UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q



(Mark One)
x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

for the quarter ended ~~September 30, 2017~~March 31, 2018



o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

for the transition period from to .

Commission file number ~~000-55119~~001-38357

~~AP GAMING HOLDCO,~~PLAYAGS, INC.

(Exact name of registrant as specified in its charter)



~~Delaware~~Nevada		46-3698600
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification Number)

5475 S. Decatur Blvd., Ste #100 Las Vegas, NV 89118

(Address of principal executive offices) (Zip Code)

(702) 722-6700

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ox No x*o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.



Large accelerated filer o	Accelerated filer o	Non-accelerated filer x (Do not check if a smaller reporting company)	Smaller reporting company o	Emerging growth company x

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. Yes x No o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x

As of ~~November 10, 2017,~~May 1, 2018, there were ~~100~~35,244,003 shares of the Registrant’s ~~Class A common stock, $.01 par value per share, and 15,041,361 shares of the Registrant’s Class B~~ common stock, $.01 par value per share, outstanding.

*The Company does not have any public stockholders. Accordingly, it does not maintain an investor relations website where Interactive Data Files would be posted.

TABLE OF CONTENTS



	PART I. FINANCIAL INFORMATION

ITEM 1.	FINANCIAL STATEMENTS

	CONDENSED CONSOLIDATED BALANCE SHEETS AT ~~SEPTEMBER 30, 2017~~MARCH 31, 2018 AND DECEMBER 31, ~~2016~~2017	1

	CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS FOR THE THREE ~~AND NINE~~ MONTHS ENDED ~~SEPTEMBER 30,~~MARCH 31, 2018 AND 2017	2

	CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY AT MARCH 31, 2018 AND DECEMBER 31, 2017 AND 2016	23

	CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE ~~NINE~~THREE MONTHS ENDED ~~SEPTEMBER 30,~~MARCH 31, 2018 AND 2017 ~~AND 2016~~	34

	NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS	45

ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS	2124

ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK	4039

ITEM 4.	CONTROLS AND PROCEDURES	4039

	PART II. OTHER INFORMATION

ITEM 1.	LEGAL PROCEEDINGS	4140

ITEM 1A.	RISK FACTORS	4140

ITEM 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS	40

ITEM 3.	DEFAULTS UPON SENIOR SECURITIES	40

ITEM 4.	MINE SAFETY DISCLOSURES	40

ITEM 5.	OTHER INFORMATION	40

ITEM 6.	EXHIBITS	4240

	SIGNATURES	4341

Table of Contents

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

~~AP GAMING HOLDCO,~~PLAYAGS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(amounts in thousands, except share and per share data)

(unaudited)


	September 30, 2017			December 31, 2016			March 31, 2018			December 31, 2017
Assets
Current assets
Cash and cash equivalents	$	10,025		$	17,977		$	25,821		$	19,242
Restricted cash	100			100			78			100
Accounts receivable, net of allowance of $1,638 and $1,972, respectively	34,484			24,035
Accounts receivable, net of allowance of $1,284 and $1,462, respectively							38,766			32,776
Inventories	18,885			10,729			29,006			24,455
Prepaid expenses	3,734			2,609			4,516			2,675
Deposits and other	3,392			3,052			3,435			3,460
Total current assets	70,620			58,502			101,622			82,708
Property and equipment, net	75,461			67,926			80,509			77,982
Goodwill	257,845			251,024			279,941			278,337
Intangible assets							222,557			232,287
Deferred tax asset	9			9			3,734			1,115
Intangible assets	211,768			232,877
Other assets	24,058			23,754			13,674			24,813
Total assets	$	639,761		$	634,092		$	702,037		$	697,242

Liabilities and Stockholders’ Equity
Current liabilities
Accounts payable	$	10,353		$	8,790		$	11,506		$	11,407
Accrued liabilities	23,005			17,702			16,411			24,954
Current maturities of long-term debt	6,674			6,537			7,055			7,359
Total current liabilities	40,032			33,029			34,972			43,720
Long-term debt	573,068			547,238			493,865			644,158
Deferred tax liability - noncurrent	9,111			6,957			—			1,016
Other long-term liabilities	37,001			30,440			26,734			36,283
Total liabilities	659,212			617,664			555,571			725,177
Commitments and contingencies (Note 13)
Stockholders’ equity
Preferred stock at $0.01 par value; 100,000 shares authorized, no shares issued and outstanding	—			—			—			—
Common stock at $0.01 par value; 30,000,100 shares authorized; 100 Class A Shares issued and outstanding at September 30, 2017 and December 31, 2016, and 14,931,529 Class B Shares issued and outstanding at September 30, 2017 and December 31, 2016.	149			149
Common stock at $0.01 par value; 450,000,000 shares authorized at March 31, 2018 and 46,629,155 at December 31, 2017; and 35,212,917 and 23,208,076 shares issued and outstanding at March 31, 2018 and December 31, 2017, respectively.							352			149
Additional paid-in capital	177,276			177,276			358,075			177,276
Accumulated deficit	(193,037		)	(156,451		)	(211,095		)	(201,557		)
Accumulated other comprehensive loss	(3,839		)	(4,546		)	(866		)	(3,803		)
Total stockholders’ (deficit) equity	(19,451		)	16,428
Total stockholders’ equity							146,466			(27,935		)
Total liabilities and stockholders’ equity	$	639,761		$	634,092		$	702,037		$	697,242

The accompanying notes are an integral part of these condensed consolidated financial statements.

~~AP GAMING HOLDCO,~~PLAYAGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(amounts in thousands, except per share data)

(unaudited)


	Three months ended September 30,						Nine months ended September 30,						Three months ended March 31,
	2017			2016			2017			2016			2018			2017
Revenues
Gaming operations	$	42,849		$	38,877		$	125,040		$	117,093		$	49,632		$	40,433
Equipment sales	13,591			2,331			29,254			6,968			15,224			7,341
Total revenues	56,440			41,208			154,294			124,061			64,856			47,774
Operating expenses
Cost of gaming operations¹	7,344			6,711			21,794			19,627
Cost of equipment sales¹	6,330			698			14,326			4,244
Cost of gaming operations⁽¹⁾													8,858			7,471
Cost of equipment sales⁽¹⁾													7,399			3,852
Selling, general and administrative	9,742			12,970			30,368			36,654			16,777			10,281
Research and development	6,467			6,675			17,912			16,517			8,625			5,304
Write downs and other charges	490			1,852			2,655			2,153			1,610			232
Depreciation and amortization	16,931			19,419			53,598			60,527			19,349			18,451
Total operating expenses	47,304			48,325			140,653			139,722			62,618			45,591
Income (loss) from operations	9,136			(7,117		)	13,641			(15,661		)
Income from operations													2,238			2,183
Other (income) expense
Interest expense	12,666			14,903			42,380			44,151			10,424			15,160
Interest income	(25		)	(12		)	(80		)	(51		)	(52		)	(15		)
Loss on extinguishment and modification of debt	—			—			8,129			—			4,608			—
Other (income) expense	(467		)	392			(4,805		)	6,314			9,232			(2,809		)
Loss before income taxes	(3,038		)	(22,400		)	(31,983		)	(66,075		)	(21,974		)	(10,153		)
Income tax (expense) benefit	(1,052		)	1,165			(4,603		)	4,935
Income tax benefit (expense)													12,436			(2,233		)
Net loss	(4,090		)	(21,235		)	(36,586		)	(61,140		)	(9,538		)	(12,386		)
Foreign currency translation adjustment	(498		)	(208		)	707			(2,137		)	2,937			875
Total comprehensive loss	$	(4,588	)	$	(21,443	)	$	(35,879	)	$	(63,277	)	$	(6,601	)	$	(11,511	)

Basic and diluted loss per common share:
Basic	$	(0.27	)	$	(1.42	)	$	(2.45	)	$	(4.09	)	$	(0.30	)	$	(0.53	)
Diluted	$	(0.27	)	$	(1.42	)	$	(2.45	)	$	(4.09	)	$	(0.30	)	$	(0.53	)
Weighted average common shares outstanding:
Basic	14,932			14,932			14,932			14,932			31,735			23,208
Diluted	14,932			14,932			14,932			14,932			31,735			23,208

(1) exclusive of depreciation and amortization

The accompanying notes are an integral part of these condensed consolidated financial statements.

~~AP GAMING HOLDCO,~~PLAYAGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

(amounts in thousands)

(unaudited)



	PlayAGS, Inc.
	Common Stock - Shares	Common Stock - Amount		Additional Paid-in Capital			Accumulated Deficit			Accumulated Other Comprehensive Loss			Total Stockholders’ Equity
Balance at December 31, 2016	14,932	149		177,276			(156,451		)	(4,546		)	16,428
Net loss	—	—		—			(45,106		)	—			(45,106		)
Foreign currency translation adjustment	—	—		—			—			743			743
Issuance of common stock	—	—		—			—			—			—
Balance at December 31, 2017	14,932	149		177,276			(201,557		)	(3,803		)	(27,935		)
Net loss	—	—		—			(9,538		)	—			(9,538		)
Foreign currency translation adjustment	—	—		—			—			2,937			2,937
Stock based compensation expense	—	—		8,153			—			—			8,153
Stock split (1.5543-for-one) and reclassification	8,276	83		(83		)	—			—			—
Reclassification of management shares	171	2		1,319			—			—			1,321
Vesting of restricted stock	47	—		—			—			—			—
Issuance of common stock	11,787	118		171,410						—			171,528
Balance at March 31, 2018	35,213	$	352	$	358,075		$	(211,095	)	$	(866	)	$	146,466

PLAYAGS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)


	Nine months ended September 30,						Three months ended March 31,
	2017			2016			2018			2017
Cash flows from operating activities
Net loss	$	(36,586	)	$	(61,140	)	$	(9,538	)	$	(12,386	)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization	53,598			60,527			19,349			18,451
Accretion of contract rights under development agreements and placement fees	3,459			3,538			1,084			1,149
Amortization of deferred loan costs and discount	2,315			2,617			451			939
Payment-in-kind interest capitalized							—			112
Payment-in-kind interest payments	(2,698		)	—			(37,624		)	—
Write off of deferred loan cost and discount	3,294			—			3,410			—
Payment-in-kind interest capitalized	7,807			7,490
Provision for bad debts	902			1,274
Stock based compensation expense							8,153			—
(Benefit) provision for bad debts							(142		)	595
Loss on disposition of assets	2,896			558			340			577
Impairment of assets	333			4,606			570			285
Provision (benefit) for deferred income tax	2,147			(6,374		)
Fair value adjustment of contingent consideration							700			—
(Benefit) provision for deferred income tax							(3,551		)	1,350
Changes in assets and liabilities that relate to operations:
Accounts receivable	(9,649		)	(556		)	(4,820		)	637
Inventories	(453		)	1,121			(2,462		)	2,315
Prepaid expenses	(1,119		)	1,673			(1,826		)	(1,062		)
Deposits and other	(276		)	165			118			(90		)
Other assets, non-current	(2,010		)	673			11,618			(1,089		)
Accounts payable and accrued liabilities	2,333			9,089			(18,646		)	(4,564		)
Net cash provided by operating activities	26,293			25,261
Net cash provided by (used in) operating activities							(32,816		)	7,219
Cash flows from investing activities
Business acquisitions, net of cash acquired	(7,000		)	—
Purchase of intangible assets	(565		)	(1,311		)	(568		)	(358		)
Software development and other expenditures	(6,334		)	(4,929		)	(2,490		)	(2,210		)
Proceeds from disposition of assets	171			87			21			—
Purchases of property and equipment	(35,961		)	(21,817		)	(11,931		)	(11,861		)
Net cash used in investing activities	(49,689		)	(27,970		)	(14,968		)	(14,429		)
Cash flows from financing activities
Proceeds from issuance of first lien credit facilities	448,725			—
Repayment of PIK notes							(115,000		)	—
Repayment of senior secured credit facilities	(410,655		)	(3,175		)	(1,288		)	(1,833		)
Payments on first lien credit facilities	(1,125		)	—
Deferred offering costs paid	(1,203		)	—
Payment of financed placement fee obligations	(2,971		)	(3,525		)	(879		)	(1,320		)
Payments on deferred loan costs	(3,127		)	—
Repayment of seller notes	(12,401		)	—
Payments on equipment long term note payable and capital leases	(1,832		)	(1,993		)	(678		)	—
Payment of previous acquisition obligation	—			(1,125		)
Proceeds from issuance of common stock							176,341			—
Initial public offering cost							(4,160		)	—
Proceeds from employees in advance of common stock issuance	25			—			—			25
Net cash used in financing activities	15,436			(9,818		)	54,336			(3,128		)
Effect of exchange rates on cash and cash equivalents	8			(45		)	5			3
Decrease in cash and cash equivalents	(7,952		)	(12,572		)	6,557			(10,335		)
Cash and cash equivalents, beginning of period	17,977			35,722
Cash and cash equivalents, end of period	$	10,025		$	23,150
Cash, cash equivalents and restricted cash, beginning of period							19,342			18,077
Cash, cash equivalents and restricted cash, end of period							$	25,899		$	7,742

Supplemental cash flow information:
Cash paid during the period for interest	$	26,744		$	29,340		$	8,412		$	9,655
Cash paid during the period for taxes	$	847		$	922		$	101		$	273
Non-cash investing and financing activities:
Financed purchase of property and equipment	$	642		$	1,588
Financed purchase of intangible asset	$	4,866		$	—

The accompanying notes are an integral part of these condensed consolidated financial statements.

Table of Contents

~~AP GAMING HOLDCO~~PLAYAGS, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

NOTE 1. DESCRIPTION OF THE BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Description of Business

PlayAGS, Inc. (formerly AP Gaming Holdco, Inc.) (the ~~“Company,” “AP Gaming,” “we,” “us,”~~"Company," "PlayAGS," "we," "us," or ~~“our”~~"our") is a leading designer and supplier of gaming products and services for the gaming industry. ~~The Company is a leader~~We operate in legalized gaming markets across the globe and provide state-of-the-art, value-add products in three distinct segments: Electronic Gaming Machines (“EGM”), which includes server-based systems and back-office systems that are used by Class II Native American and Mexican gaming jurisdictions and ~~has expanded its product lines to include~~ Class III Native American, commercial and ~~charity jurisdictions. We supply electronic gaming machines~~charitable jurisdictions; Table Products (“~~EGMs”~~Table Products”), server-based systems and back-office systems that are used by casinos and various gaming locations. Since mid-2014, the Company has significantly broadened and diversified its product portfolio through both organic development and strategic acquisitions. We launched a new table products division in mid-2014 to providewhich includes live felt table games, ~~to casino operators. Through the acquisition of Amaya Americas Corporation~~side-bets and progressives as well as our newly introduced card shuffler, “DEX”; and Interactive Social Casino Games (“~~Cadillac Jack”~~Interactive”) ~~on May 29, 2015, we greatly expanded our games library and EGM offerings. The Company also acquired online developer Gamingo Limited (formerly known as “RocketPlay”~~, ~~currently known as “AGSi”) in June 2015, further expanding its offerings to include interactive products such as~~which provides social casino games ~~available to play~~ on desktop and mobile devices. Each segment's activities include the design, development, acquisition, manufacturing, marketing, distribution, installation and servicing of a distinct product line.

The Company ~~operates and reports in~~filed a Registration Statement on Form 10 on December 19, 2013, which went effective under the ~~following three segments:~~

Securities Exchange Act of 1934, as amended (the “Exchange Act”), on December 19, 2013. On January 30, 2018, we

completed the initial public offering of 10,250,000 shares of our common stock, at a public offering price of $16.00 per share

(the “IPO”).

A. Electronic Gaming Machines

Our EGM segment offers a selection of video slot titles developed for the global marketplace, ~~as well as EGM cabinets such as~~ which currently includes ICON,, Halo,, Colossal Diamonds (“(“Big ~~Red~~”Red”), and Orion. Portrait. In addition to providing complete EGM units, we offer conversion kits that allow existing game titles to be converted to other game titles offered within that operating platform.

B. Table Products

Our table products include live proprietary table ~~games~~products and ~~side bets,~~side-bets, as well as ancillary table products. Products include both internally developed and acquired proprietary table ~~games, side bets,~~products, side-bets, progressives, and table technology related to blackjack, poker, baccarat, craps and roulette. We have acquired a number of popular brands, including In-Bet Gaming (“In Bet”), Buster Blackjack, Double Draw Poker and Criss Cross Poker that are based on traditional well-known public domain games such as blackjack and poker; however, these proprietary games provide intriguing betting options that offer more excitement and greater volatility to the player, ultimately enhancing our casino customers’ profitability. ~~Our~~ ~~Tornado~~ product is unique in that it allows players to control the spin of the roulette ball by pressing a remote ball activation device. We believe this mechanism enhances player interaction without altering traditional roulette rules and procedures; similarly, our ~~Double Ball Roulette~~ ~~game creates a unique game experience by allowing players to use two balls instead of one.~~

C. Interactive

Our social gaming products are primarily delivered through our mobile apps, Lucky Play Casino and Vegas ~~Fever~~.Fever. The apps contain several game titles available for consumers to play for fun and with coins that they purchase through the app. Some of our most popular social games include content that is also popular in land-based settings such as Colossal Diamonds,, So Hot,, and Monkey in the ~~Bank~~.Bank.

Basis of Presentation

The accompanying condensed consolidated financial statements have been prepared, without audit, pursuant to the rules and regulations of the Securities and Exchange ~~Commission.~~Commission (“SEC”). Accordingly, certain disclosures required by generally accepted accounting principles (“GAAP”) are omitted or condensed in these condensed consolidated financial statements. In the opinion of management, all adjustments (consisting of only normal recurring adjustments) that are necessary for a fair statement of the Company's financial position, results of operations and cash flows for the interim periods have been made. The interim results reflected in these condensed consolidated financial statements are not necessarily indicative of results to be expected for the full fiscal year. The accompanying condensed consolidated financial statements should be read in conjunction with the financial statements and notes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, ~~2016.~~2017.

Table of Contents

~~AP GAMING HOLDCO~~PLAYAGS, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(unaudited)

Principles of Consolidation

The accompanying condensed consolidated financial statements include the Company and its wholly owned subsidiaries. All intercompany balances and transactions have been eliminated in consolidation.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires the Company to make decisions based upon estimates, assumptions, and factors considered relevant to the circumstances. Such decisions include the selection of applicable accounting principles and the use of judgment in their application, the results of which impact reported amounts and disclosures. Changes in future economic conditions or other business circumstances may affect the outcomes of the estimates and assumptions. Accordingly, actual results could differ materially from those anticipated.

Revenue Recognition

Gaming Operations

Gaming operations revenue is earned by providing customers with gaming machines, gaming machine content licenses, back-office equipment and linked progressive systems, which are collectively referred to as gaming equipment, under participation arrangements. The participation arrangements convey the right to use the equipment (i.e. gaming machines and related integral software) for a stated period of time, which typically ranges from one to three years ~~and then~~upon which the contract continues on a month-to-month basis thereafter. In some instances, the Company will enter arrangements for longer periods of time; however, ~~the~~many of these arrangements include the ability of the customer to cancel the contract and return the games to the Company, a provision which renders their contracts effectively month-to-month contracts. Primarily due to these factors, our participation arrangements are accounted for as operating leases. In some instances, we will offer a free trial period during which no revenue is recognized. If during or at the conclusion of the trial period the customer chooses to enter into a lease for the gaming equipment, we commence revenue recognition according to the terms of the agreement.

Under participation arrangements, the Company retains ownership of the gaming equipment installed at the customer facilities and receives either revenue based on a percentage of the win per day generated by the gaming equipment or a daily fee. Thus, in our ~~condensed~~ consolidated financial statements the Company records revenue monthly related to these arrangements and the gaming equipment is recorded in property and equipment, net on our balance sheet and depreciated over the expected life of the gaming equipment.

The majority of the Company’s leases require the Company to provide maintenance throughout the entire term of the lease. In some cases, a performance guarantee exists that, if not met, provides the customer with the right to return the gaming machines to the Company. This performance guarantee is considered a cancellation clause, a provision which renders their contracts effectively month-to-month contracts. Accordingly, the Company accounts for these contracts in a similar manner with its other operating leases as described above. Whether contractually required or not, the Company develops and provides new gaming titles throughout the life of the lease. Certain arrangements require a portion of the win per day to be retained by the customer to fund facility-specific marketing, advertising and promotions. These amounts retained by the customer reduce the monthly revenue recognized on each arrangement.

Gaming operations revenue is also earned from the licensing of table product content and is earned and recognized on a fixed monthly rate. Our social gaming products earn revenue from the sale of virtual coins or chips, which is recorded when the purchased coins or chips are used by the customer.

Equipment Sales

Revenues from contracts with customers are recognized and recorded when the ~~stand-alone product sales or separate accounting units~~following criteria are ~~recorded when:~~met:

~~Pervasive evidence~~We have a contract that has been approved by both the customer and the Company. Our contracts specify the products being sold and payment terms and are recognized when it is probable that we will collect substantially all of ~~an arrangement exists;~~

~~The sales price is fixed or determinable;~~the contracted amount; and

Delivery has occurred and services have been ~~rendered; and~~rendered in accordance with the contract terms.

~~Collectability is reasonably assured.~~

Table of Contents

~~AP GAMING HOLDCO~~PLAYAGS, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(unaudited)

Equipment sales are generated from the sale of gaming machines and licensing rights to game content software that is installed in the gaming machine, parts, and other ancillary equipment. Also included within the deliverables are delivery, installation and training, all of which occur within a few days of arriving at the customer location. Gaming equipment sales do not include maintenance beyond a standard warranty period. The recognition of revenue from the sale of gaming devices occurs as ~~title and risk~~the customer obtains control of ~~loss have passed to~~ the ~~customer~~product and all other revenue recognition criteria have been satisfied. AsOur contracts include a fixed transaction price. Amounts are due from customers within 30 to 90 days of the ~~combination~~invoice date and to a lesser extent we offer extended payment terms of ~~game content software and~~12 to 24 months with payments due monthly during the ~~tangible gaming device function together to deliver the product’s essential functionality, revenue from the sale of gaming devices is recognized under general revenue recognition guidance.~~extended payment period.

The Company enters into revenue arrangements that may consist of multiple ~~deliverables of its products.~~

performance obligations, which are typically multiple distinct products that may be shipped to the customer at different times. For example, gaming equipment arrangements may include the sale of gaming machines to be delivered upon the consummation of the contract and additional game content conversion ~~kits.~~kits that will be delivered at a later date when requested by the customer to replace the game content on the customer’s existing gaming machines. Products are identified as separate performance obligations if they are distinct, meaning that the customer can benefit from the product on its own and is separately identifiable from other promises in the contract.

Revenue ~~associated with arrangements with multiple deliverables~~ is allocated to the separate ~~units of accounting if (1) the deliverables have value to the customer on a stand-alone basis or (2) the arrangement includes a general right of return relative to the delivered items, delivery or~~ performance ~~of the undelivered items is considered probable and substantially in the control of the Company.~~

~~At the inception of a multiple element arrangement, fees under the arrangement are allocated to deliverables~~obligations based on ~~their~~ relative standalone selling ~~price.~~prices determined at contract inception. Standalone selling prices are primarily determined by prices that we charge for the products when they are sold separately. When ~~applying~~a product is not sold separately, we determine the ~~relative~~standalone selling price ~~method, a hierarchy is used for estimating the selling price based first on vendor-specific objective evidence (“VSOE”), then third-party evidence (“TPE”)~~with reference to our standard pricing policies and ~~finally management’s estimate of the selling price (“ESP”). Revenue for each unit of accounting is recognized when the relevant recognition criteria for each respective element has been met.~~practices.

Cash and Cash Equivalents

Cash and cash equivalents consist primarily of deposits held at major banks and other marketable securities with original maturities of 90 days or less.

Restricted Cash

Restricted cash amounts represent funds held in escrow as collateral for the Company’s surety bonds for various gaming authorities and funds held to ensure the availability of funds to pay wide-area progressive jackpot awards.

Allowance for Doubtful Accounts

Accounts receivable are stated at face value less an allowance for doubtful accounts. The Company maintains an allowance for doubtful accounts related to accounts receivable and notes receivable, which are non-interest bearing, deemed to have a high risk of collectability. The Company reviews the accounts receivable and notes receivable on a monthly basis to determine if any receivables will potentially be uncollectible. The Company analyzes historical collection trends and changes in the customers’ payment patterns, customer concentration, and credit worthiness when evaluating the adequacy of the allowance for doubtful accounts. A large percentage of receivables are with Native American tribes and the Company has concentrations of credit risk with several tribes. The Company includes any receivable balances that are determined to be uncollectible in the overall allowance for doubtful accounts. Changes in the assumptions or estimates reflecting the collectability of certain accounts could materially affect the allowance for both accounts and notes receivable.

Inventories

Inventories consist primarily of parts and supplies that are used to repair and maintain machinery and equipment as well as EGMs in production and finished goods held for sale. Inventories are stated at net realizable value. Cost of inventories is determined using the first-in, first-out (“FIFO”) method for all components of inventory. The Company regularly reviews inventory quantities and updates estimates for the net realizable value of inventories. This process includes examining the carrying values of parts and ancillary equipment in comparison to the current fair market values for such equipment (less costs to sell or dispose). Some of the factors involved in this analysis include the overall levels of the inventories, the current and projected sales levels for such products, the projected markets for such products and the costs required to sell the products, including refurbishment costs. Changes in the assumptions or estimates could materially affect the inventory carrying value.

Table of Contents

~~AP GAMING HOLDCO~~PLAYAGS, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(unaudited)

Property and Equipment

The cost of gaming equipment, consisting of ~~gaming~~fixed-base player terminals, file servers and other support equipment as well as other property and equipment, is depreciated over their estimated useful lives, using the straight-line method for financial reporting. The Company capitalizes costs incurred for the refurbishment of used gaming equipment that is typically incurred to refurbish a machine in order to return it to its customer location. The refurbishments extend the life of the gaming equipment beyond the original useful life. Repairs and maintenance costs are expensed as incurred. The Company routinely evaluates the estimated lives used to depreciate assets. The estimated useful lives are as follows:



Gaming equipment	3 to 6 years
Other property and equipment	13 to 6 years

The Company reviews its property and equipment for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset or asset group may not be recoverable. The Company groups long-lived assets for impairment analysis at the lowest level for which identifiable cash flows ~~are largely independent~~can be measured independently of the cash flows of other assets and ~~liabilities, which~~liabilities. This is typically at the individual gaming machine level or at the cabinet product line level. Impairment testing is performed and losses are estimated when indicators of impairment are present and the estimated undiscounted cash flows are not sufficient to recover the assets’ carrying amount.

When the estimated undiscounted cash flows are not sufficient to recover the asset’s carrying amount, an

impairment loss is measured to the extent the fair value of the asset is less than its carrying amount.

The Company measures recoverability of assets to be held and used by comparing the carrying amount of an asset to future cash flows expected to be generated by the asset. The Company’s policy is to impair, when necessary, excess or obsolete gaming machines on hand that it does not expect to be used. Impairment is based upon several factors, including estimated forecast of gaming machine demand for placement into casinos. While the Company believes that the estimates and assumptions used in evaluating the carrying amount of these assets are reasonable, different assumptions could affect either the carrying amount or the estimated useful lives of the assets, which could have a significant impact on the results of operations and financial condition.

Intangible Assets

The Company reviews its identifiable intangible assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Impairment losses are recognized for identifiable intangibles, other than goodwill, when indicators of impairment are present and the estimated undiscounted cash flows are not sufficient to recover the assets’ carrying amount.

When the estimated undiscounted cash flows are not sufficient to recover the intangible asset’s carrying amount, an impairment loss is measured to the extent the fair value of the asset is less than its carrying amount.

Certain trade names have an indefinite useful life and the Company tests these trade names for possible impairment at least annually, ~~as of~~on October 1, or whenever events or changes in circumstances indicate that the carrying value may be impaired. We perform a qualitative assessment to determine if it is more likely than not that the fair value of the asset is less than its carrying amount. If we believe, as a result of our qualitative assessment, that it is more likely than not that the fair value of the asset is less than its carrying amount, the quantitative impairment test is required.

Costs of Capitalized Computer Software

Internally developed gaming software represents the Company’s internal costs to develop gaming titles to utilize on the Company’s gaming machines. Internally developed gaming software is stated at cost and amortized over the estimated useful lives of the software, using the straight-line method. Software development costs are capitalized once technological feasibility has been established and are amortized when the software is placed into service. The computer software we develop reaches technological feasibility when a working model of the computer software is available. Any subsequent software maintenance costs, such as bug fixes and subsequent testing, are expensed as incurred. Discontinued software development costs are expensed when the determination to discontinue is made. Software development costs are amortized over the expected life of the title or group of titles, if applicable, to amortization expense.

Table of Contents

~~AP GAMING HOLDCO~~PLAYAGS, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(unaudited)

On a quarterly basis, or more frequently if circumstances warrant, the Company compares the net book value of its internally developed computer software to the net realizable value on a title or group of title basis. The net realizable value is determined based upon certain assumptions, including the expected future revenues and net cash flows of the gaming titles or group of gaming titles utilizing that software, if applicable.

Goodwill

The excess of the purchase price of an acquired business over the estimated fair value of the assets acquired and the liabilities assumed is recorded as goodwill. The Company tests for possible impairment of goodwill at least annually, on October 1, or when circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying value. The Company has the option to begin with a qualitative assessment, commonly referred to as “Step 0”, to determine whether it is more likely than not that the reporting unit’s fair value of goodwill is less than its carrying value. This qualitative assessment may include, but is not limited to, reviewing factors such as the general economic environment, industry and market conditions, changes in key assumptions used since the most recently performed valuation and overall financial performance of the reporting units. If the Company determines that it is more likely than not that a reporting unit’s fair value is less than its carrying value, the Company performs a quantitative goodwill impairment analysis, and depending upon the results of that measurement, the recorded goodwill may be written down and charged to income from operations when ~~its~~the carrying amount of the reporting unit exceeds ~~its estimated~~the fair ~~value.~~value of the reporting unit. As of ~~September 30, 2017,~~March 31, 2018, there were no indicators of goodwill impairment.

Acquisition Accounting

The Company applies the provisions of ASC 805, “Business Combinations” (ASC 805), in accounting for business acquisitions. It requires us to recognize separately from goodwill the fair value of assets acquired and liabilities assumed on the acquisition date. Goodwill as of the acquisition date is measured as the excess of consideration transferred over the net of the acquisition date fair values of the assets acquired and the liabilities assumed. Significant estimates and assumptions are required to value assets acquired and liabilities assumed at the acquisition date as well as contingent consideration, where applicable. These estimates are inherently uncertain and subject to refinement and typically include the calculation of an appropriate discount rate and projection of the cash flows associated with each acquired asset. As a result, during the measurement period, which may be up to one year from the acquisition date, we may record adjustments to the assets acquired and liabilities assumed with the corresponding offset to goodwill. Upon the conclusion of the measurement period or final determination of the fair value of assets acquired or liabilities assumed, whichever comes first, any subsequent adjustments are recorded to the consolidated statements of operations.

Fair Value of Financial Instruments

The Company applies the provisions of ASC 820, “Fair Value Measurements” (ASC 820) to its financial assets and liabilities. Fair value is defined as a market-based measurement intended to estimate the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date under current market conditions. ASC 820 also ~~established~~establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs when measuring fair value. These inputs are categorized as follows:

Level 1 - quoted prices in an active market for identical assets or liabilities;

Level 2 - quoted prices in an active market for similar assets or liabilities, inputs other than quoted prices that are observable for similar assets or liabilities, inputs derived principally from or corroborated by observable market data by correlation or other means; and

Level 3 - valuation methodology with unobservable inputs that are significant to the fair value measurement.

The carrying values of the Company’s cash and cash equivalents, restricted cash, receivables and accounts payable approximate fair value because of the short term maturities of these instruments. The fair value of our long-term debt is based on the quoted market prices for similar issues (Level 2 inputs). The estimated fair value of our long-term debt as of ~~September 30, 2017~~March 31, 2018 and December 31, ~~2016~~2017 was ~~$603.4~~$507.5 million and ~~$557.8~~$675.7 million, respectively.

Table of Contents

~~AP GAMING HOLDCO~~PLAYAGS, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(unaudited)

Accounting for Income Taxes

We conduct business globally and are subject to income taxes in U.S. federal, state, local, and foreign jurisdictions. Determination of the appropriate amount and classification of income taxes depends on several factors, including estimates of the timing and probability of realization of deferred income taxes, reserves for uncertain income tax positions and income tax payment timing.

We account for income taxes under the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of ~~existing~~ assets and liabilities and their respective tax ~~bases.~~basis. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates ~~on deferred tax assets and liabilities~~ is recognized ~~in income~~ in the period that ~~included~~includes the enactment date. Taxes on income of our foreign subsidiaries are provided at the tax rates applicable to the tax jurisdictions in which they are located. Future tax benefits are recognized to the extent that realization of those benefits is considered more likely than not and a valuation allowance is established for deferred tax assets which do not meet this threshold.

The recoverability of certain deferred tax assets is based in part on estimates of future income and the timing of temporary differences, and the failure to fully realize such deferred tax assets could result in a higher tax provision in future periods.

We apply the accounting guidance to our uncertain tax positions and under the guidance, we may recognize a tax benefit from an uncertain position only if it is more likely than not that the position will be sustained upon examination by taxing authorities based on the technical merits of the issue. The amount recognized in the financial statements is the largest benefit that we believe has greater than a 50% likelihood of being realized upon settlement.

We are required to make significant judgments when evaluating our uncertain tax positions and the related tax benefits. We believe our assumptions are reasonable; however, there is no guarantee that the final outcome of the related matters will not differ from the amounts reflected in our income tax provisions and accruals. We adjust our liability for uncertain tax positions based on changes in facts and circumstances such as the closing of a tax audit or changes in estimates. We adjusted our liability in the quarter ended March 31, 2018, which is described in Note 12. Our income tax provision may be impacted to the extent that the final outcome of these tax positions is different than the amounts recorded.

On December 22, 2017, President Trump signed H.R. 1, originally known as the “Tax Cuts and Jobs Act” (the “Tax Act”) into law, which significantly reformed the Internal Revenue Code of 1986, as amended. The new legislation, among other things, changed the U.S. federal tax rates (including permanently reducing the U.S. corporate income tax rate from a maximum of 35% to a flat 21% rate), allowed the expensing of capital expenditures, and put into effect the migration from a “worldwide” system of taxation to a territorial system. The SEC staff issued Staff Accounting Bulletin No. 118 (“SAB 118”) to address the application of U.S. GAAP in situations when a registrant does not have the necessary information available, prepared, or analyzed (including computations) in reasonable detail to complete the accounting for certain income tax effects of the Tax Act. The Company has recognized the provisional tax impacts related to deemed repatriated earnings and the revaluation of deferred tax assets and liabilities and included these amounts in its consolidated financial statements for the period ended December 31, 2017. The ultimate impact of the Tax Act on our consolidated financial statements may differ from these provisional amounts, possibly materially, due to, among other things, additional analysis, changes in interpretations and assumptions the Company has made, additional regulatory guidance that may be issued, and actions the Company may take as a result of the Tax Act. For the three months ended March 31, 2018, there was no change to the provisional Transaction Tax recorded in the prior period. The Company expects to complete its analysis within the measurement period in accordance with SAB 118.

Under U.S. GAAP, the Company must make an accounting policy choice of either (1) treating taxes due on future U.S. inclusions in taxable income related to Global Intangible Low-Taxed Income ("GILTI") as a current-period expense when incurred (the “period cost method”) or (2) factoring such amounts into a company’s measurement of its deferred taxes (the “deferred method). The Company has elected the period cost method and has considered the estimated 2018 GILTI impact in its 2018 tax expense which we currently deem to be immaterial on the consolidated financial statements.

Table of Contents

PLAYAGS, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(unaudited)

Contingencies

The Company assesses its exposures to loss contingencies including claims and legal proceedings and accrues a liability if a potential loss is considered probable and the amount can be estimated. Significant judgment is required in both the determination of probability and the determination as to whether an exposure is reasonably estimable. Because of uncertainties related to these matters, if the actual loss from a contingency differs from management’s estimate, there could be a material impact on the results of operations or financial position. Operating expenses, including legal fees, associated with contingencies are expensed when incurred.

Foreign Currency Translation

The financial statements of the Company’s foreign subsidiaries are translated into U.S. dollars at the period end rate of exchange for asset and liability accounts and the weighted average rate of exchange for income statement accounts. The effects of these translations are recorded as a component of other accumulated comprehensive loss in stockholders’ equity.

Recently Issued Accounting Pronouncements

Adopted in the Current Period

In May 2014, the FASB issued an accounting standards update (“ASU”) No. 2014-09, Revenue from Contracts with Customers (Topic 606), which clarifies the principles for recognizing revenue from contracts with customers. The amendment outlines a single comprehensive model for entities to depict the transfer of goods or services to customers in amounts that reflect the payment to which a company expects to be entitled in exchange for those goods or services. The amendment also requires additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments and assets recognized from costs incurred to obtain or fulfill a contract. In August 2015, the FASB issued ASU 2015-14, Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date, which deferred the effective date of ASU 2014-09 to annual periods, and interim reporting periods within those annual periods, beginning after December 15, 2017. The ASU may be adopted using either a full retrospective transition method or a modified retrospective transition method and ~~will be~~was adopted by the Company on January 1, 2018. The Company ~~will use~~used the modified retrospective application approach and ~~does not expect~~the adoption of the new revenue standards todid not have a material impact on its consolidated financial statements as the majority of our revenue is recognized under lease accounting guidance. Related disclosures of the Company’s revenue recognition policy have been updated above under Revenue Recognition to reflect the adoption of the new standards.

In ~~July 2015,~~August 2016, the FASB issued ASU ~~No. 2015-11,~~ 2016-15,~~Inventory: Simplifying the Measurement~~ Statement of ~~Inventory~~Cash Flows (Topic 230). ASU 2015-11 changes the criteria for measuring inventory within the scope of the ASU. Inventory will now be measured at net realizable value, while the concept of market value will be eliminated. The ASU defines net realizable value as the estimated selling prices2016-15 intends to reduce diversity in practice in how certain transactions are classified in the ~~ordinary course~~statement of ~~business, less reasonably predictable costs of completion, disposal, and transportation.~~cash flows. ASU ~~2015-11~~2016-15 is effective for fiscal years beginning after December 15, ~~2016,~~2017, and interim periods within those fiscal years. ~~This~~Early adoption is permitted. The Company adopted this ASU in the current period and it did not have a material effect on our financial condition, results of operations or cash flows.

The FASB issued ASU No. 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash in 2016. ASU 2016-18 requires that a statement of cash flows explain the change during the period in the total of cash, cash equivalents and amounts generally described as restricted cash or restricted cash equivalents. As a result, amounts generally described as restricted cash and restricted cash equivalents should be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. We adopted the guidance retrospectively at the beginning of the first quarter of 2018. The adoption of this guidance resulted in immaterial increases to the cash, cash equivalents and restricted cash beginning-of-period and end-of period line items in the statement of cash flows to include the balance of restricted cash.

In January 2017, the FASB issued ASU No. 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business. The new guidance clarifies the definition of a business in order to allow for the evaluation of whether transactions should be accounted for as acquisitions or disposals of assets or businesses. The new guidance is effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years, with early adoption permitted. We adopted this ASU in the current period and it will be effective for acquisitions that are consummated in the current and future periods.

Table of Contents

PLAYAGS, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(unaudited)

To be Adopted in Future Periods

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842). ASU 2016-02 intends to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. The adoption of this guidance is expected to result in a significant portion of our operating leases, where we are the lessee, to be recognized on our ~~Consolidated Balance Sheets.~~consolidated balance sheets. The guidance requires lessees and lessors to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. ASU 2016-02 is effective for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years with earlier adoption permitted. The Company is currently evaluating the provisions of the amendment and the impact on its future consolidated financial statements.

~~Table of Contents~~

~~AP GAMING HOLDCO INC.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

~~(unaudited)~~

In ~~August 2016, the FASB issued ASU 2016-15,~~ ~~Statement of Cash Flows (Topic 230)~~. ASU 2016-15 intends to reduce diversity in practice in how certain transactions are classified in the statement of cash flows. ASU 2016-15 is effective for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years. Early adoption is permitted. The Company does not expect the provisions of ASU 2016-15 to have a material effect on our financial condition, results of operations or cash flows.

~~In January 2017,~~February 2018, the FASB issued ASU No. ~~2017-01,~~ 2018-02,~~Business Combinations~~ Income Statement—Reporting Comprehensive (Topic ~~805)~~220): ~~Clarifying~~Reclassification of Certain Tax Effects from Accumulated Other Comprehensive Income. ASU 2018-02 requires the ~~Definition~~remeasurement of deferred tax assets and liabilities as a result of a ~~Business. The new guidance clarifies the definition of a business~~change in ~~order~~tax laws or rates to ~~allow for the evaluation of whether transactions should~~ be ~~accounted for as acquisitions or disposals of assets or businesses.~~presented in net income from continuing operations. Adjusting temporary differences originally recorded to Accumulated Other Comprehensive Income (“AOCI”) through continuing operations may result in disproportionate tax effects ultimately being lodged in AOCI. The new guidance is effective for fiscal years beginning after December 15, ~~2017,~~2018, including interim periods within those fiscal years, with early adoption permitted. We are currently evaluating the impact of adopting this guidance.

~~In January 2017, the FASB issued ASU No. 2017-04,~~ ~~Intangibles - Goodwill and Other (Topic 350)~~: Simplifying the Test for Goodwill Impairment. ASU 2017-04 simplifies the subsequent measurement of goodwill by eliminating Step 2 from the goodwill impairment test. Under the new amendments, an entity should perform its annual or interim goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit's fair value. We adopted this guidance prospectively at the beginning of first quarter 2017, which will simplify our future goodwill impairment testing.

We do not expect that any other recently issued accounting guidance will have a significant effect on our financial statements.

NOTE 2. ACQUISITIONS

~~Intellectual Property Acquisitions~~Rocket Gaming Systems

On December 6, 2017, the Company acquired an installed base of approximately 1,500 Class II EGMs across the United States that were operated by Rocket Gaming Systems (“Rocket”) for total consideration of $56.9 million that was paid at the acquisition date. This asset acquisition was accounted for as an acquisition of a business. The acquisition expanded the Company’s Class II footprint in primary markets such as California, Oklahoma, Montana, Washington and Texas and is expected to provide incremental revenue as the Company upgrades the EGMs with its game content and platforms over the next several years. In addition, the acquisition expanded the Company’s product library and included a wide-area progressive and standalone video and spinning-reel games and platforms, including Gold Series®, a suite of games that feature a $1 million+ progressive prize that is the longest-standing million dollar wide-area progressive on tribal casino floors.

We have recorded the Rocket assets acquired and liabilities assumed based on our estimates of their fair values at the acquisition date. The determination of the fair values of the assets acquired and liabilities assumed (and the related determination of estimated lives of depreciable and amortizable tangible and identifiable intangible assets) requires significant judgment and estimates. The estimates and assumptions used include the projected timing and amount of future cash flows and discount rates that reflect risk inherent in the future cash flows. The estimated fair values of the Rocket assets acquired and liabilities assumed and resulting goodwill are subject to adjustment as we finalize our fair value analysis. The significant items for which a final fair value has not been determined as of the filing of this report on Form 10-Q include the fair value of property and equipment and intangible assets. We expect to complete our fair value determinations no later than one year from acquisition date. We do not currently expect our fair value determinations to change; however, there may be differences compared to those amounts reflected in our consolidated financial statements as we finalize our fair value analysis and such changes could be material.

The preliminary allocation of the purchase price to the estimated fair values of the assets acquired and the liabilities assumed was as follows (in thousands):



Inventories	$	354
Property and Equipment	3,307
Goodwill	23,417
Intangible assets	30,090
Total Assets	57,168
Other long-term liabilities	318
Total purchase price	$	56,850

Table of Contents

PLAYAGS, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(unaudited)

Based on our preliminary estimates, the total consideration exceeded the aggregate estimated fair value of the acquired assets and assumed liabilities at the acquisition date and has been recorded as goodwill. We attribute this goodwill to our opportunities for synergies through our ability to leverage our existing service network to service the acquired assets, the opportunity to derive incremental revenue through upgrading the EGMs with the Company’s existing game content and platforms and other strategic benefits. The goodwill associated with the acquisition is deductible for income tax purposes.

Our preliminary estimates of the fair values of identifiable intangible assets include $21.9 million customer relationships, $7.2 million gaming software and technology platforms, and $0.9 million trade names. The intangible assets have a weighted average useful life of 6.4 years.

The fair value of property and equipment assets as well as the fair value of gaming content software was primarily determined using cost approaches in which we determined an estimated reproduction or replacement cost, as applicable.

The estimated fair value of customer relationships was determined using the excess earnings method, which is a risk-adjusted discounted cash flow approach that determines the value of an intangible asset as the present value of the cash flows attributable to such asset after excluding the proportion of the cash flows that are attributable to other assets. The contribution to the cash flows that are made by other assets - such as fixed assets, working capital, workforce and other intangible assets - was estimated through contributory asset capital charges. The value of the acquired customer relationship asset is the present value of the attributed post-tax cash flows, net of the post-tax return on fair value attributed to the other assets.

The estimated fair values of acquired trade names and gaming technology platforms were primarily determined using the royalty savings method, which is a risk-adjusted discounted cash flow approach. The royalty savings method values an intangible asset by estimating the royalties saved through ownership of the asset. The royalty savings method requires identifying the future revenue that would be impacted by the trade name or intellectual property (or royalty-free rights to the assets), multiplying it by a royalty rate deemed to be avoided through ownership of the asset and discounting the projected royalty savings amounts back to the acquisition date. The royalty rate used in such valuation was based on a consideration of market rates for similar categories of assets.

The revenue and net loss of Rocket from the acquisition date through December 31, 2017, are presented below and are included in our consolidated statements of operations and comprehensive loss. These amounts are not necessarily indicative of the results of operations that Rocket would have realized if it had continued to operate as a stand-alone company during the period presented, primarily due to the inclusion of amortization on purchased intangible assets and short term transition services expenses that the Company incurred in December 2017.



	From December 6, 2017 through December 31, 2017
Revenue	$	1,139
Net income	$	203

It is not practicable to provide pro forma statements of operations giving effect to the Rocket acquisition as if it had been completed at an earlier date. This is due to the lack of historical financial information sufficient to produce such pro forma statements given that the Company purchased specific assets from the sellers that were not segregated in the seller’s financial records and for which separate carve-out financial statements were not produced.

In Bet Gaming

During the quarter ended September 30, 2017, the Company acquired certain intangible assets related to the purchase of table games and table game related intellectual ~~property.~~property from In Bet. The acquisition was accounted for as an acquisition of a business and the assets acquired and liabilities assumed were measured based on our preliminary estimates of their fair values at the acquisition date. The estimated fair values of assets acquired and liabilities assumed and resulting goodwill are subject to adjustment as we finalize our fair value analysis. The significant items for which a final fair value has not been determined as of the filing of this report on Form 10-Q include the fair value of intangible assets. We expect to complete our fair value determinations no later than one year from acquisition date. We attribute the goodwill acquired to our ability to commercialize the products over our distribution and sales network, opportunities for synergies, and other strategic benefits. Total consideration of ~~$9.5~~$9.6 million included an estimated ~~$2.5~~$2.6 million of contingent consideration that is payable upon the achievement of certain targets and periodically based on a percentage of product revenue earned on the purchased table games.

Table of Contents

PLAYAGS, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(unaudited)

The consideration was allocated primarily to tax deductible goodwill for ~~$4.4~~$3.2 million and intangible assets of ~~$4.2~~$5.5 million, which will be amortized over a weighted average period of approximately 9 years.

The contingent consideration was valued using scenario-based methods ~~(level~~(the Company used level 3 ~~fair value measurement)~~of observable inputs in this valuation) that account for the expected timing of payments to be made and discounted using an estimated borrowing rate. The borrowing rate utilized for this purpose was developed with reference to the Company’s existing borrowing rates, adjusted for the facts and circumstances related to the contingent consideration.

The intangible assets consist of a primary asset that includes the intellectual property acquired, which asset represents the majority of the intangible asset value. This intellectual property was valued using the excess earnings method ~~(level~~(the

Company used level 3 ~~fair value measurement)~~of observable inputs in this valuation), which is a risk-adjusted discounted cash flow approach that determines the value of an intangible asset as the present value of the cash flows attributable to such asset after excluding the proportion of the cash flows that are attributable to other assets. The contribution to the cash flows that are made by other assets - such as working capital, workforce and other intangible assets - was estimated through contributory asset capital charges. The value of the acquired intellectual property is the present value of the attributed post-tax cash flows, net of the post-tax return on fair value attributed to the other assets.

~~Table of Contents~~

~~AP GAMING HOLDCO INC.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

~~(unaudited)~~

NOTE 3. PROPERTY AND EQUIPMENT

Property and equipment consist of the following (in thousands):


	September 30, 2017			December 31, 2016			March 31, 2018			December 31, 2017
Gaming equipment	$	125,082		$	108,635		$	130,297		$	125,064
Other property and equipment	16,325			13,900			18,212			17,229
Less: Accumulated depreciation	(65,946		)	(54,609		)	(68,000		)	(64,311		)
Total property and equipment, net	$	75,461		$	67,926		$	80,509		$	77,982

Gaming equipment and other property and equipment are depreciated over the respective useful lives of the assets ranging from ~~one~~three to six years. Depreciation expense was ~~$7.1~~$7.8 million and ~~$6.5~~$6.1 million for the three months ended ~~September 30,~~March 31, 2018 and 2017, ~~and 2016, respectively. Depreciation expense was $19.9 million and $21.0 million for the nine months ended September 30, 2017 and 2016,~~ respectively.

Table of Contents

PLAYAGS, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(unaudited)

NOTE 4. GOODWILL AND INTANGIBLES

There were no accumulated impairments of goodwill as of ~~September 30, 2017.~~March 31, 2018. Changes in the carrying amount of goodwill are as follows (in thousands):

Gross Carrying Amount
EGM Table Products Interactive Total
Balance at December 31, 2016 $ 242,796
$ 3,400
$ 4,828
$ 251,024
Foreign currency adjustments 2,380
—
—
2,380
Acquisition —
4,441
—
4,441
Balance at September 30, 2017 $ 245,176
$ 7,841
$ 4,828
$ 257,845



	Gross Carrying Amount
	EGM		Table Products		Interactive		Total
Balance at December 31, 2017	$	266,868	$	6,641	$	4,828	$	278,337
Foreign currency adjustments	1,404		—		—		1,404
Purchase accounting adjustment	$	—	200		—		200
Balance at March 31, 2018	$	268,272	$	6,841	$	4,828	$	279,941

Intangible assets consist of the following (in thousands):


		September 30, 2017							December 31, 2016								March 31, 2018							December 31, 2017
	Useful Life (years)	Gross Value		Accumulated Amortization			Net Carrying Value		Gross Value		Accumulated Amortization			Net Carrying Value		Useful Life (years)	Gross Value		Accumulated Amortization			Net Carrying Value		Gross Value		Accumulated Amortization			Net Carrying Value
Indefinite lived trade names	Indefinite	$	12,126	$	—		$	12,126	$	12,126	$	—		$	12,126	Indefinite	$	12,126	$	—		$	12,126	$	12,126	$	—		$	12,126
Trade and brand names	3 - 5	13,800		(6,883		)	6,917		13,600		(4,671		)	8,929		7	14,730		(8,432		)	6,298		14,730		(7,642		)	7,088
Customer relationships	5 - 12	167,410		(64,857		)	102,553		165,078		(49,528		)	115,550		7	188,515		(75,501		)	113,014		188,419		(69,564		)	118,855
Contract rights under development and placement fees	1 - 7	16,692		(8,728		)	7,964		16,488		(5,235		)	11,253		1 - 7	17,415		(10,928		)	6,487		16,834		(9,860		)	6,974
Gaming software and technology platforms	2 - 7	133,143		(63,356		)	69,787		123,596		(49,014		)	74,582		1 - 7	142,410		(70,501		)	71,909		141,231		(67,189		)	74,042
Intellectual property	3 - 10	15,880		(3,459		)	12,421		12,780		(2,343		)	10,437		10 - 12	17,180		(4,457		)	12,723		17,180		(3,978		)	13,202
		$	359,051	$	(147,283	)	$	211,768	$	343,668	$	(110,791	)	$	232,877		$	392,376	$	(169,819	)	$	222,557	$	390,520	$	(158,233	)	$	232,287

Intangible assets are amortized over their respective estimated useful lives ranging from one to twelve years. Amortization expense related to intangible assets was ~~$9.9~~$11.5 million and ~~$12.9~~$12.4 million for the three months ended ~~September 30,~~March 31, 2018 and 2017, ~~and 2016,~~ respectively. ~~Amortization expense~~

Management reviews intangible assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. We recorded impairments related to ~~intangible assets was $33.7 million and $39.5~~internally developed gaming titles of $0.6 million for the ~~nine months~~period ended ~~September 30,~~March 31, 2018. We recorded impairments related to internally developed gaming titles of $0.3 million for the period ended March 31, 2017 ~~and 2016, respectively.~~as it was determined by management that the gaming titles would no longer be used.

The Company enters into development agreements and placement fee agreements with certain customers to secure floor space under lease agreements for its gaming machines. Amounts paid in connection with the development agreements are repaid to the Company in accordance with the terms of the agreement, whereas placements fees are not reimbursed. For development agreements in the form of a loan, interest income is recognized on the repayment of the notes based on the stated

~~Table of Contents~~

~~AP GAMING HOLDCO INC.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

~~(unaudited)~~

rate or, if not stated explicitly in the development agreement, on an imputed interest rate. If the stated interest rate is deemed to be other than a market rate or zero, a discount is recorded on the note receivable as a result of the difference between the stated and market rate and a corresponding intangible asset is recorded. The intangible asset is recognized in the financial statements as a contract right under development agreement and amortized as a reduction in revenue over the term of the agreement. Placement fees can be in the form of cash paid upfront or free lease periods and are accreted over the life of the contract and the expense is recorded as a reduction of revenue. We recorded a reduction of gaming operations revenue from the accretion of contract rights under development agreements and placement fees of ~~$1.2 million and $1.2~~$1.1 million for the three months ended ~~September 30, 2017~~March 31, 2018 and 2016, respectively. We recorded a reduction of gaming operations revenue from the accretion of contract rights under development agreements and placement fees of $3.5 million and $3.5 million for the nine months ended September 30, 2017 and 2016, respectively.2017.

Table of Contents

PLAYAGS, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(unaudited)

NOTE 5. ACCRUED LIABILITIES

Accrued liabilities consist of the following (in thousands):


	September 30, 2017		December 31, 2016		March 31, 2018		December 31, 2017
Salary and payroll tax accrual	$	6,601	$	6,594	$	4,261	$	9,449
Taxes payable	2,790		2,128		2,298		2,655
Accrued interest	4,064		2
License fee obligation	1,000		—		1,000		1,000
Placement fees payable	4,000		4,000		4,000		4,000
Accrued other	4,550		4,978		4,852		7,850
Total accrued liabilities	$	23,005	$	17,702	$	16,411	$	24,954

NOTE 6. LONG-TERM DEBT

Long-term debt consists of the following (in thousands):


	September 30, 2017			December 31, 2016			March 31, 2018			December 31, 2017
First Lien Credit Facilities:
Term loans, interest at LIBOR or base rate plus 5.50% (6.74% at September 30, 2017), net of unamortized discount and deferred loan costs of $13.7 million at September 30, 2017.	$	435,150		$	—
Senior secured PIK notes, net of unamortized discount and deferred loan costs of $3.2 million and $3.5 million at September 30, 2017 and December 31, 2016, respectively.	141,328			133,286
Term loans, interest at LIBOR or base rate plus 4.25% (5.33% at March 31, 2018), net of unamortized discount and deferred loan costs of $12.6 million and $13.4 million at March 31, 2018 and December 31, 2017, respectively.							$	498,709		$	499,173
Senior secured PIK notes, net of unamortized discount and deferred loan costs of $3.0 million at December 31, 2017.							—			149,588
Equipment long-term note payable and capital leases	3,264			4,792			2,211			2,756
Senior secured credit facilities:
Term loans, interest at LIBOR or base rate plus 8.25% , net of unamortized discount and deferred loan costs of $15.1 million at December 31, 2016.	—			395,581
Seller notes	—			20,116
Total debt	579,742			553,775			500,920			651,517
Less: Current portion	(6,674		)	(6,537		)	(7,055		)	(7,359		)
Long-term debt	$	573,068		$	547,238		$	493,865		$	644,158

First Lien Credit Facilities

On June 6, 2017 (the “Closing Date”), AP Gaming I, LLC (the “Borrower”), a wholly owned indirect subsidiary of the Company, entered into a first lien credit agreement (“the First Lien Credit Agreement”), providing for $450.0 million in term loans and a $30.0 million revolving credit facility (the “First Lien Credit Facilities”). The proceeds of the term loans were used primarily to repay the ~~Existing~~senior secured credit facilities (the “Existing Credit ~~Facilities (as defined below)~~Facilities”), the notes issued by the Company to AGS Holdings, LLC (the “AGS Seller ~~Notes (as defined below)~~Notes”) and the promissory note issued by the Company to Amaya Inc. (the “Amaya Seller ~~Note (as defined below)~~Note”), to pay for the fees and expenses incurred in connection with the foregoing and otherwise for general corporate purposes.

On December 6, 2017, AP Gaming I, LLC (the “Borrower”), a wholly owned indirect subsidiary of the Company, entered into incremental facilities for $65.0 million in term loans. The net proceeds of the incremental term loans were used to finance the acquisition of electronic gaming machines and related assets operated by Rocket as described in Note 2, to pay fees and expenses in connection therewith and for general corporate purposes.

~~Table~~On February 7, 2018, the Company entered into an Incremental Assumption and Amendment Agreement (the “Incremental Agreement”), which amended and restated the First Lien Credit Agreement, dated as of ~~Contents~~

~~AP GAMING HOLDCO INC.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

~~(unaudited)~~

June 6, 2017, as amended by the incremental facilities dated as of December 6, 2017, to reduce the applicable margin for the term loans thereunder by 1.25%. The Incremental Agreement also provides that any refinancing of the term loans through the issuance of certain debt or any repricing amendment resulting in a lower yield occurring at any time during the first six months after February 7, 2018 will be accompanied by a 1.00% payment premium or fee.

Table of Contents

PLAYAGS, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(unaudited)

applicable margin rate. Borrowings under the revolving credit facility bear interest at a rate equal to, at the Borrower’s option, either LIBOR or the base rate plus an applicable margin rate. In addition, on a quarterly basis, the Borrower is required to pay each lender under the revolving credit facility a commitment fee in respect of any unused commitments thereunder at a rate of 0.50% per annum.

The First Lien Credit Facilities are guaranteed by AP Gaming Holdings, LLC, the Borrower’s material, wholly owned domestic subsidiaries (subject to certain exceptions), and are secured by a pledge by AP Gaming Holdings, LLC of the Borrower’s equity interest directly held by AP Gaming Holdings, LLC and a pledge of substantially all of the existing and future property and assets of the Borrower and the subsidiary guarantors, subject to certain exceptions. The First Lien Credit Facilities require that the Borrower maintain a maximum net first lien leverage ratio set at a maximum of 6.0 to 1.0.

The First Lien Credit Facilities also contain customary affirmative covenants and negative covenants that limit our ability to, among other things: (i) incur additional debt or issue certain preferred shares; (ii) create liens on certain assets; (iii) make certain loans or investments (including acquisitions); (iv) pay dividends on or make distributions in respect of our capital stock or make other restricted payments; (v) consolidate, merge, sell or otherwise dispose of all or substantially all of our assets; (vi) sell assets; (vii) enter into certain transactions with our affiliates; (viii) enter into sale-leaseback transactions; (ix) change our lines of business; (x) restrict dividends from our subsidiaries or restrict liens; (xi) change our fiscal year; and (xii) modify the terms of certain debt or organizational agreements. The new senior secured credit facilities also contain customary events of default included in similar financing transactions, including, among others, failure to make payments when due, default under other material indebtedness, breach of covenants, breach of representations and warranties, involuntary or voluntary bankruptcy, and material judgments.

Amended and Restated Senior Secured PIK Notes

On ~~May~~January 30, ~~2017,~~2018, the Company ~~entered into an~~used the net proceeds of the initial public offering of its shares of common stock (the “IPO”) and cash on hand to redeem in full its 11.25% senior secured PIK notes due 2024 (the “PIK Notes”). On the redemption date, the aggregate principal amount of the PIK Notes outstanding was $152.6 million (comprised of the original principal amount of $115 million and the remaining principal amount comprised of capitalized interest) and the amount of accrued and unpaid interest was $1.4 million. In connection with the redemption, the Company repaid all of the outstanding obligations in respect of principal, interest and fees under the PIK Notes.

Concurrently with the redemption of the PIK notes, the Company terminated its amended and restated note purchase agreement (the “A&R Note Purchase Agreement”) ~~with~~, dated May 30, 2017, among the Company, AP Gaming Holdings, LLC, as subsidiary guarantor, ~~(the “Subsidiary Guarantor”),~~ Deutsche Bank AG, London Branch, as holder, ~~(the “Holder”),~~ and Deutsche Bank Trust Company Americas, as collateral agent, which ~~amended and restated~~governed the ~~note purchase agreement, dated as of May 29, 2015.~~

~~The A&R Note Purchase Agreement governs the Company’s previously issued 11.25% senior secured~~ PIK notes (the “Notes”), $115.0 million of which had been issued to the Holder at an issue price of 97% of the principal amount thereof to the Holder in a private placement exempt from registration under the Securities Act of 1933, as amended. The A&R Note Purchase Agreement extends the maturity of the Notes to May 28, 2024 and modifies the terms of the Notes to, among other things, account for the repayment of the AGS Seller Notes and the Amaya Seller Note.

The Notes remain secured by the Company’s equity in its subsidiary AP Gaming, Inc., subject to certain limitations including those imposed by gaming laws, and are unconditionally guaranteed by the Subsidiary Guarantor. Interest on the Notes continues to accrue at a rate of 11.25% per annum. The Company may elect to pay interest due on the Notes in cash, by increasing the principal of the outstanding Notes or by issuing new Notes (“PIK interest”) for the entire amount of the interest payment or by paying interest partially in cash and partially in PIK interest. Interest on the Notes accrues from the date of issuance and is payable on the dates described in more detail in the A&R Note Purchase Agreement.

The Notes contain limitations on additional indebtedness, guarantees, incurrence of liens, investments and distributions, as defined, some of which were modified in the A&R Note Purchase Agreement. The Notes also contains customary events of default included in similar transactions, including, among others, failure to make payments when due, acceleration of other material indebtedness, breach of covenants, breach of representations and warranties, involuntary or voluntary bankruptcy, and material judgments.Notes.

Equipment Long Term Note Payable and Capital Leases

The Company has entered into a financing agreement to purchase certain gaming devices, systems and related equipment and has entered into leases for servers and equipment that are accounted for as capital leases.

~~Table of Contents~~

~~AP GAMING HOLDCO INC.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

~~(unaudited)~~

~~Senior Secured Credit Facilities~~

On June 6, 2017, the Borrower terminated its senior secured credit facilities (the “Existing Credit Facilities”), dated as of December 20, 2013 (as amended as of May 29, 2015 and as of June 1, 2015 and as amended, restated, supplemented or otherwise modified prior to June 6, 2017), by and among the Borrower, the lenders party thereto from time to time and Citicorp North America, Inc., as administrative agent. In connection with the termination, the Borrower repaid all of the outstanding obligations in respect of principal, interest and fees under the Existing Credit Facilities.

On June 6, 2017, net deferred loan costs and discounts totaling $13.9 million related to the Existing Credit Facilities were capitalized and were being amortized over the term of the agreement. In conjunction with the refinancing, approximately $3.3 million of these deferred loan costs and discounts was written off as a portion of the loss on extinguishment and modification of debt and the remainder of these cost will be amortized over the term of the First Lien Credit Facilities. An additional $9.2 million in loan costs and discounts was incurred related to the issuance of the First Lien Credit Facilities. Given the composition of the lender group, certain lenders were accounted for as a debt modification and, as such, $4.8 million in debt issuance costs related to the First Lien Credit Facilities were expensed and included in the loss on extinguishment and modification of debt, the remaining amount was capitalized and will be amortized over the term of the agreement.

~~Seller Notes~~

On June 6, 2017, AP Gaming, Inc., a wholly owned subsidiary of the Company terminated two promissory notes issued by AP Gaming, Inc. to AGS Holdings, LLC, in the initial principal amounts of $2.2 million and $3.3 million, respectively (the “AGS Seller Notes”). The AGS Seller Notes had been issued to the previous owners of the Company’s primary operating company. In connection with the termination, the Company caused the repayment all of the outstanding obligations in respect of principal and interest under the AGS Seller Notes.

On the June 6, 2017, the Company terminated a promissory note issued by the Company to Amaya Inc. (the “Amaya Seller Note”) with an initial principal amount of $12.0 million. The Amaya Seller Note had been issued to satisfy the conditions set forth in the stock purchase agreement for Amaya Americas Corporation (“Cadillac Jack”). During the quarter ended March 31, 2017, the Amaya Seller Note was reduced by $5.1 million to settle a clause from the Stock Purchase Agreement allowing for a refund if certain deactivated gaming machines in Mexico were not in operation as of a specified date. In connection with the termination, the Company repaid all outstanding obligations in respect of principal and interest under the Amaya Seller Note.

NOTE 7. STOCKHOLDERS’ EQUITY

Common Stock

~~The~~Prior to the completion of the IPO, the Company’s common stock ~~consists~~consisted of two classes: class A voting common stock (“Class A Shares”) and class B non-voting common stock (“Class B Shares”). ~~The holders~~In connection with the IPO, we (i) reclassified Class B Shares into a new class of voting common stock, which is the class of stock investors received in the IPO, and (ii) canceled the Class A ~~Shares are entitled~~Shares. Concurrent with this reclassification, and immediately prior to ~~one vote per share on all matters to be voted on by~~ the ~~stockholders~~consummation of the ~~Company. The holders~~IPO, we effected a 1.5543-for-1 stock split of the ~~Class A Shares have no economic rights or privileges, including rights in liquidation, and have no right to receive dividends or any other distributions. The holders~~Company’s new voting common stock such that existing stockholders each received 1.5543 shares of the ~~Class B Shares have no right to vote on any matter to be voted on by the stockholders of the Company. Each holder~~new voting common stock described above in clause (i) for each share of Class B Shares ~~is entitled~~they held at that time. Accordingly, all share and per share amounts for all periods presented in these financial statements and notes thereto have been adjusted retroactively, where applicable, to ~~share equally, share for share, dividends declared, as well as any distributions~~reflect the stock split.

On January 26, 2018, the Company completed the IPO, in which it issued and sold 10,250,000 shares of common stock at a public offering price of $16.00 per share. On February 27, 2018 the Company sold an additional 1,537,500 shares of its

Table of Contents

PLAYAGS, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(unaudited)

common stock, pursuant to the ~~stockholders, and~~underwriters’ exercise in ~~the event~~full of the ~~Company’s liquidation, dissolution or winding up, is entitled~~over-allotment option. The aggregate net proceeds received by the Company from the IPO were $171.5 million, after deducting underwriting discounts and commissions and offering expenses directly related to ~~share ratably in any remaining assets after payment~~issuance of ~~or provision for liabilities and~~ the ~~liquidation on preferred~~equity.

Upon the consummation of the IPO 170,712 shares of common stock ~~if any.~~

~~As of September 30, 2017, 109,832 Class B Shares issued~~were held by management. Pursuant to ~~“Management Holder,” as defined in~~ the Securityholders Agreement dated April 28, 2014 (the “Securityholders Agreement”), these shares were ~~outstanding. The Class B Shares~~outstanding, but were ~~sold to the Management Holder and are~~ not considered issued for accounting purposes as they ~~contain~~contained a substantive performance condition, a “Qualified Public Offering”, as defined in the Securityholders Agreement, which ~~must~~had to be probable for the ~~Management Holder~~holders of these shares to benefit from their ownership. The IPO satisfied the ~~ownership of the shares. As~~substantive performance condition and as a result the shares ~~issued~~and related proceeds of $1.3 million were reclassified from other long-term liabilities to ~~the Management Holder are not~~additional paid-in capital and considered issued for accounting ~~purposes until such time that~~purposes. During the ~~performance condition is probable and~~quarter ended March 31, 2018 the Company ~~has recorded a liability in other long-term liabilities of $1.3 million for the proceeds from the sale of the Class B Shares. No share-based~~recognized stock based compensation expense for ~~Class B Shares has been recognized~~stock options and ~~none will be recognized for these shares until the performance condition~~restricted stock awards, which is ~~considered to be probable.~~further described in Note 11.

~~Table~~As further clarification of ~~Contents~~

~~AP GAMING HOLDCO INC.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

~~(unaudited)~~

~~Class B Shares~~the foregoing, shares that are held by ~~a Management Holder~~management are subject to repurchase rights ~~(the “Repurchase Rights”),~~ as outlined in Section 6 of the Securityholders Agreement, that are contingent on the ~~Management Holder’s~~holder’s termination. The ~~Repurchase Rights~~repurchase rights enable the Company to recover the ~~Class B Shares~~shares issued to ~~Management Holders~~management without transferring any appreciation of the fair value of the stock to the ~~Management Holder~~holder upon certain terminations of the ~~Management Holder’s~~holder’s employment prior to a “Qualified Public Offering”, as defined in the Securityholders Agreement. If a ~~Management Holder’s~~holder’s employment iswas terminated by the Company prior to the consummation of a Qualified Public Offering for “Cause”, as defined in the Securityholders Agreement, or iswas terminated by such ~~Management Holder~~holder without “Good Reason”, as defined in the Securityholders Agreement, then the Company ~~shall have~~has the right to repurchase all or any portion of the ~~Class B Shares~~shares held by ~~such Management Holder~~the holder for the lesser of original cost ~~and~~or fair market value. If a ~~Management Holder’s~~holder’s employment is terminated by the Company prior to the consummation of a Qualified Public Offering other than as described above and in the Securityholders Agreement, then the Company ~~shall have~~has the right to repurchase all or any portion of the ~~Class B Shares~~shares held by ~~such Management Holder~~the holder for fair market value.

NOTE 8. WRITE DOWNS AND OTHER CHARGES

The Condensed Consolidated Statements of Operations and Comprehensive Loss include various non-routine transactions or consulting and transaction-related fees that have been classified as write downs and other charges. During the three months ended ~~September 30, 2017,~~March 31, 2018, the Company recognized ~~$0.5 million in write-downs and other charges driven by losses from the disposal of assets. During the nine months ended September 30, 2017, the Company recognized $2.7~~$1.6 million in write-downs and other charges driven by losses from the disposal of assets of ~~$3.0~~$0.3 million, a fair value adjustment to contingent consideration of $0.7 million (the Company used level 3 fair value measurements based on projected cash flows), and the impairment to intangible assets of $0.6 million related to game titles (the Company used level 3 of observable inputs in conducting the impairment tests).

During the three months ended March 31, 2017, the Company recognized $0.2 million in write-downs and other charges, driven by losses from the disposal of assets of $0.5 million, the ~~full~~ impairment ~~of certain~~to intangible assets of $0.3 million ~~(level~~related to game titles (the Company used level 3 fair value measurement based on projected cash flows for the specific game titles), offset by a fair value adjustment to an acquisition contingent receivable of $0.6 million ~~(level~~(the Company used level 3 fair value measurements based on projected cash flows). The contingency was resolved in ~~the quarter ending March 31, 2017. See Item 1. “Financial Statements” Note 6 for a detailed discussion regarding the resolution of the contingency described above.~~

During the three months ended September 30, 2016, the company recognized $1.9 million in write-downs and other charges, driven by a $3.3 million impairment of an intangible asset related to a customer contract that will provide less benefit than originally estimated from the Cadillac Jack acquisition (aQ1 2017 (the Company used level 3 ~~fair value measurement based on a decrease~~of observable inputs in ~~projected cash flows). The value of~~conducting the intangible asset was written down to $1.1 million at an interim date and subsequently fully amortized by December 31, 2016. Additionally a write-down of long-lived assets of $1.3 million related to older generation gaming machines (level 3 fair value measurement based on projected cash flow for the specific assets) in which the long-lived assets were written down to $0, and losses from the disposal of assets of $0.2 million. These charges were offset by a $3.0 million fair value adjustment to a contingent consideration receivable related to the Cadillac Jack acquisition (level 3 fair value measurements based on expected and probable future realization of the receivable).

~~During the nine months ended September 30, 2016, the Company recognized $2.2 million in write-downs and other charges, driven by a $3.3 million~~ impairment of an intangible asset related to a customer contract that will provide less benefit than originally estimated from the Cadillac Jack acquisition (a level 3 fair value measurement based on a decrease in projected cash flows)tests). The value of the intangible asset was written down to $1.1 million at an interim date and subsequently fully amortized by December 31, 2016. Additionally, a write-down of long-lived assets of $1.3 million related to aged gaming machines (level 3 fair value measurements based on projected cash flows), and losses from the disposal of assets of $0.6 million. These charges were offset by a $3.0 million fair value adjustment to a contingent consideration receivable related to the Cadillac Jack acquisition.

~~Due to the changing nature of our write downs and other charges, we describe the composition of the balances as opposed to providing a year over year comparison.~~

~~Table of Contents~~

~~AP GAMING HOLDCO INC.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

~~(unaudited)~~

NOTE 9. BASIC AND DILUTED INCOME (LOSS) PER SHARE

The Company computes net income (loss) per share in accordance with accounting guidance that requires presentation of both basic and diluted earnings per share (“EPS”) on the face of the Condensed Consolidated Statement of Operations and Comprehensive Income (Loss). Basic EPS is computed by dividing net income (loss) for the period by the weighted average number of shares outstanding during the period. Basic EPS ~~excludes Class A~~includes common stock weighted for average number of shares ~~and Class B Shares~~ issued ~~to Management Holders until~~during the performance condition or termination event is considered probable (see Note 7). Until such time, the Class B Shares issued to Management Holders will be included in the calculation of diluted EPS using the treasury stock method and are treated as stock options.period. Diluted EPS is computed by dividing net income (loss) for the period by the weighted average number of common shares outstanding during the period, increased by potentially dilutive common shares that were outstanding during the period. Diluted EPS excludes all potential dilutive shares if their effect is anti-dilutive. Potentially dilutive common shares include stock options and restricted stock ~~(see~~see Note ~~11).~~11.

There were no potentially dilutive securities for the three ~~and nine~~ months ended ~~September 30, 2017.~~March 31, 2018.

Table of Contents

PLAYAGS, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(unaudited)

Excluded from the calculation of diluted EPS for the three months ended ~~September 30, 2017~~March 31, 2018 was ~~50,000~~46,629 restricted shares and 0.2 million stock options, as such securities were anti-dilutive. Excluded from the calculation of diluted EPS for the nine months ended September 30, 2017 was 50,000 restricted shares and 0.3 million632,281 stock options, as such securities were anti-dilutive. Excluded from the calculation of diluted EPS for the three ~~and nine~~ months ended ~~September 30, 2016~~March 31, 2017 was ~~50,000~~77,715 restricted shares and ~~0.3 million~~463,817 stock options, as such securities were anti-dilutive.

NOTE 10. BENEFIT PLANS

The Company has established a 401(k) plan (the “401(k) Plan”) for its employees. The 401(k) Plan allows employees to contribute a portion of their earnings, and the Company may match a percentage of the contributions on a discretionary basis. The expense associated with the 401(k) Plan for the three months ended ~~September 30,~~March 31, 2018 and 2017, ~~and 2016,~~ was ~~$0.2~~$0.3 million and ~~$0.2 million, respectively. The expense associated with the 401(k) Plan for the nine months ended September 30, 2017 and 2016, was $0.8 million and $0.7~~$0.3 million, respectively.

On April 28, 2014, the board of directors of the Company approved the 2014 Long-Term Incentive Plan (“LTIP”). Under the LTIP, the Company is authorized to grant nonqualified stock options, rights to purchase ~~Class B Shares,~~common stock, restricted stock, restricted stock units and other awards settleable in, or based upon, ~~Class B Shares~~common stock to persons who are directors and employees of and consultants to the Company or any of its subsidiaries on the date of the grant. The LTIP will terminate ten years after approval by the board. Subject to adjustments in connection with certain changes in capitalization, the maximum number of ~~Class B Shares~~shares of common stock that may be delivered pursuant to awards under the LTIP is ~~1,450,000.~~2,253,735. As of ~~September 30, 2017,~~March 31, 2018, approximately ~~0.2 million~~423,268 shares remain available for issuance.

On January 16, 2018, our board adopted and our stockholders approved the 2018 Omnibus Incentive Plan (the “Omnibus Incentive Plan”) pursuant to which equity-based and cash incentives may be granted to participating employees, directors and consultants. The Omnibus Incentive Plan provides for an aggregate of 1,607,389 shares of our common stock. The compensation committee may grant awards of non-qualified stock options, incentive (qualified) stock options, stock appreciation rights, restricted stock awards, restricted stock units, other stock-based awards, performance compensation awards (including cash bonus awards), other cash-based awards or any combination of the foregoing. As of March 31, 2018, there were no awards granted from the Omnibus Incentive Plan.

NOTE 11. SHARE-BASED COMPENSATION

Stock Options

The Company has granted stock awards to eligible participants under the LTIP. The stock awards include options to purchase the Company’s ~~Class B Shares.~~common stock. These stock options include a combination of service and market conditions, as further described below. ~~In addition,~~Prior to the Company’s IPO these stock options ~~include~~included a performance vesting condition, a Qualified Public Offering ~~(see~~see Note ~~7),~~7, which was not considered to be probable asprior to the consummation of ~~September 30, 2017. As~~the IPO and as a result, no share-based compensation expense for stock options ~~has been~~was recognized prior to 2018. During the quarter ended March 31, 2018 the Company recognized $7.7 million in stock based compensation for stock options and ~~none will be recognized~~$0.5 million for ~~these~~restricted stock awards, ~~until~~ the ~~performance condition is considered to be probable.~~majority of which was recognized upon the consummation of the IPO. We recognize stock based compensation on a straight line over the vesting period for time based awards and we recognize the expense immediately for awards with market conditions. The amount of unrecognized compensation expense associated with stock options was ~~$7.7~~$2.3 million and ~~for~~with restricted stock was ~~$0.5~~$0.02 million at ~~September 30, 2017. When~~March 31, 2018, which is expected to be recognized over the ~~performance condition is considered probable, the stock awards will vest in accordance with the underlying service~~a 2.5 years and ~~market conditions.~~1 year weighted average period, respectively.

The Company calculated the grant date fair value of stock options that vest over a service period using the Black Scholes model. For stock options that contain a market condition related to the return on investment that the Company’s stockholders achieve, the options were valued using a lattice-based option valuation model. The assumptions used in these calculations are noted in the following table. Expected volatilities are based on implied volatilities from comparable companies. The expected time to liquidity is based on management’s estimate. The risk-free rate is based on the U.S. Treasury yield curve for a term equivalent to the estimated time to liquidity. There were no options granted in the three months ended March 31, 2018.



	Three months ended March 31,
	2018	2017
Option valuation assumptions:
Expected dividend yield	—%	—%
Expected volatility	—%	63%
Risk-free interest rate	—%	1.32%
Expected term (in years)	0	6.5

1619

Table of Contents

~~AP GAMING HOLDCO~~PLAYAGS, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(unaudited)

Nine months ended September 30,
2017 2016
Option valuation assumptions:
Expected dividend yield —% —%
Expected volatility 66% 55%
Risk-free interest rate 1.80% 1.67%
Expected term (in years) 6.2 6.3

Stock option awards represent options to purchase ~~Class B Shares~~common stock and are granted pursuant to the Company’s ~~LTIP,~~incentive plans, and include options that the Company primarily classifies as Tranche A or time based, Tranche B and Tranche C.

Tranche A or time based options are eligible to vest in equal installments of 20% or 25% on each of the first five or four anniversaries of the date of the grant, subject to continued employment with the Company or its subsidiaries. In the event of a termination of employment without cause or as a result of death or disability, any such time based options which would have vested on the next applicable vesting date shall become vested, and the remaining unvested time based options shall be forfeited. In addition, upon a Change in Control (as defined in the ~~Company’s 2014 Long-Term Incentive Plan)~~incentive plans), subject to continued employment through the date of the Change in Control, all outstanding unvested time based options shall immediately vest. An ~~initial public offering~~IPO does not qualify as a Change in Control as it relates to the vesting of stock options.

All other option awards are eligible to vest upon the satisfaction of certain performance conditions (collectively, “Performance Options”). On January 16, 2018, we amended our option agreements to add additional vesting provisions to our Performance Options. Tranche B options are eligible to vest based on (a) achievement of an Investor IRR equal to or in excess of 20%, subject to a minimum cash-on-cash return of 2.5 times the Investor Investment (as such terms are defined in the Company’s 2014 Long-Term Incentive Plan) or (b) on the first day that the volume-weighted average price per share of our common stock for the prior 60 consecutive trading days exceeds $19.11 (provided that such 60-day period shall not commence earlier than the 181st day after the completion of our IPO). Tranche C options are eligible to vest based on (a) achievement of an Investor IRR (as defined in the incentive plans) equal to or in excess of 25%, subject to a minimum cash-on-cash return of 3.0 times the Investor ~~Investment.~~Investment or (b) on the first day that the volume-weighted average price per share of our common stock for the prior 60 consecutive trading days exceeds $22.93 (provided that such 60-day period shall not commence earlier than the 181st day after the completion of our IPO). In the event of a termination of employment without cause or as a result of death or disability, any Performance Options which are outstanding and unvested will remain eligible to vest subject to achievement of such performance targets (without regard to the continued service requirement) until the first anniversary of the date of such termination. As a result of ~~September 30, 2017,~~the modification, the Company measured the incremental fair value of Tranche B and Tranche C options, which resulted in $2.9 million of incremental fair value.

As of March 31, 2018, the Company had ~~0.4 million~~667,565 Performance Options outstanding.

A summary of the changes in stock options outstanding during the ~~nine~~three months ended ~~September 30, 2017,~~March 31, 2018, is as follows:


	Number of Options	Weighted Average Exercise Price	Weighted Average Remaining Contract Term (years)	Aggregate Intrinsic Value		Number of Options		Weighted Average Exercise Price		Weighted Average Remaining Contract Term (years)	Aggregate Intrinsic Value
Options outstanding as of December 31, 2016	895,100	$13.35
Options outstanding as of December 31, 2017						1,644,212		$	8.81
Granted	224,750	$15.91				—		—
Canceled	(35,000)	$16.98				(62,172	)	$	10.92
Options outstanding as of September 30, 2017	1,084,850	$13.76	7.8	$	2,479,475
Options outstanding as of March 31, 2018						1,582,040		$	8.73	7.3	$	22,986
Exercisable as of March 31, 2018						377,086		$	8.69	7.0	$	5,494

Restricted Stock

NoA summary of the changes in restricted stock ~~was granted, canceled or forfeited~~shares outstanding during the ~~nine~~three months ended ~~September 30, 2017. There were no changes to outstanding restricted stock awards during the nine months ended September 30, 2017.~~March 31, 2018, is as follows:



	Shares Outstanding		Grant Date Fair Value (per share)
Outstanding as of December 31, 2017	77,715		$	6.43
Granted	—		—
Vested	(46,629	)	$	6.43
Canceled	—		—
Options outstanding as of March 31, 2018	31,086		$	6.43

Table of Contents

PLAYAGS, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(unaudited)

NOTE 12. INCOME TAXES

The Company's effective income tax rate for the three months ended ~~September 30,~~March 31, 2018, was a benefit of 56.6%. The difference between the federal statutory rate of 21% and the Company's effective tax rate for the three months ended March 31, 2018, was primarily due to changes in our valuation allowance on deferred tax assets and lapse in statute for certain uncertain tax positions. The Company's effective income tax rate for the three months ended March 31, 2017, was an expense of ~~34.6%~~22.0%. The difference between the federal statutory rate of 35% and the Company's effective tax rate for the three months ended ~~September 30,~~March 31, 2017, was primarily due to changes in our valuation allowance on deferred tax assets. The Company's effective income tax rate for the three months ended September 30, 2016, was a benefit of 5.2%. The difference between the federal statutory rate of 35% and the Company's effective tax rate for the three months ended September 30, 2016, was primarily due to changes in our valuation allowance on deferred tax assets.

~~Table~~The Company entered into an indemnification agreement with the prior owners of ~~Contents~~

~~AP GAMING HOLDCO INC.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

~~(unaudited)~~

Cadillac Jack whereby the prior owners have agreed to indemnify the Company for changes in tax positions by taxing authorities for periods prior to the acquisition. As of March 31, 2018, an indemnification receivable of $10.2 million has been recorded in other assets in the financial statements. This amount includes the indemnification of the original pre-acquisition tax positions along with any related accrued interest and penalties and is offset by a corresponding liability for unrecognized tax benefits in other long-term liabilities. When the related unrecognized tax benefits are favorably resolved, a corresponding charge to relieve the associated indemnification receivable would be recognized in our Consolidated Statements of Operations and Comprehensive Loss. During the three months ended March 31, 2018, the Company recognized a $8.6 million reduction in the indemnification receivable and related charge in our Consolidated Statements of Operations and Comprehensive Loss primarily to lapse of statute on indemnified tax positions.

On December 22, 2017, President Trump signed H.R. 1, originally known as the “Tax Cuts and Jobs Act” (the “Tax Act”) into law, which significantly reformed the Internal Revenue Code of 1986, as amended. The ~~Company's effective~~new legislation, among other things, changed the U.S. federal tax rates (including permanently reducing the U.S. corporate income tax rate from a maximum of 35% to a flat 21% rate), allowed the expensing of capital expenditures, and put into effect the migration from a “worldwide” system of taxation to a territorial system. The SEC staff issued Staff Accounting Bulletin No. 118 (“SAB 118”) to address the application of U.S. GAAP in situations when a registrant does not have the necessary information available, prepared, or analyzed (including computations) in reasonable detail to complete the accounting for certain income tax effects of the Tax Act. The Company has recognized the provisional tax impacts related to deemed repatriated earnings and the revaluation of deferred tax assets and liabilities and included these amounts in its consolidated financial statements for the ~~nine~~period ended December 31, 2017. The ultimate impact of the Tax Act on our consolidated financial statements may differ from these provisional amounts, possibly materially, due to, among other things, additional analysis, changes in interpretations and assumptions the Company has made, additional regulatory guidance that may be issued, and actions the Company may take as a result of the Tax Act. For the three months ended ~~September 30, 2017,~~March 31, 2018, there was no change to the provisional Transaction Tax recorded in the prior period. The Company expects to complete its analysis within the measurement period in accordance with SAB 118.

Under U.S. GAAP, The Company must make an accounting policy choice of either (1) treating taxes due on future U.S. inclusions in taxable income related to Global Intangible Low-Taxed Income ("GILTI") as a current-period expense when incurred (the “period cost method”) or (2) factoring such amounts into a company’s measurement of ~~14.4%~~its deferred taxes (the “deferred method). The ~~difference between~~Company has elected the ~~federal statutory rate of 35%~~period cost method and has considered the ~~Company's effective~~estimated 2018 GILTI impact in its 2018 tax ~~rate for~~expense which we currently deem to be immaterial on the nine months ended September 30, 2017, was primarily due to changes in our valuation allowance on deferred tax assets. The Company's effective income tax rate for the nine months ended September 30, 2016, was a benefit of 7.5%. The difference between the federal statutory rate of 35% and the Company's effective tax rate for the nine months ended September 30, 2016, was primarily due to an increase in our valuation allowance on deferred tax assets.consolidated financial statements.

NOTE 13. COMMITMENTS AND CONTINGENCIES

The Company is subject to federal, state and Native American laws and regulations that affect both its general commercial relationships with its Native American tribal customers, as well as the products and services provided to them. Periodically, the Company reviews the status of each significant matter and assesses the potential financial exposure. If the potential loss from any claim or legal proceeding is considered probable and the amount can be estimated, the Company accrues a liability for the estimated loss. If a potential loss from any claim or legal proceeding is considered reasonably possible, the Company discloses an estimate of the possible loss or range of possible loss, or a statement that such an estimate cannot be made. There are no matters that meet the criteria for disclosure ~~outlined above.~~as described in Note 3 and Note 4. Significant judgment is required in both the determination of probability and the determination as to whether an exposure is reasonably estimable. Because of uncertainties related to these matters, accruals are based only on the best information available at the time. As additional information becomes available, the Company reassesses the potential liability related to their pending claims and litigation and may revise

their estimates. Such revisions in the estimates of the potential liabilities could have a material impact on the results of operations and financial condition.

~~Table of Contents~~

~~AP GAMING HOLDCO INC.~~

~~NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)~~

~~(unaudited)~~

NOTE 14. OPERATING SEGMENTS

We report our business segment results by segment in accordance with the “management approach.” The management approach designates the internal reporting used by our chief operating decision maker (“CODM”), who is our ~~Chief Executive Officer,~~chief executive officer (the “CEO”), for making decisions and assessing performance of our reportable segments.

See Note 1 for a detailed discussion of our three segments. Each segment’s activities include the design, development, acquisition, manufacturing, marketing, distribution, installation and servicing of its product lines. We evaluate the performance of our operating segments based on revenues and segment adjusted ~~EBITDA.~~EBITDA, which is defined in the paragraph below.

Segment revenues include leasing, licensing, or selling of products within each reportable segment. Segment adjusted EBITDA includes the revenues and operating expenses from each segment adjusted for depreciation, amortization, write downs and other charges, accretion of placement fees, non-cash stock based compensation expense, as well as other costs such as certain acquisitions and integration related costs including restructuring and severance charges; legal and litigation expenses including settlement payments; new jurisdictions and regulatory licensing costs; non-cash charges on capitalized installation and delivery; contract cancellation fees; and other adjustments primarily composed of professional fees incurred by the Company for projects, corporate and public filing compliance and other costs deemed to be non-recurring in nature. Revenues in each segment are attributable to third parties and segment operating expenses are directly associated with the product lines included in each segment such as research and development, product approval costs, product-related litigation expenses, sales commissions and other directly-allocable sales expenses. Cost of gaming operations and cost of equipment sales primarily include the cost of products sold, service, manufacturing overhead, shipping and installation.

Segment adjusted EBITDA excludes other income and expense, income taxes and certain expenses that are managed outside of the operating segments.

1922

Table of Contents

~~AP GAMING HOLDCO~~PLAYAGS, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (continued)

(unaudited)

The following provides financial information concerning our reportable segments for the three ~~and nine~~ months ended ~~September 30,~~March 31, (amounts in thousands):


	Three months ended September 30,						Nine months ended September 30,						Three months ended March 31,
	2017			2016			2017			2016			2018			2017
Revenues by segment
EGM	$	53,331		$	38,377		$	145,747		$	116,153		$	61,258		$	45,012
Table Products	1,099			674			2,442			2,005			1,670			632
Interactive	2,010			2,157			6,105			5,903			1,928			2,130
Total Revenues	$	56,440		$	41,208		$	154,294		$	124,061		$	64,856		$	47,774
Adjusted EBITDA by segment
EGM	29,756			20,943			81,450			68,704			34,304			25,199
Table Products	(232		)	(380		)	(721		)	(1,395		)	186			(177		)
Interactive	(123		)	(607		)	(337		)	(4,071		)	9			(117		)
Subtotal	29,401			19,956			80,392			63,238			34,499			24,905
Write downs and other:
Loss on disposal of long lived assets	490			248			3,000			558			340			577
Impairment of long lived assets	—			4,604			285			4,606			570			285
Fair value adjustments to contingent consideration and other items	—			(3,000		)	(630		)	(3,000		)	700			(630		)
Acquisition costs	—			—			—			(11		)	—			—
Depreciation and amortization	16,931			19,419			53,598			60,527			19,349			18,451
Accretion of placement fees⁽¹⁾	1,192			1,190			3,492			3,538			1,084			1,149
Non-cash stock based compensation expense													8,153			—
Acquisitions & integration related costs including restructuring & severance	71			2,685			899			5,034			1,179			647
Initial public offering costs													383			—
Legal & litigation expenses including settlement payments	181			361			766			1,495			—			399
New jurisdictions and regulatory licensing costs	567			842			1,304			957			—			235
Non-cash charge on capitalized installation and delivery	359			353			1,284			1,193			490			412
Non-cash charges and loss on disposition of assets	—			285			686			2,352			—			550
Other adjustments	474			86			2,067			1,650			13			647
Interest expense	12,666			14,903			42,380			44,151			10,424			15,160
Interest income	(25		)	(12		)	(80		)	(51		)	(52		)	(15		)
Loss on extinguishment and modification of debt	—			—			8,129			—			4,608			—
Other expense (income)	(467		)	392			(4,805		)	6,314			9,232			(2,809		)
Loss before income taxes	$	(3,038	)	$	(22,400	)	$	(31,983	)	$	(66,075	)	$	(21,974	)	$	(10,153	)

(1) Non-cash item related to the accretion of contract rights under development agreements and placement fees.

The Company’s ~~Chief Operating Decision Maker (the CODM)~~CODM does not receive a report with a measure

of total assets or capital expenditures for each reportable segment as this information is not used for the evaluation of segment performance. The CODM assesses the performance of each segment based on adjusted EBITDA and not based on assets or capital expenditures due to the fact that two of the Company’s reportable segments, Table Products and Interactive, are not capital intensive. Any capital expenditure information is provided to the CODM on a consolidated basis. Therefore, the Company has not provided asset and capital expenditure information by reportable segment.

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q contains “forward-looking statements.” Forward-looking statements include any statements that address future results or occurrences. In some cases you can identify forward-looking statements by terminology such as “may,” “might,” “will,” “would,” “should,” “could” or the negatives thereof. Generally, the words “anticipate,” “believe,” “continue,” “expect,” “intend,” “estimate,” “project,” “plan” and similar expressions identify forward-looking statements. In particular, statements about our expectations, beliefs, plans, objectives, assumptions or future events or performance contained elsewhere in this Quarterly Report on Form 10-Q as well as those discussed under “Item 1. Business” and “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year-ended December 31, ~~2016~~2017 are forward-looking statements. These forward-looking statements include statements that are not historical facts, including statements concerning our possible or assumed future actions and business strategies. We have based these forward-looking statements on our current expectations, assumptions, estimates and projections. While we believe these expectations, assumptions, estimates and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks, uncertainties and other factors, many of which are outside of our control, which could cause our actual results, performance or achievements to differ materially from any results, performance or achievements expressed or implied by such forward-looking statements. Given the risks and uncertainties, you are cautioned not to place undue reliance on such forward-looking statements. These forward-looking statements are made only as of the date of this Quarterly Report. We do not undertake and specifically decline any obligation to update any such statements or to publicly announce the results of any revisions to any such statements to reflect future events or developments unless required by federal securities law. New factors emerge from time to time, and it is not possible for us to predict all such factors.

Unless the context indicates otherwise, or unless specifically stated otherwise, references to the “Company”, ~~“AP Gaming”~~“PlayAGS”, ~~“we,”~~“AGS”, “we”, “our” and “us” refer to ~~AP Gaming Holdco,~~PlayAGS, Inc. and its consolidated subsidiaries.

Overview

We are a leading designer and supplier of ~~diverse~~EGMs and other products and services for the gaming industry. Founded in 2005, ~~our roots are in the Class II Native American gaming market, where~~ we ~~are one of the market leaders in electronic gaming machines (“EGMs”), which include~~historically focused on supplying EGMs, including slot machines, video bingo machines, and other electronic gaming ~~devices. Our customers predominantly consist~~devices, to the Native American gaming market, where we maintain approximately 20% market share of ~~casino operators in~~all Class II ~~and~~EGMs. Since 2014, we have expanded our product line-up to include: (i) Class III EGMs for commercial and Native American casinos permitted to operate Class III EGMs, (ii) table game products and ~~commercial gaming enterprises. Historically,~~(iii) interactive products, all of which we believe provide us with growth opportunities as we expand in markets where we currently have limited or no presence. Our expansion into Class III and ancillary product offerings has driven our strong growth and momentum in revenue, EGM adjusted EBITDA and our installed base. For the period ended March 31, 2018, approximately ~~80%~~77% of our total revenue iswas generated through recurring ~~which refers to Interactive revenue and revenue generated under~~ contracted lease agreements whereby we place ~~electronic gaming machines (“EGMs”), systems,~~EGMs and table game products at ~~a customer’s facility in return for~~our customers’ gaming facilities under either a ~~share~~revenue sharing agreement (we receive a percentage of the revenues that these products ~~generate,~~generate) or fee-per-day agreement (we receive a daily or monthly ~~fee. Since mid-2014, we have significantly broadened and diversified~~fixed fee per EGM or table game product), or recurring revenue from our ~~product portfolio through both organic development and strategic acquisitions, and we now offer~~Interactive gaming operations. We operate our business in three distinct ~~categories of products: Electronic Gaming Machines (“EGM”),~~segments: EGMs, Table ~~products (“Table Products”),~~Products and ~~Interactive Social Casino Games (“Interactive”).~~Interactive. Each segment's activities include the design, development, acquisition, manufacturing, marketing, distribution, installation and servicing of a distinct product line.

EGM Segment

EGMs constitute our largest segment, representing 94% of our revenue for the period ended March 31, 2018. We have a library of nearly 300 proprietary game titles that we deliver on several state-of-the-art EGM cabinets, including ICON (our core cabinet), Orion Portrait (our newly-introduced premium cabinet), and Big Red/Colossal Diamonds (our specialty large-format cabinet). We also have developed a new Latin-style bingo cabinet called ALORA, which we plan to use in select international markets, including the Philippines and Brazil.

Our cabinets and game titles are among the top performing premium leased games in the industry. We design all of our cabinets with the intention of capturing the attention of players on casino floors while aiming to maximize operator profits. The first quarter 2018 Eilers - Fantini Quarterly Slot Survey stated our premium leased games outperform most of the EGMs manufactured by our competitors, generating win per day that is up to 2.4x times higher than house average.

We have increased our installed base of EGMs every year from 2005 through the period ended March 31, 2018, and as of March 31, 2018, our total EGM intalled base was 24,033 units (16,553 domestic and 7,480 international). We remain highly

focused on continuing to expand our installed base of leased EGMs in markets that we currently serve, as well as new jurisdictions where we do not presently have any EGMs installed. Since our founding, we have made significant progress in expanding the number of markets where we are licensed to sell or lease our EGMs. In 2005, we were licensed in three states (5 total licenses) and currently we are licensed in 34 U.S. states and two foreign countries (260 total licenses). As of ~~September 30, 2017,~~March 31, 2018, our installed base represented only approximately 2% of the total domestic market of approximately 980,000 EGMs installed throughout the United States and Canada. According to Eilers & Krejcik, U.S. casino operators expect to allocate approximately 5% of their 2018 EGM purchases to AGS products. We believe we ~~had 22,015 EGM units~~are positioned to gain additional market share over the next several years.

We offer our customers the option of either leasing or purchasing our EGMs and associated gaming systems. Currently, we derive substantially all of our gaming revenues from EGMs installed under revenue sharing or ~~fee per day agreements. The majority~~fee-per-day lease agreements, also known as “participation” agreements, and we refer to such revenue generation as our “participation model”. As we expand into new gaming markets and roll out our new and proprietary cabinets and titles, we expect the sales of gaming machines and systems will play an increasingly important role in our ~~systems are used by Native American gaming operators in~~business and will complement our core participation model.

We have strategically shifted our focus to create new internal content and leverage our Atlas operating platform as a conduit for our current and future products. Currently, our ICON and Orion Portrait cabinets run on the Atlas operating platform. We will continue porting our legacy games onto the Atlas platform, enhancing both our Class II and ~~Class~~ III ~~jurisdictions~~offerings. We expect internally-generated content to be a larger source of our installed base going forward.

We categorize our EGM titles into two main groups: “Core” and “Premium and Specialty”. Our Atlanta game development studio is responsible for creating Core video slot content as well as ~~commercial~~new hardware designs and concepts. Our Core titles have a proven track record of success and are targeted at maintaining and growing our current installed base. Our Premium titles include unique and niche titles that provide a distinctive player experience and are targeted at increasing floor space in both existing and new jurisdictions. Specialty titles describe our jumbo games, such as Colossal Diamonds, and games made specifically for high-limit winnings. In total, our development teams have the capabilities to produce approximately 50 games per year. We believe this strategy of producing diversified content will allow us to maintain and grow our market leadership within our current Class II base, as well as expand into Class III casinos in ~~Mexico. We currently derive a substantial portion~~other key jurisdictions.

Table Products

In addition to our existing portfolio of EGMs, we also offer our ~~gaming revenues from lease agreements whereby we place EGMs~~customers approximately 30 unique table product offerings, including live felt table games, side bet offerings, progressives, signage and ~~systems at a customer’s facility in return for either a share~~other ancillary table game equipment. Our table products are designed with the goal of enhancing the table games section of the ~~revenues~~casino floor (commonly known as “the pit”). Over the past 10 years, there has been a trend of introducing sidebets on blackjack tables to increase the game’s overall hold. Our table products segments offers a full suite of side-bets and specialty table games that ~~these machines~~capitalize on this trend, and ~~systems generate or~~we believe that this segment will serve as an important growth engine for our company, including by generating further cross-selling opportunities with our EGM offerings. As of March 31, 2018, we had an installed base of 2,631 table products domestically and internationally and we believe we are presently a ~~daily fee.~~

~~The following points should be noted as they relate~~leading supplier of table products to ~~each~~the gaming industry based on number of ~~our segments:~~

~~Electronic Gaming Machines~~products placed.

Our ~~EGM~~Table Products segment focuses on high margin recurring revenue generated by leases. Nearly all of the revenue we generate in this segment is ~~primarily~~recurring. We have acquired several proprietary table games and side-bets and developed others in-house.

As one of the newer areas of our Table Products business, our equipment offerings are ancillary to table games, such as card shufflers and table signage, and provide casino operators a ~~lease model,~~greater variety of choice in the marketplace. This product segment includes our highly-anticipated single-card shuffler, Dex S, as well as our Baccarat Signage solution and ~~we expect~~Roulette Readerboard. We believe this area of the business holds many opportunities for growth, as the technology currently installed in the signage and readerboard areas are in a replacement cycle.

After acquiring intellectual property around progressive bonusing systems, our Table Products segment has heavily expanded on our base systems to now offer a bonusing solution for casino operators. We believe progressive bonusing on table products is a growing trend with substantial growth opportunities. We continue to ~~realize~~develop and expand our core system to offer new and exciting bonusing and progressive products for the ~~majority~~marketplace.

Interactive Social Casino Products

Our business-to-consumer (“B2C”) social casino games include online versions of our popular EGM ~~revenues~~titles and are accessible to players worldwide on multiple mobile platforms, which we believe establishes brand recognition and cross selling opportunities. Our B2C social casino games operate on a free to play model, whereby game players may collect virtual currency or other virtual consumable goods (collectively referred to as “virtual goods” or “virtual currency”) free of charge, through ~~leases~~the passage of time or through targeted marketing promotions. Additionally, players have the ability to send free “gifts” of virtual goods to their friends through interactions on certain social platforms. If a game player wishes to obtain virtual goods above and beyond the level of free virtual goods available to that player, the player may purchase additional virtual goods. Once obtained, virtual currency (either free or purchased) cannot be redeemed for cash nor exchanged for anything other than game play. We design our portfolio of B2C social casino games to appeal to the interests of a broad group of people who like to play casino-themed social and mobile games.

We have recently expanded into the business-to-business (“B2B”) space through our core app, Lucky Play Casino, whereby we white label our social casino game product and enable our land-based casino customers to brand the social casino gaming product with their own casino name. Currently, our B2C social casino games consist of our mobile apps, Lucky Play Casino, Wild Vegas Casino, Buffalo Jackpot Casino, and Vegas Fever. The apps contain numerous PlayAGS game titles available for consumers to play for fun or with virtual goods they purchase in the app. Some of our most popular social casino games include content that is also popular in land-based settings such as Fire Wolf, Gold Dragon Red Dragon, Legend of the White Buffalo, Royal Reels, Colossal Diamonds, So Hot, Monkey in the Bank, and many more. Our B2C social casino games leverage the global connectivity and distribution of mobile platforms such as the Apple App Store and Google Play Store.

Other Information

Customers and marketing. We market our products to casinos and other legal gaming establishments around the world with our domestic and international sales force and several domestic and international distributors and/or representatives. We believe the quality and breadth of our customer base is a strong testament to the effectiveness and quality of our product offerings, technological innovation and customer service. Our customer base includes leading casino operators in leading established gaming markets such as the United States, Canada and ~~Mexico, as well as other markets that make strategic sense.~~

~~We also expect growth in markets such as~~ Latin ~~America~~America. Our customers include, among others, Caesar’s Entertainment Corp., MGM Resorts International, Poarch Creek Band of Indians, and the ~~United States. In the current year, we have grown our footprint in Latin America~~Chickasaw Nation.

Our products and the ~~United States~~locations in which we may sell them are subject to the licensing and ~~expect continued growth in these markets.~~

~~Table Products~~

~~The majority~~product approval requirements of various national, state, provincial and tribal jurisdictional agencies that regulate gaming around the world. See “Regulation and Licensing” section below. We lease and sell our ~~Table Products segment revenue is derived from royalties and leases~~products, with an emphasis on leasing versus selling, primarily in the United States. We ~~are constantly looking~~service the products we lease and offer service packages to ~~expand our proprietary table product footprint through the acquisition or development of new games.~~

We also pursue opportunities to place Table Products in new properties and jurisdictions in the United States. In the past few years, several jurisdictions have either opened new casino properties or approved live table games, and we have seen placements of our tablecustomers who purchase products ~~in those new jurisdictions.~~

~~We intend to increase our Table Products content through development and acquisition of new proprietary titles. By increasing our footprint with new titles, we hope to increase our market penetration.~~from us.

~~Interactive~~

~~Currently,~~Product supply. We obtain most of the parts for our ~~interactive social gaming revenue is generated~~products from ~~a high volume of consumers’ purchases of virtual coins which~~outside suppliers, including both off-the-shelf items as well as components manufactured to our specifications. We also manufacture parts in-house that are used ~~to play the games.~~

for product assembly and for servicing existing products. We ~~expect to begin offering business to business (“B2B”) social casino products available to land-based casino customers.~~

generally perform warehousing, quality control, final assembly and shipping from our facilities in Las Vegas, Atlanta, Mexico City and Oklahoma City, although small inventories are maintained and repairs are performed by our field service employees. We ~~expect to devote substantial resources to the ongoing maintenance~~believe that our sources of supply for components and ~~development~~raw materials are adequate and that alternative sources of ~~our Interactive gaming segment.~~materials are available.

Key Drivers of Our Business

Our revenues are impacted by the following key factors:

the amount of money spent by consumers on our domestic revenue share installed base;

the amount of the daily fee and selling price of our participation electronic gaming machines;

our revenue share percentage with customers;

the capital budgets of our customers;

the level of replacement of existing electronic gaming machines in existing casinos;

expansion of existing casinos;

development of new casinos;

opening of new gaming jurisdictions both in the United States and internationally;

our ability to obtain and maintain gaming licenses in various jurisdictions;

the relative competitiveness and popularity of our electronic gaming machines compared to competitive products offered in the same facilities; and

general macro-economic factors, including levels of and changes to consumer disposable income and personal consumption spending.

Our expenses are impacted by the following key factors:

fluctuations in the cost of labor relating to ~~productivity;~~

productivity, overtime and training;

fluctuations in the price of components for gaming equipment;

fluctuations in energy prices;

changes in the cost of obtaining and maintaining gaming licenses; and

fluctuations in the level of maintenance expense required on gaming equipment.

Variations in our selling, general and administrative expenses or (“SG~~&A,~~&A”), and research and development or expenses (“R&D&D”) are primarily due to changes in employment and salaries and related fringe benefits.

Results of Operations

Three Months Ended ~~September 30, 2017~~March 31, 2018 compared to the Three Months Ended ~~September 30, 2016~~March 31, 2017

The following tables set forth certain selected condensed consolidated financial data for the three months ended ~~September 30,~~March 31, 2018 and 2017 ~~and 2016~~ (in thousands):


	Three months ended September 30,						$			%		Three months ended March 31,						$			%
	2017			2016			Change			Change		2018			2017			Change			Change
Consolidated Statements of Operations:
Revenues
Gaming operations	$	42,849		$	38,877		$	3,972		10.2	%	$	49,632		$	40,433		$	9,199		22.8	%
Equipment sales	13,591			2,331			11,260			483.1	%	15,224			7,341			7,883			107.4	%
Total revenues	56,440			41,208			15,232			37.0	%	64,856			47,774			17,082			35.8	%
Operating expenses
Cost of gaming operations	7,344			6,711			633			9.4	%	8,858			7,471			1,387			18.6	%
Cost of equipment sales	6,330			698			5,632			806.9	%	7,399			3,852			3,547			92.1	%
Selling, general and administrative	9,742			12,970			(3,228		)	(24.9	)%	16,777			10,281			6,496			63.2	%
Research and development	6,467			6,675			(208		)	(3.1	)%	8,625			5,304			3,321			62.6	%
Write downs and other charges	490			1,852			(1,362		)	(73.5	)%	1,610			232			1,378			594.0	%
Depreciation and amortization	16,931			19,419			(2,488		)	(12.8	)%	19,349			18,451			898			4.9	%
Total operating expenses	47,304			48,325			(1,021		)	(2.1	)%	62,618			45,591			17,027			37.3	%
Income (loss) from operations	9,136			(7,117		)	16,253			228.4	%	2,238			2,183			55			2.5	%
Other expense (income)
Interest expense	12,666			14,903			(2,237		)	(15.0	)%	10,424			15,160			(4,736		)	(31.2	)%
Interest income	(25		)	(12		)	(13		)	(108.3	)%	(52		)	(15		)	(37		)	(246.7	)%
Loss on extinguishment and modification of debt												4,608			—			4,608			—	%
Other (income) expense	(467		)	392			(859		)	(219.1	)%	9,232			(2,809		)	12,041			(428.7	)%
Loss before income taxes	(3,038		)	(22,400		)	19,362			86.4	%	(21,974		)	(10,153		)	(11,821		)	(116.4	)%
Income tax (expense) benefit	(1,052		)	1,165			(2,217		)	(190.3	)%	12,436			(2,233		)	14,669			656.9	%
Net loss	$	(4,090	)	$	(21,235	)	$	17,145		80.7	%	$	(9,538	)	$	(12,386	)	$	2,848		23.0	%

Revenues

Gaming Operations. The increase in gaming operations revenue was primarily due to the increase in our EGM installed base of approximately ~~900 U.S.~~2,528 domestic units, which is primarily attributable to the purchase of approximately 1,500 EGMs from Rocket in December 2017 as described in as described in Item 1 “Financial Statements” Note 2 to our condensed consolidated financial statements. The increase is also attributable to the continued success of our ICON cabinet and the popularity of our ~~new~~ ~~ICON~~Orion Portrait cabinet and ~~Orion~~ ~~cabinets~~the placement of over 500 domestic units in casino expansions and ~~approximately 1,000 Mexico~~newly opened casinos. In addition, the increase is also attributed to the increase of 301 international EGM units, ~~which is attributable~~due to the to expansion of our ~~gaining~~ market share in under serviced markets within Mexico. We also had ~~a 2.6%,~~an increase of $0.88, or ~~$0.64, increase~~3.4% in our ~~U.S.~~domestic EGM revenue per day driven by our new product offerings, recently entered jurisdictions and through the optimization of our installed base by installing our newer and more competitive game content on our EGMs. ~~Although~~Additionally, we had a $1.0 million increase in Table Products gaming operations revenue which is attributable to the ~~Company has experienced a decrease~~increase in ~~participation share rates for gaming revenue received pursuant~~the Table Products installed base to ~~participation agreements~~2,631 units compared to 1,691 units in the prior year period most notably due to the purchase of In Bet assets with ~~Native American tribal customers, player demand, driven by the Company’s newer and more competitive game content, has offset the effects~~an installed base of ~~decreased participation share rates and U.S. EGM revenue per day has increased in total.~~493 table games.

Equipment Sales. The increase in equipment sales is due to the sale of ~~842~~838 EGM units in the three months ended ~~September 30, 2017,~~March 31, 2018, compared to 66453 EGM units in the prior year period. The increase in the number of units sold is primarily attributable to the success of our new ~~ICON~~ ~~and~~ Orion ~~cabinets~~ Portrait cabinet and our growth in the Class III market ~~in which many customers prefer to buy rather than lease EGMs.~~as well as the continued success of our ICON cabinet. The increase was also attributable to a ~~$1,529,~~$2,063, or ~~10.6%,~~13.1% increase in the average sales price compared to the prior year period. The increase in ~~equipment~~the average sales ~~was offset by a decrease in revenues from~~price is due the ~~sale~~higher sales price of ~~nontransferable and nonexclusive licenses of certain licensed game content~~our newOrion Portrait cabinet compared to ~~a third party for $1.1 million in the prior year period that was not present in the current year period.~~other cabinets.

Operating Expenses

Cost of gaming operations. The increase in costs of gaming operations was the result of our increased installed base of ~~22,015~~24,033 EGM units compared to ~~20,108~~21,204 units in the prior year period, as well as increased table games installed base that increased ~~95.0%~~55.6% compared to the prior year period. As a percentage of gaming operations revenue, costs of gaming operations ~~was 17.1%~~improved to 17.8% for the three months ended ~~September 30, 2017~~March 31, 2018 compared to ~~17.3%~~18.5% for the prior year period.

Cost of Equipment Sales. The increase in cost of equipment sales is attributable to the increase of ~~842~~838 EGM units sold for the three months ended ~~September 30, 2017~~March 31, 2018 compared to 66453 in prior year period. As a percentage of equipment sales revenue, costs of equipment sales was 48.6% for the three months ended March 31, 2018 compared to 52.5% for the prior year period.

Selling, general and administrative. The ~~decrease~~increase in selling, general and administrative expenses is primarily due to $6.3 million of stock based compensation expense (which includes an initial charge of $6.2 million recorded in connection with the resolution in the prior year period of a $2.0 million customer liability related to the Cadillac Jack acquisition, $1.0 million in marketing costs due to the timing of tradeshows, $0.6 million decreased user acquisition fees from our Interactive segment in efforts to optimize marketing spend, $0.3 million decreased bad debt expense, and offset byIPO), increased ~~salary and benefit costs of $0.9 million due to higher headcount.~~

~~Research and development.~~ ~~The decrease in research and development expenses is driven by decreased professional fees related to software testing and compliance of $1.0 million, which was offset by increases in~~ salary and benefit costs of $0.7 million due to higher ~~headcount.~~headcount, and offset by a decrease in bad debt expense and customer related discounts of $0.5 million.

Research and development. The increase in research and development expenses is primarily due to $1.8 million of stock based compensation expense (which includes an initial charge of $1.6 million recorded in connection with the IPO), increased salary and benefit costs of $1.1 million due to higher headcount and professional fees related to internal software testing and external product approval costs of our new Orion Portrait and Orion Slant cabinets of $0.3 million. As a percentage of total revenue, research and development expense was ~~11.5%~~13.3% for the ~~three months~~period ended ~~September 30, 2017~~March 31, 2018 compared to ~~16.2%~~11.1% for the prior year period.

Write downs and other charges. The Condensed Consolidated Statements of Operations and Comprehensive Loss include various non-routine transactions or consulting and transaction-related fees that have been classified as write downs and other charges. During the three months ended ~~September 30,~~March 31, 2018, the Company recognized $1.6 million in write downs and other charges driven by losses from the disposal of assets of $0.3 million, a fair value adjustment to contingent consideration of $0.7 million (the Company used level 3 fair value measurements based on projected cash flows), and the impairment to intangible assets of $0.6 million related to game titles (the Company used level 3 of observable inputs in conducting the impairment tests).

During the three months ended March 31, 2017, the Company recognized ~~$0.5~~$0.2 million in write-downs and other charges, driven by losses from the disposal of ~~assets.~~

During the three months ended September 30, 2016, the company recognized $1.9 million in write-downs and other charges, driven by a $3.3 million impairment of an intangible asset related to a customer contract that will provide less benefit than originally estimated from the Cadillac Jack acquisition (a level 3 fair value measurement based on a decrease in projected cash flows). The value of the intangible asset was written down to $1.1 million at an interim date and subsequently fully amortized by December 31, 2016. Additionally a write-down of long-lived assets of ~~$1.3~~$0.5 million, the impairment to intangible assets of $0.3 million related to ~~older generation gaming machines (level~~game titles (the Company used level 3 fair value measurement based on projected cash ~~flow~~flows for the specific ~~assets) in which~~

~~the long-lived assets were written down to $0, and losses from the disposal of assets of $0.2 million. These charges were~~game titles), offset by a ~~$3.0 million~~ fair value adjustment to aan acquisition contingent ~~consideration~~ receivable ~~related to~~of $0.6 million (the Company used level 3 fair value measurements based on projected cash flows). The contingency was resolved in Q1 2017 (the Company used level 3 of observable inputs in conducting the ~~Cadillac Jack acquisition.~~impairment tests).

Due to the changing nature of our write downs and other charges, we describe the composition of the balances as opposed to providing a year over year comparison.

Depreciation and amortization. The ~~decrease~~increase was predominantly due to a ~~$3.0~~$1.8 million increase in depreciation driven by an increased installed base, and offset by a decrease of $0.8 million in amortization driven by certain intangible assets that have reached the end of their useful lives. Secondarily, the decrease was due to a $0.6 million decrease in depreciation driven by assets that have reached the end of their useful lives. These assets were fully depreciated at the beginning of the current period and therefore had no depreciation for three months ended September 30, 2017.

Other Expense (Income), net

Interest expense. The decrease in interest expense is predominantly attributed to the termination of our senior secured credit facilities and seller notes and entering into a first lien credit agreement on June 6, ~~2017.~~2017 and the redemption of its 11.25% senior secured PIK notes as well as the further decrease in the interest rate we obtained on February 7, 2018. See Item 1. “Financial Statements” Note 6 for a detailed discussion regarding long-term debt. These transactions resulted in a lower weighted average interest rate. These decreases were partially offset by an increase in the average principal amounts outstanding under the ~~senior secured PIK notes of $15.0 million~~first lien credit facilities as of ~~September 30, 2017,~~March 31, 2018, compared to the amount outstanding at ~~September 30, 2016.~~March 31, 2017.

Other (income) expense. The ~~decrease~~increase is predominantly attributed to the write off of indemnification receivables of $9.2 million as the related liability for uncertain tax positions was also written off due to the lapse in statute. See Item 1. “Financial Statements” Note 12 for a detailed description of the indemnification receivable. To a lesser extent, the changes was due to the effect of foreign currency fluctuation on trade payables and receivables denominated in foreign currencies. ~~To a lesser extent, the change was due to a $0.2 million change in the balance of the tax indemnification receivable recorded in connection with the acquisition of Cadillac Jack.~~

Income Taxes

~~Nine Months Ended September 30, 2017 compared to the Nine Months Ended September 30, 2016~~

~~The following tables set forth certain selected condensed consolidated financial data for the nine months ended September 30, 2017 and 2016 (in thousands):~~

Nine months ended September 30, $ %
2017 2016 Change Change
Consolidated Statements of Operations:
Revenues
Gaming operations $ 125,040
$ 117,093
$ 7,947
6.8 %
Equipment sales 29,254
6,968
22,286
319.8 %
Total revenues 154,294
124,061
30,233
24.4 %
Operating expenses
Cost of gaming operations 21,794
19,627
2,167
11.0 %
Cost of equipment sales 14,326
4,244
10,082
237.6 %
Selling, general and administrative 30,368
36,654
(6,286 ) (17.1 )%
Research and development 17,912
16,517
1,395
8.4 %
Write downs and other charges 2,655
2,153
502
23.3 %
Depreciation and amortization 53,598
60,527
(6,929 ) (11.4 )%
Total operating expenses 140,653
139,722
931
0.7 %
Income (loss) from operations 13,641
(15,661 ) 29,302
187.1 %
Other expense (income)
Interest expense 42,380
44,151
(1,771 ) (4.0 )%
Interest income (80 ) (51 ) (29 ) (56.9 )%
Loss on extinguishment and modification of debt 8,129
—
8,129
— %
Other (income) expense (4,805 ) 6,314
(11,119 ) (176.1 )%
Loss before income taxes (31,983 ) (66,075 ) 34,092
51.6 %
Income tax (expense) benefit (4,603 ) 4,935
(9,538 ) (193.3 )%
Net loss $ (36,586 ) $ (61,140 ) $ 24,554
40.2 %

~~Revenues~~

~~Gaming Operations.~~ ~~The increase in gaming operations revenue was primarily due to the increase in our EGM installed base of approximately 900 U.S. units, which is primarily attributable to the popularity of our new~~ ~~ICON~~ ~~and~~ ~~Orion~~ cabinets and approximately 1,000 Mexico units, which is attributable to the to our gaining market share in under serviced markets within Mexico. We also had a 2.1%, or $0.54, increase in our U.S. EGM revenue per day through the optimization of our installed base by installing our newer and more competitive game content on our EGMs. Although the Company has experienced a decrease in participation share rates for gaming revenue received pursuant to participation agreements with Native American tribal customers, player demand, driven by the Company’s newer and more competitive game content, has offset the effects of decreased participation share rates and U.S. EGM revenue per day has increased in total. Current period results have been negatively impacted by $1.0 million relating to foreign currency fluctuations compared to the prior year period. Additionally, we had a $0.2 million increase in Interactive revenue driven by Business-to-Consumer (“B2C”) arrangements when compared to the prior year period.

~~Equipment Sales.~~ The increase in equipment sales is due to the sale of 1,868 units in the nine months ended September 30, 2017, compared to 205 units in the prior year period. The increase in the number of units sold is primarily attributable to the success of our new ~~ICON~~ ~~and~~ ~~Orion~~ cabinets and our growth in the Class III market in which many customers prefer to buy rather than lease EGMs. The increase was also attributable to a $1,205, or 8.2%, increase the average sales price compared to the prior year period. The increase in equipment sales was offset by a decrease in revenues from the sale of nontransferable and nonexclusive licenses of certain licensed game content to a third party for $3.2 million in the prior year period that was not present in the current year period.

~~Operating Expenses~~

~~Cost of gaming operations.~~ The increase in costs of gaming operations was the result of our increased installed base of 22,015 EGM units compared to 20,108 units in the prior year period, as well as increased table games installed base that increased 95.0% compared to the prior year period. As a percentage of gaming operations revenue, costs of gaming operations was 17.4% for the nine months ended September 30, 2017 compared to 16.8% for the prior year period.

~~Cost of Equipment Sales.~~ ~~The increase in cost of equipment sales is attributable to the increase of 1,868 EGM units sold for the nine months ended September 30, 2017 compared to 205 in prior year period.~~

~~Selling, general and administrative.~~ The decrease in selling, general and administrative expenses is primarily due to decreased user acquisition fees of $2.8 million from our Interactive segment in efforts to optimize marketing spend, the resolution in the prior year period of a $2.0 million customer liability related to the Cadillac Jack acquisition, $0.8 million in trade show and related marketing costs due to the timing of trade shows, and $0.8 million in legal and litigation expenses including settlement payments in the prior year period.

~~Research and development.~~ The increase in research and development expenses is driven by increased salary and benefit costs of $2.3 million due to higher headcount and protype parts of $1.2 million associated with the development of our new Orion and Orion Slant cabinets, which are offset by decreased professional fees related to software testing and compliance of $2.1 million. As a percentage of total revenue, research and development expense was 11.6% for the nine months ended September 30, 2017 compared to 13.3% for the prior year period.

~~Write downs and other charges.~~ During the nine months ended September 30, 2017, the Company recognized $2.7 million in write-downs and other charges driven by losses from the disposal of assets of $3.0 million, the full impairment of certain intangible assets of $0.3 million (level 3 fair value measurement based on projected cash flows for the specific game titles), offset by a fair value adjustment to an acquisition contingent receivable of $0.6 million (level 3 fair value measurements based on projected cash flows). The contingency was resolved in the quarter ending March 31, 2017. See Item 1. “Financial Statements” Note 6 for a detailed discussion regarding the resolution of the contingency described above.

During the nine months ended September 30, 2016, the Company recognized $2.2 million in write-downs and other charges, driven by a $3.3 million impairment of an intangible asset related to a customer contract that will provide less benefit than originally estimated from the Cadillac Jack acquisition (a level 3 fair value measurement based on a decrease in projected cash flows). The value of the intangible asset was written down to $1.1 million at an interim date and subsequently fully amortized by December 31, 2016. Additionally, a write-down of long-lived assets of $1.3 million related to aged gaming machines, and losses from the disposal of assets of $0.6 million. These charges were offset by a $3.0 million fair value adjustment to a contingent consideration receivable related to the Cadillac Jack acquisition.

~~Due to the changing nature of our write downs and other charges, we describe the composition of the balances as opposed to providing a year over year comparison.~~

~~Depreciation and amortization.~~ The decrease was predominantly due to a $5.8 million decrease in amortization driven by certain intangible assets that have reached the end of their useful lives. Secondarily, the decrease was due to a $1.2 million decrease in depreciation driven by assets that have reached the end of their useful lives. These assets were fully depreciated at the beginning of the current period and therefore had no depreciation for the nine months ended September 30, 2017.

~~Other Expense (Income), net~~

~~Interest expense.~~ The decrease in interest expense is predominantly attributed to the termination of our senior secured credit facilities and seller notes and entering into a first lien credit agreement on June 6, 2017. See Item 1. “Financial Statements” Note 6 for a detailed discussion regarding long-term debt. These transactions resulted in a lower weighted average interest rate. These decreases were partially offset by an increase in the average principal amounts outstanding under the senior secured PIK notes of $15.0 million as of September 30, 2017, compared to the amount outstanding at September 30, 2016.

~~Loss on extinguishment and modification of debt.~~ The increase is attributed to the refinancing of the Company’s long-term debt, as described in Item 1. “Financial Statements” Note 6. Approximately $3.3 million of deferred loan costs and discounts related to our old senior secured credit facilities were written off as a portion of the loss on extinguishment and modification of debt and $4.8 million in debt issuance costs related to the first lien credit facilities were expensed.

~~Other (income) expense.~~ The increase is predominantly attributed to effect of foreign currency fluctuation on trade payables and receivables denominated in foreign currencies. To a lesser extent, the change was due to a $4.8 million change in the balance of the tax indemnification receivable recorded in connection with the acquisition of Cadillac Jack.

~~Income Taxes~~

The Company's effective income tax rate for the nine months ended September 30, 2017, was an expense of 14.4%. The difference between the federal statutory rate of 35% and the Company's effective tax rate for the nine months ended September 30, 2017, was primarily due to changes in our valuation allowance on deferred tax assets. The Company's effective income tax rate for the nine months ended September 30, 2016, was a benefit of 7.5%. The difference between the federal statutory rate of 35% and the Company's effective tax rate for the nine months ended September 30, 2016, was primarily due to an increase in our valuation allowance on deferred tax assets.

Segment Operating Results

We report our business segment results by segment in accordance with the “management approach.” The management approach designates the internal reporting used by our chief operating decision maker, who is our Chief Executive Officer, for making decisions and assessing performance of our reportable segments.

See Item 1. “Financial Statements” Note 1 for a detailed discussion of our three segments. Each segment’s activities include the design, development, acquisition, manufacturing, marketing, distribution, installation and servicing of its product lines. We evaluate the performance of our operating segments based on revenues and segment adjusted EBITDA.

Segment revenues include leasing, licensing or selling of products within each reportable segment. We measure segment performance in terms of revenue, segment-specific adjusted EBITDA and unit placements. We believe that unit placements are an important gauge of segment performance for EGM’s and Table Products because it measures historical market placements of leased and sold units and provides insight into potential markets for next-generation products and service. We do not present a cumulative installed base as previously sold units may no longer be in use by our customers or may have been replaced by other models or products. For our Interactive segment, we view the number of unique players and revenues provided by players on a daily or monthly basis.

Electronic Gaming Machines

Three Months Ended March 31, 2018 compared to Three Months Ended March 31, 2017



	Three months ended March 31,				$		%
	2018		2017		Change		Change
EGM Segment Revenue:
Gaming operations	$	46,042	$	37,678	$	8,364	22.2	%
Equipment sales	15,216		7,334		7,882		107.5	%
Total EGM revenues	$	61,258	$	45,012	$	16,246	36.1	%

EGM adjusted EBITDA	$	34,304	$	25,199	$	9,105	36.1	%

EGM unit information:
Domestic installed base, end of period	16,553		14,025		2,528		18.0	%
International base, end of period	7,480		7,179		301		4.2	%
Total installed base, end of period	24,033		21,204		2,829		13.3	%

Domestic revenue per day	$	26.72	$	25.84	$	0.88	3.4	%
International revenue per day	$	8.27	$	8.20	$	0.07	0.9	%
Total revenue per day	$	20.94	$	19.93	$	1.01	5.1	%

EGM units sold	838		453		385		85.0	%
Average sales price	$	17,758	$	15,695	$	2,063	13.1	%

Gaming Operations Revenue

The increase in gaming operations revenue was primarily due to the increase in our EGM installed base of approximately 2,528 domestic units, which is primarily attributable to the purchase of approximately 1,500 EGMs from Rocket in December 2017 as described in as described in Item 1 “Financial Statements” Note 2 to our condensed consolidated financial statements. The increase is also attributable to the continued success of our ICONcabinetand the popularity of our Orion Portrait cabinet and the placement of over 500 domestic units in casino expansions and newly opened casinos. In addition, the increase is also attributed to the increase of 301 international EGM units, which is attributable to the to our gaining market share in under serviced markets within Mexico. We also had an increase of $0.88, or 3.4% in our domestic EGM revenue per day driven by our new product offerings, recently entered jurisdictions and through the optimization of our installed base by installing our newer and more competitive game content on our EGMs.

Equipment Sales

The increase in equipment sales is due to the sale of 838 units in the period ended March 31, 2018, compared to 453 units in the prior year period. The increase in the number of units sold is primarily attributable to the success of our new Orion Portrait cabinet and our growth in the Class III market as well as the continued success of our ICON cabinet. The increase was also attributable to a $2,063, or 13.1% increase in the average sales price compared to the prior year period. The increase in the average sales price is due the higher sales price of our new Orion Portrait cabinet compared to other cabinets.

EGM Adjusted EBITDA

EGM adjusted EBITDA includes the revenues and operating expenses from the EGM segment adjusted for depreciation, amortization, write downs and other charges, accretion of placement fees, as well as other costs. See Item 1 “Financial Statements” Note 14 for further explanation of adjustments. The increase in EGM adjusted EBITDA is attributable to the increases in revenue described above, and offset by increased adjusted selling, general and administrative expenses of $1.2 million and increased research and development expenses of $0.7 million, both driven by the increase in salaries and benefit costs due to increased headcount. The increase in revenue was further offset by increased adjusted cost of equipment sales of $5.1 million due to higher sales volume. EGM adjusted EBITDA margin was 56% for the three months ended March 31, 2018 and 2017.

Table Products

Three Months Ended March 31, 2018 compared to Three Months Ended March 31, 2017



	Three Months Ended March 31,					$		%
	2018		2017			Change		Change
Table Products Segment Revenue:
Gaming operations	$	1,662	$	625		$	1,037	165.9	%
Equipment sales	8		7			1		14.3	%
Total Table Products revenues	$	1,670	$	632		$	1,038	164.2	%

Table Products adjusted EBITDA	$	186	$	(177	)	$	363	205.1	%

Table Products unit information:
Table products installed base, end of period	2,631		1,691			940		55.6	%
Average monthly lease price	$	220	$	128		$	92	71.9	%

Gaming Operations Revenue

The increase in Table Products gaming operations revenue is attributable to the increase in the Table Products installed base to 2,631 units compared to 1,691 units in the prior year period. The recently acquired 493 installed table games from the In Bet acquisition and the continued success of side bets, most notably Buster Blackjack and our progressive Bonus Spin, are the primary driver of the increase in the Table Products revenue and installed base compared to the prior year period. See Item 1. “Financial Statements” Note 14 for a description of the In Bet acquisition. The increase is also attributable to the higher average monthly lease price of $220, up $92 compared to the prior year period.

Tables Products Adjusted EBITDA

Table Products adjusted EBITDA includes the revenues and operating expenses from the Table Products segment adjusted for depreciation, amortization, write downs and other charges, as well as other costs. See Item 1 “Financial Statements” Note 14 for further explanation of adjustments. The increase in Table Products adjusted EBITDA is attributable to the increases in revenue described above, and offset by higher adjusted research and development expenses of $0.3 million related to the development of our new card shuffler, the DEX S and higher adjusted cost of gaming operations and equipment sales of $0.3 million.

Interactive

Three Months Ended March 31, 2018 compared to Three Months Ended March 31, 2017



	Three months ended March 31,					$			%
	2018		2017			Change			Change
Interactive Segment Revenue:
Gaming operations	$	1,928	$	2,130		$	(202	)	(9.5	)%
Total Interactive revenues	$	1,928	$	2,130		$	(202	)	(9.5	)%

Interactive adjusted EBITDA	$	9	$	(117	)	$	126		107.7	%

Interactive unit information:
Average MAU⁽¹⁾	224,183		192,560			31,623			16.4	%
Average DAU⁽²⁾	40,720		38,534			2,186			5.7	%
ARPDAU⁽³⁾	$	0.51	$	0.57		$	(0.06	)	(10.5	)%

(1) MAU = Monthly Active Users and is a count of unique visitors to our sites during a month

(2) DAU = Daily Active Users, a count of unique visitors to our sites during a day

(3) ARPDAU = Average daily revenue per DAU is calculated by dividing revenue for a period by the DAU for the period by the number of days for the period

Gaming Operations Revenue

Because of our optimization strategy, interactive gaming operations revenue decreased slightly compared to the prior year period due to the decrease in Business-to-Consumer (“B2C”) revenue. These decreases were offset by an increase in Business-to-Business (“B2B”) revenue of $0.1 million.

Interactive Adjusted EBITDA

Interactive adjusted EBITDA includes the revenues and operating expenses from the Interactive segment adjusted for depreciation, amortization, write downs and other charges, as well as other costs. See Item 1. “Financial Statements” Note 14 for further explanation of adjustments. The increase in interactive adjusted EBITDA is attributable to a decrease in adjusted operating expenses of $0.2 million primarily driven by decreased marketing and user acquisition costs.

Total Adjusted EBITDA

The following tables provide reconciliations of segment financial information to our consolidated statement of ~~operations.~~operations and to total adjusted EBITDA. We have included revenues, operating expenses and other adjustments by segment which we believe are important to understanding the operating results of our segment:


	Three months ended September 30, 2017										Three months ended March 31, 2018
	EGM		Table Products			Interactive			Total		EGM		Table Products		Interactive		Total
Revenues
Gaming operations	$	39,767	$	1,072		$	2,010		$	42,849	$	46,042	$	1,662	$	1,928	$	49,632
Equipment sales	13,564		27			—			13,591		15,216		8		—		15,224
Total revenues	53,331		1,099			2,010			56,440		61,258		1,670		1,928		64,856
Cost of gaming operations⁽¹⁾	6,352		405			587			7,344		7,888		433		537		8,858
Cost of equipment sales⁽¹⁾	6,329		1			—			6,330		7,399		—		—		7,399
Selling, general and administrative	8,011		586			1,145			9,742		14,960		762		1,055		16,777
Research and development	5,537		524			406			6,467		7,088		1,107		430		8,625
Write downs and other charges	490		—			—			490		1,610		—		—		1,610
Depreciation and amortization	16,181		185			565			16,931		18,546		594		209		19,349
Total operating expenses	42,900		1,701			2,703			47,304		57,491		2,896		2,231		62,618

Write downs and other
Loss on disposal of long lived assets	490		—			—					340		—		—		340
Impairment of long lived assets	—		—			—					570		—		—		570
Fair value adjustments to contingent consideration and other items	—		—			—					700		—		—		700
Acquisition costs	—		—			—
Depreciation and amortization	16,181		185			565					18,546		594		209		19,349
Accretion of placement fees⁽²⁾	1,192		—			—					1,084		—		—		1,084
Non-cash stock based compensation expense⁽³⁾											7,234		816		103		8,153
Acquisitions & integration related costs including restructuring & severance⁽³⁾⁽⁴⁾	65		5			1					1,179		—		—		1,179
Legal & litigation expenses including settlement payments⁽⁴⁾	181		—			—
New jurisdictions and regulatory licensing costs⁽⁵⁾	556		11			—
Initial public offering⁽⁵⁾											381		2				383
Non-cash charge on capitalized installation and delivery⁽⁶⁾	359		—			—					490		—		—		490
Non-cash charges and loss on disposition of assets⁽⁷⁾	—		—			—
Other adjustments⁽⁸⁾	301		169			4
Other adjustments⁽⁷⁾											13		—		—		13
Adjusted EBITDA	$	29,756	$	(232	)	$	(123	)			$	34,304	$	186	$	9	$	34,499

(1) Exclusive of depreciation and amortization.

(2) Non-cash item related to the accretion of contract rights under development agreements and placement fees.

(3)Non-cash stock based compensation includes non-cash compensation expense related to grants of options, restricted stock, and other equity awards.

(4) Acquisitions & integration related costs primarily relate to costs incurred after the purchase of businesses, such as the purchase of Cadillac Jack and AGSi, to integrate operations and obtain costs synergies. Restructuring and severance costs primarily relate to costs incurred through the restructuring of the Company’s operations from time to time and other employee severance costs recognized in the periods presented.

(5) Costs incurred related to initial public offering, net of costs capitalized to equity.

(6) Non-cash charge on capitalized installation and delivery primarily include the costs to acquire contracts that are expensed over the estimated life of each contract.

(7) Other adjustments are primarily composed of professional fees incurred by the Company for projects, corporate and public filing compliance, contract cancellation fees, and other costs deemed to be non-recurring in nature.



	Three months ended March 31, 2017
	EGM			Table Products			Interactive			Total
Revenues
Gaming operations	$	37,678		$	625		$	2,130		$	40,433
Equipment sales	7,334			7			—			7,341
Total revenues	45,012			632			2,130			47,774
Cost of gaming operations⁽¹⁾	6,659			175			637			7,471
Cost of equipment sales⁽¹⁾	3,852			—			—			3,852
Selling, general and administrative	8,693			384			1,204			10,281
Research and development	4,792			324			188			5,304
Write downs and other charges	232			—			—			232
Depreciation and amortization	17,836			406			209			18,451
Total operating expenses	42,064			1,289			2,238			45,591

Write downs and other
Loss on disposal of long lived assets	577			—			—			577
Impairment of long lived assets	285			—			—			285
Fair value adjustments to contingent consideration and other items	(630		)	—			—			(630		)
Depreciation and amortization	17,836			406			209			18,451
Accretion of placement fees⁽²⁾	1,149			—			—			1,149
Acquisitions & integration related costs including restructuring & severance⁽³⁾	791			74			(218		)	647
Legal & litigation expenses including settlement payments⁽⁴⁾	399			—			—			399
New jurisdictions and regulatory licensing costs⁽⁵⁾	235			—			—			235
Non-cash charge on capitalized installation and delivery⁽⁶⁾	412			—			—			412
Non-cash charges and loss on disposition of assets⁽⁷⁾	550			—			—			550
Other adjustments⁽⁸⁾	647			—			—			647
Adjusted EBITDA	$	25,199		$	(177	)	$	(117	)	$	24,905

(1) Exclusive of depreciation and amortization.

(2) Non-cash item related to the accretion of contract rights under development agreements and placement fees.

(3) Acquisitions & integration related costs primarily relate to costs incurred after the purchase of businesses, such as the purchase of Cadillac Jack and AGSi, to integrate operations and obtain costs synergies. Restructuring and severance costs primarily relate to costs incurred through the restructuring of the Company’s operations from time to time and other employee severance costs recognized in the periods presented.

(4) Legal and litigation related costs consist of payments to law firms and settlements for matters that are outside the normal course of business. These costs

related to litigation and matters that were not significant individually.

(5) New jurisdictions and regulatory licensing costs primarily relate to the costs the Company incurred to obtain licenses and develop products for new jurisdictions.

(6) Non-cash charge on capitalized installation and delivery primarily include the costs to acquire contracts that are expensed over the estimated life of each contract.

(7) Non-cash charges and loss on disposition of assets are primarily composed of the net book value of electronic gaming machines sold into secondary markets. These gaming machines were previously leased to customers and sold at substantially lower average selling prices. Additional non-cash inventory obsolescence charges are also included.

(8) Other adjustments are primarily composed of professional fees incurred by the Company for projects, corporate and public filing compliance, contract cancellation fees, and other costs deemed to be non-recurring in nature.

Three months ended September 30, 2016
EGM Table Products Interactive Total
Revenues
Gaming operations $ 36,048
$ 672
$ 2,157
$ 38,877
Equipment sales 2,329
2
—
2,331
Total revenues 38,377
674
2,157
41,208
Cost of gaming operations⁽¹⁾
5,749
350
612
6,711
Cost of equipment sales⁽¹⁾
698
—
—
698
Selling, general and administrative 10,600
643
1,727
12,970
Research and development 5,761
489
425
6,675
Write downs and other charges 1,852
—
—
1,852
Depreciation and amortization 18,806
404
209
19,419
Total operating expenses 43,466
1,886
2,973
48,325

Write downs and other
Loss on disposal of long lived assets 248
—
—

Impairment of long lived assets 4,604
—
—

Fair value adjustments to contingent consideration and other items (3,000 ) —
—

Acquisition costs —
—
—

Depreciation and amortization 18,806
404
209

Accretion of placement fees⁽²⁾
1,190
—
—

Acquisitions & integration related costs including restructuring & severance⁽³⁾
2,413
272
—

Legal & litigation expenses including settlement payments⁽⁴⁾
235
126
—

New jurisdictions and regulatory licensing costs⁽⁵⁾
812
30
—

Non-cash charge on capitalized installation and delivery⁽⁶⁾
353
—
—

Non-cash charges and loss on disposition of assets⁽⁷⁾
285
—
—

Other adjustments⁽⁸⁾
86
—
—

Adjusted EBITDA $ 20,943
$ (380 ) $ (607 )

~~(1) Exclusive of depreciation and amortization.~~

~~(2) Non-cash item related to the accretion of contract rights under development agreements and placement fees.~~

~~(4) Legal and litigation related costs consist of payments to law firms and settlements for matters that are outside the normal course of business. These costs~~

~~related to litigation and matters that were not significant individually.~~

~~(5) New jurisdictions and regulatory licensing costs primarily relate to the costs the Company incurred to obtain licenses and develop products for new jurisdictions.~~

~~(6) Non-cash charge on capitalized installation and delivery primarily include the costs to acquire contracts that are expensed over the estimated life of each contract.~~

We have provided total adjusted EBITDA in this Form 10-Q because we believe such measure provides investors with additional information to measure our performance.

Nine months ended September 30, 2017
EGM Table Products Interactive Total
Revenues
Gaming operations $ 116,587
$ 2,348
$ 6,105
$ 125,040
Equipment sales 29,160
94
—
29,254
Total revenues 145,747
2,442
6,105
154,294
Cost of gaming operations⁽¹⁾
19,188
798
1,808
21,794
Cost of equipment sales⁽¹⁾
14,318
8
—
14,326
Selling, general and administrative 25,490
1,424
3,454
30,368
Research and development 15,652
1,277
983
17,912
Write downs and other charges 2,655
—
—
2,655
Depreciation and amortization 51,603
1,012
983
53,598
Total operating expenses 128,906
4,519
7,228
140,653

Write downs and other
Loss on disposal of long lived assets 3,000
—
—

Impairment of long lived assets 285
—
—

Fair value adjustments to contingent consideration and other items (630 ) —
—

Acquisition costs —
—
—

Depreciation and amortization 51,603
1,012
983

Accretion of placement fees⁽²⁾
3,492
—
—

Acquisitions & integration related costs including restructuring & severance⁽³⁾
952
164
(217 )
Legal & litigation expenses including settlement payments⁽⁴⁾
766
—
—

New jurisdictions and regulatory licensing costs⁽⁵⁾
1,293
11
—

Non-cash charge on capitalized installation and delivery⁽⁶⁾
1,284
—
—

Non-cash charges and loss on disposition of assets⁽⁷⁾
686
—
—

Other adjustments⁽⁸⁾
1,878
169
20

Adjusted EBITDA $ 81,450
$ (721 ) $ (337 )

~~(1) Exclusive~~We believe that the presentation of ~~depreciation and amortization.~~

~~(2) Non-cash item related~~total adjusted EBITDA is appropriate to provide additional information to investors about certain material non-cash items that we do not expect to continue at the ~~accretion of contract rights under development agreements and placement fees.~~

~~(4) Legal and litigation related costs consist of payments to law firms and settlements for matters that are outside the normal course of business. These costs~~

~~related to litigation and matters that were not significant individually.~~

~~(5) New jurisdictions and regulatory licensing costs primarily relate to the costs the Company incurred to obtain licenses and develop products for new jurisdictions.~~

~~(6) Non-cash charge on capitalized installation and delivery primarily include the costs to acquire contracts that are expensed over the estimated life of each contract.~~

Nine months ended September 30, 2016
EGM Table Products Interactive Total
Revenues
Gaming operations $ 109,214
$ 1,976
$ 5,903
$ 117,093
Equipment sales 6,939
29
—
6,968
Total revenues 116,153
2,005
5,903
124,061
Cost of gaming operations⁽¹⁾
16,913
997
1,717
19,627
Cost of equipment sales⁽¹⁾
4,244
—
—
4,244
Selling, general and administrative 27,352
2,557
6,745
36,654
Research and development 13,652
1,353
1,512
16,517
Write downs and other charges 2,162
—
(9 ) 2,153
Depreciation and amortization 58,193
1,251
1,083
60,527
Total operating expenses 122,516
6,158
11,048
139,722

Write downs and other
Loss on disposal of long lived assets 558
—
—

Impairment of long lived assets 4,606
—
—

Fair value adjustments to contingent consideration and other items (3,000 ) —
—

Acquisition costs (2 ) (9 )
Depreciation and amortization 58,193
1,251
1,083

Accretion of placement fees⁽²⁾
3,538
—
—

Acquisitions & integration related costs including restructuring & severance⁽³⁾
4,574
460
—

Legal & litigation expenses including settlement payments⁽⁴⁾
478
1,017
—

New jurisdictions and regulatory licensing costs⁽⁵⁾
927
30
—

Non-cash charge on capitalized installation and delivery⁽⁶⁾
1,193
—
—

Non-cash charges and loss on disposition of assets⁽⁷⁾
2,352
—
—

Other adjustments⁽⁸⁾
1,650
—
—

Adjusted EBITDA $ 68,704
$ (1,395 ) $ (4,071 )

~~(1) Exclusive of depreciation and amortization.~~

~~(2) Non-cash item related to the accretion of contract rights under development agreements and placement fees.~~

~~(4) Legal and litigation related costs consist of payments to law firms and settlements for matters that are outside the normal course of business. These costs~~

~~related to litigation and matters that were not significant individually.~~

~~(5) New jurisdictions and regulatory licensing costs primarily relate to the costs the Company incurred to obtain licenses and develop products for new jurisdictions.~~

~~(6) Non-cash charge on capitalized installation and delivery primarily include the costs to acquire contracts that are expensed over the estimated life of each contract.~~

~~Electronic Gaming Machines~~

~~Three Months Ended September 30, 2017 compared to Three Months Ended September 30, 2016~~

Three months ended September 30, $ %
2017 2016 Change Change
EGM Segment Revenue:
Gaming operations $ 39,767
$ 36,048
$ 3,719
10.3 %
Equipment sales 13,564
2,329
11,235
482.4 %
Total EGM revenues $ 53,331
$ 38,377
$ 14,954
39.0 %

EGM adjusted EBITDA $ 29,756
$ 20,943
$ 8,813
42.1 %

EGM unit information:
EGM installed base, end of period 22,015
20,108
1,907
9.5 %
EGM revenue per day $ 19.65
$ 19.78
$ (0.13 ) (0.7 )%

EGM units sold 842
66
776
1,175.8 %
Average sales price $ 15,890
$ 14,361
$ 1,529
10.6 %

~~Gaming Operations Revenue~~

~~The increase in gaming operations revenue was primarily due to the increase in our EGM installed base of approximately 900 U.S. units, which is primarily attributable to the popularity of our new~~ ~~ICON~~ ~~and~~ ~~Orion~~ cabinets and approximately 1,000 Mexico units, which is attributable to the to our gaining market share in under serviced markets within Mexico. We also had a 2.6%, or $0.64, increase in our U.S. EGM revenue per day through the optimization of our installed base by installing our newer and more competitive game content on our EGMs. Although the Company has experienced a decrease in participation share rates for gaming revenue received pursuant to participation agreements with Native American tribal customers, player demand, driven by the Company’s newer and more competitive game content, has offset the effects of decreased participation share rates and U.S. EGM revenue per day has increased in total.

~~Equipment Sales~~

The increase in equipment sales is due to the sale of 842 units in the three months ended September 30, 2017, compared to 66 units in the prior year period. The increase in the number of units sold is primarily attributable to the success of our new ~~ICON~~ ~~and~~ ~~Orion~~ cabinets and our growth in the Class III market in which many customers prefer to buy rather than lease EGMs. The increase was also attributable to a $1,529, or 10.6%, increase in the average sales price compared to the prior year period. The increase in equipment sales was offset by a decrease in revenues from the sale of nontransferable and nonexclusive licenses of certain licensed game content to a third party for $1.1 million in the prior year period that was not present in the current year period

~~EGM Adjusted EBITDA~~

~~EGM adjusted EBITDA includes the revenues and operating expenses from the EGM segment adjusted for depreciation, amortization, write downs and other charges, accretion of placement fees,~~future, as well as other ~~costs. See Item 1. “Financial Statements” Note 14~~items we do not consider indicative of our ongoing operating performance. Further, we believe total adjusted EBITDA provides a meaningful measure of operating profitability because we use it for ~~further explanation~~evaluating our business performance, making budgeting decisions, and comparing our performance against that of ~~adjustments. The increase in EGM~~other peer companies using similar measures. It also provides management and investors with additional information to estimate our value.

Total adjusted EBITDA is ~~attributable~~not a presentation made in accordance with GAAP. Our use of the term total adjusted EBITDA may vary from others in our industry. Total adjusted EBITDA should not be considered as an alternative to operating income or net income. Total adjusted EBITDA has important limitations as an analytical tool, and you should not consider it in isolation or as a substitute for the analysis of our results as reported under GAAP.

Our definition of total adjusted EBITDA allows us to add back certain non-cash charges that are deducted in calculating net income and to deduct certain gains that are included in calculating net income. However, these expenses and gains vary greatly, and are difficult to predict. They can represent the effect of long-term strategies as opposed to short-term results. In addition, in the case of charges or expenses, these items can represent the reduction of cash that could be used for other corporate purposes.

Due to these limitations, we rely primarily on our GAAP results, such as net loss, (loss) income from operations, EGM Adjusted EBITDA, Table Products Adjusted EBITDA or Interactive Adjusted EBITDA and use Total adjusted EBITDA only supplementally.

The following table reconciles net loss to total adjusted EBITDA:

Three Months Ended March 31, 2018 compared to the increases in revenue described above, a decrease in adjusted operating expenses of $0.3 million related primarily to the decrease in marketing costs due to the timing of tradeshows, and offset by increased adjusted cost of equipment sales of $6.3 million due to higher sales volume.

~~Nine~~Three Months Ended ~~September 30,~~March 31, 2017 ~~compared to Nine Months Ended September 30, 2016~~

Nine months ended September 30, $ %
2017 2016 Change Change
EGM Segment Revenue:
Gaming operations $ 116,587
$ 109,214
$ 7,373
6.8 %
Equipment sales 29,160
6,939
22,221
320.2 %
Total EGM revenues $ 145,747
$ 116,153
$ 29,594
25.5 %

EGM adjusted EBITDA $ 81,450
$ 68,704
$ 12,746
18.6 %

EGM unit information:
EGM installed base, end of period 22,015
20,108
1,907
9.5 %
EGM revenue per day $ 19.86
$ 20.20
$ (0.34 ) (1.7 )%

EGM units sold 1,868
205
1,663
811.2 %
Average sales price $ 15,835
$ 14,630
$ 1,205
8.2 %



	Three months ended March 31,						$			%
	2018			2017			Change			Change
Net loss	$	(9,538	)	$	(12,386	)	$	2,848		23.0	%
Income tax expense (benefit)	(12,436		)	2,233			(14,669		)	(656.9	)%
Depreciation and amortization	19,349			18,451			898			4.9	%
Other (income) expense	9,232			(2,809		)	12,041			(428.7	)%
Interest income	(52		)	(15		)	(37		)	(246.7	)%
Interest expense	10,424			15,160			(4,736		)	(31.2	)%
Write downs and other	1,610			232			1,378			594.0	%
Loss on extinguishment and modification of debt	4,608			—			4,608			100.0	%
Other adjustments	396			647			(251		)	(38.8	)%
Other non-cash charges	1,574			2,111			(537		)	(25.4	)%
New jurisdictions and regulatory licensing costs	—			235			(235		)	(100.0	)%
Legal & litigation expenses including settlement payments	—			399			(399		)	(100.0	)%
Acquisitions & integration related costs including restructuring & severance	1,179			647			532			82.2	%
Non-cash stock based compensation	8,153			—			8,153			100.0	%
Total Adjusted EBITDA	$	34,499		$	24,905		$	9,594		38.5	%

~~Gaming Operations Revenue~~

~~The increase in gaming operations revenue was primarily due to the increase in our EGM installed base of approximately 900 U.S. units, which is primarily attributable to the popularity of our new~~ ~~ICON~~ ~~and~~ ~~Orion~~ cabinets and approximately 1,000 Mexico units, which is attributable to the to our gaining market share in under serviced markets within Mexico. We also had a 2.1%, or $0.54, increase in our U.S. EGM revenue per day through the optimization of our installed base by installing our newer and more competitive game content on our EGMs. Although the Company has experienced a decrease in participation share rates for gaming revenue received pursuant to participation agreements with Native American tribal customers, player demand, driven by the Company’s newer and more competitive game content, has offset the effects of decreased participation share rates and U.S. EGM revenue per day has increased in total. Current period results have been negatively impacted by $1.0 million relating to foreign currency fluctuations compared to the prior year period.

~~Equipment Sales~~

The increase in equipment sales is due to the sale of 1,868 units in the nine months ended September 30, 2017, compared to 205 units in the prior year period. The increase in the number of units sold is primarily attributable to the success of our new ~~ICON~~ ~~and~~ ~~Orion~~ cabinets and our growth in the Class III market in which many customers prefer to buy rather than lease EGMs. The increase was also attributable to an approximate $1,205, or 8.2%, increase in the average sales price compared to the prior year period. The increase in equipment sales was offset by a decrease in revenues from the sale of nontransferable and nonexclusive licenses of certain licensed game content to a third party for $3.2 million in the prior year period that was not present in the current year period

~~EGM Adjusted EBITDA~~

EGM adjusted EBITDA includes the revenues and operating expenses from the EGM segment adjusted for depreciation, amortization, write downs and other charges, accretion of placement fees, as well as other costs. See Item 1. “Financial Statements” Note 14 for further explanation of adjustments. The increase in EGM adjusted EBITDA is attributable to the increases in revenue described above offset by increased adjusted cost of equipment sales of $12.4 million due to higher sales volume and an increase in adjusted operating expenses of $2.8 million due to increased headcount and prototype parts associated with the development of our new Orion and Orion Slant cabinets. Increases in adjusted operating expenses were offset by decreased professional fees and marketing costs due to the timing of tradeshows.

~~Table Products~~

~~Three Months Ended September 30, 2017 compared to Three Months Ended September 30, 2016~~

Three Months Ended September 30, $ %
2017 2016 Change Change
Table Products Segment Revenue:
Gaming operations $ 1,072
$ 672
$ 400
59.5 %
Equipment sales 27
2
25
1,250.0 %
Total Table Products revenues $ 1,099
$ 674
$ 425
63.1 %

Table Products adjusted EBITDA $ (232 ) $ (380 ) $ 148
38.9 %

Table Products unit information:
Table products installed base, end of period 2,350
1,205
1,145
95.0 %
Average monthly lease price $ 151
$ 186
$ (35 ) (18.8 )%

~~Gaming Operations Revenue~~

The increase in Table Products gaming operations revenue is attributable to the increase in the Table Products installed base to 2,350 units compared to 1,205 units in the prior year period. The newly acquired 493 installs from the In Bet acquisition, our side bets, and most notably Buster Blackjack, are the primary drivers of the increase in the Table Products revenue and installed base compared to the prior year period. See Item 1. “Financial Statements” Note 2 for a description of the acquisition. The increase is offset by a decrease in the average monthly lease price of $151 compared to $186 in the prior year period.

~~Tables Products Adjusted EBITDA~~

Table Products adjusted EBITDA includes the revenues and operating expenses from the Table Products segment adjusted for depreciation, amortization, write downs and other charges, as well as other costs. See Item 1. “Financial Statements” Note 14 for further explanation of adjustments. The increase in Table Products adjusted EBITDA is attributable to the increases in revenue described above and offset by an increase in adjusted operating expenses of $0.2 million due to increased headcount and professional fees. The Table Products segment began its operations in mid-2014 and it has continued to grow through the addition of headcount and purchases of intellectual property from third parties.

~~Nine Months Ended September 30, 2017 compared to Nine Months Ended September 30, 2016~~

Nine Months Ended September 30, $ %
2017 2016 Change Change
Table Products Segment Revenue:
Gaming operations $ 2,348
$ 1,976
$ 372
18.8 %
Equipment sales 94
29
65
224.1 %
Total Table Products revenues $ 2,442
$ 2,005
$ 437
21.8 %

Table Products adjusted EBITDA $ (721 ) $ (1,395 ) $ 674
48.3 %

Table Products unit information:
Table products installed base, end of period 2,350
1,205
1,145
95.0 %
Average monthly lease price $ 111
$ 185
$ (74 ) (40.0 )%

~~Gaming Operations Revenue~~

The increase in Table Products gaming operations revenue is attributable to the increase in the Table Products installed base to 2,350 units compared to 1,205 units in the prior year period. The newly acquired 493 installs from the In Bet acquisition, our side bets, and most notably Buster Blackjack, are the primary driver of the increase in the Table Products revenue and installed base compared to the prior year period. See Item 1. “Financial Statements” Note 2 for a description of the acquisition. The increase is offset by a decrease in the average monthly lease price of $74 compared to $185 in the prior year period.

~~Tables Products Adjusted EBITDA~~

Table Products adjusted EBITDA includes the revenues and operating expenses from the Table Products segment adjusted for depreciation, amortization, write downs and other charges, as well as other costs. See Item 1. “Financial Statements” Note 14 for further explanation of adjustments. The increase in Table Products adjusted EBITDA is attributable to the increases in revenue described above and a decrease in adjusted cost of gaming operations and equipment sales of $0.3 million. The Table Products segment began its operations in mid-2014 and it has continued to grow through the addition of headcount and purchases of intellectual property from third parties.

~~Interactive~~

~~Three Months Ended September 30, 2017 compared to Three Months Ended September 30, 2016~~

Three months ended September 30, $ %
2017 2016 Change Change
Interactive Segment Revenue:
Gaming operations $ 2,010
$ 2,157
$ (147 ) (6.8 )%
Total Interactive revenues $ 2,010
$ 2,157
$ (147 ) (6.8 )%

Interactive adjusted EBITDA $ (123 ) $ (607 ) $ 484
79.7 %

Interactive unit information:
Average MAU⁽¹⁾
194,239
207,151
(12,912 ) (6.2 )%
Average DAU⁽²⁾
36,906
42,953
(6,047 ) (14.1 )%
ARPDAU⁽³⁾
$ 0.59
$ 0.47
$ 0.12
25.5 %

~~(1) MAU = Monthly Active Users and is a count of unique visitors to our sites during a month~~

~~(2) DAU = Daily Active Users, a count of unique visitors to our sites during a day~~

~~(3) ARPDAU = Average daily revenue per DAU is calculated by dividing revenue for a period by the DAU for the period by the number of days for the period~~

~~Gaming Operations Revenue~~

The decrease in interactive gaming operations revenue is primarily driven by a 14.1% decrease in average DAU for the three months ended September 30, 2017 when compared to the prior year period. The decrease in average DAU was driven by decreased user acquisition costs in efforts to optimize marketing spend. These decreases were offset by increases attributable to Business-to-Consumer (“B2C”) revenue driven by a 25.5% increase in ARPDAU.

~~Interactive Adjusted EBITDA~~

Interactive adjusted EBITDA includes the revenues and operating expenses from the Interactive segment adjusted for depreciation, amortization, write downs and other charges, as well as other costs. See Item 1. “Financial Statements” Note 14 for further explanation of adjustments. The increase in interactive adjusted EBITDA is attributable to a decrease in adjusted operating expenses of $0.6 million primarily driven by decreased marketing and user acquisition costs. These decreases in adjusted operating expenses were partially offset by the decrease in gaming operations revenues discussed above.

~~Nine Months Ended September 30, 2017 compared to Nine Months Ended September 30, 2016~~

Nine Months Ended September 30, $ %
2017 2016 Change Change
Interactive Segment Revenue:
Gaming operations $ 6,105
$ 5,903
$ 202
3.4 %
Total Interactive revenues $ 6,105
$ 5,903
$ 202
3.4 %

Interactive adjusted EBITDA $ (337 ) $ (4,071 ) $ 3,734
91.7 %

Interactive unit information:
Average MAU⁽¹⁾
190,237
210,783
(20,546 ) (9.7 )%
Average DAU⁽²⁾
37,544
41,809
(4,265 ) (10.2 )%
ARPDAU⁽³⁾
$ 0.58
$ 0.48
$ 0.10
20.8 %

~~(1) MAU = Monthly Active Users and is a count of unique visitors to our sites during a month~~

~~(2) DAU = Daily Active Users, a count of unique visitors to our sites during a day~~

~~(3) ARPDAU = Average daily revenue per DAU is calculated by dividing revenue for a period by the DAU for the period by the number of days for the period~~

~~Gaming Operations Revenue~~

~~The increase in interactive gaming operations revenue is attributable to increases in Business-to-Consumer~~

(“B2C”) revenue driven by a 20.8% increase in ARPDAU for the nine months ended September 30, 2017 when compared to the prior year period. These increases were offset by a decrease of 14.1% in average DAU driven by decreased user acquisition costs in efforts to optimize marketing spend.

~~Interactive Adjusted EBITDA~~

Interactive adjusted EBITDA includes the revenues and operating expenses from the Interactive segment adjusted for depreciation, amortization, write downs and other charges, as well as other costs. See Item 1. “Financial Statements” Note 14 for further explanation of adjustments. The increase in interactive adjusted EBITDA is attributable to a decrease in adjusted operating expenses of $3.6 million primarily driven by decreased marketing and user acquisition costs. These decreases in adjusted operating expenses were complimented by the increase in gaming operations revenues discussed above.

LIQUIDITY AND CAPITAL RESOURCES

We expect that primary ongoing liquidity requirements for the year ending December 31, ~~2017~~2018 will be for operating capital expenditures, working capital, debt servicing, game development and other customer acquisition activities. We expect to finance these liquidity requirements through a combination of cash on hand and cash flows from operating activities.

Part of our overall strategy includes consideration of expansion opportunities, underserved markets and acquisition and other strategic opportunities that may arise periodically. We may require additional funds in order to execute on such strategic growth, and may incur additional debt or issue additional equity to finance any such transactions. We cannot assure you that we will be able to obtain such debt or issue any such additional equity on acceptable terms or at all.

As of ~~September 30, 2017,~~March 31, 2018, we had ~~$10.0~~$25.8 million in cash and cash equivalents and $30.0 million available under our revolving credit facility. Based on our current business plan, we believe that our existing cash balances, cash generated from operations and availability under the revolving credit facility will be sufficient to meet our anticipated cash needs for at least the next twelve months. As of ~~September 30, 2017,~~March 31, 2018, we were in compliance with the required covenants of our debt instruments, including the maximum net first lien leverage ~~ratio.~~ratio, which was 3.6 to 1.0. However, our future cash requirements could be higher than we currently expect as a result of various factors. Our ability to meet our liquidity needs could be adversely affected if we suffer adverse results of operations, or if we violate the covenants and restrictions to which we are subject under our debt instruments. Additionally, our ability to generate sufficient cash from our operating activities is subject to general economic, political, regulatory, financial, competitive and other factors beyond our control. Our business may not generate sufficient cash flow from operations, and future borrowings may not be available to us under our existing credit facility in an amount sufficient to enable us to pay our service or repay our indebtedness or to fund our other liquidity needs, and we may be required to seek

additional financing through credit facilities with other lenders or institutions or seek additional capital through private placements or public offerings of equity or debt securities.

Indebtedness

First Lien Credit Facilities

On February 7, 2018, the Company entered into an Incremental Assumption and Amendment Agreement (the “Incremental Agreement”), which amended and restated the First Lien Credit Agreement, dated as of June 6, 2017, as amended by the incremental facilities dated as of December 6, 2017, to reduce the applicable margin for the term loans thereunder by 1.25%. The Incremental Agreement also provides that any refinancing of the term loans through the issuance of certain debt or any repricing amendment resulting in a lower yield occurring at any time during the first six months after February 7, 2018 will be accompanied by a 1.00% payment premium or fee.

The term loans will mature on February 15, 2024, and the revolving credit facility will mature on June 6, 2022. Starting with the first full quarter after the Closing Date, the term loans require scheduled quarterly payments in amounts equal to 0.25% of the original aggregate principal amount of the term loans, with the balance due at maturity. Borrowings under the term loans bear interest at a rate equal to, at the Borrower’s option, either LIBOR or the base rate, subject to an interest rate floor plus an applicable margin rate. Borrowings under the revolving credit facility bear interest at a rate equal to, at the Borrower’s option, either LIBOR or the base rate plus an applicable margin rate. In addition, on a quarterly basis, the Borrower is required to pay each lender under the revolving credit facility a commitment fee in respect of any unused commitments thereunder at a rate of 0.50% per annum.

The Company was in compliance with the covenants of the First Lien Credit Facilities at September 30, 2017. As of September 30, 2017, our first lien leverage ratio was 3.9 to 1.0. As of September 30, 2017, the Company could incur the entire $30.0 million of unused borrowing capacity under the new revolving credit facility without violating any of its covenants under its debt agreements.

Amended and Restated Senior Secured PIK Notes

Notes continues to accrue at a rate of 11.25% per annum. The Company may elect to pay interest due on the Notes in cash, by increasing the principal of the outstanding Notes or by issuing new Notes (“PIK interest”) for the entire amount of the interest payment or by paying interest partially in cash and partially in PIK interest. Interest on the Notes accrues from the date of issuance and is payable on the dates described in more detail in the A&R Note Purchase Agreement.

Equipment Long Term Note Payable and Capital Leases

~~Senior Secured Credit Facilities~~

~~Seller Notes~~

The following table summarizes our historical cash flows (in thousands):


	Nine months ended September 30,						Three months ended March 31,
	2017			2016			2018			2017
Cash Flow Information:
Net cash provided by operating activities	$	26,293		$	25,261
Net cash (used in) provided by operating activities							$	(32,816	)	$	7,219
Net cash used in investing activities	(49,689		)	(27,970		)	(14,968		)	(14,429		)
Net cash provided by (used in) financing activities	15,436			(9,818		)	54,336			(3,128		)
Effect of exchange rates on cash and cash equivalents	8			(45		)	5			3
Net decrease in cash and cash equivalents	$	(7,952	)	$	(12,572	)	$	6,557		$	(10,335	)

Operating activities

The Company has historically produced a loss from operations, which is primarily due to the capital nature of the business and the resulting depreciation and amortization expense. Net cash ~~provided~~used for the ~~nine~~three months ended ~~September 30, 2017,~~March 31, 2018, was ~~$26.3~~$32.8 million compared to ~~$25.3~~$7.2 million provided in the prior year period, representing ~~an increase~~a decrease of ~~$1.0~~$40.0 million. This ~~increase~~decrease is primarily due to payment of $37.6 million related to unpaid interest from the redemption of the senior secured PIK notes. Secondarily, the decrease is due to changes in net working capital, which were driven by several factors. Increased sales volume contributed to a $~~9.1~~5.5 million change in accounts receivable. Additionally, increased production activity and purchases of gaming equipment resulted in a ~~$6.8~~$4.8 million change in accounts payable and accrued liabilities, a $4.8 million change in inventory and to a lesser extent, a ~~$2.8~~$0.8 million change in prepaid ~~expenses and a~~ ~~$1.6 million~~ ~~change in inventory.~~expenses. A change in other non-current assets of ~~$2.7~~ $12.7

million was primarily related to tax related ~~accruals. Other working capital changes~~accruals and ~~income from operating activities excluding non-cash expenses increased~~offset by ~~$24.4 million~~.a comparable amount in the change in accounts payable and accrued liabilities.

Investing activities

Net cash used in investing activities for the ~~nine~~three months ended ~~September 30, 2017,~~March 31, 2018, was ~~$49.7~~$15.0 million compared to ~~$28.0~~$14.4 million in the prior year period, representing an increase of ~~$21.7~~$0.5 million. The increase was primarily due to software development and other expenditures of $0.5 million and the purchase of property and equipment of ~~$14.1 million and software development and other expenditures of $0.7~~$0.1 million. Additionally, the Company acquired certain intangible assets related to the purchase of table games and table game related intellectual property of $7.0 million, as described in Item 1. “Financial Statements” Note 2.

Financing activities

Net cash provided by financing activities for the ~~nine~~three months ended ~~September 30, 2017,~~March 31, 2018, was ~~$15.4~~$54.3 million compared to cash used of ~~$9.8~~$3.1 million for the ~~nine~~three months ended ~~September 30, 2016,~~March 31, 2018, representing an increase of ~~$25.3~~$57.5 million. The increase was primarily due to the initial public offering net proceeds, ~~from~~after deducting underwriting discounts and commissions of $176.3 million, and offset by $4.2 million initial public offering costs. Additionally, the ~~issuance~~difference is due to the repayment the principal amount of our ~~term loans of our first lien credit facilities of $448.7 million offset by the repayment of our~~11.25% senior secured ~~credit facilities~~PIK notes of $407.5 million, repayment of our Sellers Notes of $12.4 million, payments on deferred loan costs of $3.1 million, deferred offering costs paid of $1.2 million, and principle payments on our first lien credit facilities of $1.1$115 million.

Off-Balance Sheet Arrangements

We do not maintain any off-balance sheet transactions, arrangements, obligations or other relationships with unconsolidated entities or others that are reasonably likely to have a material current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

Critical Accounting Policies

A description of our critical accounting policies can be found in “Part II, Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, ~~2016.~~2017. There were no material changes to those policies during the ~~nine~~three months ended ~~September 30, 2017.~~March 31, 2018.

Recently Issued Accounting Standards

See related disclosure at Item 1—“Notes to Condensed Consolidated Financial Statements”, Note 1 “Description of the Business and Summary of Significant Accounting Policies.”

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Interest Rates. Our primary exposure to market risk is interest rate risk associated with our long-term debt, which accrues interest at variable rates. Certain of our debt instruments accrue interest at LIBOR or the base rate, at our election, subject to an interest rate floor plus an applicable margin rate. In the normal course of business, we are exposed to fluctuations in interest rates as we seek debt and equity capital to sustain our operations. All of our interest rate sensitive financial instruments are held for purposes other than trading purposes. As of ~~September 30, 2017, approximately 25%~~March 31, 2018, less than 1% of our debt were fixed-rate instruments. Assuming a constant outstanding balance for our variable-rate long term debt, a hypothetical 1% decrease in interest rates would decrease interest expense ~~$1.1~~$5.0 million given our LIBOR floor on related debt, while a hypothetical 1% increase in interest rates would increase interest expense approximately ~~$4.5~~$5.0 million.

Foreign currency risk. We are exposed to foreign currency exchange rate risk that is inherent to our foreign operations. We currently transact business in Mexico using the local currency. Our settlement of inter-company trade balances requires the exchange of currencies, which results in the recognition of foreign currency fluctuations. We expect that certain operations will continue to be denominated in foreign currencies. As such, we expect our cash flows and earnings to continue to be exposed to the risks that may arise from fluctuations in foreign currency exchange rates.

ITEM 4. CONTROLS AND PROCEDURES.

Disclosure Controls and Procedures

Under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, management has evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) or 15d-15(e) of the Exchange Act) as of ~~September 30, 2017.~~March 31, 2018. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective to ensure information is recorded, processed, summarized and reported within the periods specified in the Securities and Exchange Commission’s rules and forms and is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

Our management, including our Chief Executive Officer and Chief Financial Officer, does not expect that our disclosure controls and procedures will prevent all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty and that breakdowns can occur because of simple error and mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people or by management override of controls.

The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Over time, a control may become inadequate because of changes in conditions or because the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and may not be detected.

Changes in Internal Controls

No change in our internal control over financial reporting as such term is defined in Exchange Act Rule 13a-15(f) occurred as of the end of the fiscal quarter covered by this report, that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II

ITEM 1. LEGAL PROCEEDINGS.

We are party to various claims and legal actions that arise in the ordinary course of business. We do not believe the outcome of such disputes or legal actions will have a material adverse effect on our financial condition, results of operations, liquidity or capital resources.

ITEM 1A. RISK FACTORS.

"Item 1A.-Risk Factors" of our Annual Report on Form 10-K for the year ended December 31, ~~2016,~~2017, includes a discussion of our risk factors. The risks described in our Annual Report on Form 10-K are not the only risks we face. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition or future results. Except for the risk factor set forth in our Quarterly Report on Form 10-Q, filed August 14, 2017, there have been no material changes in our risk factors from those disclosed under "Item 1A. Risk Factors" included in our 2016 Annual Report on Form 10-K.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

None.

ITEM 5. OTHER INFORMATION

None.

ITEM 6. EXHIBITS.

(a). Exhibits.



			~~Incorporated by Reference~~
Exhibit Number	Exhibit Description	~~Filed Herewith~~	~~Form~~	~~Period Ending~~	~~Exhibit~~	~~Filing Date~~

31.1	Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.	X	—	—	—	—

31.2	Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.	X	—	—	—	—

32	Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.	X	—	—	—	—

101.IN	XBRL Instance Document	X	—	—	—	—

101.SCH	XBRL Taxonomy Extension Schema Document	X	—	—	—	—

101.CAL	XBRL Taxonomy Extension Calculation Linkbase Document	X	—	—	—	—

101.LAB	XBRL Taxonomy Extension Label Linkbase Document	X	—	—	—	—

101.PRE	XBRL Taxonomy Extension Presentation Linkbase Document	X	—	—	—	—

101.DEF	XBRL Taxonomy Extension Definition Linkbase Document	X	—	—	—	—

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



		AP GAMING HOLDCO, INC.

Date:	~~November 14, 2017~~May 3, 2018	By:	/s/ KIMO AKIONA
		Name:	Kimo Akiona
		Title:	Chief Financial Officer, Chief Accounting Officer and Treasurer (Principal Financial and Accounting Officer)

4341



	Three months ended September 30, 2016
	EGM			Table Products			Interactive			Total
Revenues
Gaming operations	$	36,048		$	672		$	2,157		$	38,877
Equipment sales	2,329			2			—			2,331
Total revenues	38,377			674			2,157			41,208
Cost of gaming operations⁽¹⁾	5,749			350			612			6,711
Cost of equipment sales⁽¹⁾	698			—			—			698
Selling, general and administrative	10,600			643			1,727			12,970
Research and development	5,761			489			425			6,675
Write downs and other charges	1,852			—			—			1,852
Depreciation and amortization	18,806			404			209			19,419
Total operating expenses	43,466			1,886			2,973			48,325

Write downs and other
Loss on disposal of long lived assets	248			—			—
Impairment of long lived assets	4,604			—			—
Fair value adjustments to contingent consideration and other items	(3,000		)	—			—
Acquisition costs	—			—			—
Depreciation and amortization	18,806			404			209
Accretion of placement fees⁽²⁾	1,190			—			—
Acquisitions & integration related costs including restructuring & severance⁽³⁾	2,413			272			—
Legal & litigation expenses including settlement payments⁽⁴⁾	235			126			—
New jurisdictions and regulatory licensing costs⁽⁵⁾	812			30			—
Non-cash charge on capitalized installation and delivery⁽⁶⁾	353			—			—
Non-cash charges and loss on disposition of assets⁽⁷⁾	285			—			—
Other adjustments⁽⁸⁾	86			—			—
Adjusted EBITDA	$	20,943		$	(380	)	$	(607	)



	Nine months ended September 30, 2017
	EGM			Table Products			Interactive			Total
Revenues
Gaming operations	$	116,587		$	2,348		$	6,105		$	125,040
Equipment sales	29,160			94			—			29,254
Total revenues	145,747			2,442			6,105			154,294
Cost of gaming operations⁽¹⁾	19,188			798			1,808			21,794
Cost of equipment sales⁽¹⁾	14,318			8			—			14,326
Selling, general and administrative	25,490			1,424			3,454			30,368
Research and development	15,652			1,277			983			17,912
Write downs and other charges	2,655			—			—			2,655
Depreciation and amortization	51,603			1,012			983			53,598
Total operating expenses	128,906			4,519			7,228			140,653

Write downs and other
Loss on disposal of long lived assets	3,000			—			—
Impairment of long lived assets	285			—			—
Fair value adjustments to contingent consideration and other items	(630		)	—			—
Acquisition costs	—			—			—
Depreciation and amortization	51,603			1,012			983
Accretion of placement fees⁽²⁾	3,492			—			—
Acquisitions & integration related costs including restructuring & severance⁽³⁾	952			164			(217		)
Legal & litigation expenses including settlement payments⁽⁴⁾	766			—			—
New jurisdictions and regulatory licensing costs⁽⁵⁾	1,293			11			—
Non-cash charge on capitalized installation and delivery⁽⁶⁾	1,284			—			—
Non-cash charges and loss on disposition of assets⁽⁷⁾	686			—			—
Other adjustments⁽⁸⁾	1,878			169			20
Adjusted EBITDA	$	81,450		$	(721	)	$	(337	)



	Nine months ended September 30, 2016
	EGM			Table Products			Interactive			Total
Revenues
Gaming operations	$	109,214		$	1,976		$	5,903		$	117,093
Equipment sales	6,939			29			—			6,968
Total revenues	116,153			2,005			5,903			124,061
Cost of gaming operations⁽¹⁾	16,913			997			1,717			19,627
Cost of equipment sales⁽¹⁾	4,244			—			—			4,244
Selling, general and administrative	27,352			2,557			6,745			36,654
Research and development	13,652			1,353			1,512			16,517
Write downs and other charges	2,162			—			(9		)	2,153
Depreciation and amortization	58,193			1,251			1,083			60,527
Total operating expenses	122,516			6,158			11,048			139,722

Write downs and other
Loss on disposal of long lived assets	558			—			—
Impairment of long lived assets	4,606			—			—
Fair value adjustments to contingent consideration and other items	(3,000		)	—			—
Acquisition costs	(2		)				(9		)
Depreciation and amortization	58,193			1,251			1,083
Accretion of placement fees⁽²⁾	3,538			—			—
Acquisitions & integration related costs including restructuring & severance⁽³⁾	4,574			460			—
Legal & litigation expenses including settlement payments⁽⁴⁾	478			1,017			—
New jurisdictions and regulatory licensing costs⁽⁵⁾	927			30			—
Non-cash charge on capitalized installation and delivery⁽⁶⁾	1,193			—			—
Non-cash charges and loss on disposition of assets⁽⁷⁾	2,352			—			—
Other adjustments⁽⁸⁾	1,650			—			—
Adjusted EBITDA	$	68,704		$	(1,395	)	$	(4,071	)