XML 31 R20.htm IDEA: XBRL DOCUMENT
v3.5.0.2

Guarantor and Non-Guarantor Financial Statements (Notes) | 6 Months Ended
--- | ---
Sep. 30, 2016
Condensed Financial Information of Parent Company Only Disclosure [Abstract] |
Guarantor and Non-Guarantor Financial Statements | Guarantor and Non-Guarantor Financial Statements On September 28, 2016, the Company sold to the Initial Purchaser, $16,000 principal amount of 8.75% convertible notes maturing on September 23, 2020, unless converted, repurchased or redeemed in accordance with their terms prior to such date. The Notes were issued under the Indenture, between Digital Turbine, Inc., US Bank National Association, as trustee, and certain wholly-owned subsidiaries of the Company, specifically Digital Turbine, Inc. as the parent Company, DT USA, DT Media, and DT APAC. Given the Notes are unconditionally guaranteed as to the payment of principal, premium, if any, and interest on a senior unsecured basis by the wholly-owned subsidiaries of the Company, the Company is required by SEC Reg S-X 210.3-10 to include, in a footnote, condensed consolidating financial information for the same periods with a separate column for:
• | The parent company;
• | The subsidiary guarantors on a combined basis;
• | Any other subsidiaries of the parent company on a combined basis;
• | Consolidating adjustments; and
• | The total consolidated amounts.
The following consolidated financial information and condensed consolidated financial information include: (1) Condensed consolidated balance sheets as of September 30, 2016 and March 31, 2016; consolidated statements of operations for the three and six months ended September 30, 2016 and 2015; and condensed consolidated statements of cash flows for the six months ended September 30, 2016 and 2015 of (a) Digital Turbine, Inc. as the parent, (b) the guarantor subsidiaries, (c) the non-guarantor subsidiaries, and (d) Digital Turbine, Inc. on a consolidated basis; and (2) Elimination entries necessary to consolidate Digital Turbine, Inc., as the parent, with its guarantor and non-guarantor subsidiaries. Digital Turbine, Inc. owns 100% of all of the guarantor subsidiaries, and as a result, in accordance with Rule 3-10(d) of Regulation S-X promulgated by the SEC, no separate financial statements are required for these subsidiaries as of and for the three and six months ended September 30, 2016 or 2015. Condensed Consolidated Balance Sheet as of September 30, 2016
(dollars in thousands) |  | Parent |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Eliminations |  | Consolidated Total
ASSETS |  |  |  |  |  |  |  |  |  |
Current assets |  |  |  |  |  |  |  |  |  |
Cash and cash equivalents |  | $ | 3,546 |  |  | $ | 5,815 |  |  | $ | 55 |  |  | $ | — |  |  | $ | 9,416 |
Restricted cash |  | — |  |  | 321 |  |  | — |  |  | — |  |  | 321 |
Accounts receivable, net of allowances of $471 |  | 7 |  |  | 17,035 |  |  | 435 |  |  | — |  |  | 17,477 |
Deposits |  | — |  |  | 116 |  |  | 36 |  |  | — |  |  | 152 |
Prepaid expenses and other current assets |  | 380 |  |  | 130 |  |  | 5 |  |  | — |  |  | 515 |
Total current assets |  | 3,933 |  |  | 23,417 |  |  | 531 |  |  | — |  |  | 27,881 |
Property and equipment, net |  | 69 |  |  | 2,333 |  |  | 60 |  |  | — |  |  | 2,462 |
Cost method investment |  | — |  |  | 999 |  |  | — |  |  | — |  |  | 999 |
Deferred tax assets |  | 401 |  |  | — |  |  | — |  |  | — |  |  | 401 |
Intangible assets, net |  | 1 |  |  | 5,475 |  |  | 3,253 |  |  | — |  |  | 8,729 |
Goodwill |  | — |  |  | 75,621 |  |  | 1,000 |  |  | — |  |  | 76,621 |
TOTAL ASSETS |  | 4,404 |  |  | 107,845 |  |  | 4,844 |  |  | — |  |  | 117,093 |
LIABILITIES AND STOCKHOLDERS' EQUITY |  |  |  |  |  |  |  |  |  |
Current liabilities |  |  |  |  |  |  |  |  |  |
Accounts payable |  | 1,488 |  |  | 18,559 |  |  | 24 |  |  | — |  |  | 20,071 |
Accrued license fees and revenue share |  | — |  |  | 8,330 |  |  | 283 |  |  | — |  |  | 8,613 |
Accrued compensation |  | 38 |  |  | 1,035 |  |  | — |  |  | — |  |  | 1,073 |
Other current liabilities |  | 1,606 |  |  | 789 |  |  | (735 | ) |  | — |  |  | 1,660 |
Total current liabilities |  | 3,132 |  |  | 28,713 |  |  | (428 | ) |  | — |  |  | 31,417 |
Convertible notes, net of debt issuance costs and discounts of $6,616 |  | 9,384 |  |  | — |  |  | — |  |  | — |  |  | 9,384 |
Convertible note embedded derivative liability |  | 4,123 |  |  | — |  |  | — |  |  | — |  |  | 4,123 |
Warrant liability |  | 1,363 |  |  | — |  |  | — |  |  | — |  |  | 1,363 |
Other non-current liabilities |  | 835 |  |  | — |  |  | — |  |  | — |  |  | 835 |
Total liabilities |  | 18,837 |  |  | 28,713 |  |  | (428 | ) |  | — |  |  | 47,122 |
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; 67,368,462 issued and 66,634,006 outstanding at September 30, 2016 |  | 8 |  |  | — |  |  | — |  |  | — |  |  | 8 |
Additional paid-in capital |  | 297,929 |  |  | — |  |  | — |  |  | — |  |  | 297,929 |
Treasury stock (754,599 shares at September 30, 2016) |  | (71 | ) |  | — |  |  | — |  |  | — |  |  | (71 | )
Accumulated other comprehensive loss |  | 16 |  |  | (583 | ) |  | 312 |  |  | — |  |  | (255 | )
Accumulated deficit |  | (186,766 | ) |  | (38,742 | ) |  | (2,232 | ) |  | — |  |  | (227,740 | )
Total stockholders' equity |  | 111,216 |  |  | (39,325 | ) |  | (1,920 | ) |  | — |  |  | 69,971 |
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |  | $ | 130,053 |  |  | $ | (10,612 | ) |  | $ | (2,348 | ) |  | $ | — |  |  | $ | 117,093 |
Condensed Consolidated Balance Sheet as of March 31, 2016
(dollars in thousands) |  | Parent |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Eliminations |  | Consolidated Total
ASSETS |  |  |  |  |  |  |  |  |  |
Current assets |  |  |  |  |  |  |  |  |  |
Cash and cash equivalents |  | 6,712 |  |  | 4,466 |  |  | 53 |  |  | — |  |  | 11,231 |
Restricted cash |  | — |  |  |  |  |  | — |  |  | — |  |  | — |
Accounts receivable, net of allowances of $464 |  | 24 |  |  | 17,369 |  |  | 126 |  |  | — |  |  | 17,519 |
Deposits |  | — |  |  | 133 |  |  | 80 |  |  | — |  |  | 213 |
Prepaid expenses and other current assets |  | 331 |  |  | 239 |  |  | 13 |  |  | — |  |  | 583 |
Total current assets |  | 7,067 |  |  | 22,207 |  |  | 272 |  |  |  |  |  | 29,546 |
Property and equipment, net |  | 53 |  |  | 1,690 |  |  | 41 |  |  | — |  |  | 1,784 |
Cost method investment |  | — |  |  | 999 |  |  | — |  |  | — |  |  | 999 |
Deferred tax assets |  | 500 |  |  | — |  |  | — |  |  | — |  |  | 500 |
Intangible assets, net |  | — |  |  | 8,660 |  |  | 3,830 |  |  | — |  |  | 12,490 |
Goodwill |  | — |  |  | 70,377 |  |  | 6,244 |  |  | — |  |  | 76,621 |
TOTAL ASSETS |  | 7,620 |  |  | 103,933 |  |  | 10,387 |  |  | — |  |  | 121,940 |
LIABILITIES AND STOCKHOLDERS' EQUITY |  |  |  |  |  |  |  |  |  |
Current liabilities |  |  |  |  |  |  |  |  |  |
Accounts payable |  | 1,255 |  |  | 14,002 |  |  | 43 |  |  | — |  |  | 15,300 |
Accrued license fees and revenue share |  | — |  |  | 9,549 |  |  | 73 |  |  | — |  |  | 9,622 |
Accrued compensation |  | (544 | ) |  | 1,800 |  |  | 97 |  |  | — |  |  | 1,353 |
Short-term debt, net of debt issuance costs and discounts of $568 |  | 7,432 |  |  | 3,000 |  |  | — |  |  | — |  |  | 10,432 |
Deferred tax liabilities |  | — |  |  |  |  |  | — |  |  | — |  |  | — |
Other current liabilities |  | 152 |  |  | 737 |  |  | 1,258 |  |  | — |  |  | 2,147 |
Total current liabilities |  | 8,295 |  |  | 29,088 |  |  | 1,471 |  |  | — |  |  | 38,854 |
Other non-current liabilities |  | 815 |  |  | — |  |  | — |  |  | — |  |  | 815 |
Total liabilities |  | 9,110 |  |  | 29,088 |  |  | 1,471 |  |  | — |  |  | 39,669 |
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; 67,019,703 issued and 66,284,606 outstanding at March 31, 2016; |  | 8 |  |  | — |  |  | — |  |  | — |  |  | 8 |
Additional paid-in capital |  | 295,423 |  |  | — |  |  | — |  |  | — |  |  | 295,423 |
Treasury stock (754,599 shares at March 31, 2016) |  | (71 | ) |  |  |  |  | — |  |  | — |  |  | (71 | )
Accumulated other comprehensive loss |  | 26 |  |  | (440 | ) |  | 212 |  |  | — |  |  | (202 | )
Accumulated deficit |  | (179,131 | ) |  | (31,231 | ) |  | (2,625 | ) |  | — |  |  | (212,987 | )
Total stockholders' equity |  | 116,355 |  |  | (31,671 | ) |  | (2,413 | ) |  | — |  |  | 82,271 |
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |  | 125,465 |  |  | (2,583 | ) |  | (942 | ) |  | — |  |  | 121,940 |
Consolidated Statement of Operations and Comprehensive Loss for the three months ended September 30, 2016
(dollars in thousands) |  | Parent |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Eliminations |  | Consolidated Total
Net revenues |  | — |  |  | 30,338 |  |  | 462 |  |  | (7,968 | ) |  | 22,832 |
Cost of revenues |  |  |  |  |  |  |  |  |  |
License fees and revenue share |  | — |  |  | 25,547 |  |  | 218 |  |  | (7,968 | ) |  | 17,797 |
Other direct cost of revenues |  | — |  |  | 1,594 |  |  | 288 |  |  | — |  |  | 1,882 |
Total cost of revenues |  | — |  |  | 27,141 |  |  | 506 |  |  | (7,968 | ) |  | 19,679 |
Gross profit |  | — |  |  | 3,197 |  |  | (44 | ) |  | — |  |  | 3,153 |
Operating expenses |  |  |  |  |  |  |  |  |  |
Product development |  | 9 |  |  | 3,079 |  |  | 29 |  |  | — |  |  | 3,117 |
Sales and marketing |  | 42 |  |  | 1,480 |  |  | 6 |  |  | — |  |  | 1,528 |
General and administrative |  | 3,083 |  |  | 1,704 |  |  | 28 |  |  | — |  |  | 4,815 |
Total operating expenses |  | 3,134 |  |  | 6,263 |  |  | 63 |  |  | — |  |  | 9,460 |
Income / (loss) from operations |  | (3,134 | ) |  | (3,066 | ) |  | (107 | ) |  | — |  |  | (6,307 | )
Interest and other expense, net |  |  |  |  |  |  |  |  |  |
Interest expense, net |  | (6 | ) |  | (616 | ) |  | — |  |  | — |  |  | (622 | )
Foreign exchange transaction loss |  | — |  |  | (1 | ) |  |  |  |  | — |  |  | (1 | )
Change in fair value of convertible note embedded derivative liability |  | (430 | ) |  | — |  |  | — |  |  | — |  |  | (430 | )
Change in fair value of warrant liability |  | (140 | ) |  | — |  |  | — |  |  | — |  |  | (140 | )
Loss on extinguishment of debt |  | (293 | ) |  | — |  |  | — |  |  | — |  |  | (293 | )
Other income |  | 14 |  |  | 1 |  |  | — |  |  | — |  |  | 15 |
Total interest and other expense, net |  | (855 | ) |  | (616 | ) |  | — |  |  | — |  |  | (1,471 | )
Income / (loss) from operations before income taxes |  | (3,989 | ) |  | (3,682 | ) |  | (107 | ) |  | — |  |  | (7,778 | )
Income tax benefit |  | (437 | ) |  | — |  |  | — |  |  | — |  |  | (437 | )
Net gain / (loss) |  | (3,552 | ) |  | (3,682 | ) |  | (107 | ) |  | — |  |  | (7,341 | )
Other comprehensive income / (loss) |  |  |  |  |  |  |  |  |  |
Foreign currency translation adjustment |  | (80 | ) |  | — |  |  | — |  |  | — |  |  | (80 | )
Comprehensive income / (loss) |  | (3,632 | ) |  | (3,682 | ) |  | (107 | ) |  | — |  |  | (7,421 | )
Consolidated Statement of Operations and Comprehensive Loss for the six months ended September 30, 2016
(dollars in thousands) |  | Parent |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Eliminations |  | Consolidated Total
Net revenues |  | — |  |  | 59,942 |  |  | 580 |  |  | (13,651 | ) |  | 46,871 |
Cost of revenues |  |  |  |  |  |  |  |  |  |
License fees and revenue share |  | — |  |  | 50,424 |  |  | 248 |  |  | (13,651 | ) |  | 37,021 |
Other direct cost of revenues |  | — |  |  | 3,185 |  |  | 577 |  |  | — |  |  | 3,762 |
Total cost of revenues |  | — |  |  | 53,609 |  |  | 825 |  |  | (13,651 | ) |  | 40,783 |
Gross profit |  | — |  |  | 6,333 |  |  | (245 | ) |  | — |  |  | 6,088 |
Operating expenses |  |  |  |  |  |  |  |  |  |
Product development |  | 9 |  |  | 5,885 |  |  | 58 |  |  | — |  |  | 5,952 |
Sales and marketing |  | 82 |  |  | 2,910 |  |  | (20 | ) |  | — |  |  | 2,972 |
General and administrative |  | 7,094 |  |  | 3,072 |  |  | (246 | ) |  | — |  |  | 9,920 |
Total operating expenses |  | 7,185 |  |  | 11,867 |  |  | (208 | ) |  | — |  |  | 18,844 |
Income / (loss) from operations |  | (7,185 | ) |  | (5,534 | ) |  | (37 | ) |  | — |  |  | (12,756 | )
Interest and other expense, net |  |  |  |  |  |  |  |  |  |
Interest expense, net |  | (6 | ) |  | (1,298 | ) |  | — |  |  | — |  |  | (1,304 | )
Foreign exchange transaction loss |  | — |  |  | (2 | ) |  | (2 | ) |  | — |  |  | (4 | )
Change in fair value of convertible note embedded derivative liability |  | (430 | ) |  | — |  |  | — |  |  | — |  |  | (430 | )
Change in fair value of warrant liability |  | (140 | ) |  | — |  |  | — |  |  | — |  |  | (140 | )
Loss on extinguishment of debt |  | (293 | ) |  | — |  |  | — |  |  | — |  |  | (293 | )
Other income |  | 31 |  |  | 2 |  |  | — |  |  | — |  |  | 33 |
Total interest and other expense, net |  | (838 | ) |  | (1,298 | ) |  | (2 | ) |  | — |  |  | (2,138 | )
Income / (loss) from operations before income taxes |  | (8,023 | ) |  | (6,832 | ) |  | (39 | ) |  | — |  |  | (14,894 | )
Income tax benefit |  | (141 | ) |  | — |  |  | — |  |  | — |  |  | (141 | )
Net income / (loss) |  | (7,882 | ) |  | (6,832 | ) |  | (39 | ) |  | — |  |  | (14,753 | )
Other comprehensive income / (loss) |  |  |  |  |  |  |  |  |  |
Foreign currency translation adjustment |  | (53 | ) |  | — |  |  | — |  |  | — |  |  | (53 | )
Comprehensive income / (loss) |  | (7,935 | ) |  | (6,832 | ) |  | (39 | ) |  | — |  |  | (14,806 | )
Consolidated Statement of Operations and Comprehensive Loss for the three months ended September 30, 2015
(dollars in thousands) |  | Parent |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Eliminations |  | Consolidated Total
Net revenues |  | — |  |  | 23,808 |  |  | 52 |  |  | (3,126 | ) |  | 20,734 |
Cost of revenues |  |  |  |  |  |  |  |  |  |
License fees and revenue share |  | — |  |  | 19,208 |  |  | 17 |  |  | (3,126 | ) |  | 16,099 |
Other direct cost of revenues |  | — |  |  | 4,056 |  |  | 502 |  |  | — |  |  | 4,558 |
Total cost of revenues |  | — |  |  | 23,264 |  |  | 519 |  |  | (3,126 | ) |  | 20,657 |
Gross profit |  | — |  |  | 544 |  |  | (467 | ) |  | — |  |  | 77 |
Operating expenses |  |  |  |  |  |  |  |  |  |
Product development |  | (560 | ) |  | 2,803 |  |  | 163 |  |  | — |  |  | 2,406 |
Sales and marketing |  | (206 | ) |  | 1,628 |  |  | 46 |  |  | — |  |  | 1,468 |
General and administrative |  | 2,338 |  |  | 1,872 |  |  | 137 |  |  | — |  |  | 4,347 |
Total operating expenses |  | 1,571 |  |  | 6,303 |  |  | 346 |  |  | — |  |  | 8,221 |
Loss from operations |  | (1,571 | ) |  | (5,759 | ) |  | (813 | ) |  | — |  |  | (8,144 | )
Interest and other expense, net |  |  |  |  |  |  |  |  |  |
Interest expense, net |  | — |  |  | (405 | ) |  | — |  |  | — |  |  | (405 | )
Foreign exchange transaction loss |  | (1 | ) |  | (12 | ) |  | — |  |  | — |  |  | (13 | )
Other income |  | 10 |  |  | (97 | ) |  | 98 |  |  | — |  |  | 11 |
Total interest and other expense, net |  | 9 |  |  | (514 | ) |  | 98 |  |  | — |  |  | (407 | )
Loss from operations before income taxes |  | (1,562 | ) |  | (6,273 | ) |  | (715 | ) |  | — |  |  | (8,551 | )
Income tax provision / (benefit) |  | (229 | ) |  | — |  |  | — |  |  | — |  |  | (229 | )
Net loss |  | (1,333 | ) |  | (6,273 | ) |  | (715 | ) |  | — |  |  | (8,322 | )
Other comprehensive income / (loss) |  |  |  |  |  |  |  |  |  |
Foreign currency translation adjustment |  | 111 |  |  | — |  |  | — |  |  | — |  |  | 111 |
Comprehensive loss |  | (1,222 | ) |  | (6,273 | ) |  | (715 | ) |  | — |  |  | (8,211 | )
Consolidated Statement of Operations and Comprehensive Loss for the six months ended September 30, 2015
(dollars in thousands) |  | Parent |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Eliminations |  | Consolidated Total
Net revenues |  | — |  |  | 44,586 |  |  | 134 |  |  | (5,300 | ) |  | 39,420 |
Cost of revenues |  |  |  |  |  |  |  |  |  |
License fees and revenue share |  | — |  |  | 35,579 |  |  | 41 |  |  | (5,300 | ) |  | 30,320 |
Other direct cost of revenues |  | — |  |  | 6,165 |  |  | 584 |  |  |  |  |  | 6,749 |
Total cost of revenues |  | — |  |  | 41,744 |  |  | 625 |  |  | (5,300 | ) |  | 37,069 |
Gross profit |  | — |  |  | 2,842 |  |  | (491 | ) |  | — |  |  | 2,351 |
Operating expenses |  |  |  |  |  |  |  |  |  |
Product development |  | (559 | ) |  | 5,384 |  |  | 335 |  |  | — |  |  | 5,160 |
Sales and marketing |  | (204 | ) |  | 2,858 |  |  | 96 |  |  | — |  |  | 2,750 |
General and administrative |  | 6,096 |  |  | 3,334 |  |  | 306 |  |  | — |  |  | 9,736 |
Total operating expenses |  | 5,333 |  |  | 11,576 |  |  | 737 |  |  | — |  |  | 17,646 |
Loss from operations |  | (5,333 | ) |  | (8,734 | ) |  | (1,228 | ) |  | — |  |  | (15,295 | )
Interest and other expense, net |  |  |  |  |  |  |  |  |  |
Interest expense, net |  | 1 |  |  | (802 | ) |  | (95 | ) |  | — |  |  | (896 | )
Foreign exchange transaction loss |  | (1 | ) |  | (11 | ) |  | — |  |  | — |  |  | (12 | )
Loss on disposal of fixed assets |  | (22 | ) |  | (1 | ) |  | — |  |  | — |  |  | (23 | )
Other income |  | 19 |  |  | (98 | ) |  | 107 |  |  | — |  |  | 28 |
Total interest and other expense, net |  | (3 | ) |  | (912 | ) |  | 12 |  |  | — |  |  | (903 | )
Loss from operations before income taxes |  | (5,336 | ) |  | (9,646 | ) |  | (1,216 | ) |  | — |  |  | (16,198 | )
Income tax provision / (benefit) |  | 159 |  |  | 84 |  |  | — |  |  | — |  |  | 243 |
Net loss |  | (5,495 | ) |  | (9,730 | ) |  | (1,216 | ) |  | — |  |  | (16,441 | )
Other comprehensive income / (loss) |  |  |  |  |  |  |  |  |  |
Foreign currency translation adjustment |  | 62 |  |  | — |  |  | — |  |  | — |  |  | 62 |
Comprehensive loss |  | (5,433 | ) |  | (9,730 | ) |  | (1,216 | ) |  | — |  |  | (16,379 | )
Condensed Consolidated Statement of Cash Flows for the six months ended September 30, 2016
(dollars in thousands) |  | Parent |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Eliminations |  | Consolidated Total
Cash flows from operating activities |  |  |  |  |  |  |  |  |  |
Net loss |  | (7,882 | ) |  | (6,832 | ) |  | (39 | ) |  | — |  |  | (14,753 | )
Adjustments to reconcile net loss to net cash used in operating activities: |  |  |  |  |  |  |  |  |  |
Depreciation and amortization |  | 5 |  |  | 3,616 |  |  | 578 |  |  | — |  |  | 4,199 |
Change in allowance for doubtful accounts |  | — |  |  | 7 |  |  | — |  |  | — |  |  | 7 |
Amortization of debt discount |  | — |  |  | 237 |  |  | — |  |  | — |  |  | 237 |
Amortization of debt issuance costs |  | — |  |  | 444 |  |  | — |  |  | — |  |  | 444 |
Accrued interest |  | — |  |  | (91 | ) |  | — |  |  | — |  |  | (91 | )
Stock-based compensation |  | 2,310 |  |  | — |  |  | — |  |  | — |  |  | 2,310 |
Stock-based compensation for services rendered |  | 166 |  |  | — |  |  | — |  |  | — |  |  | 166 |
Change in fair value of convertible note embedded derivative liability |  | 430 |  |  | — |  |  | — |  |  | — |  |  | 430 |
Change in fair value of warrant liability |  | 140 |  |  | — |  |  | — |  |  | — |  |  | 140 |
Loss on extinguishment of debt |  | 293 |  |  | — |  |  | — |  |  | — |  |  | 293 |
(Increase) / decrease in assets: |  |  |  |  |  |  |  |  |  |
Restricted cash transferred to / (from) operating cash |  | — |  |  | (321 | ) |  | — |  |  | — |  |  | (321 | )
Accounts receivable |  | 17 |  |  | 325 |  |  | (307 | ) |  | — |  |  | 35 |
Deposits |  | — |  |  | 17 |  |  | 44 |  |  | — |  |  | 61 |
Deferred tax assets |  | 99 |  |  | — |  |  | — |  |  | — |  |  | 99 |
Prepaid expenses and other current assets |  | (49 | ) |  | 108 |  |  | 9 |  |  | — |  |  | 68 |
Increase / (decrease) in liabilities: |  |  |  |  |  |  |  |  |  |
Accounts payable |  | 233 |  |  | 4,562 |  |  | (24 | ) |  | — |  |  | 4,771 |
Accrued license fees and revenue share |  | — |  |  | (1,219 | ) |  | 210 |  |  | — |  |  | (1,009 | )
Accrued compensation |  | 582 |  |  | (765 | ) |  | (97 | ) |  | — |  |  | (280 | )
Other current liabilities |  | 1,539 |  |  | 61 |  |  | (1,993 | ) |  | — |  |  | (393 | )
Other non-current liabilities |  | (1,004 | ) |  | (617 | ) |  | 1,641 |  |  | — |  |  | 20 |
Net cash used in operating activities |  | (3,121 | ) |  | (468 | ) |  | 22 |  |  | — |  |  | (3,567 | )
Cash flows from investing activities |  |  |  |  |  |  |  |  |  |
Capital expenditures |  | (3 | ) |  | (1,092 | ) |  | (20 | ) |  | — |  |  | (1,115 | )
Net cash used in investing activities |  | (3 | ) |  | (1,092 | ) |  | (20 | ) |  | — |  |  | (1,115 | )
Cash flows from financing activities |  |  |  |  |  |  |  |  |  |
Cash received in convertible notes issuance |  | — |  |  | 16,000 |  |  | — |  |  | — |  |  | 16,000 |
Repayment of debt obligations |  | — |  |  | (11,000 | ) |  | — |  |  | — |  |  | (11,000 | )
Payment of debt issuance costs |  | — |  |  | (2,091 | ) |  | — |  |  | — |  |  | (2,091 | )
Options exercised |  | 11 |  |  | — |  |  | — |  |  | — |  |  | 11 |
Warrant exercised |  | — |  |  | — |  |  | — |  |  | — |  |  | — |
Net cash provided / (used) in financing activities |  | 11 |  |  | 2,909 |  |  | — |  |  | — |  |  | 2,920 |
Effect of exchange rate changes on cash and cash equivalents |  | (53 | ) |  | — |  |  | — |  |  | — |  |  | (53 | )
Net change in cash and cash equivalents |  | (3,166 | ) |  | 1,349 |  |  | 2 |  |  | — |  |  | (1,815 | )
Cash and cash equivalents, beginning of period |  | 6,712 |  |  | 4,466 |  |  | 53 |  |  | — |  |  | 11,231 |
Cash and cash equivalents, end of period |  | 3,546 |  |  | 5,815 |  |  | 55 |  |  | — |  |  | 9,416 |
Condensed Consolidated Statement of Cash Flows for the six months ended September 30, 2015
(dollars in thousands) |  | Parent |  | Guarantor Subsidiaries |  | Non-Guarantor Subsidiaries |  | Eliminations |  | Consolidated Total
Cash flows from operating activities |  |  |  |  |  |  |  |  |  |
Net loss |  | (5,495 | ) |  | (9,730 | ) |  | (1,216 | ) |  | — |  |  | (16,441 | )
Adjustments to reconcile net loss to net cash used in operating activities: |  |  |  |  |  |  |  |  |  |
Depreciation and amortization |  | 2,408 |  |  | 3,994 |  |  | 448 |  |  | — |  |  | 6,850 |
Loss on disposal of fixed assets |  | 23 |  |  | — |  |  | — |  |  | — |  |  | 23 |
Change in allowance for doubtful accounts |  | — |  |  | — |  |  | 3 |  |  | — |  |  | 3 |
Amortization of debt issuance costs |  | — |  |  | 236 |  |  | — |  |  | — |  |  | 236 |
Accrued interest |  | — |  |  | (16 | ) |  | — |  |  | — |  |  | (16 | )
Stock-based compensation |  | 2,524 |  |  | — |  |  | — |  |  | — |  |  | 2,524 |
Stock-based compensation for services rendered |  | 600 |  |  | — |  |  | — |  |  | — |  |  | 600 |
Stock issued for settlement of liability |  | 283 |  |  | — |  |  | — |  |  | — |  |  | 283 |
(Increase) / decrease in assets: |  |  |  |  |  |  |  |  |  |
Restricted cash transferred to / (from) operating cash |  | 200 |  |  | — |  |  | — |  |  | — |  |  | 200 |
Accounts receivable |  | — |  |  | (2,276 | ) |  | (37 | ) |  | — |  |  | (2,313 | )
Deposits |  | 8 |  |  | (8 | ) |  | (1 | ) |  | — |  |  | (1 | )
Deferred financing costs |  | (187 | ) |  | — |  |  | — |  |  | — |  |  | (187 | )
Prepaid expenses and other current assets |  | 46 |  |  | 188 |  |  | 9 |  |  | — |  |  | 243 |
Increase / (decrease) in liabilities: |  |  |  |  |  |  |  |  |  |
Accounts payable |  | 114 |  |  | 5,085 |  |  | (22 | ) |  | — |  |  | 5,177 |
Accrued license fees and revenue share |  | — |  |  | 2,317 |  |  | 19 |  |  | — |  |  | 2,336 |
Accrued compensation |  | (977 | ) |  | 365 |  |  | 15 |  |  | — |  |  | (597 | )
Other current liabilities |  | (345 | ) |  | (1,000 | ) |  | 760 |  |  | — |  |  | (585 | )
Net cash used in operating activities |  | (798 | ) |  | (845 | ) |  | (22 | ) |  | — |  |  | (1,665 | )
Cash flows from investing activities |  |  |  |  |  |  |  |  |  |
Capital expenditures |  | — |  |  | (610 | ) |  | — |  |  | — |  |  | (610 | )
Net cash used in investing activities |  | — |  |  | (610 | ) |  | — |  |  | — |  |  | (610 | )
Cash flows from financing activities |  |  |  |  |  |  |  |  |  |
Repayment of debt obligations |  | — |  |  | (300 | ) |  | — |  |  | — |  |  | (300 | )
Options exercised |  | 49 |  |  | — |  |  | — |  |  | — |  |  | 49 |
Net cash provided / (used) in financing activities |  | 49 |  |  | (300 | ) |  | — |  |  | — |  |  | (251 | )
Effect of exchange rate changes on cash and cash equivalents |  | 39 |  |  | — |  |  | — |  |  | — |  |  | 39 |
Net change in cash and cash equivalents |  | (710 | ) |  | (1,755 | ) |  | (22 | ) |  | — |  |  | (2,487 | )
Cash and cash equivalents, beginning of period |  | 4,156 |  |  | 2,827 |  |  | 86 |  |  | — |  |  | 7,069 |
Cash and cash equivalents, end of period |  | 3,446 |  |  | 1,072 |  |  | 64 |  |  | — |  |  | 4,582 |

X
- References No definition available. + Details
Name: | us-gaap_CondensedFinancialInformationOfParentCompanyOnlyDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for condensed financial information, including the financial position, cash flows, and the results of operations of the registrant (parent company) as of the same dates or for the same periods for which audited consolidated financial statements are being presented. Alternatively, the details of this disclosure can be reported by the specific parent company taxonomy elements, indicating the appropriate date and period contexts in an instance document. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 944 -SubTopic 10 -Section S99 -Paragraph 3 -Subparagraph (SX 210.7-05(c)(Schedule II)) -URI http://asc.fasb.org/extlink&oid=6879921&loc=d3e569147-122900 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 45 -Paragraph 11 -URI http://asc.fasb.org/extlink&oid=68079674&loc=d3e5283-111683 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 942 -SubTopic 235 -Section S99 -Paragraph 2 -Subparagraph (SX 210.9-06) -URI http://asc.fasb.org/extlink&oid=6882215&loc=d3e537971-122884 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 10 -Section S99 -Paragraph 6 -Subparagraph (SX 210.5-04(c)(Schedule I)) -URI http://asc.fasb.org/extlink&oid=27047687&loc=d3e5864-122674 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04) -URI http://asc.fasb.org/extlink&oid=26873400&loc=d3e24072-122690 + Details
Name: | us-gaap_CondensedFinancialInformationOfParentCompanyOnlyDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration