Press Release

Brightcove Announces Financial Results for Fourth Quarter and Fiscal Year 2019

February 19, 2020
Brightcove Inc. (Nasdaq: BCOV), the leading provider of cloud services for video, today announced financial results for the fourth quarter and fiscal year ended December 31, 2019.

“Brightcove made significant progress on its strategic priorities in the fourth quarter, highlighted by the release of Brightcove Beacon, our new OTT platform and the first of our purpose-built applications. Together with Brightcove Campaign, our new demand generation marketing application, and other upcoming releases, we have developed the strongest product portfolio in our history,” said Jeff Ray, Brightcove’s Chief Executive Officer.

Ray added, “2019 was an important year for Brightcove. We stabilized the business, developed exciting new applications and revamped our go-to-market team. We have now substantially completed the work needed to position the company for success. We believe 2020 is the year we will bring this hard work together and start to drive faster growth and improved profitability.”

Fourth Quarter 2019 Financial Highlights:

Revenue for the fourth quarter of 2019 was $47.6 million, an increase of 16% compared to $40.9 million for the fourth quarter of 2018. Subscription and support revenue was $44.6 million, an increase of 18% compared to $37.8 million for the fourth quarter of 2018.

Gross profit for the fourth quarter of 2019 was $28.8 million, representing a gross margin of 61% compared to a gross profit of $24.4 million for the fourth quarter of 2018. Non-GAAP gross profit for the fourth quarter of 2019 was $29.7 million, representing a non-GAAP gross margin of 62%, compared to a non-GAAP gross profit of $24.8 million for the fourth quarter of 2018. Non-GAAP gross profit and non-GAAP gross margin exclude stock-based compensation expense and the amortization of acquired intangible assets.

Loss from operations was $6.9 million for the fourth quarter of 2019, compared to a loss from operations of $2.5 million for the fourth quarter of 2018. Non-GAAP operating income, which excludes stock-based compensation expense, the amortization of acquired intangible assets and merger-related expense, was $2.2 million for the fourth quarter of 2019, compared to non-GAAP operating income of $237,000 during the fourth quarter of 2018.

Net loss was $6.7 million, or $0.17 per diluted share, for the fourth quarter of 2019. This compares to a net loss of $2.6 million, or $0.07 per diluted share, for the fourth quarter of 2018. Non-GAAP net income, which excludes stock-based compensation expense, the amortization of acquired intangible assets and merger-related expense, was $2.4 million for the fourth quarter of 2019, or $0.06 per diluted share, compared to non-GAAP net income of $147,000 for the fourth quarter of 2018, or $0.00 per diluted share.

Adjusted EBITDA was $3.5 million for the fourth quarter of 2019, compared to adjusted EBITDA of $1.4 million for the fourth quarter of 2018. Adjusted EBITDA excludes stock-based compensation expense, merger-related expense, the amortization of acquired intangible assets, depreciation expense, other income/expense and the provision for income taxes.

Cash flow from operations was $2.1 million for the fourth quarter for 2019, compared to $2.8 million for the fourth quarter of 2018.

Free cash flow was negative $336,000 after the company invested $2.4 million in capital expenditures and capitalization of internal-use software during the fourth quarter of 2019. Free cash flow was $2.1 million for the fourth quarter of 2018.

Cash and cash equivalents were $22.8 million as of December 31, 2019 compared $22.6 million at September 30, 2019.

Full Year 2019 Financial Highlights:

Revenue for the full year 2019 was $184.5 million, an increase of 12% compared to $164.8 million for 2018. Subscription and support revenue for 2019 was $173.8 million, an increase of 15% compared to $150.9 million for 2018.

Gross profit was $109.0 million for 2019, representing a gross margin of 59%, compared to $98.2 million for 2018. Non-GAAP gross profit was $111.6 million for 2019, representing a non-GAAP gross margin of 60%, compared to $100.6 million for 2018. Non-GAAP gross profit and non-GAAP gross margin exclude stock-based compensation expense and the amortization of acquired intangible assets.

Loss from operations was $21.1 million for 2019, compared to a loss from operations of $13.1 million for 2018. Non-GAAP income from operations, which excludes stock-based compensation expense, the amortization of acquired intangible assets, merger-related expense and executive severance and restructuring expense, was $3.6 million for 2019, compared to non-GAAP loss from operations of $2.2 million for 2018.

Net loss was $21.9 million, or $0.58 per diluted share, for 2019. This compares to a net loss of $14.0 million, or $0.39 per diluted share, for 2018. Non-GAAP net income, which excludes stock-based compensation expense, the amortization of acquired intangible assets, merger-related expense and executive severance and restructuring expense, was $2.8 million for 2019, or $0.07 per diluted share, compared to non-GAAP net loss of $3.1 million for 2018, or $0.09 per diluted share.

Adjusted EBITDA was $8.8 million for 2019, compared to an adjusted EBITDA of $2.3 million for 2018. Adjusted EBITDA excludes stock-based compensation expense, merger-related expense, executive severance and restructuring expense, the amortization of acquired intangible assets, depreciation expense, other income/expense and the provision for income taxes.

Cash flow from operations was $2.7 million for 2019, compared to cash flow from operations of $2.6 million for 2018.

Free cash flow was negative $4.6 million after the company invested $7.3 million in capital expenditures and capitalization of internal-use software during 2019. Free cash flow was negative $2.0 million for 2018.

A Reconciliation of GAAP to Non-GAAP results has been provided in the financial statement tables included at the end of this press release. An explanation of these measures is also included below under the heading “Non-GAAP Financial Measures.”

Other Fourth Quarter and Recent Highlights:

● Average annual subscription revenue per premium customer was $83,400 in the fourth quarter of 2019, excluding starter customers who had average annualized revenue of $4,600 per customer. This compares to $75,000 in the comparable period in 2018.

● Recurring dollar retention rate was 89% in the fourth quarter of 2019, which was below our target of the low to mid 90 percent range.

● Ended the quarter with 3,595 customers, of which 2,338 were premium.

● New customers and customers who expanded their relationship during the fourth quarter include: Docusign, National Association of the Deaf, Format, Mob Kitchen, Tele-Quebec, Dynata Global UK Limited, and Rakuten, among others. These organizations cited several reasons for selecting Brightcove including its reliability and leadership position in the market, as well as its ability to help scale and reach their target audiences on a broad range of devices, while providing data insights and analytics to better understand market needs.

● Announced the general availability of Brightcove Beacon™, a new SaaS-based OTT platform. Brightcove Beacon empowers customers to deliver captivating OTT experiences on a breadth of devices, with the flexibility of multiple monetization models to fit any business need.

● Announced Brightcove Campaign™, a purpose-built application that enables marketers to easily create video-driven marketing campaigns that yield insightful data with the ability to compare video performance to a variety of industry benchmarks. Marketers can now generate, maintain, and optimize campaigns, and boost overall marketing efficiency all from one app built to seamlessly fit into their daily workflows.

● Published the Q3 Brightcove Global Video Index, a report that analyzes hundreds of millions of recent data points from Brightcove’s media customers globally to provide insights into how viewers are watching video content, which devices they are using, and what types of content they are consuming across these various devices. One of the key highlights from this quarter’s report was growing consumer demand for streaming sports content, which showed strong growth across all devices types, with 54% of all sports video views on smartphones.

Business Outlook

Based on information as of today, February 19, 2020, the Company is issuing the following financial guidance.

First Quarter 2020:

Revenue is expected to be in the range of $46.8 million to $47.8 million, including approximately $2.6 million of professional services revenue.

Non-GAAP income from operations is expected to be in the range of $1.3 million to $2.3 million, which excludes stock-based compensation of approximately $2.5 million, the amortization of acquired intangible assets of approximately $1.0 million and merger-related expense of $5.5 million.

Adjusted EBITDA is expected to be in the range of $2.8 million to $3.8 million, which excludes stock-based compensation of approximately $2.5 million, the amortization of acquired intangible assets of approximately $1.0 million, merger-related expense of $5.5 million, depreciation expense of approximately $1.5 million and other income/expense and the provision for income taxes of approximately $300,000.

Non-GAAP net income per diluted share is expected to be $0.03 to $0.05, which excludes stock-based compensation of approximately $2.5 million, the amortization of acquired intangible assets of approximately $1.0 million, and merger-related expense of $5.5 million and assumes approximately 39.7 million weighted-average shares outstanding.

Full Year 2020:

Revenue is expected to be in the range of $192.0 million to $196.0 million, including approximately $11.0 million of professional services revenue.

Non-GAAP income from operations is expected to be in the range of $8.7 million to $12.7 million, which excludes stock-based compensation of approximately $9.2 million, the amortization of acquired intangible assets of approximately $3.4 million and merger-related expense of $6.0 million.

Adjusted EBITDA is expected to be in the range of $14.0 million to $18.0 million, which excludes stock-based compensation of approximately $9.2 million, the amortization of acquired intangible assets of approximately $3.4 million, merger-related expense of $6.0 million, depreciation expense of approximately $5.3 million and other income/expense and the provision for income taxes of approximately $1.2 million.

Non-GAAP net income per diluted share is expected to be $0.19 to $0.29, which excludes stock-based compensation of approximately $9.2 million, the amortization of acquired intangible assets of approximately $3.4 million and merger-related expense of $6.0 million and assumes approximately 40.2 million weighted-average shares outstanding.

Conference Call Information

Brightcove will host a conference call today, February 19, 2020, at 5:00 p.m. (Eastern Time) to discuss the Company's financial results and current business outlook. A live webcast of the call will be available at the “Investors” page of the Company’s website, http://investor.brightcove.com. To access the call, dial 877-407-3982 (domestic) or 201-493-6780 (international). A replay of this conference call will be available for a limited time at 844-512-2921 (domestic) or 412-317-6671 (international). The replay conference ID is 13699086. A replay of the webcast will also be available for a limited time at http://investor.brightcove.com.

About Brightcove

Brightcove Inc. (NASDAQ:BCOV) is the leading global provider of powerful cloud solutions for managing, delivering, and monetizing video experiences on every screen. A pioneering force in the world of online video since the company’s founding in 2004, Brightcove’s award-winning technology, unparalleled services, extensive partner ecosystem, and proven global scale have helped thousands of companies in over 70 countries achieve better business results with video. To learn more, visit www.brightcove.com.

Forward-Looking Statements

This press release includes certain “forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, including statements concerning our financial guidance for the first fiscal quarter of 2020 and full year 2020, our position to execute on our growth strategy, and our ability to expand our leadership position and market opportunity. These forward-looking statements include, but are not limited to, plans, objectives, expectations and intentions and other statements contained in this press release that are not historical facts and statements identified by words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates" or words of similar meaning. These forward-looking statements reflect our current views about our plans, intentions, expectations, strategies and prospects, which are based on the information currently available to us and on assumptions we have made. Although we believe that our plans, intentions, expectations, strategies and prospects as reflected in or suggested by those forward-looking statements are reasonable, we can give no assurance that the plans, intentions, expectations or strategies will be attained or achieved. Furthermore, actual results may differ materially from those described in the forward-looking statements and will be affected by a variety of risks and factors that are beyond our control including, without limitation: our history of losses; the timing and successful integration of the Ooyala acquisition; expectations regarding the widespread adoption of customer demand for our products; the effects of increased competition and commoditization of services we offer, including data delivery and storage; our ability to expand the sales of our products to customers located outside the U.S.; keeping up with the rapid technological change required to remain competitive in our industry; our ability to retain existing customers; our ability to manage our growth effectively and successfully recruit additional highly-qualified personnel; the price volatility of our common stock; and other risks set forth under the caption "Risk Factors" in our most recently filed Annual Report on Form 10-K, as updated by our subsequently filed Quarterly Reports on Form 10-Q and our other SEC filings. We assume no obligation to update any forward-looking statements contained in this document as a result of new information, future events or otherwise.

Non-GAAP Financial Measures

Brightcove has provided in this release the non-GAAP financial measures of non-GAAP gross profit, non-GAAP gross margin, non-GAAP income (loss) from operations, non-GAAP net income (loss), adjusted EBITDA and non-GAAP diluted net income (loss) per share. Brightcove uses these non-GAAP financial measures internally in analyzing its financial results and believes they are useful to investors, as a supplement to GAAP measures, in evaluating Brightcove's ongoing operational performance. Brightcove believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing its financial results with other companies in Brightcove’s industry, many of which present similar non-GAAP financial measures to investors. As noted, the non-GAAP financial results discussed above of non-GAAP gross profit, non-GAAP gross margin, non-GAAP income (loss) from operations, non-GAAP net income (loss) and non-GAAP diluted net income (loss) per share exclude stock-based compensation expense, the amortization of acquired intangible assets, merger-related expenses and executive severance and restructuring expense. The non-GAAP financial results discussed above of adjusted EBITDA is defined as consolidated net income (loss), plus stock-based compensation expense, the amortization of acquired intangible assets, merger-related expenses, executive severance and restructuring expense, depreciation expense, other income/expense, including interest expense and interest income, and the provision for income taxes. Merger-related expenses include fees incurred in connection with an acquisition. Executive severance and restructuring expense represents severance paid to the former interim CEO of the company and costs to restructure certain parts of the company with the intent of aligning skills with the company’s strategy and facilitating cost efficiencies and savings. Non-GAAP financial measures have limitations as an analytical tool and should not be considered in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures. As previously mentioned, a reconciliation of our non-GAAP financial measures to their most directly comparable GAAP measures has been provided in the financial statement tables included below in this press release. The Company’s earnings press releases containing such non-GAAP reconciliations can be found on the Investors section of the Company’s web site at http://www.brightcove.com.

 

Brightcove Inc.

Condensed Consolidated Balance Sheets

(in thousands)

 
                           
                   

December 31, 2019

   

December 31, 2018

Assets

                   

Current assets:

             
 

Cash and cash equivalents

     

$

22,759

 

   

$

29,306

 

 

Accounts receivable, net of allowance

     

 

31,181

 

   

 

23,264

 

 

Prepaid expenses and other current assets

     

 

11,884

 

   

 

11,936

 

     

Total current assets

     

 

65,824

 

   

 

64,506

 

Property and equipment, net

     

 

12,086

 

   

 

9,703

 

Operating lease right-of-use asset

     

 

16,912

 

   

 

-

 

Intangible assets, net

     

 

13,875

 

   

 

5,919

 

Goodwill

         

 

60,902

 

   

 

50,776

 

Other assets

       

 

3,268

 

   

 

2,452

 

     

Total assets

     

$

172,867

 

   

$

133,356

 

Liabilities and stockholders' equity

     

 

     

Current liabilities:

     

 

     
 

Accounts payable

     

$

9,917

 

   

$

7,712

 

 

Accrued expenses

     

 

20,925

 

   

 

13,982

 

 

Operating lease liability

     

 

6,174

 

   

 

-

 

 

Deferred revenue

     

 

49,260

 

   

 

39,846

 

     

Total current liabilities

     

 

86,276

 

   

 

61,540

 

Operating lease liability, net of current portion

     

 

11,701

 

   

 

-

 

Other liabilities

     

 

767

 

   

 

1,202

 

     

Total liabilities

     

 

98,744

 

   

 

62,742

 

                   

 

     

Stockholders' equity:

     

 

     
 

Common stock

     

 

39

 

   

 

37

 

 

Additional paid-in capital

     

 

276,365

 

   

 

251,122

 

 

Treasury stock, at cost

     

 

(871

)

   

 

(871

)

 

Accumulated other comprehensive loss

     

 

(785

)

   

 

(952

)

 

Accumulated deficit

     

 

(200,625

)

   

 

(178,722

)

Total stockholders’ equity

     

 

74,123

 

   

 

70,614

 

     

Total liabilities and stockholders' equity

     

$

172,867

 

   

$

133,356

 

                             
 
Brightcove Inc.
Condensed Consolidated Statements of Operations
(in thousands, except per share amounts)
           
           
    Three Months Ended December 31,     Twelve Months Ended December 31,
   

 

2019

 

 

 

2018

 

   

 

2019

 

 

 

2018

 

Revenue:                  
Subscription and support revenue  

$

44,626

 

 

$

37,765

 

   

$

173,818

 

 

$

150,941

 

Professional services and other revenue  

 

2,977

 

 

 

3,099

 

   

 

10,637

 

 

 

13,892

 

Total revenue  

 

47,603

 

 

 

40,864

 

   

 

184,455

 

 

 

164,833

 

Cost of revenue: (1) (2)                  
Cost of subscription and support revenue  

 

16,827

 

 

 

13,588

 

   

 

67,064

 

 

 

53,311

 

Cost of professional services and other revenue  

 

1,973

 

 

 

2,889

 

   

 

8,405

 

 

 

13,313

 

Total cost of revenue  

 

18,800

 

 

 

16,477

 

   

 

75,469

 

 

 

66,624

 

Gross profit  

 

28,803

 

 

 

24,387

 

   

 

108,986

 

 

 

98,209

 

Operating expenses: (1) (2)                  
Research and development  

 

9,385

 

 

 

7,884

 

   

 

32,535

 

 

 

31,716

 

Sales and marketing  

 

14,725

 

 

 

13,267

 

   

 

60,375

 

 

 

55,775

 

General and administrative  

 

8,207

 

 

 

5,047

 

   

 

25,692

 

 

 

23,103

 

Merger-related  

 

3,356

 

 

 

716

 

   

 

11,447

 

 

 

716

 

Total operating expenses  

 

35,673

 

 

 

26,914

 

   

 

130,049

 

 

 

111,310

 

Loss from operations  

 

(6,870

)

 

 

(2,527

)

   

 

(21,063

)

 

 

(13,101

)

Other income (expense), net  

 

197

 

 

 

101

 

   

 

(280

)

 

 

(326

)

Net loss before income taxes  

 

(6,673

)

 

 

(2,426

)

   

 

(21,343

)

 

 

(13,427

)

Provision for income taxes  

 

39

 

 

 

191

 

   

 

560

 

 

 

601

 

Net loss  

$

(6,712

)

 

$

(2,617

)

   

$

(21,903

)

 

$

(14,028

)

                   
Net (loss) income per share—basic and diluted                  
Basic  

$

(0.17

)

 

$

(0.07

)

   

$

(0.58

)

 

$

(0.39

)

Diluted  

 

(0.17

)

 

 

(0.07

)

   

 

(0.58

)

 

 

(0.39

)

                   
Weighted-average shares—basic and diluted                  
Basic  

 

38,891

 

 

 

36,532

 

   

 

38,028

 

 

 

35,808

 

Diluted  

 

38,891

 

 

 

36,532

 

   

 

38,028

 

 

 

35,808

 

                   
(1) Stock-based compensation included in above line items:                  
Cost of subscription and support revenue  

$

342

 

 

$

108

 

   

$

683

 

 

$

481

 

Cost of professional services and other revenue  

 

66

 

 

 

87

 

   

 

289

 

 

 

242

 

Research and development  

 

589

 

 

 

349

 

   

 

1,444

 

 

 

1,281

 

Sales and marketing  

 

1,302

 

 

 

492

 

   

 

2,713

 

 

 

2,377

 

General and administrative  

 

2,456

 

 

 

591

 

   

 

4,130

 

 

 

2,268

 

                   
(2) Amortization of acquired intangible assets included in the above line items:              
Cost of subscription and support revenue  

$

495

 

 

$

254

 

   

$

1,621

 

 

$

1,651

 

Sales and marketing  

 

468

 

 

 

167

 

   

 

1,584

 

 

 

666

 

                                   
 

Brightcove Inc.

Condensed Consolidated Statements of Cash Flows

(in thousands)

 
             
     

Twelve Months Ended
December 31,

Operating activities

   

 

2019

 

   

 

2018

 

Net loss

   

$

(21,903

)

   

$

(14,028

)

Adjustments to reconcile net loss to net cash provided by operating activities:

           

Depreciation and amortization

   

 

8,422

 

   

 

6,796

 

Stock-based compensation

   

 

9,259

 

   

 

6,649

 

Provision for reserves on accounts receivable

   

 

1,137

 

   

 

199

 

Changes in assets and liabilities:

           

Accounts receivable

   

 

(5,537

)

   

 

2,791

 

Prepaid expenses and other current assets

   

 

1,213

 

   

 

294

 

Other assets

   

 

(758

)

   

 

(418

)

Accounts payable

   

 

1,682

 

   

 

1,197

 

Accrued expenses

   

 

6,749

 

   

 

326

 

Operating leases

   

 

(302

)

   

 

-

 

Deferred revenue

   

 

2,746

 

   

 

(1,256

)

Net cash provided by operating activities

   

 

2,708

 

   

 

2,550

 

             

Investing activities

           

Cash paid for acquisition, net of cash acquired

   

 

(5,339

)

   

 

-

 

Purchases of property and equipment, net of returns

   

 

(1,047

)

   

 

(1,538

)

Capitalization of internal-use software costs

   

 

(6,232

)

   

 

(2,993

)

Net cash used in investing activities

   

 

(12,618

)

   

 

(4,531

)

             

Financing activities

           

Proceeds from exercise of stock options

   

 

3,473

 

   

 

5,757

 

Other financing activities

   

 

(296

)

   

 

(507

)

Net cash provided by financing activities

   

 

3,177

 

   

 

5,250

 

             

Effect of exchange rate changes on cash and cash equivalents

   

 

186

 

   

 

(95

)

             

Net increase (decrease) in cash and cash equivalents

   

 

(6,547

)

   

 

3,174

 

Cash and cash equivalents at beginning of period

   

 

29,306

 

   

 

26,132

 

Cash and cash equivalents at end of period

   

$

22,759

 

   

$

29,306

 

                     
 

Brightcove Inc.

Reconciliation of GAAP Gross Profit, GAAP Loss From Operations, GAAP Net Loss and GAAP Net Loss Per Share to

Non-GAAP Gross Profit, Non-GAAP Income (Loss) From Operations, Non-GAAP Net Income (Loss) and Non-GAAP Net Income (Loss) Per Share

(in thousands, except per share amounts)

       
                             
             

Three Months Ended December 31,

   

Twelve Months Ended December 31,

             

 

2019

 

 

 

2018

 

   

 

2019

 

 

 

2018

 

GROSS PROFIT:

                         

GAAP gross profit

         

$

28,803

 

 

$

24,387

 

   

$

108,986

 

 

$

98,209

 

 

Stock-based compensation expense

     

 

408

 

 

 

195

 

   

 

972

 

 

 

723

 

 

Amortization of acquired intangible assets

     

 

495

 

 

 

254

 

   

 

1,621

 

 

 

1,651

 

Non-GAAP gross profit

         

$

29,706

 

 

$

24,836

 

   

$

111,579

 

 

$

100,583

 

LOSS FROM OPERATIONS:

                       

GAAP loss from operations

       

$

(6,870

)

 

$

(2,527

)

   

$

(21,063

)

 

$

(13,101

)

 

Stock-based compensation expense

     

 

4,755

 

 

 

1,627

 

   

 

9,259

 

 

 

6,649

 

 

Amortization of acquired intangible assets

     

 

963

 

 

 

421

 

   

 

3,205

 

 

 

2,317

 

 

Merger-related

         

 

3,356

 

 

 

716

 

   

 

11,447

 

 

 

716

 

 

Executive severance & restructuring

     

 

-

 

 

 

-

 

   

 

752

 

 

 

1,199

 

Non-GAAP income (loss) from operations

       

$

2,204

 

 

$

237

 

   

$

3,600

 

 

$

(2,220

)

NET LOSS:

                         

GAAP net loss

         

$

(6,712

)

 

$

(2,617

)

   

$

(21,903

)

 

$

(14,028

)

 

Stock-based compensation expense

     

 

4,755

 

 

 

1,627

 

   

 

9,259

 

 

 

6,649

 

 

Amortization of acquired intangible assets

     

 

963

 

 

 

421

 

   

 

3,205

 

 

 

2,317

 

 

Merger-related

         

 

3,356

 

 

 

716

 

   

 

11,447

 

 

 

716

 

 

Executive severance & restructuring

     

 

-

 

 

 

-

 

   

 

752

 

 

 

1,199

 

Non-GAAP net income (loss)

       

$

2,362

 

 

$

147

 

   

$

2,760

 

 

$

(3,147

)

GAAP diluted net loss per share

       

$

(0.17

)

 

$

(0.07

)

   

$

(0.58

)

 

$

(0.39

)

Non-GAAP diluted net income (loss) per share

     

$

0.06

 

 

$

0.00

 

   

$

0.07

 

 

$

(0.09

)

                             

Shares used in computing GAAP diluted net loss per share

     

 

38,891

 

 

 

36,532

 

   

 

38,028

 

 

 

35,808

 

Shares used in computing Non-GAAP diluted net income (loss) per share

   

 

39,691

 

 

 

37,421

 

 

 

 

39,104

 

 

 

35,808

 

                     
 

Brightcove Inc.

Calculation of Adjusted EBITDA

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
December 31,

 

 

Twelve Months Ended
December 31,

 

 

 

 

 

 

2019

 

 

 

2018

 

 

 

 

2019

 

 

 

2018

 

Net loss

 

 

 

$

(6,712

)

 

$

(2,617

)

 

 

$

(21,903

)

 

$

(14,028

)

 

Other (income) expense, net

 

 

 

(197

)

 

 

(101

)

 

 

 

280

 

 

 

326

 

 

Provision for income taxes

 

 

 

39

 

 

 

191

 

 

 

 

560

 

 

 

601

 

 

Depreciation and amortization

 

 

2,272

 

 

 

1,632

 

 

 

 

8,422

 

 

 

6,796

 

 

Stock-based compensation expense

 

 

4,755

 

 

 

1,627

 

 

 

 

9,259

 

 

 

6,649

 

 

Merger-related

 

 

 

 

3,356

 

 

 

716

 

 

 

 

11,447

 

 

 

716

 

 

Executive severance & restructuring

 

 

-

 

 

 

-

 

 

 

 

752

 

 

 

1,199

 

Adjusted EBITDA

 

 

 

$

3,513

 

 

$

1,448

 

 

 

$

8,817

 

 

$

2,259

 

 

Source: Brightcove Inc.

Investors:
ICR for Brightcove
Brian Denyeau, 646-277-1251
brian.denyeau@icrinc.com
or
Media:
Brightcove
Meredith Duhaime
mduhaime@brightcove.com