Brightcove Inc. (Nasdaq: BCOV), the world’s most trusted streaming technology company, today announced financial results for the fourth quarter and fiscal year ended December 31, 2023.

“Our fourth quarter results were highlighted by a return to top-line growth, substantial adjusted EBITDA growth, our second consecutive quarter of double-digit adjusted EBITDA margins, and positive free cash flow. This was a successful conclusion to an important transformational year. We have made significant strides in delivering new customers, growing average customer revenue, strengthening our products, and developing an effective go-to-market model that appeals to both media and enterprise customers,” said Marc DeBevoise, Brightcove’s Chief Executive Officer.

DeBevoise added, “As we look ahead in 2024, we have validated our strategy and have a clear view of the areas we need to prioritize to improve execution this year. We have a more resilient business, as demonstrated by our strong backlog growth, and expect to generate significant growth in adjusted EBITDA and cash flow while continuing to invest in our most promising growth opportunities.”

Fourth Quarter 2023 Financial Highlights:

  • Revenue for the fourth quarter of 2023 was $50.2 million, an increase of 2% compared to $49.2 million for the fourth quarter of 2022. Subscription and support revenue was $47.8 million, flat compared to the fourth quarter of 2022.
  • Gross profit for the fourth quarter of 2023 was $30.8 million, representing a gross margin of 61%, compared to gross profit of $29.9 million, representing a gross margin of 61% for the fourth quarter of 2022. Non-GAAP gross profit for the fourth quarter of 2023 was $31.6 million, representing a non-GAAP gross margin of 63%, compared to non-GAAP gross profit of $30.7 million, representing a non-GAAP gross margin of 62% for the fourth quarter of 2022. Non-GAAP gross profit and non-GAAP gross margin exclude stock-based compensation expense, the amortization of acquired intangible assets and restructuring expenses.
  • Loss from operations was $2.3 million for the fourth quarter of 2023, compared to loss from operations of $6.0 million for the fourth quarter of 2022. Non-GAAP operating income, which excludes stock-based compensation expense, the amortization of acquired intangible assets, merger-related and restructuring expenses and other (benefit) expense, was $2.1 million for the fourth quarter of 2023, compared to non-GAAP operating loss of $1.4 million during the fourth quarter of 2022.
  • Net loss was $2.5 million, or a loss of $0.06 per diluted share, for the fourth quarter of 2023. This compares to net loss of $5.4 million, or $0.13 per diluted share, for the fourth quarter of 2022. Non-GAAP net income, which excludes stock-based compensation expense, the amortization of acquired intangible assets, merger-related and restructuring expenses and other (benefit) expense, was $1.9 million for the fourth quarter of 2023, or $0.04 per diluted share, compared to non-GAAP net loss of $801,000 for the fourth quarter of 2022, or $0.02 per diluted share.
  • Adjusted EBITDA was $5.5 million for the fourth quarter of 2023, representing an adjusted EBITDA margin of 11% and an increase of 366% compared to adjusted EBITDA of $1.2 million for the fourth quarter of 2022. Adjusted EBITDA excludes stock-based compensation expense, merger-related and restructuring expenses, other (benefit) expense, the amortization of acquired intangible assets, depreciation expense, other income/expense and the provision for income taxes.
  • Cash flow provided by operations was $4.2 million for the fourth quarter of 2023, compared to cash flow provided by operations of $5.7 million for the fourth quarter of 2022.
  • Free cash flow was $1.4 million after the company invested $2.8 million in capital expenditures and capitalization of internal-use software during the fourth quarter of 2023. Free cash flow was negative $585,000 for the fourth quarter of 2022.
  • Cash and cash equivalents were $18.6 million as of December 31, 2023 compared to $31.9 million on December 31, 2022 and $16.4 million on September 30, 2023.

Full Year 2023 Financial Highlights:

  • Revenue for the full year 2023 was $201.2 million, compared to $211.0 million for 2022. Subscription and support revenue was $192.5 million, compared to $204.1 million for 2022.
  • Gross profit for 2023 was $123.8 million, representing a gross margin of 62%, compared to gross profit of $133.9 million, representing a gross margin of 63% for 2022. Non-GAAP gross profit for 2023 was $127.1 million, representing a non-GAAP gross margin of 63%, compared to non-GAAP gross profit of $136.6 million, representing a non-GAAP gross margin of 65% for 2022. Non-GAAP gross profit and non-GAAP gross margin exclude stock-based compensation expense, the amortization of acquired intangible assets and restructuring expenses.
  • Loss from operations was $21.6 million for 2023, compared to loss from operations of $8.0 million for 2022. Non-GAAP operating loss, which excludes stock-based compensation expense, the amortization of acquired intangible assets, merger-related and restructuring expenses and other (benefit) expense, was $693,000 for 2023, compared to non-GAAP operating income of $10.6 million for 2022.
  • Net loss was $22.9 million, or a loss of $0.53 per diluted share, for 2023. This compares to net loss of $9.0 million, or $0.22 per diluted share, for 2022. Non-GAAP net loss, which excludes stock-based compensation expense, the amortization of acquired intangible assets, merger-related and restructuring expenses and other (benefit) expense, was $1.9 million for 2023, or $0.04 per diluted share, compared to non-GAAP net income of $9.6 million for 2022, or $0.23 per diluted share.
  • Adjusted EBITDA was $11.9 million for 2023, compared to adjusted EBITDA of $17.9 million for 2022. Adjusted EBITDA excludes stock-based compensation expense, merger-related and restructuring expenses, other (benefit) expense, the amortization of acquired intangible assets, depreciation expense, other income/expense and the provision for income taxes.
  • Cash flow provided by operations was $4.5 million for 2023, compared to cash flow provided by operations of $25.4 million for 2022.
  • Free cash flow was negative $11.1 million after the company invested $15.6 million in capital expenditures and capitalization of internal-use software during 2023. Free cash flow was $869,000 for 2022.

​​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.”

Chief Financial Officer Transition

Today Brightcove is announcing a CFO transition plan. Rob Noreck will be stepping down as the Company’s CFO on May 31, 2024, or earlier if his successor is named prior to that date. Mr. Noreck will serve as a consultant to the Company through September 30, 2024 to ensure a smooth transition process. We have initiated an executive search process and expect to name a successor as quickly as possible.

Other Fourth Quarter and Recent Highlights/Updates:

  • Announced the hiring of two senior management members. Industry veterans Kathy Klingler and Jim Norton joined as Chief Marketing and Chief Revenue Officer, respectively. Additionally, David Beck was elevated to the newly created position of Chief Operating Officer.
  • Signed new, renewed or expanded the relationship with a diverse set of notable customers in the fourth quarter. This includes Fortune 500 companies such as 3M, Corning, Ford Motor Company, and Johnson & Johnson, leading organizations from the sports industry such as, MLS, MotoAmerica, and the Saudi Pro League and hundreds more across the Technology, Healthcare/Pharma, Finance and Media verticals.
  • Continue to harness the power of AI across various parts of our portfolio, including our Analytics and Insights platform to help customers improve content decisions and business performance, in our Emmy-winning Context Aware Encoding platform to reduce storage and bandwidth costs for many customers by 25-50%, and to simplify workflows for users around metadata creation and automated, smart transcription.
  • Announced an expanded partnership with Socialive, a leading video content creation platform designed to provide customers additional remote video production capabilities. Brightcove’s comprehensive and reliable live streaming solution with Socialive’s features solidifies its position as a proven leader in corporate communications with live and on-demand streaming content management. The addition of Socialive continues Brightcove’s strategy to curate, partner and integrate with leading technology platforms such as Salesforce, LinkedIn, Marketo, Eloqua, Shopify, Sprinklr, Hubspot, Drupal, Google Drive, Dropbox, Pinterest and numerous others to offer a seamless experience for our customers.
  • 12-month Backlog (which we define as the aggregate amount of committed subscription revenue related to future performance obligations in the next 12 months) was $127.3 million. This represents a 6% increase year-over-year over $120.1 million at the end of the fourth quarter of 2022. Total backlog was $183.0 million, a 19% increase year-over-year over $153.3 million at the end of the fourth quarter 2022.
  • Average annual subscription revenue per premium customer was $96,200 in the fourth quarter of 2023, excluding starter customers who had average annualized revenue of $3,900 per customer. The average annual subscription revenue per premium customer increased 8% year-over-year compared to $89,000 in the fourth quarter of 2022.
  • Ended the fourth quarter of 2023 with 2,559 customers, of which 2,028 were premium.

Business Outlook:

Based on information as of today, February 22, 2024, the Company is issuing the following business updates and financial guidance

First Quarter 2024 Guidance:

  • Revenue is expected to be in the range of $49.0 million to $50.0 million, including approximately $2.4 million of professional services revenue and $0.8 million of overages.
  • Non-GAAP income from operations is expected to be in the range of $0.0 million to $1.0 million, which excludes stock-based compensation of approximately $2.8 million, restructuring expenses of $1.7 million and the amortization of acquired intangible assets of approximately $1.0 million.
  • Adjusted EBITDA is expected to be in the range of $4.0 million to $5.0 million, which excludes stock-based compensation of approximately $2.8 million, restructuring expenses of $1.7 million, the amortization of acquired intangible assets of approximately $1.0 million, depreciation expense of approximately $4.0 million, and other (income) expense and the provision for income taxes of approximately $0.3 million.
  • Non-GAAP net (loss) income per diluted share is expected to be ($0.01) to $0.02, which excludes stock-based compensation of approximately $2.8 million, restructuring expenses of $1.7 million, the amortization of acquired intangible assets of approximately $4.0 million, and assumes approximately 44.2 million weighted-average shares outstanding.

Full Year 2024 Guidance:

  • Revenue is expected to be in the range of $195.0 million to $198.0 million, including approximately $9 million of professional services revenue and approximately $3 million of overages.
  • Non-GAAP loss from operations is expected to be in the range of ($3.0) million to ($1.0) million, which excludes stock-based compensation of approximately $11.3 million, the amortization of acquired intangible assets of approximately $4.1 million and restructuring expense of $1.7 million.
  • Adjusted EBITDA is expected to be in the range of $14.0 million to $16.0 million, which excludes stock-based compensation of approximately $11.3 million, the amortization of acquired intangible assets of approximately $4.1 million, restructuring expense of $1.7 million, depreciation expense of approximately $16.9 million, and other (income) expense and the provision for income taxes of approximately $1.2 million.
  • Non-GAAP loss per diluted share is expected to be ($0.10) to ($0.05), which excludes stock-based compensation of approximately $11.3 million, the amortization of acquired intangible assets of approximately $4.1 million, restructuring expense of $1.7 million, and assumes approximately 45.6 million weighted-average shares outstanding.

Earnings Stream Information:

Brightcove earnings will be streamed on February 22, 2024, at 5:00 p.m. (Eastern Time) to discuss the Company's financial results and current business outlook. To access the live stream, visit the “Investors” page of the Company’s website, http://investor.brightcove.com. Once the live stream concludes, an on-demand recording will be available on Brightcove’s Investor page for a limited time at http://investor.brightcove.com.

About Brightcove Inc. (NASDAQ: BCOV)

Brightcove creates the world’s most reliable, scalable, and secure streaming technology solutions to build a greater connection between companies and their audiences, no matter where they are or on which devices they consume content. In more than 60 countries, Brightcove’s intelligent video platform enables businesses to sell to customers more effectively, media leaders to stream and monetize content more reliably, and every organization to communicate with team members more powerfully. With two Technology and Engineering Emmy® Awards for innovation, uptime that consistently leads the industry, and unmatched scalability, we continuously push the boundaries of what video can do. Follow on LinkedIn, Twitter, Facebook, Instagram and YouTube. 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 and full year 2024, our position to execute on our growth strategy, the effects of our restructuring efforts, 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: the effect of macro-economic conditions currently affecting the global economy; our ability to retain existing customers and acquire new ones; our history of losses; 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; keeping up with the rapid technological change required to remain competitive in our industry; our ability to manage our growth effectively and successfully recruit additional highly-qualified personnel; our reduction in force, including risks that the related costs and charges may be greater than anticipated and that the restructuring efforts may not generate their intended benefits, may adversely affect the Company’s internal programs and the Company’s ability to recruit and train skilled and motivated personnel, and may be distracting to employees and management; 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 and similar disclosures in our subsequent filings with the SEC. 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, non-GAAP diluted net income (loss) per share, and revenue and adjusted EBITDA on a constant currency basis. 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, amortization of acquired intangible assets, merger-related and restructuring expenses, restructuring and other (benefit) expense. The non-GAAP financial results discussed above of adjusted EBITDA is defined as consolidated net income (loss), plus other income/expense, including interest expense and interest income, the provision for income taxes, depreciation expense, the amortization of acquired intangible assets, stock-based compensation expense, merger-related and restructuring expenses, restructuring and other (benefit) expense. Merger-related expenses include fees incurred in connection with an acquisition and restructuring expenses include primarily cash severance costs. Revenue and adjusted EBITDA on a constant currency basis reflect our revenues and adjusted EBITDA using exchange rates used for Brightcove’s Fiscal Year 2023 outlook on Brightcove’s press release on February 23, 2023. 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, 2023December 31, 2022
Assets
Current assets:
Cash and cash equivalents

$

18,615

 

$

31,894

 

Accounts receivable, net of allowance

 

33,451

 

 

26,004

 

Prepaid expenses and other current assets

 

18,333

 

 

19,422

 

Total current assets

 

70,399

 

 

77,320

 

Property and equipment, net

 

42,476

 

 

39,677

 

Operating lease right-of-use asset

 

16,233

 

 

18,671

 

Intangible assets, net

 

6,368

 

 

10,279

 

Goodwill

 

74,859

 

 

74,859

 

Other assets

 

5,772

 

 

7,007

 

Total assets

$

216,107

 

$

227,813

 

Liabilities and stockholders' equity
Current liabilities:
Accounts payable

$

14,422

 

$

11,326

 

Accrued expenses

 

17,566

 

 

26,877

 

Operating lease liability

 

4,486

 

 

4,157

 

Deferred revenue

 

68,155

 

 

61,597

 

Total current liabilities

 

104,629

 

 

103,957

 

Operating lease liability, net of current portion

 

17,358

 

 

20,528

 

Other liabilities

 

207

 

 

981

 

Total liabilities

 

122,194

 

 

125,466

 

 
Stockholders' equity:
Common stock

 

44

 

 

42

 

Additional paid-in capital

 

328,918

 

 

314,825

 

Treasury stock, at cost

 

(871

)

 

(871

)

Accumulated other comprehensive loss

 

(1,236

)

 

(1,593

)

Accumulated deficit

 

(232,942

)

 

(210,056

)

Total stockholders’ equity

 

93,913

 

 

102,347

 

Total liabilities and stockholders' equity

$

216,107

 

$

227,813

 

 
Brightcove Inc.
Condensed Consolidated Statements of Operations
(in thousands, except per share amounts)
 
 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Revenue:
Subscription and support revenue

$

47,775

 

$

47,688

 

$

192,461

 

$

204,091

 

Professional services and other revenue

 

2,381

 

 

1,550

 

 

8,726

 

 

6,917

 

Total revenue

 

50,156

 

 

49,238

 

 

201,187

 

 

211,008

 

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

 

16,484

 

 

17,763

 

 

68,244

 

 

69,935

 

Cost of professional services and other revenue

 

2,840

 

 

1,563

 

 

9,109

 

 

7,138

 

Total cost of revenue

 

19,324

 

 

19,326

 

 

77,353

 

 

77,073

 

Gross profit

 

30,832

 

 

29,912

 

 

123,834

 

 

133,935

 

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

 

8,261

 

 

8,984

 

 

37,202

 

 

33,524

 

Sales and marketing

 

16,689

 

 

18,725

 

 

72,410

 

 

73,997

 

General and administrative

 

8,146

 

 

8,159

 

 

35,556

 

 

32,550

 

Merger-related

 

-

 

 

-

 

 

307

 

 

747

 

Other expense

 

-

 

 

-

 

 

-

 

 

1,149

 

Total operating expenses

 

33,096

 

 

35,868

 

 

145,475

 

 

141,967

 

Loss from operations

 

(2,264

)

 

(5,956

)

 

(21,641

)

 

(8,032

)

Other (expense) income, net

 

(89

)

 

845

 

 

(80

)

 

(1,035

)

Loss before income taxes

 

(2,353

)

 

(5,111

)

 

(21,721

)

 

(9,067

)

Loss (benefit) from provision for income taxes

 

161

 

 

286

 

 

1,165

 

 

(52

)

Net loss

$

(2,514

)

$

(5,397

)

$

(22,886

)

$

(9,015

)

 
Net loss per share—basic and diluted
Basic

$

(0.06

)

$

(0.13

)

$

(0.53

)

$

(0.22

)

Diluted

 

(0.06

)

 

(0.13

)

 

(0.53

)

 

(0.22

)

 
Weighted-average shares—basic and diluted
Basic

 

43,578

 

 

42,184

 

 

43,128

 

 

41,831

 

Diluted

 

43,578

 

 

42,184

 

 

43,128

 

 

41,831

 

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

$

117

 

$

123

 

$

506

 

$

508

 

Cost of professional services and other revenue

 

91

 

 

99

 

 

375

 

 

433

 

Research and development

 

616

 

 

711

 

 

2,453

 

 

2,746

 

Sales and marketing

 

1,040

 

 

1,133

 

 

4,197

 

 

3,990

 

General and administrative

 

1,595

 

 

1,513

 

 

6,368

 

 

5,622

 

Other expense

 

-

 

 

-

 

 

-

 

 

249

 

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

$

521

 

$

601

 

$

2,270

 

$

1,757

 

Sales and marketing

 

402

 

 

416

 

 

1,641

 

 

1,662

 

 
Brightcove Inc.
Condensed Consolidated Statements of Cash Flows
(in thousands)
 

Twelve Months Ended December 31,

Operating activities

 

2023

 

 

 

2022

 

Net loss

$

(22,886

)

$

(9,015

)

Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization

 

16,536

 

 

10,696

 

Stock-based compensation

 

13,899

 

 

13,548

 

Provision for reserves on accounts receivable

 

162

 

 

118

 

Changes in assets and liabilities:
Accounts receivable

 

(7,707

)

 

4,227

 

Prepaid expenses and other current assets

 

1,565

 

 

(1,216

)

Other assets

 

1,328

 

 

(348

)

Accounts payable

 

3,294

 

 

120

 

Accrued expenses

 

(7,950

)

 

2,397

 

Operating leases

 

(409

)

 

5,503

 

Deferred revenue

 

6,673

 

 

(609

)

Net cash provided by operating activities

 

4,505

 

 

25,421

 

 
Investing activities
Cash paid for acquisition, net of cash acquired

 

-

 

 

(13,215

)

Purchases of property and equipment, net of returns

 

(3,120

)

 

(10,727

)

Capitalization of internal-use software costs

 

(12,530

)

 

(13,825

)

Net cash used in investing activities

 

(15,650

)

 

(37,767

)

 
Financing activities
Proceeds from exercise of stock options

 

-

 

 

177

 

Deferred acquisition payments

 

(1,700

)

 

-

 

Other financing activities

 

(330

)

 

(260

)

Net cash used in financing activities

 

(2,030

)

 

(83

)

 
Effect of exchange rate changes on cash and cash equivalents

 

(104

)

 

(1,416

)

 
Net decrease in cash and cash equivalents

 

(13,279

)

 

(13,845

)

Cash and cash equivalents at beginning of period

 

31,894

 

 

45,739

 

Cash and cash equivalents at end of period

$

18,615

 

$

31,894

 

 
Brightcove Inc.
Reconciliation of GAAP Gross Profit, GAAP Loss (Income) 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,

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

GROSS PROFIT:
GAAP gross profit

$

30,832

 

$

29,912

 

$

123,834

 

$

133,935

 

Stock-based compensation expense

 

208

 

 

222

 

 

881

 

 

941

 

Amortization of acquired intangible assets

 

521

 

 

601

 

 

2,270

 

 

1,757

 

Restructuring

 

-

 

 

-

 

 

104

 

 

-

 

Non-GAAP gross profit

$

31,561

 

$

30,735

 

$

127,089

 

$

136,633

 

GAAP gross profit as a percentage of revenue

 

61

%

 

61

%

 

62

%

 

63

%

Stock-based compensation expense

 

0.4

%

 

0.5

%

 

0.4

%

 

0.4

%

Amortization of acquired intangible assets

 

1.0

%

 

1.2

%

 

1.1

%

 

0.8

%

Restructuring

 

0.0

%

 

0.0

%

 

0.1

%

 

0.0

%

Non-GAAP gross profit as a percentage of revenue

 

63

%

 

62

%

 

63

%

 

65

%

INCOME (LOSS) FROM OPERATIONS:
GAAP loss from operations

$

(2,264

)

$

(5,956

)

$

(21,641

)

$

(8,032

)

Stock-based compensation expense

 

3,459

 

 

3,579

 

 

13,899

 

 

13,299

 

Amortization of acquired intangible assets

 

923

 

 

1,017

 

 

3,911

 

 

3,419

 

Merger-related

 

-

 

 

-

 

 

307

 

 

747

 

Restructuring

 

1

 

 

-

 

 

2,831

 

 

-

 

Other expense

 

-

 

 

-

 

 

-

 

 

1,149

 

Non-GAAP income (loss) from operations

$

2,119

 

$

(1,360

)

$

(693

)

$

10,582

 

NET INCOME (LOSS):
GAAP net loss

$

(2,514

)

$

(5,397

)

$

(22,886

)

$

(9,015

)

Stock-based compensation expense

 

3,459

 

 

3,579

 

 

13,899

 

 

13,299

 

Amortization of acquired intangible assets

 

923

 

 

1,017

 

 

3,911

 

 

3,419

 

Merger-related

 

-

 

 

-

 

 

307

 

 

747

 

Restructuring

 

1

 

 

-

 

 

2,831

 

 

-

 

Other expense

 

-

 

 

-

 

 

-

 

 

1,149

 

Non-GAAP net income (loss)

$

1,869

 

$

(801

)

$

(1,938

)

$

9,599

 

GAAP diluted net loss per share

$

(0.06

)

$

(0.13

)

$

(0.53

)

$

(0.22

)

Non-GAAP diluted net income (loss) per share

$

0.04

 

$

(0.02

)

$

(0.04

)

$

0.23

 

 
Shares used in computing GAAP diluted net loss per share

 

43,578

 

 

42,184

 

 

43,128

 

 

41,831

 

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

 

43,628

 

 

42,184

 

 

43,128

 

 

42,293

 

 
Brightcove Inc.
Calculation of Adjusted EBITDA
(in thousands)
 
 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Net loss

$

(2,514

)

$

(5,397

)

$

(22,886

)

$

(9,015

)

Other income (expense), net

 

89

 

 

(845

)

 

80

 

 

1,035

 

Loss (benefit) from income taxes

 

161

 

 

286

 

 

1,165

 

 

(52

)

Depreciation and amortization

 

4,292

 

 

3,555

 

 

16,536

 

 

10,696

 

Stock-based compensation expense

 

3,459

 

 

3,579

 

 

13,899

 

 

13,299

 

Merger-related

 

-

 

 

-

 

 

307

 

 

747

 

Restructuring

 

1

 

 

-

 

 

2,831

 

 

-

 

Other expense

 

-

 

 

-

 

 

-

 

 

1,149

 

Adjusted EBITDA

$

5,488

 

$

1,178

 

$

11,932

 

$

17,859

 

 
Brightcove Inc.
Reconciliation of Revenue on a Constant Currency Basis and Calculation of Adjusted EBITDA on a Constant Currency Basis
(in thousands)
 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

2023

 

 

 

2023

Total revenue

$

50,156

 

$

201,187

 

Constant currency adjustment

 

211

 

 

372

 

Total revenue on a constant currency basis

$

50,367

 

$

201,559

 

 
 
Three Months Ended December 31,Twelve Months Ended December 31,

 

2023

 

 

2023

 

Adjusted EBITDA

$

5,488

 

$

11,932

 

Constant currency adjustment

 

172

 

 

1,032

 

Adjusted EBITDA on a constant currency basis

$

5,660

 

$

12,964