Digital Turbine, Inc. Financial Ratios — APPS Stock

Profitability (USD)

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-211.78	-103.82	-64.97	-29.4	-22.93	-21.14	-54.44	-7.09	10.42	24.7	4.14	1.22	-39.42	-10.97	-4.56
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	54.41	5.67	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.34	3.42	- -	- -	- -
Gross Margin (%)	60.26	56.03	32.15	21.7	6.56	28	33.52	34.34	38.69	42.28	46.43	48.09	45.45	44.99	48.59
EBITDA Margin (%)	-155.66	-269.34	-56.01	-76.56	-65.89	-35.73	-4.21	6	11.21	21.15	20.02	19.11	8.46	5.88	18.66
Operating Margin (%)	-161.59	-286.1	-63.61	-84.02	-101.27	-42.21	-7.77	3.33	9.52	18.88	12.34	6.93	-6.94	-11.02	6.02
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	32.11	27.79	26.3	7.61	56.41	- -	- -	117.89
Pretax Margin (%)	-423.2	-324.75	-71.6	-84.6	-109.11	-47.96	-27.62	-3.7	2.82	13.35	5.88	3.31	-74.41	-17.91	-5.54
Profit Margin (%)	-424.72	-367.34	-76.64	-87.24	-125.98	-60.35	-70.71	-5.8	10.02	17.5	4.75	2.5	-77.18	-18.78	-6.68
Net Income to Common Margin (%)	-424.72	-367.34	-76.64	-87.24	-125.98	-60.35	-70.71	-5.8	10.02	17.5	4.75	2.5	-77.18	-18.78	-6.68
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	19.11	23.37	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

MCP API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Total Debt	3	5	- -	11	10	10	5	- -	20	15	533	411	392	418	369
ST Debt	- -	4	- -	4	10	- -	1	- -	1	15	12	- -	3	3	10
LT Debt	3	1	- -	7	- -	10	4	- -	19	- -	521	411	389	415	359
Total Debt/EBITDA	-0.28	-0.48	- -	-0.49	-0.71	-0.67	-1.69	- -	1.27	0.22	3.56	3.23	8.52	14.5	3.5
Net Debt/EBITDA	0.5	-0.37	1.6	-0.17	0.05	-0.25	2.35	-1.75	-0.12	-0.24	2.72	2.63	7.6	12.78	3.06
Total Debt/EBIT	-0.27	-0.46	- -	-0.45	-0.46	-0.57	-0.92	- -	1.49	0.25	5.78	8.89	-10.38	-7.73	10.84
Net Debt/EBIT	0.48	-0.35	1.4	-0.15	0.04	-0.21	1.27	-3.16	-0.14	-0.27	4.41	7.26	-9.26	-6.82	9.49
EBITDA to Interest Expense	-0.9	-9.08	-9.71	-92.43	-8.54	-5.47	-1.52	5.55	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	-0.9	-9.09	-9.86	-92.43	-8.54	-5.47	-1.52	5.55	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	-0.93	-9.64	-11.03	-101.44	-13.13	-6.47	-2.81	3.08	- -	- -	- -	- -	- -	- -	- -
Interest Expense	12	1	1	- -	2	3	2	1	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-861.29	-1,134.14	-355.47	-150.89	-174.66	-220.53	-334.96	-357.36	-153.36	-87.31	-13.15	-13.83	-68.78	-84.57	-86.16
Long-Term Debt/Equity (%)	53.99	169.88	- -	7.75	- -	15.61	14	- -	23.89	- -	100.89	67.6	181.94	269.42	186.67
Long-Term Debt/Capital (%)	-2.48	-0.92	- -	-4.07	- -	-4.26	-1.36	- -	-7.05	- -	151.72	172.8	-191.78	-154.12	-100.71
Long-Term Debt/Total Assets (%)	20.8	10.03	- -	5.78	- -	9	4.47	- -	10.06	- -	35.71	32.41	44.97	51.03	42.62
Total Debt/Equity (%)	55.31	682.36	- -	11.68	12.68	15.61	19.22	- -	25.43	10.03	103.31	67.6	183.36	271.62	191.97
Total Debt/Capital (%)	-2.54	-3.69	- -	-6.14	-5.15	-4.26	-1.87	- -	-7.5	-6.84	155.36	172.8	-193.28	-155.38	-103.57
Total Debt/Total Assets (%)	21.3	40.28	- -	8.72	8.56	9	6.14	- -	10.7	5.59	36.56	32.41	45.32	51.45	43.83
Net Debt to Equity	-99.12	526.46	-66.17	3.96	-0.97	5.7	-26.75	-29.96	-2.38	-11.18	78.75	55.16	163.55	239.42	168.09
Net Debt/Capital (%)	4.25	-2.82	11.98	-2	0.37	-1.51	2.49	3.55	0.65	6.66	187.78	206.74	-147.9	-119.2	-81.95
EBITDA	-11	-10	-14	-22	-15	-14	-3	6	16	66	150	127	46	29	105
EBITDA-CapEx	-11	-10	-14	-22	-15	-14	-3	6	16	66	150	127	46	29	105
Operating Income (Loss)	-12	-11	-16	-24	-23	-17	-6	3	13	59	92	46	-38	-54	34

Liquidity (USD)

MCP API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Cash Ratio	1.46	0.12	1.83	0.3	0.29	0.2	0.27	0.28	0.26	0.28	0.33	0.34	0.14	0.18	0.14
Current Ratio	1.68	0.41	2.31	0.85	0.76	0.77	0.86	0.97	0.71	0.88	1.07	1.2	1.03	1.09	1.16
Quick Ratio	1.66	0.27	2.26	0.8	0.74	0.55	0.64	0.88	0.66	0.83	1.01	1.15	0.97	1.03	1.09
CFO/Avg Current Liab	-0.28	-0.88	-0.72	-0.81	-0.23	-0.19	0.18	0.03	0.52	0.65	0.34	0.37	0.13	0.05	0.17
Common Equity/Total Assets	-861.29	-1,134.14	-355.47	-150.89	-174.66	-220.53	-334.96	-357.36	-153.36	-87.31	-13.15	-13.83	-68.78	-84.57	-86.16
Long-Term Debt/Equity (%)	53.99	169.88	- -	7.75	- -	15.61	14	- -	23.89	- -	100.89	67.6	181.94	269.42	186.67
Long-Term Debt/Capital (%)	-2.48	-0.92	- -	-4.07	- -	-4.26	-1.36	- -	-7.05	- -	151.72	172.8	-191.78	-154.12	-100.71
Long-Term Debt/Total Assets (%)	20.8	10.03	- -	5.78	- -	9	4.47	- -	10.06	- -	35.71	32.41	44.97	51.03	42.62
Total Debt/Equity (%)	55.31	682.36	- -	11.68	12.68	15.61	19.22	- -	25.43	10.03	103.31	67.6	183.36	271.62	191.97
Total Debt/Capital (%)	-2.54	-3.69	- -	-6.14	-5.15	-4.26	-1.87	- -	-7.5	-6.84	155.36	172.8	-193.28	-155.38	-103.57
Total Debt/Total Assets (%)	21.3	40.28	- -	8.72	8.56	9	6.14	- -	10.7	5.59	36.56	32.41	45.32	51.45	43.83
CFO/Total Liabilities	-20.11	-58.44	-64.29	-46.71	-17.82	-14.63	11.82	2.73	29.45	54.48	8.99	17.2	4.4	1.8	6.44
CFO/CapEx	-107.59	-572.08	-37.71	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	-15.06	-53	-0.16	-12.55	-9.9	-4.86	-6.88	-3.92	-1.36	38.4	4.43	3.04	-0.98	-1.62	-0.41

Working Capital (USD)

MCP API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Accounts Receivable Turnover	4.24	8.03	12.58	4.69	2.06	4.06	9.49	9.86	9.02	13.19	6.86	4.08	3.98	4.03	4.25
Days Sales Outstanding	86.02	45.45	29.02	77.76	177.39	89.88	38.46	37.01	40.47	27.68	53.18	89.38	91.68	90.59	85.97
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	0.84	0.5	4.92	4	1.78	2.14	3.14	3.91	3.66	5.44	3.95	2.41	2.13	1.8	2.13
Accounts Payable Turnover Days	435.64	735.81	74.13	91.26	205.56	170.76	116.35	93.41	99.77	67.08	92.42	151.62	171.14	202.33	171.29
Cash Conversion Cycle	-349.61	-690.37	-45.12	-13.5	-28.17	-80.88	-77.88	-56.4	-59.3	-39.4	-39.24	-62.24	-79.46	-111.74	-85.32
Inventory to Cash Days	86.02	45.45	29.02	77.76	177.39	89.88	38.46	37.01	40.47	27.68	53.18	89.38	91.68	90.59	85.97
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Market Capitalization	72	86	148	127	73	63	141	271	365	7,113	4,171	1,221	265	282	325
- Cash & Cash Equivalents	9	1	22	7	11	6	13	11	22	31	127	76	34	40	38
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	2	2	- -	- -	- -
+ Total Debt	3	5	- -	11	10	10	5	- -	20	15	533	411	392	418	369
Enterprise Value	66	90	126	131	73	66	134	260	363	7,097	4,579	1,558	623	660	656
Total Capital	-124	-136	-160	-174	-202	-227	-285	-296	-262	-213	343	238	-203	-269	-356
Total Debt/Capital (%)	-2.54	-3.69	- -	-6.14	-5.15	-4.26	-1.87	- -	-7.5	-6.84	155.36	172.8	-193.28	-155.38	-103.57
Total Debt / EV	0.05	0.06	- -	0.08	0.14	0.15	0.04	- -	0.05	- -	0.12	0.26	0.63	0.63	0.56
EV/Sales	9.19	23.31	5.16	4.63	3.27	1.65	1.79	2.51	2.62	22.63	6.12	2.34	1.14	1.35	1.16
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	41.9	23.33	107	30.59	12.25	13.53	22.9	6.22
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	75.54	27.46	119.86	49.64	33.75	- -	- -	19.28
EV/Cash Flow to Firm	6.2	- -	- -	- -	- -	- -	14.98	103.03	11.56	113.02	54.04	13.74	21.74	55.59	15.7
EV/Free Cash Flow to Firm	6.19	- -	- -	- -	- -	- -	14.98	103.03	11.56	113.02	54.04	13.74	21.74	55.59	15.7
Diluted Market Cap	72	86	148	127	73	63	141	271	386	7,727	4,497	1,258	265	282	325
Diluted Enterprise Value	66	90	126	131	73	66	134	260	384	7,711	4,905	1,596	623	660	656
EV per Share	4.34	4.87	3.37	3.36	1.18	0.99	1.91	3.36	4.29	80.18	48.1	15.77	6.17	6.37	5.81
TTM Sales	7	4	24	28	22	40	75	104	139	314	748	666	544	491	565
TTM EBITDA	-11	-10	-14	-22	-15	-14	-3	6	16	66	150	127	46	29	105
TTM Operating Income	-12	-11	-16	-24	-23	-17	-6	3	13	59	92	46	-38	-54	34
TTM Cash Flow to Firm	11	-6	-6	-14	-5	-4	9	3	31	63	85	113	29	12	42
TTM Free Cash Flow to Firm	11	-6	-6	-14	-5	-4	9	3	31	63	85	113	29	12	42

Multiples (USD)

MCP API Chat

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	2026 Y
As of date	03/31/2012	03/31/2013	03/31/2014	03/31/2015	03/31/2016	03/31/2017	03/31/2018	03/31/2019	03/31/2020	03/31/2021	03/31/2022	03/31/2023	03/31/2024	03/31/2025	03/31/2026

Price/Free Cash Flow	-39.73	-12.53	-19.43	-8.76	-10.4	-9.38	20.27	213.59	12.3	123.05	53.07	11.1	9.23	23.75	7.78
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	75.54	27.46	119.86	49.64	33.75	- -	- -	19.28
Enterprise Value	66	90	126	131	73	66	134	260	363	7,097	4,579	1,558	623	660	656
Low Price	1.5	3	2.28	2.75	0.85	0.56	0.88	1.12	3.3	3.71	30.61	9.13	2.47	1.18	2.11
EV/Sales	9.19	23.31	5.16	4.63	3.27	1.65	1.79	2.51	2.62	22.63	6.12	2.34	1.14	1.35	1.16
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	41.9	23.33	107	30.59	12.25	13.53	22.9	6.22
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	26.23	129.6	117.33	73.23	- -	- -	- -
Price/Earnings Average	-1.56	-5.32	-7.06	-5.96	-4.87	-2.54	-2.01	-23.82	36.32	56.96	165.3	111.08	-1.79	-2.84	-14.27
Price/Earnings High	-2.47	-6.85	-11.99	-10.23	-9.67	-4.28	-3.44	-51.15	55.56	165.4	251.69	277.51	-3.51	-7.73	-24.78
Price/Earnings Low	-0.75	-3.91	-4.56	-4.35	-1.87	-1.54	-1.17	-14.43	20.08	5.98	81.98	54.09	-0.59	-1.33	-6.31
Price/Book Value	-0.56	-0.61	-0.92	-0.69	-0.35	-0.26	-0.49	-0.92	-1.29	-31.29	-21.75	-6.97	-0.44	-0.41	-0.45
Price/Book Value Average	-0.38	-0.53	-0.82	-0.79	-0.64	-0.26	-0.37	-0.48	-1.79	-13.75	-30.64	-10.58	-1.26	-0.38	-0.74
Price/Book Value High	-0.59	-0.68	-1.4	-1.36	-1.27	-0.44	-0.63	-1.04	-2.74	-39.93	-46.65	-26.42	-2.48	-1.04	-1.29
Price/Book Value Low	-0.18	-0.39	-0.53	-0.58	-0.25	-0.16	-0.21	-0.29	-0.99	-1.44	-15.19	-5.15	-0.42	-0.18	-0.33
Price/Tangible Book Value	63.04	-11.14	7.8	-12.39	-10.59	3.67	-8.87	-45.1	-10.19	616.59	-8.61	-3.65	-0.83	-0.87	-1.31
Price/Tangible Book Value Average	41.86	-9.77	6.98	-14.34	-19.68	3.62	-6.66	-23.82	-14.11	271.01	-12.13	-5.54	-2.35	-0.8	-2.17
Price/Tangible Book Value High	66.39	-12.58	11.84	-24.59	-39.07	6.09	-11.43	-51.15	-21.58	786.93	-18.47	-13.85	-4.61	-2.19	-3.76
Price/Tangible Book Value Low	20.12	-7.19	4.5	-10.45	-7.56	2.19	-3.88	-14.43	-7.8	28.47	-6.02	-2.7	-0.78	-0.38	-0.96
Price/Sales	9.96	22.28	6.05	4.5	3.3	1.55	1.89	2.62	2.63	22.68	5.58	1.83	0.49	0.58	0.58
Price/Sales Average	6.61	19.54	5.41	5.2	6.14	1.54	1.42	1.38	3.64	9.97	7.86	2.78	1.38	0.53	0.95
Price/Sales High	10.49	25.15	9.19	8.92	12.19	2.58	2.43	2.97	5.57	28.95	11.97	6.95	2.71	1.45	1.65
Price/Sales Low	3.18	14.37	3.49	3.79	2.36	0.93	0.83	0.84	2.01	1.05	3.9	1.35	0.46	0.25	0.42
Price/Cash Flow	-39.36	-12.51	-18.92	-8.76	-10.4	-9.38	20.27	213.59	11.62	113.27	49.22	10.77	9.23	23.75	7.78
Price/Cash Flow Average	-26.13	-10.97	-16.92	-10.14	-19.32	-9.26	15.22	112.81	16.09	49.79	69.34	16.34	26.22	21.98	12.88
Price/Cash Flow High	-41.45	-14.12	-28.73	-17.39	-38.36	-15.57	26.12	242.27	24.61	144.57	105.58	40.81	51.44	59.91	22.37
Price/Cash Flow Low	-12.56	-8.07	-10.92	-7.39	-7.43	-5.59	8.88	68.35	8.9	5.23	34.39	7.95	8.7	10.3	5.7
Price/Free Cash Flow Average	-26.38	-10.99	-17.39	-10.14	-19.32	-9.26	15.22	112.81	17.04	54.08	74.76	16.84	26.22	21.98	12.88
Price/Free Cash Flow High	-41.84	-14.15	-29.52	-17.39	-38.36	-15.57	26.12	242.27	26.06	157.04	113.83	42.06	51.44	59.91	22.37
Price/Free Cash Flow Low	-12.68	-8.08	-11.22	-7.39	-7.43	-5.59	8.88	68.35	9.42	5.68	37.08	8.2	8.7	10.3	5.7
EV/Sales Average	5.84	20.57	4.52	5.33	6.11	1.63	1.32	1.28	3.63	9.92	8.41	3.29	2.04	1.3	1.54
EV/Sales High	9.72	26.18	8.3	9.06	12.15	2.67	2.34	2.86	5.56	28.9	12.51	7.45	3.37	2.22	2.24
EV/Sales Low	2.41	15.4	2.6	3.92	2.33	1.02	0.73	0.73	2	1	4.44	1.86	1.12	1.02	1.01
EV/EBITDA Average	-3.75	-7.64	-8.08	-6.97	-9.27	-4.55	-31.35	21.31	32.35	46.9	41.98	17.21	24.11	22.17	8.24
EV/EBITDA High	-6.24	-9.72	-14.82	-11.83	-18.45	-7.48	-55.47	47.76	49.54	136.63	62.49	39.01	39.82	37.8	12
EV/EBITDA Low	-1.55	-5.72	-4.65	-5.13	-3.53	-2.85	-17.32	12.23	17.84	4.71	22.19	9.74	13.2	17.36	5.4
EV/EBIT Average	-3.62	-7.19	-7.11	-6.35	-6.03	-3.85	-17	38.42	38.08	52.53	68.12	47.42	-29.39	-11.82	25.54
EV/EBIT High	-6.01	-9.15	-13.05	-10.78	-12	-6.33	-30.07	86.11	58.33	153.05	101.42	107.53	-48.52	-20.16	37.19
EV/EBIT Low	-1.49	-5.38	-4.09	-4.67	-2.3	-2.41	-9.39	22.04	21	5.27	36.02	26.84	-16.09	-9.26	16.72
Last Price	4.7	4.65	3.95	3.26	1.19	0.94	2.01	3.5	4.31	80.36	43.81	12.36	2.62	2.72	2.88
High Price	4.95	5.25	6	6.47	4.39	1.56	2.59	3.97	9.13	102.56	93.98	46.84	14.61	6.86	8.28
Enterprise Value Average	42	79	110	151	136	65	99	132	503	3,110	6,284	2,189	1,111	639	869
Enterprise Value High	70	101	203	256	270	107	175	297	771	9,062	9,355	4,964	1,834	1,090	1,266
Enterprise Value Low	17	59	64	111	52	41	55	76	277	312	3,322	1,239	608	501	569

Shares Outstanding	15	18	37	57	66	67	76	82	87	90	97	99	102	106	120
Diluted Weighted Avg Shares	15	18	37	39	62	67	70	77	90	96	103	102	101	104	113
Basic Weighted Avg Shares	15	18	37	39	62	67	70	77	85	89	95	99	101	104	113
Revenue per Share	0.47	0.21	0.65	0.73	0.36	0.6	1.06	1.34	1.64	3.54	7.85	6.74	5.39	4.73	5.01
EBITDA per Share	-0.73	-0.56	-0.37	-0.56	-0.24	-0.22	-0.04	0.08	0.18	0.75	1.57	1.29	0.46	0.28	0.93
Operating Income per Share	-0.76	-0.6	-0.42	-0.61	-0.36	-0.26	-0.08	0.04	0.16	0.67	0.97	0.47	-0.37	-0.52	0.3
Basic EPS, GAAP	-2	-0.77	-0.5	-0.63	-0.45	-0.36	-0.75	-0.08	0.16	0.62	0.37	0.17	-4.16	-0.89	-0.33
Basic EPS from Cont Ops	-2	-0.69	-0.46	-0.63	-0.4	-0.29	-0.28	-0.06	0.17	0.62	0.37	0.17	-4.16	-0.89	-0.33
Diluted EPS, GAAP	-2	-0.77	-0.5	-0.63	-0.45	-0.36	-0.75	-0.08	0.16	0.57	0.35	0.16	-4.16	-0.89	-0.33
Diluted EPS from Cont Ops	-2	-0.69	-0.46	-0.63	-0.4	-0.29	-0.28	-0.06	0.16	0.57	0.35	0.17	-4.16	-0.89	-0.33
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-0.12	-0.37	-0.21	-0.37	-0.11	-0.1	0.1	0.02	0.37	0.71	0.89	1.15	0.28	0.11	0.37
Free Cash Flow per Basic Share	-0.12	-0.37	-0.21	-0.37	-0.11	-0.1	0.1	0.02	0.37	0.71	0.89	1.15	0.28	0.11	0.37
Cash & Equivalents per Share	0.57	0.06	0.58	0.18	0.18	0.09	0.18	0.14	0.25	0.35	1.33	0.76	0.33	0.39	0.34
Book Value per Share	-8.32	-7.67	-4.29	-4.75	-3.45	-3.57	-4.13	-3.82	-3.34	-2.57	-2.01	-1.77	-5.9	-6.63	-6.42
Tangible Book Value per Share	0.07	-0.42	0.51	-0.26	-0.11	0.26	-0.23	-0.08	-0.42	0.13	-5.09	-3.38	-3.17	-3.14	-2.2

Digital Turbine, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)