Brightcove Inc. (NASDAQ: BCOV), a leading global provider of
cloud services for video, today announced financial results for the
fourth quarter and fiscal year ended December 31, 2014.
“We are pleased to report strong fourth quarter results that exceeded
our expectations from both a revenue and profitability perspective,”
said David Mendels, Chief Executive Officer of Brightcove. “Our
performance reflects the significant progress we’ve made in our
go-to-market approach of focusing on the media and digital marketing
segments to enable those customers to leverage their digital assets to
drive increased revenue growth using our technology. We are building
traction across all areas of the business, and we are confident in our
strategy and believe we can drive improved growth in our business as we
move through 2015.”
Mendels added, “From a revenue growth and profitability perspective, we
anticipate accelerating revenue growth throughout the year, while
generating positive non-GAAP operating income during the fourth quarter.
We believe the combination of improving revenue growth and sustainable
profitability will drive significant value for our shareholders.”
Fourth Quarter 2014 Financial Highlights:
-
Revenue for the fourth quarter of 2014 was $31.4 million, an
increase of 5% compared to $29.7 million for the fourth quarter of
2013. Subscription and support revenue was $30.6 million, an increase
of 12% compared to $27.2 million for the fourth quarter of 2013.
-
Gross Profit for the fourth quarter of 2014 was $20.2 million,
compared to $19.8 million for the fourth quarter of 2013, representing
a gross margin for the fourth quarter of 2014 of 64%. Non-GAAP gross
profit for the fourth quarter of 2014 was $20.8 million, representing
a year-over-year increase of 3% and a non-GAAP gross margin of 66%.
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 $3.4 million for the fourth
quarter of 2014, compared to a loss of $1.0 million for the fourth
quarter of 2013. Non-GAAP loss from operations was $980,000 for the
fourth quarter, which excludes stock-based compensation expense, the
amortization of acquired intangible assets and merger-related
expenses, compared to non-GAAP income from operations of $1.7 million
during the fourth quarter of 2013.
-
Net loss was $3.9 million, or $0.12 per diluted share, for the
fourth quarter of 2014. This compares to a net loss of $1.2 million,
or $0.04 per diluted share, for the fourth quarter of 2013.
-
Non-GAAP net loss, which excludes stock-based compensation
expense, the amortization of acquired intangible assets and
merger-related expenses, was $1.5 million for the fourth quarter of
2014, or $0.05 per diluted share, compared to non-GAAP net income of
$1.5 million for the fourth quarter of 2013, or $0.05 per diluted
share.
-
Cash flow from operations was $3.1 million, compared to $2.5
million for the fourth quarter of 2013.
-
Free cash flow was $2.0 million, after the company invested
$1.1 million in capital expenditures and capitalization of
internal-use software costs during the fourth quarter of 2014,
compared to free cash flow of $1.0 million for the fourth quarter of
2013.
-
Cash, cash equivalents and marketable securities were $22.9
million at December 31, 2014, compared to $21.7 million at September
30, 2014.
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.”
Full Year 2014 Financial Highlights:
-
Revenue was $125.0 million for 2014, an increase of 14%
compared to $109.9 million for 2013. Subscription and support revenue
was $120.3 million, an increase of 17% compared to $103.1 million for
2013.
-
Gross Profit was $81.3 million for 2014, compared to $73.1
million for 2013, representing a gross margin of 65% for 2014.
Non-GAAP gross profit was $83.6 million for 2014, representing a
year-over-year increase of 12% and a non-GAAP gross margin of 67%.
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 $15.2 million for 2014, compared to a
loss of $9.5 million for 2013. Non-GAAP loss from operations, which
excludes stock-based compensation expense, the amortization of
acquired intangible assets and merger-related expenses, was $2.5
million for 2014, compared to non-GAAP income from operations of
$695,000 for 2013.
-
Net loss was $16.9 million, or $0.53 per diluted share, for
2014. This compares to a net loss of $10.3 million, or $0.36 per
diluted share, for 2013.
-
Non-GAAP net loss, which excludes stock-based
compensation expense, the amortization of acquired intangible assets
and merger-related expenses, was $4.2 million for 2014, or $0.13 per
diluted share, compared to non-GAAP net loss of $73,000 for 2013, or
$0.00 per diluted share.
-
Cash flow from operations was $1.5 million for 2014, compared
to cash flow from operations of $7.3 million for 2013.
-
Free cash flow was ($3.1) million, after the company invested
$4.6 million in capital expenditures and capitalization of
internal-use software costs during 2014, compared to free cash flow of
$3.4 million in 2013.
A reconciliation of GAAP to Non-GAAP results has been provided in the
financial statement tables included at the end of this press release. An
explanation of these measures is also included below under the heading
“Non-GAAP Financial Measures.”
Other Fourth Quarter and Recent Highlights:
-
Ended the quarter with 5,770 customers, of which 1,863 were premium.
-
New customers and customers who expanded their relationship with us in
our media business unit during the quarter included: Accuweather,
Crunchyroll, Caracol Television SA, Entertainment Tonight, Fairfax
Media Management, Hearst Communications and Nova Entertainment, among
others.
-
New customers and customers who expanded their relationship with us in
our digital marketing business unit during the quarter included:
Accenture, Bristol Meyers Squibb, Bunnings Group, Ford Motor Company,
FujiFilm, Kickstarter, Kohler, Novartis, Vodafone, and Tableau
Software, among others.
-
Average revenue per premium customer was $60,000 in the fourth quarter
of 2014. This is up 7% from $56,000 in the comparable period in 2013.
-
Recurring dollar retention rate was 101% in the fourth quarter, as
compared to our historical four quarter moving average in the low to
mid 90% range.
Business Outlook:
Based on information as of today, the Company is issuing the following
financial guidance:
First Quarter 2015: The Company expects revenue to be $31.8
million to $32.3 million, and non-GAAP loss from operations to be
$800,000 to $1.3 million, which excludes stock based compensation,
amortization of acquired intangible assets and merger-related expenses
totaling approximately $2.3 million. Assuming approximately 32.5 million
shares outstanding, Brightcove expects its non-GAAP net loss per diluted
share to be $0.04 to $0.05.
Full Year 2015: The Company expects revenue to be $131.5 million
to $134.5 million, and non-GAAP loss from operations to be $1.0 million
to $3.0 million, which excludes stock-based compensation, amortization
of acquired intangible assets and merger-related expenses totaling
approximately $9.9 million to $10.3 million. Assuming approximately 32.8
million shares outstanding, Brightcove expects its non-GAAP net loss per
diluted share to be $0.07 to $0.14.
Conference Call Information
Brightcove will host a conference call today, February 5, 2015, at 5:00
p.m. (Eastern Time) to discuss the Company's financial results and
current business outlook. 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 877-870-5176 (domestic) or
858-384-5517 (international). The replay conference ID is 13598737. A
replay of the webcast will also be available for a limited time at http://investor.brightcove.com.
About Brightcove
Brightcove Inc. (NASDAQ:BCOV) is a 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 more than
5,500 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 first
fiscal quarter of 2015 and full year 2015, our ability to accelerate
revenue growth during full year 2015, our ability to generate positive
Non-GAAP operating income during the fourth quarter, 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 ability to retain existing customers; difficulties
integrating the technologies, products, operations, existing contracts
and personnel of Unicorn Media and realizing the anticipated benefits of
the combined business; difficulties executing on our go-to-market
strategy and realizing the anticipated benefits of this strategy;
expectations regarding the widespread adoption of customer demand for
our products, including recently launched products; 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 history of losses, our limited
operating history; our ability to manage our growth effectively and
successfully recruit additional highly-qualified personnel; and 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) 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 exclude stock-based compensation expense, amortization
of acquired intangible assets and merger-related costs. Merger-related
costs include fees incurred in connection with closing an acquisition in
addition to fees associated with the retention of key employees.
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) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2014
|
|
December 31, 2013
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
$
|
22,916
|
|
|
$
|
33,047
|
|
|
Short-term investments
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
3,061
|
|
|
Restricted cash
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
121
|
|
|
Accounts receivable, net of allowance
|
|
|
|
|
|
|
|
|
|
|
21,463
|
|
|
|
21,560
|
|
|
Prepaid expenses and other current assets
|
|
|
|
|
|
|
|
|
|
|
4,342
|
|
|
|
4,011
|
|
|
Deferred tax asset
|
|
|
|
|
|
|
|
|
|
|
109
|
|
|
|
125
|
|
|
|
|
Total current assets
|
|
|
|
|
|
|
|
|
|
|
48,830
|
|
|
|
61,925
|
|
Property and equipment, net
|
|
|
|
|
|
|
|
|
|
|
10,372
|
|
|
|
8,795
|
|
Intangible assets, net
|
|
|
|
|
|
|
|
|
|
|
16,898
|
|
|
|
8,668
|
|
Goodwill
|
|
|
|
|
|
|
|
|
|
|
|
|
50,776
|
|
|
|
22,018
|
|
Restricted cash
|
|
|
|
|
|
|
|
|
|
|
201
|
|
|
|
201
|
|
Other assets
|
|
|
|
|
|
|
|
|
|
|
507
|
|
|
|
1,519
|
|
|
|
|
Total assets
|
|
|
|
|
|
|
|
|
|
$
|
127,584
|
|
|
$
|
103,126
|
|
Liabilities and stockholders' equity
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
|
|
|
|
|
|
$
|
1,618
|
|
|
$
|
3,067
|
|
|
Accrued expenses
|
|
|
|
|
|
|
|
|
|
|
11,722
|
|
|
|
14,528
|
|
|
Capital lease liability
|
|
|
|
|
|
|
|
|
|
|
1,159
|
|
|
|
-
|
|
|
Deferred revenue
|
|
|
|
|
|
|
|
|
|
|
29,640
|
|
|
|
23,571
|
|
|
|
|
Total current liabilities
|
|
|
|
|
|
|
|
|
|
|
44,139
|
|
|
|
41,166
|
|
Deferred revenue, net of current portion
|
|
|
|
|
|
|
|
|
|
|
64
|
|
|
|
247
|
|
Other liabilities
|
|
|
|
|
|
|
|
|
|
|
2,618
|
|
|
|
1,333
|
|
|
|
|
Total liabilities
|
|
|
|
|
|
|
|
|
|
|
46,821
|
|
|
|
42,746
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
|
|
|
|
|
|
32
|
|
|
|
29
|
|
|
Additional-paid-in-capital
|
|
|
|
|
|
|
|
|
|
|
214,524
|
|
|
|
176,928
|
|
|
Accumulated other comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
(776
|
)
|
|
|
(453
|
)
|
|
Accumulated deficit
|
|
|
|
|
|
|
|
|
|
|
(133,017
|
)
|
|
|
(116,124
|
)
|
Total stockholders’ equity
|
|
|
|
|
|
|
|
|
|
|
80,763
|
|
|
|
60,380
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
|
|
|
|
|
|
|
$
|
127,584
|
|
|
$
|
103,126
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brightcove Inc. Condensed Consolidated Statements
of Operations (in thousands, except per share amounts) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
|
Twelve Months Ended December 31,
|
|
|
|
2014
|
|
2013
|
|
|
|
2014
|
|
|
2013
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscription and support revenue
|
|
|
$
|
30,570
|
|
|
$
|
27,229
|
|
|
|
|
$
|
120,324
|
|
|
|
$
|
103,116
|
|
Professional services and other revenue
|
|
|
|
812
|
|
|
|
2,517
|
|
|
|
|
|
4,693
|
|
|
|
|
6,779
|
|
Total revenue
|
|
|
|
31,382
|
|
|
|
29,746
|
|
|
|
|
|
125,017
|
|
|
|
|
109,895
|
|
Cost of revenue: (1) (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of subscription and support revenue
|
|
|
|
9,919
|
|
|
|
7,764
|
|
|
|
|
|
38,015
|
|
|
|
|
29,205
|
|
Cost of professional services and other revenue
|
|
|
|
1,304
|
|
|
|
2,192
|
|
|
|
|
|
5,718
|
|
|
|
|
7,585
|
|
Total cost of revenue
|
|
|
|
11,223
|
|
|
|
9,956
|
|
|
|
|
|
43,733
|
|
|
|
|
36,790
|
|
Gross profit
|
|
|
|
20,159
|
|
|
|
19,790
|
|
|
|
|
|
81,284
|
|
|
|
|
73,105
|
|
Operating expenses: (1) (2)
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
7,704
|
|
|
|
5,402
|
|
|
|
|
|
28,252
|
|
|
|
|
21,052
|
|
Sales and marketing
|
|
|
|
11,300
|
|
|
|
10,145
|
|
|
|
|
|
46,014
|
|
|
|
|
41,000
|
|
General and administrative
|
|
|
|
4,539
|
|
|
|
4,638
|
|
|
|
|
|
19,136
|
|
|
|
|
18,478
|
|
Merger-related
|
|
|
|
64
|
|
|
|
608
|
|
|
|
|
|
3,075
|
|
|
|
|
2,069
|
|
Total operating expenses
|
|
|
|
23,607
|
|
|
|
20,793
|
|
|
|
|
|
96,477
|
|
|
|
|
82,599
|
|
Loss from operations
|
|
|
|
(3,448
|
)
|
|
|
(1,003
|
)
|
|
|
|
|
(15,193
|
)
|
|
|
|
(9,494
|
)
|
Other expense, net
|
|
|
|
(420
|
)
|
|
|
(177
|
)
|
|
|
|
|
(1,440
|
)
|
|
|
|
(536
|
)
|
Loss before income taxes and non-controlling interest in
|
|
|
|
|
|
|
|
|
|
|
|
|
consolidated subsidiary
|
|
|
|
(3,868
|
)
|
|
|
(1,180
|
)
|
|
|
|
|
(16,633
|
)
|
|
|
|
(10,030
|
)
|
Provision for income taxes
|
|
|
|
56
|
|
|
|
63
|
|
|
|
|
|
260
|
|
|
|
|
212
|
|
Consolidated net loss
|
|
|
|
(3,924
|
)
|
|
|
(1,243
|
)
|
|
|
|
|
(16,893
|
)
|
|
|
|
(10,242
|
)
|
Net income attributable to non-controlling interest in
|
|
|
|
|
|
|
|
|
|
|
|
|
consolidated subsidiary
|
|
|
-
|
|
-
|
|
|
|
-
|
|
|
(20
|
)
|
Net loss
|
|
|
$
|
(3,924
|
)
|
|
$
|
(1,243
|
)
|
|
|
|
$
|
(16,893
|
)
|
|
|
$
|
(10,262
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share—basic and diluted
|
|
|
$
|
(0.12
|
)
|
|
$
|
(0.04
|
)
|
|
|
|
$
|
(0.53
|
)
|
|
|
$
|
(0.36
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares —basic and diluted
|
|
|
|
32,349
|
|
|
|
28,845
|
|
|
|
|
|
31,949
|
|
|
|
|
28,351
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Stock-based compensation included in above line items:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of subscription and support revenue
|
|
|
$
|
71
|
|
|
$
|
63
|
|
|
|
|
$
|
218
|
|
|
|
$
|
248
|
|
Cost of professional services and other revenue
|
|
|
|
20
|
|
|
|
32
|
|
|
|
|
|
141
|
|
|
|
|
149
|
|
Research and development
|
|
|
|
449
|
|
|
|
289
|
|
|
|
|
|
1,399
|
|
|
|
|
1,191
|
|
Sales and marketing
|
|
|
|
515
|
|
|
|
584
|
|
|
|
|
|
2,193
|
|
|
|
|
2,225
|
|
General and administrative
|
|
|
|
559
|
|
|
|
697
|
|
|
|
|
|
2,436
|
|
|
|
|
2,588
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) Amortization of acquired intangible assets included in the above
line items:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of subscription and support revenue
|
|
|
$
|
507
|
|
|
$
|
253
|
|
|
|
|
$
|
1,946
|
|
|
|
$
|
1,013
|
|
Research and development
|
|
|
|
32
|
|
|
|
10
|
|
|
|
|
|
140
|
|
|
|
|
39
|
|
Sales and marketing
|
|
|
|
251
|
|
|
|
167
|
|
|
|
|
|
1,114
|
|
|
|
|
667
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brightcove Inc. Condensed Consolidated Statements
of Cash Flows (in thousands) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31,
|
Operating activities
|
|
|
|
|
|
|
|
|
|
2014
|
|
|
2013
|
Net loss
|
|
|
|
|
|
|
|
|
|
$
|
(16,893
|
)
|
|
|
$
|
(10,242
|
)
|
Adjustments to reconcile net loss to net cash used in operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
8,587
|
|
|
|
|
5,867
|
|
Stock-based compensation
|
|
|
|
|
|
|
|
|
|
|
6,387
|
|
|
|
|
6,401
|
|
Deferred income taxes
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
62
|
|
Provision for reserves on accounts receivable
|
|
|
|
|
|
|
|
|
|
|
118
|
|
|
|
|
449
|
|
Amortization of premium on investments
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
73
|
|
Loss on disposal of equipment
|
|
|
|
|
|
|
|
|
|
|
86
|
|
|
|
|
43
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
|
|
|
|
|
|
|
|
409
|
|
|
|
|
(3,247
|
)
|
Prepaid expenses and other current assets
|
|
|
|
|
|
|
|
|
|
|
(199
|
)
|
|
|
|
(644
|
)
|
Other assets
|
|
|
|
|
|
|
|
|
|
|
1,140
|
|
|
|
|
(819
|
)
|
Accounts payable
|
|
|
|
|
|
|
|
|
|
|
(2,324
|
)
|
|
|
|
2,117
|
|
Accrued expenses
|
|
|
|
|
|
|
|
|
|
|
(1,902
|
)
|
|
|
|
2,473
|
|
Deferred revenue
|
|
|
|
|
|
|
|
|
|
|
6,075
|
|
|
|
|
4,785
|
|
Net cash provided by operating activities
|
|
|
|
|
|
|
|
|
|
|
1,485
|
|
|
|
|
7,318
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for acquisition, net of cash acquired
|
|
|
|
|
|
|
|
|
|
|
(9,100
|
)
|
|
|
-
|
Maturities of investments
|
|
|
|
|
|
|
|
|
|
|
3,060
|
|
|
|
|
8,200
|
|
Purchases of property and equipment
|
|
|
|
|
|
|
|
|
|
|
(3,518
|
)
|
|
|
|
(3,415
|
)
|
Capitalization of internal-use software costs
|
|
|
|
|
|
|
|
|
|
|
(1,034
|
)
|
|
|
|
(500
|
)
|
Decrease (increase) in restricted cash
|
|
|
|
|
|
|
|
|
|
|
121
|
|
|
|
|
(19
|
)
|
Net cash (used in) provided by investing activities
|
|
|
|
|
|
|
|
|
|
|
(10,471
|
)
|
|
|
|
4,266
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from exercise of stock options
|
|
|
|
|
|
|
|
|
|
|
598
|
|
|
|
|
1,830
|
|
Purchase of non-controlling interest in consolidated subsidiary
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
(1,084
|
)
|
Payments under capital lease obligation
|
|
|
|
|
|
|
|
|
|
|
(1,399
|
)
|
|
|
-
|
Net cash (used in) provided by financing activities
|
|
|
|
|
|
|
|
|
|
|
(801
|
)
|
|
|
|
746
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash
|
|
|
|
|
|
|
|
|
|
|
(344
|
)
|
|
|
|
(991
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
|
(10,131
|
)
|
|
|
|
11,339
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
|
|
|
|
|
|
33,047
|
|
|
|
|
21,708
|
|
Cash and cash equivalents at end of period
|
|
|
|
|
|
|
|
|
|
$
|
22,916
|
|
|
|
$
|
33,047
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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) (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
|
Twelve Months Ended December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014
|
|
2013
|
|
|
|
2014
|
|
2013
|
GROSS PROFIT:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
20,159
|
|
|
$
|
19,790
|
|
|
|
|
$
|
81,284
|
|
|
$
|
73,105
|
|
|
Stock-based compensation expense
|
|
|
|
|
|
|
|
|
|
|
|
|
91
|
|
|
|
95
|
|
|
|
|
|
359
|
|
|
|
397
|
|
|
Amortization of acquired intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
507
|
|
|
|
253
|
|
|
|
|
|
1,946
|
|
|
|
1,013
|
|
Non-GAAP gross profit
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
20,757
|
|
|
$
|
20,138
|
|
|
|
|
$
|
83,589
|
|
|
$
|
74,515
|
|
LOSS FROM OPERATIONS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP loss from operations
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(3,448
|
)
|
|
$
|
(1,003
|
)
|
|
|
|
$
|
(15,193
|
)
|
|
$
|
(9,494
|
)
|
|
Stock-based compensation expense
|
|
|
|
|
|
|
|
|
|
|
|
|
1,614
|
|
|
|
1,665
|
|
|
|
|
|
6,387
|
|
|
|
6,401
|
|
|
Merger-related expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64
|
|
|
|
608
|
|
|
|
|
|
3,075
|
|
|
|
2,069
|
|
|
Amortization of acquired intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
790
|
|
|
|
430
|
|
|
|
|
|
3,200
|
|
|
|
1,719
|
|
Non-GAAP (loss) income from operations
|
|
|
|
|
|
|
|
|
|
|
$
|
(980
|
)
|
|
$
|
1,700
|
|
|
|
|
$
|
(2,531
|
)
|
|
$
|
695
|
|
NET LOSS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(3,924
|
)
|
|
$
|
(1,243
|
)
|
|
|
|
$
|
(16,893
|
)
|
|
$
|
(10,262
|
)
|
|
Stock-based compensation expense
|
|
|
|
|
|
|
|
|
|
|
|
|
1,614
|
|
|
|
1,665
|
|
|
|
|
|
6,387
|
|
|
|
6,401
|
|
|
Merger-related expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64
|
|
|
|
608
|
|
|
|
|
|
3,075
|
|
|
|
2,069
|
|
|
Amortization of acquired intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
790
|
|
|
|
430
|
|
|
|
|
|
3,200
|
|
|
|
1,719
|
|
Non-GAAP net (loss) income
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(1,456
|
)
|
|
$
|
1,460
|
|
|
|
|
$
|
(4,231
|
)
|
|
$
|
(73
|
)
|
GAAP diluted net loss per share
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(0.12
|
)
|
|
$
|
(0.04
|
)
|
|
|
|
$
|
(0.53
|
)
|
|
$
|
(0.36
|
)
|
Non-GAAP diluted net (loss) income per share
|
|
|
|
|
|
|
|
|
|
|
$
|
(0.05
|
)
|
|
$
|
0.05
|
|
|
|
|
$
|
(0.13
|
)
|
|
$
|
(0.00
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing GAAP diluted net loss per share
|
|
|
|
|
|
|
|
|
|
|
32,349
|
|
|
|
28,845
|
|
|
|
|
|
31,949
|
|
|
|
28,351
|
|
Shares used in computing Non-GAAP diluted net (loss) income per share
|
|
|
|
|
|
|
|
|
|
|
32,349
|
|
|
|
30,872
|
|
|
|
|
|
31,949
|
|
|
|
28,351
|
|
Copyright Business Wire 2015