
| Page 51 Q115 GAAP to Non-GAAP Reconciliation Condensed Consolidated Statements of Operations GAAP to Non-GAAP Reconciliation (in thousands, except per share data) (unaudited) GAAP Results Change in deferred revenues Change in deferred platform commissions and royalty expense Amortization of intangible assets Stock-based compensation Transitional Costs Non-cash warrant expense Foreign currency exchange loss Non-GAAP Results Revenues 69,470 $ (7,023) $ - $ - $ - $ - $ - $ - $ 62,447 $ Cost of revenues: Platform commissions, royalties and other 26,310 - (2,819) - - - (93) - 23,398 Amortization of intangible assets 2,434 - - (2,434) - - - - - Total cost of revenues 28,744 - (2,819) (2,434) - - (93) - 23,398 Gross profit 40,726 (7,023) 2,819 2,434 - - 93 - 39,049 Operating expenses: Research and development 18,243 - - - (760) - - - 17,483 Sales and marketing 12,438 - - - (218) - - - 12,220 General and administrative 7,406 - - - (1,151) (72) - - 6,183 Amortization of intangible assets 127 - - (127) - - - - - Total operating expenses 38,214 - - (127) (2,129) (72) - - 35,886 Income from operations 2,512 (7,023) 2,819 2,561 2,129 72 93 - 3,163 Interest and other income/(expense), net: (284) - - - - - - 290 6 Income before income taxes 2,228 (7,023) 2,819 2,561 2,129 72 93 290 3,169 Income tax provision (1,104) - - - - - - - (1,104) Net income 1,124 $ (7,023) $ 2,819 $ 2,561 $ 2,129 $ 72 $ 93 $ 290 $ 2,065 $ Net income per share: Basic 0.01 $ 0.02 $ Diluted 0.01 $ 0.02 $ Number of shares used in computation Basic 103,869 103,869 Diluted 107,851 107,851 Three Months Ended March 31, 2015 |