StockSelector.com
  Research, Select, & Monitor Monday, September 24, 2018 5:19:33 AM ET  
Trade Ideas The Market Industries Stocks Portfolio

 
Ticker Lookup
Brightcove Inc.$8.25   

  Quote | Ranking | Chart | Valuations | Sentiment | Industry | News | Earnings | Analysts | More...

Your Target?

 Brightcove Announces Financial Results for Third Quarter Fiscal Year 2017
   Thursday, October 26, 2017 4:05:04 PM ET

Brightcove Inc. (BCOV ), the leading provider of cloud services for video, today announced financial results for the third quarter ended September 30, 2017.

"Brightcove is pleased to deliver strong third quarter results that exceeded expectations from both a financial and operational perspective. Over the last few months we have made significant progress executing on our go-to-market strategy and improving the efficiency of our day-to-day operations," said Andrew Feinberg, Acting Chief Executive Officer of Brightcove.

Feinberg added, "We are seeing exciting customer interest in our latest products, such as Dynamic Delivery, Context Aware Encoding and our new Enterprise Video Suite. Customers are using these products to solve some of the most mission-critical issues facing their businesses and they are quickly realizing the significant value Brightcove can deliver. We believe the strength of our product portfolio and our enhanced go-to-market strategy puts Brightcove in a strong position to capitalize on our market opportunities."

Third Quarter 2017 Financial Highlights:

-- Revenue for the third quarter of 2017 was $39.5 million, an increase from $38.4 million for the third quarter of 2016. Subscription and support revenue was $36.5 million, compared to $36.2 million for the third quarter of 2016.

-- Gross profit for the third quarter of 2017 was $23.0 million, representing a gross margin of 58%, compared to a gross profit of $24.6 million for the third quarter of 2016. Non-GAAP gross profit for the third quarter of 2017 was $23.7 million, representing a non-GAAP gross margin of 60%, compared to a non-GAAP gross profit of $25.3 million for the third quarter of 2016. 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 $5.3 million for the third quarter of 2017, compared to a loss from operations of $1.6 million for the third quarter of 2016. Non-GAAP loss from operations, which excludes stock-based compensation expense, the amortization of acquired intangible assets, executive severance and merger-related expenses, was $2.2 million for the third quarter of 2017, compared to non-GAAP operating income of $913,000 during the third quarter of 2016.

-- Net loss was $5.4 million, or $0.16 per diluted share, for the third quarter of 2017. This compares to a net loss of $1.6 million, or $0.05 per diluted share, for the third quarter of 2016. Non-GAAP net loss, which excludes stock-based compensation expense, the amortization of acquired intangible assets, executive severance and merger-related expenses, was $2.2 million for the third quarter of 2017, or $0.06 per diluted share, compared to non-GAAP net income of $847,000 for the third quarter of 2016, or $0.02 per diluted share.

-- Adjusted EBITDA loss was $889,000 for the third quarter of 2017, compared to adjusted EBITDA of $2.0 million for the third quarter of 2016. Adjusted EBITDA excludes stock-based compensation expense, the amortization of acquired intangible assets, merger-related expenses, depreciation expense, executive severance, other income/expense, and the provision for income taxes.

-- Cash flow used in operations was $4.9 million for the third quarter for 2017, compared to cash flow from operations of $2.6 million for the third quarter of 2016.

-- Free cash flow was negative $6.2 million after the company invested $1.3 million in capital expenditures and capitalization of internal-use software during the third quarter of 2017. Free cash flow was $1.2 million for the third quarter of 2016.

-- Cash and cash equivalents were $22.1 million as of September 30, 2017 compared to $28.4 million at June 30, 2017.

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 Third Quarter and Recent Highlights:

-- Average annual subscription revenue per premium customer was $73,000 in the third quarter of 2017, excluding starter customers who had average annualized revenue of $5,000 per customer. This compares to $70,000 in the comparable period in 2016.

-- Recurring dollar retention rate was 95% in the third quarter of 2017, which was in-line with our historical target of the low to mid 90% range.

-- Ended the quarter with 4,210 customers, of which 2,113 were premium.

-- New enterprise customers and enterprise customers who expanded their relationship during the quarter included: American Express Global Business Travel, Bristol-Myers Squibb, Edmunds.com, GameStop, Hallmark Cards, Mary Kay Cosmetics, NetApp, among others.

-- New media customers and media customers who expanded their relationship during the quarter included: BBC Worldwide, Lionsgate, McClatchy, Premier League Football, Prometheus Global, the publisher of Billboard and Hollywood Reporter, Reelz Channel, UK TV, and Young Hollywood, among others.

-- Foxtel partnered with Brightcove to livestream the Floyd Mayweather vs. Conor McGregor fight on August 27, 2017.

Business Outlook

Based on information as of today, October 26, 2017, the Company is issuing the following financial guidance:

Fourth Quarter 2017:

-- Revenue is expected to be in the range of $39.3 million to $39.8 million, including approximately $2.8 million of professional services revenue.

-- Non-GAAP loss from operations is expected to be in the range of $600,000 to $1.1 million, which excludes stock-based compensation of approximately $1.8 million and the amortization of acquired intangible assets of approximately $700,000.

-- Adjusted EBITDA is expected to be in the range of breakeven to $500,000, which excludes stock-based compensation of approximately $1.8 million, the amortization of acquired intangible assets of approximately $700,000, depreciation expense of approximately $1.1 million and other income/expense and the provision for income taxes of approximately $50,000.

-- Non-GAAP net loss per diluted share is expected to be $0.02 to $0.03, which excludes stock-based compensation of approximately $1.8 million and the amortization of acquired intangible assets of approximately $700,000, and assumes approximately 34.7 million weighted-average shares outstanding.

Full Year 2017:

-- Revenue is expected to be in the range of $155.1 million to $155.6 million. Professional services revenue is expected to be approximately $12.3 million.

-- Non-GAAP loss from operations is expected to be in the range of $10.9 million to $11.4 million, which excludes stock-based compensation of approximately $7.1 million, the amortization of acquired intangible assets of approximately $2.7 million and executive severance of approximately $700,000.

-- Adjusted EBITDA loss is expected to be in the range of $6.3 million to $6.8 million, which excludes stock-based compensation of approximately $7.1 million, the amortization of acquired intangible assets of approximately $2.7 million, depreciation expense of approximately $4.6 million, executive severance of approximately $700,000, and other income/expense and the provision for income taxes of approximately $200,000.

-- Non-GAAP net loss per diluted share is expected to be $0.31 to $0.33, which excludes stock-based compensation of approximately $7.1 million, the amortization of acquired intangible assets of approximately $2.7 million, and executive severance of approximately $700,000, and assumes approximately 34.4 million weighted-average shares outstanding.

Conference Call Information

Brightcove will host a conference call today, October 26, 2017, 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 13672188. A replay of the webcast will also be available for a limited time at http://investor.brightcove.com .

About Brightcove

Brightcove Inc. (BCOV ) is the leading global provider of powerful cloud solutions for delivering and monetizing video across connected devices. The company offers a full suite of products and services that reduce the cost and complexity associated with publishing, distributing, measuring and monetizing video across devices. Brightcove has thousands of customers in over 70 countries that rely on the company’s cloud solutions to successfully publish high-quality video experiences to audiences everywhere. 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 fourth fiscal quarter of 2017 and full year 2017, our position to execute on our go-to-market 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; our limited operating history; 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 storageI 3/4 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, executive severance and merger-related expenses. 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, depreciation expense, executive severance, other income/expense, including interest expense and interest income, and the provision for income taxes. Merger-related expenses include fees incurred in connection with closing an acquisition in addition to fees associated with the retention of key employees. Executive severance represents severance paid to the former CEO of the Company. 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)
                                                                             
                                                                                                                                                                                                                                                                                                                   
                                                                                                                                                                                                                                     September 30, 2017                                                                            December 31, 2016
                                                                                                                                                                                                                     ---------------------------------------------------                                          ---------------------------------------------------
Assets
Current assets:
   Cash and cash equivalents                                                                                                                                                                                                            $   22,056                                                                                   $   36,813
   Accounts receivable, net of allowance                                                                                                                                                                                                    26,296                                                                                       21,575
   Prepaid expenses and other current assets                                                                                                                                                                              7,112                                                  5,897  
                                                                                                                                                                                                                     -------------------- -------- --------------------                                           -------------------- -------- --------------------
        Total current assets                                                                                                                                                                                                                55,464                                                                                       64,285
Property and equipment, net                                                                                                                                                                                                                  9,005                                                                                        9,264
Intangible assets, net                                                                                                                                                                                                                       8,910                                                                                       10,970
Goodwill                                                                                                                                                                                                                                    50,776                                                                                       50,776
Deferred tax asset                                                                                                                                                                                                                             123                                                                                          121
Other assets                                                                                                                                                                                                                931                                                  1,008  
                                                                                                                                                                                                                     -------------------- -------- --------------------                                           -------------------- -------- --------------------
        Total assets                                                                                                                                                                                                                    $  125,209                                                                $  136,424  
                                                                                                                                                                                                                     ==================== ======== ====================                                           ==================== ======== ====================
Liabilities and stockholders’ equity
Current liabilities:
   Accounts payable                                                                                                                                                                                                                     $    6,635                                                                                   $    5,327
   Accrued expenses                                                                                                                                                                                                                         13,319                                                                                       15,705
   Capital lease liability                                                                                                                                                                                                                     334                                                                                          489
   Equipment financing                                                                                                                                                                                                                         104                                                                                          307
   Deferred revenue                                                                                                                                                                                                      37,376                                                 34,665  
                                                                                                                                                                                                                     -------------------- -------- --------------------                                           -------------------- -------- --------------------
        Total current liabilities                                                                                                                                                                                                           57,768                                                                                       56,493
Deferred revenue, net of current portion                                                                                                                                                                                                       166                                                                                           91
Other liabilities                                                                                                                                                                                                         1,253                                                  1,644  
                                                                                                                                                                                                                     -------------------- -------- --------------------                                           -------------------- -------- --------------------
        Total liabilities                                                                                                                                                                                                                   59,187                                                                                       58,228
                                                                                                                                                                                                                                                                                                                   
Stockholders’ equity:
   Common stock                                                                                                                                                                                                                                 35                                                                                           34
   Additional paid-in capital                                                                                                                                                                                                              236,628                                                                                      230,788
   Treasury stock, at cost                                                                                                                                                                                                                    (871 )                                                                                       (871 )
   Accumulated other comprehensive loss                                                                                                                                                                                                       (843 )                                                                                     (1,172 )
   Accumulated deficit                                                                                                                                                                                                 (168,927 )                                                                (150,583 )
                                                                                                                                                                                                                     -------------------- -------- --------------------                                           -------------------- -------- --------------------
Total stockholders’ equity                                                                                                                                                                    66,022                                                 78,196  
                                                                                                                                                                                                                     -------------------- -------- --------------------                                           -------------------- -------- --------------------
        Total liabilities and stockholders’ equity                                                                                                                                                                                      $  125,209                                                                $  136,424  
                                                                                                                                                                                                                     ==================== ======== ====================                                           ==================== ======== ====================
                                                                                                                                                                                                                                          
                                                                                                                                                                                                                             Brightcove Inc.
                                                                                                                                                                                                             Condensed Consolidated Statements of Operations
                                                                                                                                                                                                                (in thousands, except per share amounts)
                                                                                                                                                                                                                                                                                                                                                                                                                       
                                                                                                                                                                                                                                                                                                                                                                                                                       
                                                                                                                                                                     Three Months Ended September 30,                                                                                                                                                                             Nine Months Ended September 30,
                                                                                                               --------------------------------------------------------------------------------------------------------------------------------------------                                                               ----------------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                  2017                                                 2016                                                                       2017                                                  2016   
                                                                                                               -------------------- ------ --------------------                                           -------------------- ------ --------------------                                                                -------------------- ------- --------------------                                           -------------------- ------- --------------------
Revenue:
       Subscription and support revenue                                                                                           $ 36,496                                                                                   $ 36,203                                                                                                        $ 106,266                                                                                   $ 105,936
       Professional services and other revenue                                                                    2,991                                                2,186                                                                      9,546                                                 5,705  
                                                                                                               -------------------- ------ --------------------                                           -------------------- ------ --------------------                                                                -------------------- ------- --------------------                                           -------------------- ------- --------------------
Total revenue                                                                                                                       39,487                                                                                     38,389                                                                                                          115,812                                                                                     111,641
Cost of revenue: (1) (2)
       Cost of subscription and support revenue                                                                                     12,924                                                                                     11,691                                                                                                           38,180                                                                                      35,041
       Cost of professional services and other revenue                                                            3,580                                                2,086                                                                     10,120                                                 5,453  
                                                                                                               -------------------- ------ --------------------                                           -------------------- ------ --------------------                                                                -------------------- ------- --------------------                                           -------------------- ------- --------------------
Total cost of revenue                                                                                            16,504                                               13,777                                                                     48,300                                                40,494  
                                                                                                               -------------------- ------ --------------------                                           -------------------- ------ --------------------                                                                -------------------- ------- --------------------                                           -------------------- ------- --------------------
         Gross profit                                                                                            22,983                                               24,612                                                                     67,512                                                71,147  
                                                                                                               -------------------- ------ --------------------                                           -------------------- ------ --------------------                                                                -------------------- ------- --------------------                                           -------------------- ------- --------------------
Operating expenses: (1) (2)
       Research and development                                                                                                      7,820                                                                                      7,704                                                                                                           24,293                                                                                      22,385
       Sales and marketing                                                                                                          14,551                                                                                     13,334                                                                                                           44,356                                                                                      39,845
       General and administrative                                                                                                    5,961                                                                                      5,126                                                                                                           17,228                                                                                      14,190
       Merger-related                                                                                                 -                                                    -                                                                          -                                                    21  
                                                                                                               -------------------- ------ --------------------                                           -------------------- ------ --------------------                                                                -------------------- ------- --------------------                                           -------------------- ------- --------------------
Total operating expenses                                                                                         28,332                                               26,164                                                                     85,877                                                76,441  
                                                                                                               -------------------- ------ --------------------                                           -------------------- ------ --------------------                                                                -------------------- ------- --------------------                                           -------------------- ------- --------------------
Loss from operations                                                                                                                (5,349 )                                                                                   (1,552 )                                                                                                        (18,365 )                                                                                    (5,294 )
Other income (expense), net                                                                                          71                                                   (5 )                                                                                         523                                                  (127 )
                                                                                                               -------------------- ------ --------------------                                           -------------------- ------ --------------------                                                                -------------------- ------- --------------------                                           -------------------- ------- --------------------
Net loss before income taxes                                                                                                        (5,278 )                                                                                   (1,557 )                                                                                                        (17,842 )                                                                                    (5,421 )
Provision for income taxes                                                                                          118                                                   61                                                                        305                                                   202  
                                                                                                               -------------------- ------ --------------------                                           -------------------- ------ --------------------                                                                -------------------- ------- --------------------                                           -------------------- ------- --------------------
Net loss                                                                                                                          $ (5,396 )                                                                                 $ (1,618 )                                                                                                      $ (18,147 )                                                                                 $  (5,623 )
                                                                                                               ==================== ====== ====================                                           ==================== ====== ====================                                                                ==================== ======= ====================                                           ==================== ======= ====================
                                                                                                                                                                                                                                                                                                                                                                                                                       
Net loss per share--basic and diluted                                                                                 $  (0.16 )                                                                                 $  (0.05 )                                                                                                      $   (0.53 )                                                                                 $   (0.17 )
                                                                                                               ==================== ====== ====================                                           ==================== ====== ====================                                                                ==================== ======= ====================                                           ==================== ======= ====================
                                                                                                                                                                                                                                                                                                                                                                                                                       
Weighted-average shares--basic and diluted                                                                              34,501                                                                                     33,345                                                                                                           34,270                                                                                      32,956
                                                                                                                                                                                                                                                                                                                                                                                                                       
(1) Stock-based compensation included in above line items:
       Cost of subscription and support revenue                                                                                   $    117                                                                                   $     94                                                                                                        $     308                                                                                   $     204
       Cost of professional services and other revenue                                                                                  70                                                                                         69                                                                                                              189                                                                                         158
       Research and development                                                                                                        384                                                                                        372                                                                                                            1,132                                                                                         942
       Sales and marketing                                                                                                             690                                                                                        651                                                                                                            1,953                                                                                       1,630
       General and administrative                                                                                                      557                                                                                        495                                                                                                            1,712                                                                                       1,331
                                                                                                                                                                                                                                                                                                                                                                                                                       
                                                                                                                                                                                                                                                                                                                                                                                                                       
(2) Amortization of acquired intangible assets included in the above
line items:
       Cost of subscription and support revenue                                                                                   $    508                                                                                   $    507                                                                                                        $   1,523                                                                                   $   1,523
       Research and development                                                                                                          -                                                                                         32                                                                                                               11                                                                                          95
       Sales and marketing                                                                                                             166                                                                                        245                                                                                                              525                                                                                         715
                                                                                                                                   
                                                                                                                                                      Brightcove Inc.
                                                                                                                                      Condensed Consolidated Statements of Cash Flows
                                                                                                                                                      (in thousands)
                                                                                                                                                                                                                                                                          
                                                                                                                                                                                                                                                                          
                                                                                                                                                                                                                                    Nine Months Ended September 30,
                                                                                                                                                                             ---------------------------------------------------------------------------------------------------------------------------------------------
Operating activities                                                                                                                                                                                2017                                                                                       2016
                                                                                                                                                                             --------------------------------------------------                                          -------------------------------------------------
Net loss                                                                                                                                                                                        $ (18,147 )                                                                                 $ (5,623 )
Adjustments to reconcile net loss to net cash (used in) provided by
operating activities:
   Depreciation and amortization                                                                                                                                                                    5,607                                                                                      5,901
   Stock-based compensation                                                                                                                                                                         5,294                                                                                      4,265
   Provision for reserves on accounts receivable                                                                                                                                                      152                                                                                        233
   Changes in assets and liabilities:
        Accounts receivable                                                                                                                                                                        (4,816 )                                                                                   (1,441 )
        Prepaid expenses and other current assets                                                                                                                                                  (1,660 )                                                                                   (1,720 )
        Other assets                                                                                                                                                                                   94                                                                                       (200 )
        Accounts payable                                                                                                                                                                            2,021                                                                                        (17 )
        Accrued expenses                                                                                                                                                                           (2,874 )                                                                                    1,953
        Deferred revenue                                                                                                                                                         2,677                                                4,278  
                                                                                                                                                                             -------------------- ------- --------------------                                           -------------------- ------ --------------------
Net cash (used in) provided by operating activities                                                                                                                            (11,652 )                                                                 7,629  
                                                                                                                                                                             -------------------- ------- --------------------                                           -------------------- ------ --------------------
                                                                                                                                                                                                                                                                          
Investing activities
Cash paid for purchase of intangible asset                                                                                                                                                              -                                                                                       (300 )
Purchases of property and equipment, net of returns                                                                                                                                                  (990 )                                                                                   (1,194 )
Capitalization of internal-use software costs                                                                                                                                   (2,091 )                                                                (2,940 )
                                                                                                                                                                             -------------------- ------- --------------------                                           -------------------- ------ --------------------
Net cash used in investing activities                                                                                                                                           (3,081 )                                                                (4,434 )
                                                                                                                                                                             -------------------- ------- --------------------                                           -------------------- ------ --------------------
                                                                                                                                                                                                                                                                          
Financing activities
Proceeds from exercise of stock options                                                                                                                                                               379                                                                                      4,392
Payments of withholding tax on RSU vesting                                                                                                                                                           (175 )                                                                                     (216 )
Proceeds from equipment financing                                                                                                                                                                       -                                                                                        604
Payments on equipment financing                                                                                                                                                                      (229 )                                                                                     (196 )
Payments under capital lease obligation                                                                                                                                           (383 )                                                                  (682 )
                                                                                                                                                                             -------------------- ------- --------------------                                           -------------------- ------ --------------------
Net cash (used in) provided by financing activities                                                                                                                               (408 )                                                                 3,902  
                                                                                                                                                                             -------------------- ------- --------------------                                           -------------------- ------ --------------------
                                                                                                                                                                                                                                                                          
Effect of exchange rate changes on cash and cash equivalents                                                                                                                       384                                                  458  
                                                                                                                                                                             -------------------- ------- --------------------                                           -------------------- ------ --------------------
                                                                                                                                                                                                                                                                          
Net (decrease) increase in cash and cash equivalents                                                                                                                                              (14,757 )                                                                                    7,555
Cash and cash equivalents at beginning of period                                                                                                                                36,813                                               27,637  
                                                                                                                                                                             -------------------- ------- --------------------                                           -------------------- ------ --------------------
Cash and cash equivalents at end of period                                                                                                                                                      $  22,056                                                                $ 35,192  
                                                                                                                                                                             ==================== ======= ====================                                           ==================== ====== ====================
                                                                                                                                                                                                                                                 
                                                                                                                                                                                                                                     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 (Loss) Income From Operations,
                                                                                                                                                                                                                                  Non-GAAP Net (Loss) Income and Non-GAAP Net (Loss) Income Per Share
                                                                                                                                                                                                                                     (in thousands, except per share amounts)
 
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
                                                                                                                                                                                                                                     Three Months Ended September 30,                                                                                                                                                                            Nine Months Ended September 30,
                                                                                                                                                                               --------------------------------------------------------------------------------------------------------------------------------------------                                                               ---------------------------------------------------------------------------------------------------------------------------------------------
                                                                                                                                                                                  2017                                                 2016                                                                       2017                                                 2016   
                                                                                                                                                                               -------------------- ------ --------------------                                           -------------------- ------ --------------------                                                                -------------------- ------- --------------------                                           -------------------- ------ --------------------
GROSS PROFIT:
GAAP gross profit                                                                                                                                                                                 $ 22,983                                                                                   $ 24,612                                                                                                        $  67,512                                                                                   $ 71,147
        Stock-based compensation expense                                                                                                                                                               187                                                                                        163                                                                                                              497                                                                                        362
        Amortization of acquired intangible assets                                                                                                                                  508                                                  507                                                                      1,523                                                1,523  
                                                                                                                                                                               -------------------- ------ --------------------                                           -------------------- ------ --------------------                                                                -------------------- ------- --------------------                                           -------------------- ------ --------------------
Non-GAAP gross profit                                                                                                                                                                             $ 23,678                                                                $ 25,282                                                                                     $  69,532                                                                $ 73,032  
                                                                                                                                                                               ==================== ====== ====================                                           ==================== ====== ====================                                                                ==================== ======= ====================                                           ==================== ====== ====================
LOSS FROM OPERATIONS:
GAAP loss from operations                                                                                                                                                                         $ (5,349 )                                                                                 $ (1,552 )                                                                                                      $ (18,365 )                                                                                 $ (5,294 )
        Stock-based compensation expense                                                                                                                                                             1,818                                                                                      1,681                                                                                                            5,294                                                                                      4,265
        Merger-related expenses                                                                                                                                                                          -                                                                                          -                                                                                                                -                                                                                         21
        Amortization of acquired intangible assets                                                                                                                                                     674                                                                                        784                                                                                                            2,059                                                                                      2,333
        Executive severance                                                                                                                                                         700                                                    -                                                                        700                                                    -  
                                                                                                                                                                               -------------------- ------ --------------------                                           -------------------- ------ --------------------                                                                -------------------- ------- --------------------                                           -------------------- ------ --------------------
Non-GAAP (loss) income from operations                                                                                                                                                            $ (2,157 )                                                                                 $    913                                                                                     $ (10,312 )                                                                                 $  1,325  
                                                                                                                                                                               ==================== ====== ====================                                           ==================== ====== ====================                                                                ==================== ======= ====================                                           ==================== ====== ====================
NET LOSS:
GAAP net loss                                                                                                                                                                                     $ (5,396 )                                                                                 $ (1,618 )                                                                                                      $ (18,147 )                                                                                 $ (5,623 )
        Stock-based compensation expense                                                                                                                                                             1,818                                                                                      1,681                                                                                                            5,294                                                                                      4,265
        Merger-related expenses                                                                                                                                                                          -                                                                                          -                                                                                                                -                                                                                         21
        Amortization of acquired intangible assets                                                                                                                                                     674                                                                                        784                                                                                                            2,059                                                                                      2,333
        Executive severance                                                                                                                                                         700                                                    -                                                                        700                                                    -  
                                                                                                                                                                               -------------------- ------ --------------------                                           -------------------- ------ --------------------                                                                -------------------- ------- --------------------                                           -------------------- ------ --------------------
Non-GAAP net (loss) income                                                                                                                                                                        $ (2,204 )                                                                                 $    847                                                                                     $ (10,094 )                                                                                 $    996  
                                                                                                                                                                               ==================== ====== ====================                                           ==================== ====== ====================                                                                ==================== ======= ====================                                           ==================== ====== ====================
GAAP diluted net loss per share                                                                                                                                                                   $  (0.16 )                                                                                 $  (0.05 )                                                                                                      $   (0.53 )                                                                                 $  (0.17 )
                                                                                                                                                                               ==================== ====== ====================                                           ==================== ====== ====================                                                                ==================== ======= ====================                                           ==================== ====== ====================
Non-GAAP diluted net (loss) income per share                                                                                                                                                      $  (0.06 )                                                                                 $   0.02                                                                                     $   (0.29 )                                                                                 $   0.03  
                                                                                                                                                                               ==================== ====== ====================                                           ==================== ====== ====================                                                                ==================== ======= ====================                                           ==================== ====== ====================
                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
Shares used in computing GAAP diluted net loss per share                                                                                                                                            34,501                                                                                     33,345                                                                                                           34,270                                                                                     32,956
Shares used in computing Non-GAAP diluted net (loss) income per share                                                                                                                               34,501                                                                                     35,554                                                                                                           34,270                                                                                     34,336
 
                                                                                                                                                                                                             Brightcove Inc.
                                                                                                                                                                                                     Calculation of Adjusted EBITDA
                                                                                                                                                                                                             (in thousands)
                                                                                                                                                                                         
                                                                                                                                                                                                                                                                                                                                                                                         
                                                                                                                                       Three Months Ended September 30,                                                                                                                                                                            Nine Months Ended September 30,
                                                                                 --------------------------------------------------------------------------------------------------------------------------------------------                                                               ---------------------------------------------------------------------------------------------------------------------------------------------
                                                                                             2017                              2016                                                                                                    2017                                       2016             
                                                                                 ------------------------------------------------ -------------------- -------------------- ------------------------------------------------                                                                ---------------------------------------------------------------------- -------------------- ------------------------------------------------
Net loss                                                                                            $ (5,396 )                                                                                 $ (1,618 )                                                                                                      $ (18,147 )                                                                                 $ (5,623 )
      Other (income) expense, net                                                                        (71 )                                                                                        5                                                                                                             (523 )                                                                                      127
      Provision for income taxes                                                                         118                                                                                         61                                                                                                              305                                                                                        202
      Merger-related expenses                                                                              -                                                                                          -                                                                                                                -                                                                                         21
      Depreciation and amortization                                                                    1,942                                                                                      1,916                                                                                                            5,607                                                                                      5,901
      Stock-based compensation expense                                                                 1,818                                                                                      1,681                                                                                                            5,294                                                                                      4,265
      Executive severance                                                             700                                                    -                                                                        700                                                    -  
                                                                                 -------------------- ------ --------------------                                           -------------------- ------ --------------------                                                                -------------------- ------- --------------------                                           -------------------- ------ --------------------
Adjusted EBITDA                                                                                     $   (889 )                                                                                 $  2,045                                                                                     $  (6,764 )                                                                                 $  4,893  
                                                                                 ==================== ====== ====================                                           ==================== ====== ====================                                                                ==================== ======= ====================                                           ==================== ====== ====================
                                                                                                                                                                                                                                                                                                                                                                                                                     

http://cts.businesswire.com/ct/CT?id=bwnews&sty=20171026006409r1&sid=cmtx6&distro=nx&lang=en

View source version on businesswire.com: http://www.businesswire.com/news/home/20171026006409/en/

SOURCE: Brightcove Inc.

Investor Contact: 
ICR for Brightcove 
Brian Denyeau, 646-277-1251 
brian.denyeau@icrinc.com 
or 
Media Contact: 
Brightcove, Inc 
Phil LeClare, 617-674-6510 
pleclare@brightcove.com


Register |  Password |  Feedback |  Copyright |  Usage Agreement |  Privacy Policy |  Advertising |  About Us |  Contact Us |  FAQ 

Past performance is not indicative of future results

StockSelector.com, the StockSelector.com logo, and News Selects are trademarks of StockSelector.com.
Copyright © 1998 - 2018 StockSelector.com. All rights reserved.