputation and brand recognition, failure to increase or maintain the number of customers who purchase recruitment packages, cyclicality or downturns in the economy or industries we serve, the uncertainty surrounding the United Kingdom's future departure from the European Union, including uncertainty in respect of the regulation of data protection and data privacy, failure to attract qualified professionals to our websites or grow the number of qualified professionals who use our websites, failure to successfully identify or integrate acquisitions, U.S. and foreign government regulation of the Internet and taxation, our ability to borrow funds under our revolving credit facility or refinance our indebtedness and restrictions on our current and future operations under such indebtedness. These factors and others are discussed in more detail in the Company's filings with the Securities and Exchange Commission, all of which are available on the Investors page of our website at www.dhigroupinc.com, including the Company's most recently filed periodic reports on Form 10-K and Form 10-Q and subsequent filings under the headings "Risk Factors," "Forward-Looking Statements" and "Management's Discussion and Analysis of Financial Condition and Results of Operations." You should keep in mind that any forward-looking statement made by the Company or its representatives herein, or elsewhere, speaks only as of the date on which it is made. New risks and uncertainties come up from time to time, and it is impossible to predict these events or how they may affect us. We have no obligation to update any forward-looking statements after the date hereof, except as required by federal securities laws.

Investor Contact

Todd Kehrli or Jim Byers
MKR Investor Relations, Inc.
212-448-4181
ir@dhigroupinc.com

Media Contact

Rachel Ceccarelli
Director of Corporate Communications
212-448-8288
media@dhigroupinc.com


                                                                   
            
              DHI GROUP, INC.


                                                  
            
               CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


                                                                     
            
              (Unaudited)


                                                    
            
                   (in thousands, except per share amounts)




                                                                                                                          For the three months ended                    For the nine months ended
                                                                                                                  September 30,                            September 30,


                                                                                                            2019                            2018      2019                            2018






     Revenues                                                 $
            37,176                                         $
            38,917                        $
            111,655                         $
        123,583






     Operating expenses:



     Cost of revenues                                 4,250                                       4,424                                       11,991                       14,330



     Product development                              4,121                                       5,219                                       12,708                       15,811



     Sales and marketing                             13,615                                      13,974                                       41,668                       46,628



     General and administrative                       7,502                                       8,843                                       23,220                       28,012



     Depreciation                                     2,415                                       2,540                                        7,201                        7,155



     Amortization of intangible assets                    -                                                                                                                482



     Disposition related and other costs                  -                                      2,085                                        1,700                        5,214



                                                           Total operating expenses          31,903                                       37,085                       98,488                     117,632



     Gain (loss) on sale of businesses, net               -                                      (365)                                       (537)                       3,435



     Operating income                                 5,273                                       1,467                                       12,630                        9,386



     Interest expense and other                       (188)                                      (335)                                       (512)                     (1,370)



     Other expense                                        -                                        (9)                                                                    (42)




     Income before income taxes                       5,085                                       1,123                                       12,118                        7,974



     Income tax expense                                 704                                         193                                        3,088                        3,746




     Net income                                                $
            4,381                                            $
            930                          $
            9,030                           $
        4,228






     Basic earnings per share                                   $
            0.09                                           $
            0.02                           $
            0.19                            $
        0.09



     Diluted earnings per share                                 $
            0.08                                           $
            0.02                           $
            0.18                            $
        0.09





     Weighted average basic shares outstanding       48,974                                      48,780                                       48,668                       48,589



     Weighted average diluted shares outstanding     52,137                                      50,390                                       51,598                       49,707


                                                                                                  
          
                DHI GROUP, INC.


                                                                                              
     
         CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                                    
          
                (Unaudited)


                                                                                                   
          
                (in thousands)




                                                                                                                                                                                         For the three months                            For the nine months
                                                                                                                                                                       ended September 30,                          ended September 30,


                                                                                                                                                                      2019                      2018                     2019           2018




              Cash flows from (used in) operating activities:



                 Net income                                                                                                 $
              4,381                   $
       930                                     $
          9,030                              $
      4,228



              Adjustments to reconcile net income to net cash flows from (used in) operating
    activities:



                 Depreciation                                                                                       2,415                               2,540                   7,201                                 7,155



                 Amortization of intangible assets                                                                      -                                                                                            482



                 Deferred income taxes                                                                                478                               1,290                     573                                 1,830



                 Amortization of deferred financing costs                                                              36                                  49                     110                                   146



                 Stock based compensation                                                                           1,057                               1,273                   4,135                                 5,362



                 Change in accrual for unrecognized tax benefits                                                      109                                  62                     319                                   382



                 (Gain) loss on sale of businesses, net                                                                 -                                365                     537                               (3,435)



              Changes in operating assets and liabilities:



                 Accounts receivable                                                                                3,438                               2,290                   7,244                                15,772



                 Prepaid expenses and other assets                                                                  (121)                                914                      66                                 1,709



                 Capitalized contract costs                                                                           641                                 171                   1,602                               (1,587)



                 Accounts payable and accrued expenses                                                              (598)                              (335)                (8,144)                              (4,180)



                 Income taxes receivable/payable                                                                    (506)                            (1,588)                    923                               (1,021)



                 Deferred revenue                                                                                 (6,680)                            (7,930)                (4,774)                             (18,622)



                 Other, net                                                                                          (37)                                362                     166                                   469




              Net cash flows from operating activities                                                              4,613                                 393                  18,988                                 8,690




              Cash flows from (used in) investing activities:



                 Net cash received from sale of businesses                                                              -                                                     2,683                                17,542



                 Purchases of fixed assets                                                                        (4,059)                            (2,368)               (10,345)                              (6,604)




              Net cash flows from (used in) investing activities                                                  (4,059)                            (2,368)                (7,662)                               10,938




              Cash flows from (used in) financing activities:



                 Payments on long-term debt                                                                       (3,000)                            (2,000)               (25,000)                             (30,000)



                 Proceeds from long-term debt                                                                       1,000                                                     15,000                                 5,000



                 Payments under stock repurchase plan                                                             (1,271)                              (733)                (1,762)                                (828)



                 Purchase of treasury stock related to vested restricted stock units                                (316)                               (80)                (1,366)                                (547)



              Net cash flows used in financing activities                                                         (3,587)                            (2,813)               (13,128)                             (26,375)




              Effect of exchange rate changes                                                                       (126)                              (102)                  (216)                                (662)




              Net change in cash and cash equivalents for the period                                              (3,159)                            (4,890)                (2,018)                              (7,409)



              Cash and cash equivalents, beginning of period                                                        7,613                               9,549                   6,472                                12,068



              Cash and cash equivalents, end of period                                                                      $
              4,454                 $
       4,659                                     $
          4,454                              $
      4,659


                                                                                      
              
                DHI GROUP, INC.


                                                                           
              
                CONDENSED CONSOLIDATED BALANCE SHEETS


                                                                                        
              
                (Unaudited)


                                                                                      
              
                (in thousands)





     
                ASSETS                                              September 30, 2019                                                      December 31, 2018




     Current assets


                                                        
     Cash and cash equivalents                                                            $
              4,454                       $
       6,472


                                                        
     Accounts receivable, net                                       15,425                                           22,850


                                                        
     Income taxes receivable                                           945                                            2,203


                                                        
     Prepaid and other current assets                                3,178                                            7,330



                                                        
     
                Total current assets                              24,002                                           38,855



     Fixed assets, net                                                                                    18,922                                                 15,890



     Acquired intangible assets                                                                           39,000                                                 39,000



     Capitalized contract costs                                                                            6,299                                                  7,939



     Goodwill                                                                                            151,949                                                153,974



     Deferred income taxes                                                                                    80                                                    136



     Operating lease right of use asset                                                                   15,865



     Other assets                                                                                          2,563                                                  2,591



                                                        
     
                Total assets                                                      $
     
                258,680                 $
     
         258,385








     
                LIABILITIES AND STOCKHOLDERS' EQUITY



     Current liabilities


                                                        
     Accounts payable and accrued expenses                                               $
              16,209                      $
       25,030


                                                        
     Operating lease liabilities                                     3,846


                                                        
     Deferred revenue                                               50,147                                           54,723


                                                        
     Income taxes payable                                              819                                            1,168



                                                        
     
                Total current liabilities                         71,021                                           80,921



     Long-term debt, net                                                                                   7,398                                                 17,288



     Deferred income taxes                                                                                10,953                                                 10,444



     Deferred revenue                                                                                        950                                                  1,363



     Accrual for unrecognized tax benefits                                                                 1,999                                                  1,680



     Operating lease liabilities                                                                          12,653



     Other long-term liabilities                                                                             421                                                  1,334



                                                        
     
                Total liabilities                                105,395                                          113,030


                                                        
     
                Total stockholders' equity                       153,285                                          145,355



                                                        
     
                Total liabilities and stockholders' equity                        $
     
                258,680                 $
     
         258,385

Supplemental Information and Non-GAAP Reconciliations

On the pages that follow, the Company has provided certain supplemental information that we believe will assist the reader in assessing our business operations and performance, including certain non-GAAP financial information and required reconciliations to the most comparable GAAP measure. A statement of operations and statement of cash flows for the three and nine month periods ended September 30, 2019 and 2018 and balance sheets as of September 30, 2019 and December 31, 2018 are provided elsewhere in this press release.


                                                                                                                                                                                                                           
              
                DHI GROUP, INC.


                                                                                                                                                                                                                     
              
                NON-GAAP SUPPLEMENTAL DATA


                                                                                                                                                                                                                             
              
                (Unaudited)


                                                                                                                                                                                                          
              
                (dollars in thousands, except per customer data)






                                                                                                                                                                                                                          For the three months                                                                 For the nine months
                                                                                                                                                                                                              ended September 30,                                                                  ended September 30,


                                                                                                                                                                                                                            2019                                          2018                2019                                       2018




     Reconciliation of Net Income to Adjusted EBITDA:



     
                Net income                                                                                                                                                                                                      $
              
                4,381                                         $
              
                930                                    $
        
                9,030                   $
     
       4,228


                                                                                                                                                                      
              Interest expense                                                             186                             335                                                              512                                        1,370


                                                                                                                                                                      
              Income tax expense                                                           704                             193                                                            3,088                                        3,746


                                                                                                                                                                      
              Depreciation                                                               2,415                           2,540                                                            7,201                                        7,155


                                                                                                                                                                      
              Amortization of intangible assets                                                                                                                                                                                       482


                                                                                                                                                                      
              Non-cash stock based compensation                                          1,057                           1,273                                                            4,135                                        5,362


                                                                                                                                                                      
              (Gain) loss on sale of businesses, net                                                                      365                                                              537                                      (3,435)


                                                                                                                                                                      
              Disposition related and other costs                                                                       2,085                                                            1,700                                        5,214


                                                                                                                                                                      
              Legal contingencies and related fees                                                                        157                                                              163                                        1,777


                                                                                                                                                                      
              Divested businesses                                                                                        (28)                                                                                                     (2,243)


                                                                                                                                                                      
              Other                                                                       (59)                              8                                                             (61)                                          42




     Adjusted EBITDA                                                                                                                                                                                                                           $
              8,684                                                    $
              7,858                                          $
              26,305                      $
     23,698






     Reconciliation of Operating Cash Flows to Adjusted EBITDA:



     
                Net cash provided by operating activities                                                                                                                                                                       $
              
                4,613                                         $
              
                393                                   $
        
                18,988                   $
     
       8,690


                                                                                                                                                                      
              Interest expense                                                             186                             335                                                              512                                        1,370


                                                                                                                                                                      
              Amortization of deferred financing costs                                    (36)                           (49)                                                           (110)                                       (146)


                                                                                                                                                                      
              Income tax expense                                                           704                             193                                                            3,088                                        3,746


                                                                                                                                                                      
              Deferred income taxes                                                      (478)                        (1,290)                                                           (573)                                     (1,830)


                                                                                                                                                                      
              Change in accrual for unrecognized tax benefits                            (109)                           (62)                                                           (319)                                       (382)


                                                                                                                                                                      
              Change in accounts receivable                                            (3,438)                        (2,290)                                                         (7,244)                                    (15,772)


                                                                                                                                                                      
              Change in deferred revenue                                                 6,680                           7,930                                                            4,774                                       18,622


                                                                                                                                                                      
              Disposition related and other costs                                                                       2,085                                                            1,700                                        5,214


                                                                                                                                                                      
              Legal contingencies and related fees                                                                        157                                                              163                                        1,777


                                                                                                                                                                      
              Divested businesses                                                                                        (28)                                                                                                     (2,243)


                                                                                                                                                                      
              Changes in working capital and other                                         562                             484                                                            5,326                                        4,652




     Adjusted EBITDA                                                                                                                                                                                                                           $
              8,684                                                    $
              7,858                                          $
              26,305                      $
     23,698






     
                Dice Recruitment Package Customers



     Beginning of period                                                                                                                                                                                                  6,100                                                   6,200                                               6,200                                                  6,450



     End of period                                                                                                                                                                                                        6,100                                                   6,200                                               6,100                                                  6,200





     Average for the period (1)                                                                                                                                                                                           6,100                                                   6,200                                               6,100                                                  6,200





     
                Dice Average Monthly Revenue per Recruitment Package Customer (2)                                                                                                                                               $
              
                1,131                                       $
              
                1,125                                    $
        
                1,132                   $
     
       1,116





     
                (1) Reflects the daily average of recruitment package customers during the period.



     
                (2) Reflects the simple average of each period presented.





     Summary of Deferred Revenue and Backlog:                                                                                                                                                                                                                                                                    September 30,               December 31,                   September 30,
                                                                                                                                                                                                                                                                                                                           2019                        2018                             2018




     Deferred Revenue                                                                                                                                                                                                                         $
              51,097                                                   $
              56,086                                          $
              56,425



     Contractual commitments not invoiced                                                                                                                                                                                                                                                                               22,664                                   25,845                                      15,649



     Backlog(3)                                                                                                                                                                                                                               $
              73,761                                                   $
              81,931                                          $
              72,074






     
                (3) Backlog consists of deferred revenue plus customer contractual commitments not invoiced representing the value of future services to be rendered under committed contracts.


                                                                                                                                                                      
              
                DHI GROUP, INC.


                                                                                                                                                          
              
                NON-GAAP SUPPLEMENTAL DATA (CONTINUED)


                                                                                                                                                                        
              
                (Unaudited)


                                                                                                                                                                      
              
                (in thousands)




                                                                                                                                                                                                      For the three months ended September 30, 2019



     Reconciliation of Operating Income to Adjusted EBITDA:                                                                                                       Tech-focused                                                                   Other                                       Total

                                                                                                                                                                                                                                                                                                ---


     
                Operating income                                                                                                                                                      $
              
                5,273                                                    
              
                $                                 $
        
         5,273


                                                                                                                                      
              Depreciation                                                     2,415                                                                                                     2,415


                                                                                                                                      
              Non-cash stock based compensation                                1,057                                                                                                     1,057


                                                                                                                                      
              Other                                                             (61)                                                                                                     (61)




     Adjusted EBITDA                                                                                                                                                                                 $
              8,684                                                                 
              $                                        $
       8,684





                                                                                                                                                                                                      For the three months ended September 30, 2018



     Reconciliation of Operating Income (Loss) to Adjusted EBITDA:                                                                                                Tech-focused                                                                   Other                                       Total

                                                                                                                                                                                                                                                                                                ---


     
                Operating income (loss)                                                                                                                                               $
              
                1,867                                                                              $
       
       (400)                  $
        
         1,467


                                                                                                                                      
              Depreciation                                                     2,495                                                                           45                         2,540


                                                                                                                                      
              Non-cash stock based compensation                                1,254                                                                           19                         1,273


                                                                                                                                      
              Disposition related and other costs                              2,085                                                                                                     2,085


                                                                                                                                      
              Legal contingencies and fees                                       157                                                                                                       157


                                                                                                                                      
              Loss on sale of businesses                                                                                                                     365                           365


                                                                                                                                      
              Divested businesses                                                                                                                           (28)                         (28)


                                                                                                                                      
              Other                                                                                                                                          (1)                          (1)




     Adjusted EBITDA                                                                                                                                                                                 $
              7,858                                                                 
              $                                        $
       7,858





                                                                                                                                                                                                       For the nine months ended September 30, 2019



     Reconciliation of Operating Income to Adjusted EBITDA:                                                                                                       Tech-focused                                                                   Other                                       Total

                                                                                                                                                                                                                                                                                                ---


     
                Operating income                                                                                                                                                     $
              
                12,630                                                    
              
                $                                $
        
         12,630


                                                                                                                                      
              Depreciation                                                     7,201                                                                                                     7,201


                                                                                                                                      
              Non-cash stock based compensation                                4,135                                                                                                     4,135


                                                                                                                                      
              Disposition related and other costs                              1,700                                                                                                     1,700


                                                                                                                                      
              Legal contingencies and fees                                       163                                                                                                       163


                                                                                                                                      
              Loss on sale of businesses                                         537                                                                                                       537


                                                                                                                                      
              Other                                                             (61)                                                                                             (61)




     Adjusted EBITDA                                                                                                                                                                                $
              26,305                                                                 
              $                                       $
       26,305





                                                                                                                                                                                                       For the nine months ended September 30, 2018



     Reconciliation of Operating Income to Adjusted EBITDA:                                                                                                       Tech-focused                                                                   Other                                       Total

                                                                                                                                                                                                                                                                                                ---


     
                Operating income                                                                                                                                                      $
              
                4,907                                                                              $
       
       4,479                   $
        
         9,386


                                                                                                                                      
              Depreciation                                                     6,876                                                                          279                         7,155


                                                                                                                                      
              Amortization of intangible assets                                                                                                              482                           482


                                                                                                                                      
              Non-cash stock based compensation                                5,190                                                                          172                         5,362


                                                                                                                                      
              Disposition related and other costs                              4,947                                                                          267                         5,214


                                                                                                                                      
              Legal contingencies and fees                                     1,777                                                                                                     1,777


                                                                                                                                      
              Divested businesses                                                                                                                        (2,243)                      (2,243)


                                                                                                                                      
              Gain on sale of business                                                                                                                   (3,435)                      (3,435)


                                                                                                                                      
              Other                                                                1                                                                          (1)




     Adjusted EBITDA                                                                                                                                                                                $
              23,698                                                                 
              $                                       $
       23,698

























                                                                                                                                                                                                      For the three months ended September 30, 2019



     Reconciliation of Revenues to Adjusted Revenues:                                                                                                             Tech-focused                                                                   Other                                       Total




     
                Revenues                                                                                                                                                             $
              
                37,176                                                    
              
                $                                $
        
         37,176


                                                                                                                                      
              Divested businesses



     Adjusted Revenues                                                                                                                                                                              $
              37,176                                                                 
              $                                       $
       37,176





                                                                                                                                                                                                      For the three months ended September 30, 2018



     Reconciliation of Revenues to Adjusted Revenues:                                                                                                             Tech-focused                                                                   Other                                       Total




     
                Revenues                                                                                                                                                             $
              
                37,986                                                                                $
       
       931                  $
        
         38,917


                                                                                                                                      
              Divested businesses                                                                                                                          (931)                        (931)




     Adjusted Revenues                                                                                                                                                                              $
              37,986                                                                 
              $                                       $
       37,986





                                                                                                                                                                                                       For the nine months ended September 30, 2019



     Reconciliation of Revenues to Adjusted Revenues:                                                                                                             Tech-focused                                                                   Other                                       Total




     
                Revenues                                                                                                                                                            $
              
                111,655                                                    
              
                $                               $
        
         111,655


                                                                                                                                      
              Divested businesses



     Adjusted Revenues                                                                                                                                                                             $
              111,655                                                                 
              $                                      $
       111,655





                                                                                                                                                                                                       For the nine months ended September 30, 2018



     Reconciliation of Revenues to Adjusted Revenues:                                                                                                                 Tech                                                                       Other                                       Total




     
                Revenues                                                                                                                                                            $
              
                114,271                                                                              $
       
       9,312                 $
        
         123,583


                                                                                                                                      
              Divested businesses                                                                                                                        (9,312)                      (9,312)




     Adjusted Revenues                                                                                                                                                                             $
              114,271                                                                 
              $                                      $
       114,271






     
                Definitions:



     Tech-focused: Dice, Dice Europe (ceased operations on August 31, 2018), eFinancialCareers, ClearanceJobs, Targeted Job Fairs and Corporate.





     Other:(1) Hcareers, Rigzone, and BioSpace.




                   1 Majority ownership of the BioSpace business was transferred to BioSpace management on January 31, 2018, the RigLogix portion of the Rigzone business was sold on February 20, 2018, Hcareers was sold on May 22, 2018, and majority ownership of the remaining Rigzone
                    business was transferred to Rigzone management on August 31, 2018.


                                                                                                                                                                 
              
                DHI GROUP, INC.


                                                                                                                                                      
              
                NON-GAAP SUPPLEMENTAL DATA (CONTINUED)


                                                                                                                                                                   
              
                (Unaudited)


                                                                                                                                                                  
              
                (in thousands)


                                                                                                                                                                  
              
                Revenue


                                                                                                                     Q3 2019                                                               Q3 2018                                                  Change                        
              
     $ Fx Impact(3)




        Dice                                                                                                                                 $
              22,915                                                                                  $
              23,715                                               (3)%         
     $



        eFinancialCareers                                                                                              7,941                                                                                8,388                                                             (5)%                               (269)



        ClearanceJobs                                                                                                  6,320                                                                                5,422                                                              17%




     Tech-focused, excluding Dice Europe                                                                              37,176                                                                               37,525                                                             (1)%                               (269)



        Dice Europe (1)                                                                                                                                                                                      461                                                                              
              n.m.




     
                Tech-focused                                                                                        37,176                                                                               37,986                                                             (2)%                               (269)



        Rigzone (2)                                                                                                                                                                                          931                                                                              
              n.m.



     
                Other                                                                                                                                                                                      931                                                                                         n.m.



     
                Total Revenues                                                                                                $
              
                37,176                                                                     $
              
                38,917                                               (4)%               $
       
       (269)






     
                Net Income                                                                                                     $
              
                4,381                                                                        $
              
                930



     
                Diluted earnings per share                                                                                      $
              
                0.08                                                                       $
              
                0.02



     Adjusted Revenues                                                                                                                       $
              37,176                                                                                  $
              37,986



     Adjusted EBITDA                                                                                                                          $
              8,684                                                                                   $
              7,858



     Adjusted EBITDA Margin                                                                                              23%                                                                                 21%




                                                                                                                                                                  
              
                Revenue


                                                                                                                     YTD 2019                                                              YTD 2018                                                 Change                        
              
     $ Fx Impact(3)




        Dice                                                                                                                                 $
              69,276                                                                                  $
              70,486                                               (2)%         
     $



        eFinancialCareers                                                                                             24,263                                                                               25,418                                                             (5)%                             (1,017)



        ClearanceJobs                                                                                                 18,116                                                                               15,359                                                              18%




     Tech-focused, excluding Dice Europe                                                                             111,655                                                                              111,263                                                                                           -%         (1,017)



        Dice Europe(1)                                                                                                                                                                                     3,008                                                                              
              n.m.




     
                Tech-focused                                                                                       111,655                                                                              114,271                                                             (2)%                             (1,017)



        Hcareers(2)                                                                                                                                                                                        5,329                                                                              
              n.m.



        Rigzone(2)                                                                                                                                                                                         3,771                                                                              
              n.m.



        BioSpace(2)                                                                                                                                                                                          212                                                                              
              n.m.



     
                Other                                                                                                                                                                                    9,312                                                                                         n.m.



     
                Total Revenues                                                                                               $
              
                111,655                                                                    $
              
                123,583                                              (10)%             $
       
       (1,017)






     
                Net Income                                                                                                     $
              
                9,030                                                                      $
              
                4,228



     
                Diluted earnings per share                                                                                      $
              
                0.18                                                                       $
              
                0.09



     Adjusted Revenues                                                                                                                      $
              111,655                                                                                 $
              114,271



     Adjusted EBITDA                                                                                                                         $
              26,305                                                                                  $
              23,698



     Adjusted EBITDA Margin                                                                                              24%                                                                                 21%





     (1) Dice Europe ceased operations on August 31, 2018.


      (2) Majority ownership of the BioSpace business was transferred to BioSpace management on January 31, 2018, the RigLogix portion of the Rigzone business was sold on February 20, 2018, Hcareers was sold on May 22, 2018, and majority ownership of the remaining Rigzone business was
       transferred to Rigzone management on August 31, 2018.



     (3) Foreign exchange impact is calculated by determining the increase (decrease) in current period revenues where current period revenues are translated using prior period exchange rates.

View original content to download multimedia:http://www.prnewswire.com/news-releases/dhi-group-reports-third-quarter-2019-financial-results-300954152.html

SOURCE DHI Group, Inc.