logo.jpg

Digital Turbine Reports Fiscal 2018 Second Quarter Results
Total Revenue of $27.9 Million Driven by O&O Revenue Growth of 61%
Improved Profitability as Mobile Delivery Platform Expands

Austin, TX - November 7, 2017 - Digital Turbine, Inc. (Nasdaq: APPS), the Company empowering operators and Original Equipment Manufacturers (“OEMs”) around the globe with end-to-end mobile solutions, announced financial results for the fiscal second quarter ended September 30, 2017.

Recent Highlights:

•
Fiscal second quarter revenue totaled $27.9 million, representing 22% year-over-year growth. Operators & OEMs (“O&O”) revenue of $15.9 million in the second quarter of fiscal 2018 was up 61% when compared to the prior year period.

•
The Company has surpassed 110 million total devices with Ignite installed to date. Ignite was installed on 24 million devices in the September quarter, more than double the number of installs in the prior year period.

•
GAAP net loss for fiscal second quarter was $6.5 million, or ($0.10) per share. Non-GAAP adjusted net loss1 was $0.6 million, or ($0.01) per share.

•
Non-GAAP Adjusted EBITDA2 during the fiscal second quarter increased to $0.4 million, as compared to a loss of $3.0 million in the second quarter of fiscal 2017, with improvement driven primarily by the combination of higher revenues in the O&O business and improved operating leverage.

•
GAAP gross margin increased to 26% during the second quarter of fiscal 2018, up from the 14% reported in the second quarter of fiscal 2017. Non-GAAP adjusted gross margin3 was 29% in the second quarter of fiscal 2018, as compared to 22% in the second quarter of fiscal 2017.

•
Content revenue of $9.8 million increased 23% sequentially in the fiscal second quarter of 2018, marking the third consecutive quarter with double-digit sequential growth for this business segment.

•
The Company had $5.9 million in cash as of September 30, 2017.

•
The gross principal amount of the convertible notes was $10.0 million as of September 30, 2017, down from $16 million as of June 30, 2017, as $6 million were converted by convertible note holders in the second quarter of fiscal 2018.



Digital Turbine Reports Fiscal 2018 First Quarter Results
November 7, 2017
Page 2 of 11    


“The September quarter was another solid quarter for Digital Turbine,” said Bill Stone, CEO. “The Company made significant progress in a number of key focus areas. We successfully scaled additional phones and slots with several partners recently added to our growing platform. At the same time, we continue to work closely with all of our partners around the world to develop new products and services designed to enhance the overall end-user experience while generating additional sources of high-margin revenue. In addition to fostering higher engagement levels with existing and prospective OEM and carrier partners during the quarter, we also welcomed many well-respected advertisers to our platform, as we continue to promote awareness for our unique value proposition and strive to gain share from other less effective and less accountable modes of mobile advertising in today’s marketplace.”

“Healthy operating metrics within our O&O business enabled the Company to achieve increased profitability on a non-GAAP adjusted EBITDA basis once again during the quarter. Our primary objective here at Digital Turbine is to utilize the power of our platform to generate new revenue streams with enhanced margins, and we are taking important strides toward the realization of this vision. Furthermore, I am very excited about several upcoming partner launches and product initiatives currently under development that have the potential to meaningfully expand the platform’s reach and contribute to the next phase of revenue and profit growth for Digital Turbine.”

Mr. Stone concluded, “I am very pleased with the progress that we are making as an overall organization right now, and I am more convinced than ever that Digital Turbine has the platform, the partners, the people and the passion to deliver a meaningful return to shareholders in the second half of fiscal 2018 and beyond.”

Fiscal 2018 Second Quarter Financial Results

Total revenue for the second quarter of fiscal 2018 was $27.9 million, representing an increase of 22% year-over-year. Advertising segment revenue of $18.1 million increased 19% year-over-year. Within Advertising, O&O revenue of $15.9 million during the second quarter of fiscal 2018 increased 61% year-over-year. Growth in the O&O business was attributable to organic growth derived from pre-existing partners, as well as incremental contributions from new carrier and OEM partners added to the Ignite platform over the preceding 12 months. Importantly, the Company has also benefitted from higher revenue-per-slot rates on new high-end phone models with its leading tier-one carrier partners, which is reflective of healthy advertiser demand.

Content revenue for the second quarter of fiscal 2018 of $9.8 million increased 28% year-over-year. The continuing rebound in Content revenue reflects the addition of new merchants and services.


Digital Turbine Reports Fiscal 2018 First Quarter Results
November 7, 2017
Page 3 of 11    


GAAP gross margin was 26% in the second quarter of fiscal 2018, as compared to 14% in the second quarter of fiscal 2017. Non-GAAP adjusted gross margin3 was 29% for the second quarter of fiscal 2018, as compared to 22% in the second quarter of fiscal 2017. Gross margin expansion year-over-year was driven by an improving revenue mix, as the higher-margin O&O business has increased from 43% of total revenue in the fiscal second quarter of 2017 to 57% of total revenue in the fiscal second quarter of 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 Loss included below.

Net loss for the second quarter of fiscal 2018 was $6.5 million, or ($0.10) per share, as compared to the net loss for the first quarter of fiscal 2018 of $4.2 million, or ($0.06) per share. Non-GAAP adjusted net loss1 was $0.6 million, or ($0.01) per share, in the second quarter of fiscal 2018, as compared to a net loss of $0.9 million, or ($0.01) per share, in the first quarter of fiscal 2018.

Non-GAAP adjusted EBITDA2 for the second quarter of fiscal 2018 was $0.4 million, as compared to a loss of $3.0 million for the second quarter of fiscal 2017. Growth in non-GAAP adjusted EBITDA was achieved primarily via the combination of gross profit growth in the O&O business and effective expense management. Please see ‘Use of Non-GAAP Measures’ at the end of this press release for the definition of Non-GAAP adjusted EBITDA and a reconciliation to GAAP net loss.


Business Outlook

Based on information available as of November 7, 2017, the Company expects third quarter of fiscal 2018 revenue of approximately $31 million, with further sequential improvement in non-GAAP adjusted EBITDA2. The Company reaffirms its expectations to generate positive non-GAAP adjusted EBITDA2 for the full year fiscal 2018.


About Digital Turbine, Inc.
Digital Turbine works 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, and has delivered more than 700 million app preloads for tens of thousands advertising campaigns. The company is headquartered in Austin, Texas, with global offices in Durham, Mumbai, San Francisco, Singapore, Sydney and Tel Aviv. For additional information visit www.digitalturbine.com.
image1.jpg


Digital Turbine Reports Fiscal 2018 First Quarter Results
November 7, 2017
Page 4 of 11    


Conference Call
Management will host a conference call today at 4:30 p.m. ET to discuss its first quarter financial results and provide operational updates on existing 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 November 14, 2017. The replay can be accessed by dialing 877-344-7529 in the United States or 412-317-0088 from international locations, passcode 10113911.

The conference call will discuss guidance and other material information.


Use of Non-GAAP Financial Measures
To supplement the Company’s condensed 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 adjusted net income and EPS. Reconciliations to the nearest GAAP measures of all non-GAAP measures included in this press release can be found in the tables below.

Non-GAAP measures are provided to enhance investors’ overall understanding of the Company's current financial performance, prospects for the future and as a means to evaluate period-to-period comparisons. The Company believes that these Non-GAAP measures provide meaningful supplemental information regarding financial performance by excluding certain expenses and benefits that may not be indicative of recurring core business operating results. The Company believes the non-GAAP measures that exclude such items when viewed in conjunction with GAAP results and the accompanying reconciliations enhance the comparability of results against prior periods and allow for greater transparency of financial results. The Company believes Non-GAAP measures facilitate management's internal comparison of its financial performance to that of prior periods as well as trend analysis for budgeting and planning purposes. The presentation of Non-GAAP measures is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.

1Non-GAAP adjusted net loss and EPS are defined as GAAP net income 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 tax adjustments due to updates resulting from finalization of a transfer pricing study. Readers are cautioned that Non-GAAP adjusted net income and EPS should not be construed as an alternative to comparable GAAP net income figures determined in accordance with U.S. GAAP as an indicator of profitability or performance, which is the most comparable measure under GAAP.


Digital Turbine Reports Fiscal 2018 First Quarter Results
November 7, 2017
Page 5 of 11    


2Non-GAAP adjusted EBITDA is calculated as GAAP net loss excluding the following cash and non-cash expenses: interest expense, foreign transaction gains (losses), income taxes, 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 income / (expense), impairment of intangible assets, loss on disposal of fixed assets, and 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.

3Non-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, impairment of intangible assets, 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, adjusted EBITDA, and Non-GAAP adjusted net income and EPS are used by management as internal measures of profitability and performance. 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 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

Digital Turbine Reports Fiscal 2018 First Quarter Results
November 7, 2017
Page 6 of 11    


•
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)
•
challenges to realize anticipated operational efficiencies, revenue (including projected revenue) and cost synergies and resulting revenue growth, EBITDA (and Adjusted EBITDA) and free cash flow conversion from the Appia merger
•
the impact of currency exchange rate fluctuations on our reported GAAP financial statements, particularly in regard to the Australian dollar
•
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
•
pricing risks associated with potential commoditization of the A&P business as competition increases and new technologies, in particular Real Time Bidding, add pricing pressure
•
developing RTB for A&P to the level required to compete in the increasingly important programmatic bidding area will require additional investment that, given the Company’s limited resources, may not be available in the time or on the terms necessary
•
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

Digital Turbine Reports Fiscal 2018 First Quarter Results
November 7, 2017
Page 7 of 11    


•
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


SOURCE Digital Turbine, Inc.            


Digital Turbine Reports Fiscal 2018 First Quarter Results
November 7, 2017
Page 8 of 11    


Digital Turbine, Inc. and Subsidiaries
 
 
 
 
 
 
 
Consolidated Statements of Operations and Comprehensive Loss
 
 
 
 
 
 
 
 
 
 
 
 
(in thousands, except per share amounts)
 
 
 
 
 
 
 
 
 
 
 
 
 
3 Months Ended
 
3 Months Ended
 
6 Months Ended
 
6 Months Ended
 
September 30, 2017
 
September 30, 2016
 
September 30, 2017
 
September 30, 2016
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
 
(Unaudited)
Net revenues
$
27,891

 
$
22,832

 
$
54,011

 
$
46,871

Cost of revenues
 
 
 
 
 
 
 
License fees and revenue share
19,885

 
17,797

 
38,766

 
37,021

Other direct cost of revenues
643

 
1,882

 
1,266

 
3,762

Total cost of revenues
20,528

 
19,679

 
40,032

 
40,783

Gross profit
7,363

 
3,153

 
13,979

 
6,088

Operating expenses
 
 
 
 
 
 
 
Product development
2,837

 
3,117

 
5,595

 
5,952

Sales and marketing
1,688

 
1,528

 
3,246

 
2,972

General and administrative
4,088

 
4,815

 
7,912

 
9,920

Total operating expenses
8,613

 
9,460

 
16,753

 
18,844

Loss from operations
(1,250
)
 
(6,307
)
 
(2,774
)
 
(12,756
)
Interest and other income / (expense), net
 
 
 
 
 
 
 
Interest expense, net
(662
)
 
(622
)
 
(1,369
)
 
(1,304
)
Foreign exchange transaction loss
(73
)
 
(1
)
 
(217
)
 
(4
)
Change in fair value of convertible note
embedded derivative liability
(3,344
)
 
(430
)
 
(4,652
)
 
(430
)
Change in fair value of warrant liability
(1,164
)
 
(140
)
 
(1,628
)
 
(140
)
Loss on extinguishment of debt
(882
)
 
(293
)
 
(882
)
 
(293
)
Other income
33

 
15

 
36

 
33

Total interest and other income / (expense), net
(6,092
)
 
(1,471
)
 
(8,712
)
 
(2,138
)
Loss from operations before income taxes
(7,342
)
 
(7,778
)
 
(11,486
)
 
(14,894
)
Income tax provision / (benefit)
(884
)
 
(437
)
 
(853
)
 
(141
)
Net loss
$
(6,458
)
 
$
(7,341
)
 
$
(10,633
)
 
$
(14,753
)
 
 
 
 
 
 
 
 
Other comprehensive income / (loss):
 
 
 
 
 
 
 
Foreign currency translation adjustment
3

 
(80
)
 
(5
)
 
(53
)
Comprehensive loss:
$
(6,455
)
 
$
(7,421
)
 
$
(10,638
)
 
$
(14,806
)
 
 
 
 
 
 
 
 
Basic and diluted net loss per common share
$
(0.10
)
 
$
(0.11
)
 
$
(0.16
)
 
$
(0.22
)
Weighted average common shares outstanding, basic and diluted
66,846

 
66,457

 
66,723

 
66,358


Digital Turbine Reports Fiscal 2018 First Quarter Results
November 7, 2017
Page 9 of 11    


Digital Turbine, Inc. and Subsidiaries
 
 
 
Consolidated Balance Sheets
 
 
 
 
 
 
 
(in thousands, except par value and share amounts)
 
 
 
 
 
September 30, 2017
 
March 31, 2017
 
(Unaudited)
 
 
ASSETS
 
 
 
Current assets
 
 
 
Cash
$
5,867

 
$
6,149

Restricted cash
331

 
331

Accounts receivable, net of allowances of $832 and $597, respectively
23,787

 
16,554

Deposits
117

 
121

Prepaid expenses and other current assets
444

 
510

Total current assets
30,546

 
23,665

Property and equipment, net
2,565

 
2,377

Deferred tax assets
688

 
352

Intangible assets, net
3,393

 
4,565

Goodwill
76,621

 
76,621

TOTAL ASSETS
$
113,813

 
$
107,580

LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
Current liabilities
 
 
 
Accounts payable
23,277

 
19,868

Accrued license fees and revenue share
$
10,442

 
$
8,529

Accrued compensation
1,876

 
1,073

Short-term debt, net of debt issuance costs of $290 and $0, respectively
2,210

 
—

Other current liabilities
1,194

 
1,304

Total current liabilities
38,999

 
30,774

Convertible notes, net of debt issuance costs and discounts of $3,491 and $6,315, respectively
6,509

 
9,685

Convertible note embedded derivative liability
5,116

 
3,218

Warrant liability
2,704

 
1,076

Other non-current liabilities
241

 
782

Total liabilities
53,569

 
45,535

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

 
100

Common stock
 
 
 
$0.0001 par value: 200,000,000 shares authorized;
72,396,491 issued and 71,662,035 outstanding at September 30, 2017;
67,329,262 issued and 66,594,807 outstanding at March 31, 2017
10

 
8

Additional paid-in capital
308,415

 
299,580

Treasury stock (754,599 shares at September 30, 2017 and March 31, 2017)
(71
)
 
(71
)
Accumulated other comprehensive loss
(326
)
 
(321
)
Accumulated deficit
(247,884
)
 
(237,251
)
Total stockholders' equity
60,244

 
62,045

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
$
113,813

 
$
107,580


Digital Turbine Reports Fiscal 2018 First Quarter Results
November 7, 2017
Page 10 of 11    


Digital Turbine, Inc. and Subsidiaries
 
 
 
Consolidated Statement of Cash Flows
 
 
 
 
 
 
 
(in thousands)
 
 
 
 
 
6 Months Ended
 
6 Months Ended
 
September 30, 2017
 
September 30, 2016
 
(Unaudited)
 
(Unaudited)
Cash flows from operating activities
 
 
 
Net loss
$
(10,633
)
 
$
(14,753
)
Adjustments to reconcile net loss to net cash used in operating activities:
 
 
 
Depreciation and amortization
1,808

 
4,199

Change in allowance for doubtful accounts
235

 
7

Amortization of debt discount and debt issuance costs
680

 
681

Accrued interest
(24
)
 
(91
)
Stock-based compensation
1,479

 
2,310

Stock-based compensation for services rendered
150

 
166

Change in fair value of convertible note embedded derivative liability
4,652

 
430

Change in fair value of warrant liability
1,628

 
140

Loss on extinguishment of debt
882

 
293

(Increase)/decrease in assets:
 
 
 
Restricted cash transferred from operating cash
—

 
(321
)
Accounts receivable
(7,468
)
 
35

Deposits
4

 
61

Deferred tax assets
(336
)
 
99

Prepaid expenses and other current assets
66

 
68

Increase/(decrease) in liabilities:
 
 
 
Accounts payable
3,409

 
4,771

Accrued license fees and revenue share
1,912

 
(1,009
)
Accrued compensation
803

 
(280
)
Other current liabilities
(86
)
 
(393
)
Other non-current liabilities
(541
)
 
20

Net cash used in operating activities
(1,380
)
 
(3,567
)
 
 
 
 
Cash flows from investing activities
 
 
 
Capital expenditures
(823
)
 
(1,115
)
Net cash used in investing activities
(823
)
 
(1,115
)
 
 
 
 
Cash flows from financing activities
 
 
 
Cash received from issuance of convertible notes
—

 
16,000

Proceeds from short-term borrowings
2,500

 
—

Options exercised
19

 
11

Repayment of debt obligations
(247
)
 
(11,000
)
Payment of debt issuance costs
(346
)
 
(2,091
)
Net cash provided in financing activities
1,926

 
2,920

 
 
 
 
Effect of exchange rate changes on cash and cash equivalents
(5
)
 
(53
)
 
 
 
 
Net change in cash and cash equivalents
(282
)
 
(1,815
)
 
 
 
 
Cash and cash equivalents, beginning of period
6,149

 
11,231

 
 
 
 
Cash and cash equivalents, end of period
$
5,867

 
$
9,416

 
 
 
 
Supplemental disclosure of non-cash investing and financing activities:
 
 
 
 
 
 
 
Common stock of the Company issued for extinguishment of debt
$
7,187

 
—


Digital Turbine Reports Fiscal 2018 First Quarter Results
November 7, 2017
Page 11 of 11    


GAAP GROSS MARGIN TO NON-GAAP GROSS MARGIN
 
 
 
 
 
 
 
(in thousands)
 
 
 
 
 
3 Months Ended
 
3 Months Ended
 
September 30, 2017
 
June 30, 2017
 
(Unaudited)
 
(Unaudited)
Revenue
$
27,891

 
$
26,120

Gross profit
$
7,363

 
$
6,616

Gross margin percentage
26
%
 
25
%
Add back items:
 
 
 
Amortization of intangibles
$
582

 
$
590

Depreciation of software
61

 
33

Non-GAAP gross profit
8,006

 
7,239

Non-GAAP gross margin percentage
29
%
 
28
%
 
 
 
 
GAAP NET LOSS TO NON-GAAP ADJUSTED EBITDA
 
 
 
 
 
 
 
(in thousands)
 
 
 
 
 
3 Months Ended
 
3 Months Ended
 
September 30, 2017
 
June 30, 2017
 
(Unaudited)
 
(Unaudited)
Net Loss
$
(6,458
)
 
$
(4,175
)
Add back items:
 
 
 
Stock and stock option compensation
765

 
864

Amortization of intangibles
582

 
590

Depreciation expense
338

 
298

Interest expense, net
662

 
707

Other income
(33
)
 
(3
)
Change in fair value of convertible note embedded derivative liability
3,344

 
1,308

Change in fair value of warrant liability
1,164

 
464

Loss on extinguishment of debt
882

 
—

Foreign exchange transaction loss
73

 
144

Income tax provision / (benefit)
(884
)
 
31

Non-GAAP Adjusted EBITDA
$
435

 
$
228

 
 
 
 
GAAP NET LOSS TO NON-GAAP ADJUSTED NET LOSS
 
 
 
 
 
 
 
(in thousands)
 
 
 
 
 
3 Months Ended
 
3 Months Ended
 
September 30, 2017
 
June 30, 2017
 
(Unaudited)
 
(Unaudited)
Net Loss
$
(6,458
)
 
$
(4,175
)
Add back items:
 
 
 
Stock and stock option compensation
765

 
864

Amortization and impairment of intangibles
582

 
590

Change in fair value of convertible note embedded derivative and warrant liability
4,508

 
1,772

Loss on extinguishment of debt
$
882

 
$
—

Tax adjustment (1)
(848
)
 
—

Non-GAAP Adjusted Net Loss
$
(569
)
 
$
(949
)
 
 
 
 
Non-GAAP Adjusted Net Loss per share
$
(0.01
)
 
$
(0.01
)
Weighted average common shares outstanding, basic and diluted
66,846

 
66,599

 
 
 
 
(1) A tax benefit of $848k resulted during the three months ended September 30, 2017. These non cash changes to the tax provision and benefit reported in the current quarter are largely due to updates resulting from finalization of a transfer pricing study.