BOSTON--(BUSINESS WIRE)--Brightcove Inc. (Nasdaq: BCOV), the world’s most trusted streaming technology company, today announced financial results for the second quarter ended June 30, 2024.
“We are pleased to have exceeded expectations and the high-end of our guidance range on both Revenue and Adjusted EBITDA, while generating meaningful cash flow. We are delivering on our commitments to grow EBITDA substantially and generate significant free cash flow this year, all while investing in our key strategic priorities that we expect will return the business to consistent revenue growth,” said Marc DeBevoise, Brightcove’s Chief Executive Officer.
Second Quarter 2024 Financial Highlights:
- Revenue for the second quarter of 2024 was $49.2 million, a decrease of 3% compared to $51.0 million for the second quarter of 2023. Subscription and support revenue was $47.4 million, a decrease of 3% compared to $49.0 million for the second quarter of 2023.
- Gross profit for the second quarter of 2024 was $29.8 million, representing a gross margin of 61% compared to gross profit of $32.5 million, representing a gross margin of 64% for the second quarter of 2023. Non-GAAP gross profit for the second quarter of 2024 was $30.6 million, representing a non-GAAP gross margin of 62%, compared to non-GAAP gross profit of $33.4 million, representing a non-GAAP gross margin of 66% for the second quarter of 2023. Non-GAAP gross profit and non-GAAP gross margin exclude stock-based compensation expense, the amortization of acquired intangible assets and restructuring expense.
- Income (loss) from operations was ($5.0) million for the second quarter of 2024, compared to ($6.3) million for the second quarter of 2023. Non-GAAP operating loss, which excludes stock-based compensation expense, the amortization of acquired intangible assets, merger-related expense, restructuring expense, and gain on sale of assets, was ($477,000) for the second quarter of 2024, compared to non-GAAP operating income of $537,000 during the second quarter of 2023.
- Net income (loss) was ($5.2) million, or ($0.12) per diluted share, for the second quarter of 2024. This compares to ($6.2) million, or ($0.14) per diluted share, for the second quarter of 2023. Non-GAAP net loss, which excludes stock-based compensation expense, the amortization of acquired intangible assets, merger-related expense, restructuring expense, and gain on sale of assets, was ($685,000) for the second quarter of 2024, or ($0.02) per diluted share, compared to non-GAAP net income of $642,000 for the second quarter of 2023, or $0.01 per diluted share.
- Adjusted EBITDA was $3.8 million for the second quarter of 2024, representing an adjusted EBITDA margin of 8% compared to adjusted EBITDA of $3.6 million for the second quarter of 2023. Adjusted EBITDA excludes stock-based compensation expense, depreciation and amortization, merger-related expense, restructuring expense, gain on sales of assets, other income/expense and provision for income taxes.
- Cash flow provided by operations was $4.0 million for the second quarter of 2024, compared to cash flow provided by operations of $10.8 million for the second quarter of 2023.
- Free cash flow was $1.8 million after the Company invested $2.2 million in capital expenditures and capitalization of internal-use software during the second quarter of 2024. Free cash flow was $7.1 million for the second quarter of 2023.
- Cash and cash equivalents were $24.2 million as of June 30, 2024 compared to $18.6 million on December 31, 2023.
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 Second Quarter and Recent Highlights/Updates:
- Announced agreement with JCOM Co., LTD. (J:COM), Japan’s largest cable TV company, to power their new streaming service Ikimono Watch (“Animal Watch”), which plans to broadcast content from across Japan’s zoos and aquariums. The service utilizes Brightcove's Android SDK for app development, Video Cloud for secure content storage, and API integration for efficient content management and delivery, showcasing Brightcove's ability to provide comprehensive streaming solutions for major media companies.
- Announced agreement with FrightPix, a new free ad-supported video-on-demand (AVOD) service for horror, thriller, and true crime content. FrightPix will utilize Brightcove's video-cloud streaming platform to deliver high-quality, seamless viewing experiences across devices, leveraging Brightcove's global scalability, robust analytics, and industry-leading technology to optimize content delivery and monetization strategies.
- Announced agreement with Sunn Stream, a streaming service offering family-friendly movies, music and educational content, to power their content distribution. Leveraging Brightcove's industry-leading video-cloud streaming platform, Sunn Stream will deliver a seamless, curated experience across all devices, benefiting from unparalleled video quality, global scalability, and robust analytics to support their growth and enhance user engagement.
- Signed new, renewed or expanded the relationship with a diverse set of notable customers in the second quarter. This included a multi-year, near seven-figure annual new customer deal with a North American television network in addition to deals with other media companies such as Seven West Media (Seven Network) and Virgin Media Television (TV3 Television Network Limited), sports organizations like All England Lawn Tennis Club Championships (Wimbledon), RayCom Sports (ACC), and Formula E, and more across the technology, real estate, retail, hospitality, and finance verticals such as Advanced Micro Devices, Broadcom, Marriott, McKinsey, Nestlé, Palo Alto Networks, ServiceNow, and a new sales use case expansion with a major, global real estate services company.
- We expect to announce our broad capability AI suite later in Q3 and are in process with over a dozen customers on piloting its capabilities.
- Recognized as a “Leader” for the third consecutive year by the “Aragon Research Globe for Enterprise Video, 2024” report. The company was acknowledged for its market solutions and industry-leading video streaming offerings, supporting customers in creating, managing, and distributing video content.
- 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 $123.3 million, a 1% decrease year-over-year from $124.8 million at the end of the second quarter 2023. Total backlog was $182.2 million, a 3% increase year-over-year from $176.7 million at the end of the second quarter 2023. Greater than 12-month backlog hit an all-time high of $59.0 million, up 14% year-over-year.
- Average annual subscription revenue per premium customer hit an all-time record of $99,000 in the second quarter of 2024, excluding starter edition customers who had average annualized revenue of $4,800 per customer. The average annual subscription revenue per premium customer increased 4% year-over-year compared to $94,800 in the second quarter of 2023.
- Ended the second quarter of 2024 with 2,444 customers, of which 1,958 were premium.
Business Outlook:
Based on information as of today, August 7, 2024, the Company is issuing the following business updates and financial guidance.
Third Quarter 2024 Guidance:
- Revenue is expected to be in the range of $48.0 million to $49.0 million, including approximately $1.8 million of professional services revenue and $0.8 million of overages.
- Non-GAAP income (loss) from operations is expected to be in the range of ($2.0) million to ($1.0) million, which excludes stock-based compensation of approximately $2.9 million and the amortization of acquired intangible assets of approximately $0.9 million.
- Adjusted EBITDA is expected to be in the range of $2.5 million to $3.5 million, which excludes stock-based compensation of approximately $2.9 million, depreciation and amortization of $5.1 million (including amortization of acquired intangible assets of approximately $0.9 million), and other (income) expense and the provision for income taxes of approximately $0.3 million.
- Non-GAAP net income (loss) per diluted share is expected to be ($0.05) to ($0.03), which excludes stock-based compensation of approximately $2.9 million, the amortization of acquired intangible assets of approximately $0.9 million, and assumes approximately 45.0 million weighted-average shares outstanding.
Full Year 2024 Guidance:
- Revenue is expected to be in the range of $195.5 million to $198.0 million, an increase from our previous guidance of $195.0 million to 198.0 million, including approximately $8.0 million of professional services revenue and approximately $4.0 million of overages.
- Non-GAAP income (loss) from operations is expected to be in the range of ($2.5) million to ($1.0) million, an increase from our previous guidance of ($3.0) million to ($1.0) million, which excludes stock-based compensation of approximately $11.0 million, the amortization of acquired intangible assets of approximately $3.7 million, restructuring and other expenses of $2.3 million, and gain on sale of assets of $6.0 million.
- Adjusted EBITDA is expected to be in the range of $14.5 million to $16.0 million, an increase from our previous guidance of $14.0 million to $16.0 million, which excludes stock-based compensation of approximately $11.0 million, depreciation and amortization of $20.3 million (including amortization of acquired intangible assets of approximately $3.7 million), restructuring and other expenses of $2.3 million, gain on sale of assets of $6.0 million, and other (income) expense and the provision for income taxes of approximately $1.3 million.
- Non-GAAP net income (loss) per diluted share is expected to be ($0.08) to ($0.05), an increase from our previous guidance of ($0.10) to ($0.05), which excludes stock-based compensation of approximately $11.0 million, the amortization of acquired intangible assets of approximately $3.7 million, restructuring and other expenses of $2.3 million, gain on sale of assets of $6.0 million, and assumes approximately 44.7 million weighted-average shares outstanding.
Earnings Stream Information:
Brightcove earnings will be streamed on August 7, 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 Brightcove on LinkedIn, X, Facebook, Instagram, Threads, and YouTube. Visit 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 third fiscal quarter and full year 2024, our growth strategy and strategic priorities, and expected customer uses of and benefits from our products. 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," “builds,” "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 restructuring efforts, 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 Securities and Exchange Commission. 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 expense, gain on sales of assets, and restructuring 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 and amortization expense, including the amortization of acquired intangible assets, stock-based compensation expense, merger-related expense, gain on sales of assets, and restructuring 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 2024 outlook on Brightcove’s press release on February 22, 2024. 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) | |||||||
| June 30, 2024 | December 31, 2023 | ||||||
| Assets | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ |
24,170 |
|
$ |
18,615 |
|
|
| Accounts receivable, net of allowance |
|
28,207 |
|
|
33,451 |
|
|
| Prepaid expenses and other current assets |
|
19,780 |
|
|
18,333 |
|
|
| Total current assets |
|
72,157 |
|
|
70,399 |
|
|
| Property and equipment, net |
|
38,882 |
|
|
42,476 |
|
|
| Operating lease right-of-use asset |
|
17,896 |
|
|
16,233 |
|
|
| Intangible assets, net |
|
4,524 |
|
|
6,368 |
|
|
| Goodwill |
|
74,859 |
|
|
74,859 |
|
|
| Other assets |
|
4,719 |
|
|
5,772 |
|
|
| Total assets | $ |
213,037 |
|
$ |
216,107 |
|
|
| Liabilities and stockholders' equity | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ |
6,492 |
|
$ |
14,422 |
|
|
| Accrued expenses |
|
19,918 |
|
|
17,566 |
|
|
| Operating lease liability |
|
4,261 |
|
|
4,486 |
|
|
| Deferred revenue |
|
68,255 |
|
|
68,155 |
|
|
| Total current liabilities |
|
98,926 |
|
|
104,629 |
|
|
| Operating lease liability, net of current portion |
|
18,983 |
|
|
17,358 |
|
|
| Other liabilities |
|
192 |
|
|
207 |
|
|
| Total liabilities |
|
118,101 |
|
|
122,194 |
|
|
| Stockholders' equity: | |||||||
| Common stock |
|
45 |
|
|
44 |
|
|
| Additional paid-in capital |
|
334,269 |
|
|
328,918 |
|
|
| Treasury stock, at cost |
|
(871 |
) |
|
(871 |
) |
|
| Accumulated other comprehensive loss |
|
(1,894 |
) |
|
(1,236 |
) |
|
| Accumulated deficit |
|
(236,613 |
) |
|
(232,942 |
) |
|
| Total stockholders’ equity |
|
94,936 |
|
|
93,913 |
|
|
| Total liabilities and stockholders' equity | $ |
213,037 |
|
$ |
216,107 |
|
|
| Brightcove Inc. | |||||||||||||||
| Condensed Consolidated Statements of Operations | |||||||||||||||
| (in thousands, except per share amounts) | |||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
| Revenue: | |||||||||||||||
| Subscription and support revenue | $ |
47,397 |
|
$ |
49,013 |
|
$ |
95,366 |
|
$ |
96,115 |
|
|||
| Professional services and other revenue |
|
1,850 |
|
|
1,975 |
|
|
4,362 |
|
|
3,936 |
|
|||
| Total revenue |
|
49,247 |
|
|
50,988 |
|
|
99,728 |
|
|
100,051 |
|
|||
| Cost of revenue: (1) (2) | |||||||||||||||
| Cost of subscription and support revenue |
|
17,277 |
|
|
16,603 |
|
|
34,084 |
|
|
34,868 |
|
|||
| Cost of professional services and other revenue |
|
2,130 |
|
|
1,898 |
|
|
4,945 |
|
|
3,900 |
|
|||
| Total cost of revenue |
|
19,407 |
|
|
18,501 |
|
|
39,029 |
|
|
38,768 |
|
|||
| Gross profit |
|
29,840 |
|
|
32,487 |
|
|
60,699 |
|
|
61,283 |
|
|||
| Operating expenses: (1) (2) | |||||||||||||||
| Research and development |
|
8,975 |
|
|
10,345 |
|
|
17,824 |
|
|
20,211 |
|
|||
| Sales and marketing |
|
17,080 |
|
|
19,034 |
|
|
33,534 |
|
|
38,499 |
|
|||
| General and administrative |
|
8,822 |
|
|
9,405 |
|
|
18,366 |
|
|
19,469 |
|
|||
| Merger-related |
|
- |
|
|
45 |
|
|
- |
|
|
190 |
|
|||
| Gain on sale of assets |
|
- |
|
|
- |
|
|
(6,000 |
) |
|
- |
|
|||
| Total operating expenses |
|
34,877 |
|
|
38,829 |
|
|
63,724 |
|
|
78,369 |
|
|||
| Loss from operations |
|
(5,037 |
) |
|
(6,342 |
) |
|
(3,025 |
) |
|
(17,086 |
) |
|||
| Other income (expense), net |
|
49 |
|
|
422 |
|
|
11 |
|
|
(121 |
) |
|||
| Loss before income taxes |
|
(4,988 |
) |
|
(5,920 |
) |
|
(3,014 |
) |
|
(17,207 |
) |
|||
| Provision for income taxes |
|
257 |
|
|
317 |
|
|
657 |
|
|
744 |
|
|||
| Net loss | $ |
(5,245 |
) |
$ |
(6,237 |
) |
$ |
(3,671 |
) |
$ |
(17,951 |
) |
|||
| Net loss per share—basic and diluted | |||||||||||||||
| Basic | $ |
(0.12 |
) |
$ |
(0.14 |
) |
$ |
(0.08 |
) |
$ |
(0.42 |
) |
|||
| Diluted |
|
(0.12 |
) |
|
(0.14 |
) |
|
(0.08 |
) |
|
(0.42 |
) |
|||
| Weighted-average shares—basic and diluted | |||||||||||||||
| Basic |
|
44,731 |
|
|
43,059 |
|
|
44,357 |
|
|
42,795 |
|
|||
| Diluted |
|
44,731 |
|
|
43,059 |
|
|
44,357 |
|
|
42,795 |
|
|||
| (1) Stock-based compensation included in above line items: | |||||||||||||||
| Cost of subscription and support revenue | $ |
122 |
|
$ |
129 |
|
$ |
228 |
|
$ |
267 |
|
|||
| Cost of professional services and other revenue |
|
71 |
|
|
92 |
|
|
111 |
|
|
192 |
|
|||
| Research and development |
|
476 |
|
|
551 |
|
|
791 |
|
|
1,239 |
|
|||
| Sales and marketing |
|
1,183 |
|
|
931 |
|
|
1,537 |
|
|
2,100 |
|
|||
| General and administrative |
|
1,307 |
|
|
1,784 |
|
|
2,705 |
|
|
3,232 |
|
|||
| (2) Amortization of acquired intangible assets included in the above line items: | |||||||||||||||
| Cost of subscription and support revenue | $ |
520 |
|
$ |
601 |
|
$ |
1,040 |
|
$ |
1,202 |
|
|||
| Sales and marketing |
|
402 |
|
|
417 |
|
|
804 |
|
|
833 |
|
|||
| Brightcove Inc. | |||||||||||||||
| Condensed Consolidated Statements of Cash Flows | |||||||||||||||
| (in thousands) | |||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
| Operating activities |
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
| Net loss | $ |
(5,245 |
) |
$ |
(6,237 |
) |
$ |
(3,671 |
) |
$ |
(17,951 |
) |
|||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||||||||||||
| Depreciation and amortization |
|
5,167 |
|
|
4,059 |
|
|
10,084 |
|
|
8,008 |
|
|||
| Stock-based compensation |
|
3,159 |
|
|
3,487 |
|
|
5,372 |
|
|
7,030 |
|
|||
| Provision for reserves on accounts receivable |
|
65 |
|
|
155 |
|
|
(16 |
) |
|
222 |
|
|||
| Gain on sale of assets |
|
- |
|
|
- |
|
|
(6,000 |
) |
|
- |
|
|||
| Changes in assets and liabilities: | |||||||||||||||
| Accounts receivable |
|
6,887 |
|
|
10,494 |
|
|
5,087 |
|
|
(4,219 |
) |
|||
| Prepaid expenses and other current assets |
|
(137 |
) |
|
(896 |
) |
|
(1,035 |
) |
|
(1,882 |
) |
|||
| Other assets |
|
505 |
|
|
488 |
|
|
970 |
|
|
802 |
|
|||
| Accounts payable |
|
(3,653 |
) |
|
2,420 |
|
|
(7,531 |
) |
|
3,376 |
|
|||
| Accrued expenses |
|
711 |
|
|
(1,475 |
) |
|
2,438 |
|
|
(5,474 |
) |
|||
| Operating leases |
|
(132 |
) |
|
(93 |
) |
|
(262 |
) |
|
(174 |
) |
|||
| Deferred revenue |
|
(3,306 |
) |
|
(1,592 |
) |
|
612 |
|
|
8,440 |
|
|||
| Net cash provided by (used in) operating activities |
|
4,021 |
|
|
10,810 |
|
|
6,048 |
|
|
(1,822 |
) |
|||
| Investing activities | |||||||||||||||
| Gain on sale of patents |
|
- |
|
|
- |
|
|
6,000 |
|
|
- |
|
|||
| Purchases of property and equipment, net of returns |
|
(340 |
) |
|
(376 |
) |
|
(1,157 |
) |
|
(1,328 |
) |
|||
| Capitalization of internal-use software costs |
|
(1,847 |
) |
|
(3,303 |
) |
|
(4,029 |
) |
|
(7,233 |
) |
|||
| Net cash provided by (used in) investing activities |
|
(2,187 |
) |
|
(3,679 |
) |
|
814 |
|
|
(8,561 |
) |
|||
| Financing activities | |||||||||||||||
| Deferred acquisition payments |
|
- |
|
|
- |
|
|
- |
|
|
(1,700 |
) |
|||
| Other financing activities |
|
- |
|
|
(31 |
) |
|
(239 |
) |
|
(256 |
) |
|||
| Net cash used in financing activities |
|
- |
|
|
(31 |
) |
|
(239 |
) |
|
(1,956 |
) |
|||
| Effect of exchange rate changes on cash and cash equivalents |
|
(533 |
) |
|
(485 |
) |
|
(1,068 |
) |
|
(462 |
) |
|||
| Net increase (decrease) in cash and cash equivalents |
|
1,301 |
|
|
6,615 |
|
|
5,555 |
|
|
(12,801 |
) |
|||
| Cash and cash equivalents at beginning of period |
|
22,869 |
|
|
12,478 |
|
|
18,615 |
|
|
31,894 |
|
|||
| Cash and cash equivalents at end of period | $ |
24,170 |
|
$ |
19,093 |
|
$ |
24,170 |
|
$ |
19,093 |
|
|||
| 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 (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 June 30, | Six Months Ended June 30, | ||||||||||||||
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
| GROSS PROFIT: | |||||||||||||||
| GAAP gross profit | $ |
29,840 |
|
$ |
32,487 |
|
$ |
60,699 |
|
$ |
61,283 |
|
|||
| Stock-based compensation expense |
|
193 |
|
|
221 |
|
|
339 |
|
|
459 |
|
|||
| Amortization of acquired intangible assets |
|
520 |
|
|
601 |
|
|
1,040 |
|
|
1,202 |
|
|||
| Restructuring expense |
|
21 |
|
|
98 |
|
|
193 |
|
|
98 |
|
|||
| Non-GAAP gross profit | $ |
30,574 |
|
$ |
33,407 |
|
$ |
62,271 |
|
$ |
63,042 |
|
|||
| GAAP gross profit as a percentage of revenue |
|
61 |
% |
|
64 |
% |
|
61 |
% |
|
61 |
% |
|||
| Stock-based compensation expense |
|
0.4 |
% |
|
0.4 |
% |
|
0.3 |
% |
|
0.5 |
% |
|||
| Amortization of acquired intangible assets |
|
1.1 |
% |
|
1.2 |
% |
|
1.0 |
% |
|
1.2 |
% |
|||
| Restructuring expense |
|
0.0 |
% |
|
0.2 |
% |
|
0.2 |
% |
|
0.1 |
% |
|||
| Non-GAAP gross profit as a percentage of revenue |
|
62 |
% |
|
66 |
% |
|
62 |
% |
|
63 |
% |
|||
| (LOSS) INCOME FROM OPERATIONS: | |||||||||||||||
| GAAP loss from operations | $ |
(5,037 |
) |
$ |
(6,342 |
) |
$ |
(3,025 |
) |
$ |
(17,086 |
) |
|||
| Stock-based compensation expense |
|
3,159 |
|
|
3,487 |
|
|
5,372 |
|
|
7,030 |
|
|||
| Amortization of acquired intangible assets |
|
922 |
|
|
1,018 |
|
|
1,844 |
|
|
2,035 |
|
|||
| Merger-related expense |
|
- |
|
|
45 |
|
|
- |
|
|
190 |
|
|||
| Restructuring expense |
|
479 |
|
|
2,329 |
|
|
2,316 |
|
|
2,756 |
|
|||
| Gain on sale of assets |
|
- |
|
|
- |
|
|
(6,000 |
) |
|
- |
|
|||
| Non-GAAP (loss) income from operations | $ |
(477 |
) |
$ |
537 |
|
$ |
507 |
|
$ |
(5,075 |
) |
|||
| NET (LOSS) INCOME: | |||||||||||||||
| GAAP net loss | $ |
(5,245 |
) |
$ |
(6,237 |
) |
$ |
(3,671 |
) |
$ |
(17,951 |
) |
|||
| Stock-based compensation expense |
|
3,159 |
|
|
3,487 |
|
|
5,372 |
|
|
7,030 |
|
|||
| Amortization of acquired intangible assets |
|
922 |
|
|
1,018 |
|
|
1,844 |
|
|
2,035 |
|
|||
| Merger-related expense |
|
- |
|
|
45 |
|
|
- |
|
|
190 |
|
|||
| Restructuring expense |
|
479 |
|
|
2,329 |
|
|
2,316 |
|
|
2,756 |
|
|||
| Gain on sale of assets |
|
- |
|
|
- |
|
|
(6,000 |
) |
|
- |
|
|||
| Non-GAAP net (loss) income | $ |
(685 |
) |
$ |
642 |
|
$ |
(139 |
) |
$ |
(5,940 |
) |
|||
| GAAP diluted net loss per share | $ |
(0.12 |
) |
$ |
(0.14 |
) |
$ |
(0.08 |
) |
$ |
(0.42 |
) |
|||
| Non-GAAP diluted net (loss) income per share | $ |
(0.02 |
) |
$ |
0.01 |
|
$ |
(0.00 |
) |
$ |
(0.14 |
) |
|||
| Shares used in computing GAAP diluted net loss per share |
|
44,731 |
|
|
43,059 |
|
|
44,357 |
|
|
42,795 |
|
|||
| Shares used in computing Non-GAAP diluted net income per share |
|
44,731 |
|
|
43,149 |
|
|
44,357 |
|
|
42,795 |
|
|||
| Brightcove Inc. | |||||||||||||||
| Calculation of Adjusted EBITDA | |||||||||||||||
| (in thousands) | |||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
| Net loss | $ |
(5,245 |
) |
$ |
(6,237 |
) |
$ |
(3,671 |
) |
$ |
(17,951 |
) |
|||
| Stock-based compensation expense |
|
3,159 |
|
|
3,487 |
|
|
5,372 |
|
|
7,030 |
|
|||
| Depreciation and amortization |
|
5,167 |
|
|
4,059 |
|
|
10,084 |
|
|
8,008 |
|
|||
| Merger-related expense |
|
- |
|
|
45 |
|
|
- |
|
|
190 |
|
|||
| Restructuring expense |
|
479 |
|
|
2,329 |
|
|
2,316 |
|
|
2,756 |
|
|||
| Gain on sale of assets |
|
- |
|
|
- |
|
|
(6,000 |
) |
|
- |
|
|||
| Other (income) expense, net |
|
(49 |
) |
|
(422 |
) |
|
(11 |
) |
|
121 |
|
|||
| Provision for income taxes |
|
257 |
|
|
317 |
|
|
657 |
|
|
744 |
|
|||
| Adjusted EBITDA | $ |
3,768 |
|
$ |
3,578 |
|
$ |
8,747 |
|
$ |
898 |
|
|||
| 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 June 30, | Six Months Ended June 30, | ||||
2024 |
2024 |
||||
| Total revenue | $ |
49,247 |
$ |
99,728 |
|
| Constant currency adjustment |
|
459 |
|
679 |
|
| Total revenue on a constant currency basis | $ |
49,706 |
$ |
100,407 |
|
| Six Months Ended June 30, | Six Months Ended June 30, | ||||
2024 |
2024 |
||||
| Adjusted EBITDA | $ |
3,768 |
$ |
8,747 |
|
| Constant currency adjustment |
|
258 |
|
358 |
|
| Adjusted EBITDA on a constant currency basis | $ |
4,026 |
$ |
9,105 |
|