Business Wire | Oct 27, 2021 04:05PM EDT

Brightcove Announces Financial Results for Third Quarter Fiscal Year 2021

Oct. 27, 2021

BOSTON--(BUSINESS WIRE)--Oct. 27, 2021--Brightcove Inc. (Nasdaq: BCOV), the global leader in video for business, today announced financial results for the third quarter ended September 30, 2021.

"Brightcove made progress across a number of our strategic priorities during the third quarter, in particular on product innovation and retention," said Jeff Ray, Brightcove's Chief Executive Officer. "We continue to enhance the value proposition of the Brightcove platform and enable our customers to improve their business performance with video every day."

"While our revenue and profitability performance in the quarter were ahead of expectations, we did experience sales challenges in certain regions," Ray continued, "We have seen success with our go-to-market strategy in North America and have an aggressive plan to leverage these strategies across all of our go-to-market teams. We remain confident in Brightcove's long-term ability to deliver significantly faster revenue growth and higher levels of profitability."

Update on Executive Leadership:

Jeff Ray, Brightcove's Chief Executive Officer, has informed the Company's Board of Directors that he intends to retire from Brightcove at the end of 2022 and will step down as CEO and Board Director when his successor is hired. Mr. Ray will continue to lead Brightcove until that time, with a focus on executing on the Company's growth plans and ensuring a smooth and orderly transition to the next CEO.

Mr. Ray commented, "I am incredibly proud of what we have accomplished in my time at Brightcove, in particular the significant acceleration in our product innovation and our relentless focus on customer success. I strongly believe in the transformational power of video and Brightcove's unique ability to help customers be successful with their video strategies. I am confident we have laid the foundation for Brightcove to deliver greater value for our customers and achieve the company's long-term financial targets."

Deb Besemer, Chairperson of the Board of Brightcove, said, "Under Jeff's leadership, Brightcove has made significant progress on our strategic priorities that build upon the company's rich history as the world's leading online video platform. On behalf of the Brightcove Board of Directors and all of our employees, I want to thank Jeff for his exceptional contributions to the company. The timing of Jeff's retirement provides the company the time to find the right successor and ensure a smooth and effective transition to the next CEO."

Third Quarter 2021 Financial Highlights:

* Revenue for the third quarter of 2021 was $52.2 million, an increase of 6% compared to $49.1 million for the third quarter of 2020. Subscription and support revenue was $49.2 million, an increase of 6% compared to $46.3 million for the third quarter of 2020. * Gross profit for the third quarter of 2021 was $33.5 million, representing a gross margin of 64% compared to a gross profit of $31.0 million and 63% for the third quarter of 2020. Non-GAAP gross profit for the third quarter of 2021 was $34.1 million, representing a non-GAAP gross margin of 65%, compared to a non-GAAP gross profit of $31.5 million and 64% for the third quarter of 2020. 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 $233 thousand for the third quarter of 2021, compared to an income of $1.3 million for the third quarter of 2020. Non-GAAP operating income, which excludes stock-based compensation expense, restructuring, the amortization of acquired intangible assets, merger-related expense and other (benefit) expense, was $2.9 million for the third quarter of 2021, compared to non-GAAP operating income of $4.5 million during the third quarter of 2020. * Net loss was $1.0 million, or a loss of $0.02 per diluted share, for the third quarter of 2021. This compares to a net income of $1.3 million, or $0.03 per diluted share, for the third quarter of 2020. Non-GAAP net income, which excludes stock-based compensation expense, restructuring, the amortization of acquired intangible assets, merger-related expense and other (benefit) expense, was $2.1 million for the third quarter of 2021, or $0.05 per diluted share, compared to non-GAAP net income of $4.6 million for the third quarter of 2020, or $0.11 per diluted share. * Adjusted EBITDA was $4.2 million for the third quarter of 2021, compared to adjusted EBITDA of $5.9 million for the third quarter of 2020. Adjusted EBITDA excludes stock-based compensation expense, merger-related expense, other (benefit) expense, restructuring, the amortization of acquired intangible assets, depreciation expense, other income/expense and the provision for income taxes. * Cash flow provided by operations was $7.4 million for the third quarter for 2021, compared to cash flow provided by operations of $3.6 million for the third quarter of 2020. * Free cash flow was $4.9 million after the company invested $2.5 million in capital expenditures and capitalization of internal-use software during the third quarter of 2021. Free cash flow was $1.4 million for the third quarter of 2020. * Cash and cash equivalents were $45.3 million as of September 30, 2021 compared to $37.5 million on December 31, 2020.

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 $93,400 in the third quarter of 2021, excluding starter customers who had average annualized revenue of $4,400 per customer. This compares to $89,000 in the comparable period in 2020. * Recurring dollar retention rate was 93% in the third quarter of 2021, within our historical target of the low to mid-90 percent range. * Net revenue retention rate was 95% in the third quarter of 2021. * Ended the quarter with 3,205 customers, of which 2,265 were premium. * New customers and customers who expanded their relationship during the third quarter include: Football Co, Mars Information Services, ITV, GameStop, Funny or Die, and Nikkei Visual Images. * Announced the acquisition of HapYak technology from Newsela, a leading K-12 instructional content platform, to help advance video interactivity. With the integration of the HapYak technology, Brightcove users can quickly and easily incorporate interactivity into virtually any video, including clickable hotspots, quizzes, shopping cart purchases, personalization, choose-your-own adventure paths, and a variety of calls to action. The technology will also enable marketers, HR, corporate training departments, and sales teams to track viewer actions and sentiment and to personalize customer journeys in entirely new ways. * Announced Brightcove Marketing Studio, a new solution that gives marketers access to easily find, use, and repurpose video assets, which are costly to create and underutilized across marketing teams. Brightcove Marketing Studio provides role-based access to video assets through a team's preferred social platforms, marketing automation, digital asset management, and content management tools. * Announced Brightcove CorpTV, a solution designed for companies to think and act like media brands. Brightcove CorpTV enables organizations to create channels similar to Netflix or Hulu that stream content to customers and employees and other target audiences, each with their own, audience-specific, content.

Business Outlook

Based on information as of today, October 27, 2021, the Company is issuing the following financial guidance.

Fourth Quarter 2021:

* Revenue is expected to be in the range of $51.0 million to $52.0 million, including approximately $2.2 million of professional services revenue. * Non-GAAP income from operations is expected to be in the range of $1.0 million to $2.0 million, which excludes stock-based compensation of approximately $2.6 million and the amortization of acquired intangible assets of approximately $0.7 million. * Adjusted EBITDA is expected to be in the range of $2.2 million to $3.2 million, which excludes stock-based compensation of approximately $2.6 million, the amortization of acquired intangible assets of approximately $0.7 million, depreciation expense of approximately $1.2 million, and other income/expense and the provision for income taxes of approximately $0.3 million. * Non-GAAP net income per diluted share is expected to be $0.02 to $0.04, which excludes stock-based compensation of approximately $2.6 million, the amortization of acquired intangible assets of approximately $0.7 million, and assumes approximately 41.9 million weighted-average shares outstanding.

Full Year 2021:

* Revenue is expected to be in the range of $209.5 million to $210.5 million, including approximately $12.0 million of professional services revenue. * Non-GAAP income from operations is expected to be in the range of $15.3 million to $16.3 million, which excludes stock-based compensation of approximately $9.9 million, the amortization of acquired intangible assets of approximately $3.0 million, merger-related expenses of $0.3 and other (benefit) expense of ($2.0) million. * Adjusted EBITDA is expected to be in the range of $20.5 million to $21.5 million, which excludes stock-based compensation of approximately $9.9 million, the amortization of acquired intangible assets of approximately $3.0 million, merger-related expenses of $0.3, depreciation expense of approximately $5.3 million, other (benefit) expense of approximately ($2.0) million, and other income/expense and the provision for income taxes of approximately $1.8 million. * Non-GAAP earnings per diluted share is expected to be $0.32 to $0.35, which excludes stock-based compensation of approximately $9.9 million, the amortization of acquired intangible assets of approximately $3.0 million, merger-related expenses of $0.3, other (benefit) expense of ($2.0) million and assumes approximately 42.0 million weighted-average shares outstanding.

Conference Call Information

Brightcove will host a conference call today, October 27, 2021, 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 13723548. A replay of the webcast will also be available for a limited time at http://investor.brightcove.com.

About Brightcove Inc. (NASDAQ: BCOV)

Brightcove creates the world's most reliable, scalable, and secure video 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 70 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(r) Awards for innovation, uptime that consistently leads the industry, and unmatched scalability, we continuously push the boundaries of what video can do.

Visit www.brightcove.com. Brightcove. Video that means business(tm)

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 and full year 2021, our position to execute on our growth strategy, and our ability to expand our leadership position and market opportunity. These forward-looking statements include, but are not limited to, plans, objectives, expectations and intentions and other statements contained in this press release that are not historical facts and statements identified by words such as "expects," "anticipates," "intends," "plans," "believes," "seeks," "estimates" or words of similar meaning. These forward-looking statements reflect our current views about our plans, intentions, expectations, strategies and prospects, which are based on the information currently available to us and on assumptions we have made. Although we believe that our plans, intentions, expectations, strategies and prospects as reflected in or suggested by those forward-looking statements are reasonable, we can give no assurance that the plans, intentions, expectations or strategies will be attained or achieved. Furthermore, actual results may differ materially from those described in the forward-looking statements and will be affected by a variety of risks and factors that are beyond our control including, without limitation: the effect of the COVID-19 pandemic, including our business operations, as well as its impact on the general economic and financial market conditions; our ability to retain existing customers and acquire new ones; our history of losses; the timing and successful integration of the Ooyala acquisition; expectations regarding the widespread adoption of customer demand for our products; the effects of increased competition and commoditization of services we offer, including data delivery and storage? 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; 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. 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, amortization of acquired intangible assets, merger-related 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 expenses, restructuring and other (benefit) expense. Merger-related expenses include fees incurred in connection with an acquisition. 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, December 31, 2020 2021

AssetsCurrent assets: Cash and cash equivalents $ 45,285 $ 37,472

Accounts receivable, net of allowance 28,138 29,305

Prepaid expenses and other current 20,376 18,738 assets Total current assets 93,799 85,515

Property and equipment, net 18,777 15,968

Operating lease right-of-use asset 5,668 8,699

Intangible assets, net 8,213 10,465

Goodwill 60,902 60,902

Other assets 6,491 5,254

Total assets $ 193,850 $ 186,803

Liabilities and stockholders' equityCurrent liabilities: Accounts payable $ 11,007 $ 10,456

Accrued expenses 21,082 25,397

Operating lease liability 2,176 4,346

Deferred revenue 61,739 58,741

Total current liabilities 96,004 98,940

Operating lease liability, net of current 3,734 5,498portionOther liabilities 1,536 2,763

Total liabilities 101,274 107,201

Stockholders' equity: Common stock 41 40

Additional paid-in capital 295,464 287,059

Treasury stock, at cost (871) (871)

Accumulated other comprehensive loss (600) (188)

Accumulated deficit (201,458) (206,438)

Total stockholders' equity 92,576 79,602

Total liabilities and stockholders' $ 193,850 $ 186,803 equityBrightcove Inc.Condensed Consolidated Statements of Operations(in thousands, except per share amounts)Three Months Ended September 30,

Nine Months Ended September 30,

2021

2020

2021

2020

Revenue:Subscription and support revenue$ 49,226

$ 46,338

$ 148,667

$ 136,613

Professional services and other revenue2,937

2,746

9,785

7,050

Total revenue52,163

49,084

158,452

143,663

Cost of revenue: (1) (2)Cost of subscription and support revenue16,406

15,735

46,840

50,290

Cost of professional services and other revenue2,247

2,363

8,205

6,349

Total cost of revenue18,653

18,098

55,045

56,639

Gross profit33,510

30,986

103,407

87,024

Operating expenses: (1) (2)Research and development7,902

8,215

24,041

26,199

Sales and marketing18,451

14,813

52,730

42,370

General and administrative7,345

6,694

21,822

19,633

Merger-related45

-

300

5,768

Other (benefit) expense-

-

(1,965)

-

Total operating expenses33,743

29,722

96,928

93,970

Income (loss) from operations(233)

1,264

6,479

(6,946)

Other (expense) income, net(319)

204

(937)

(291)

Income (loss) before income taxes(552)

1,468

5,542

(7,237)

Provision for income taxes468

154

562

597

Net income (loss) before income taxes$ (1,020)

$ 1,314

$ 4,980

$ (7,834)

Net income (loss) per share-basic and dilutedBasic$ (0.02)

$ 0.03

$ 0.12

$ (0.20)

Diluted(0.02)

0.03

0.12

(0.20)

Weighted-average shares-basic and dilutedBasic40,935

39,682

40,571

39,320

Diluted40,935

40,646

42,238

39,320

(1) Stock-based compensation included in above line items:Cost of subscription and support revenue$ 157

$ 139

$ 501

$ 452

Cost of professional services and other revenue113

63

299

233

Research and development408

142

1,261

839

Sales and marketing583

768

2,082

2,440

General and administrative1,072

896

3,091

2,760

(2) Amortization of acquired intangible assets included in the above line items:Cost of subscription and support revenue$ 335

$ 336

$ 1,006

$ 1,166

Sales and marketing407

477

1,245

1,432

Brightcove Inc.Condensed Consolidated Statements of Operations(in thousands, except per share amounts) Three Months Nine Months Ended Ended September September 30, 30,

2021 2020 2021 2020

Revenue: $ $ $ $Subscription and support revenue 49,226 46,338 148,667 136,613

Professional services and other revenue 2,937 2,746 9,785 7,050

Total revenue 52,163 49,084 158,452 143,663

Cost of revenue: (1) (2)Cost of subscription and support revenue 16,406 15,735 46,840 50,290

Cost of professional services and other 2,247 2,363 8,205 6,349revenueTotal cost of revenue 18,653 18,098 55,045 56,639

Gross profit 33,510 30,986 103,407 87,024

Operating expenses: (1) (2)Research and development 7,902 8,215 24,041 26,199

Sales and marketing 18,451 14,813 52,730 42,370

General and administrative 7,345 6,694 21,822 19,633

Merger-related 45 - 300 5,768

Other (benefit) expense - - (1,965) -

Total operating expenses 33,743 29,722 96,928 93,970

Income (loss) from operations (233) 1,264 6,479 (6,946)

Other (expense) income, net (319) 204 (937) (291)

Income (loss) before income taxes (552) 1,468 5,542 (7,237)

Provision for income taxes 468 154 562 597

$ $ 1,314 $ 4,980 $Net income (loss) before income taxes (1,020) (7,834)

Net income (loss) per share-basic anddiluted $ $ 0.03 $ 0.12 $Basic (0.02) (0.20)

Diluted (0.02) 0.03 0.12 (0.20)

Weighted-average shares-basic and dilutedBasic 40,935 39,682 40,571 39,320

Diluted 40,935 40,646 42,238 39,320

(1) Stock-based compensation included inabove line items:Cost of subscription and support revenue $ 157 $ 139 $ 501 $ 452

Cost of professional services and other 113 63 299 233revenueResearch and development 408 142 1,261 839

Sales and marketing 583 768 2,082 2,440

General and administrative 1,072 896 3,091 2,760

(2) Amortization of acquired intangibleassets included in the above line items:Cost of subscription and support revenue $ 335 $ 336 $ 1,006 $ 1,166

Sales and marketing 407 477 1,245 1,432

Brightcove Inc.Condensed Consolidated Statements of Cash Flows(in thousands)Nine Months Ended September 30,

Operating activities2021

2020

Net income (loss)$ 4,980

$ (7,834)

Adjustments to reconcile net loss to net cash provided by operating activities:Depreciation and amortization6,284

6,497

Stock-based compensation7,234

6,724

Provision for reserves on accounts receivable246

461

Changes in assets and liabilities:Accounts receivable710

(1,433)

Prepaid expenses and other current assets(914)

(6,414)

Other assets(1,273)

(1,247)

Accounts payable79

104

Accrued expenses(4,402)

3,410

Operating leases(903)

(13)

Deferred revenue2,707

8,667

Net cash provided by operating activities14,748

8,922

Investing activitiesPurchases of property and equipment, net of returns(1,625)

(2,163)

Capitalization of internal-use software costs(4,657)

(5,108)

Net cash used in investing activities(6,282)

(7,271)

Financing activitiesProceeds from exercise of stock options2,200

1,207

Deferred acquisition payments(475)

-

Proceeds from debt-

10,000

Debt paydown-

(5,000)

Other financing activities(1,375)

(448)

Net cash provided by financing activities350

5,759

Effect of exchange rate changes on cash and cash equivalents(1,003)

163

Net increase in cash and cash equivalents7,813

7,573

Cash and cash equivalents at beginning of period37,472

22,759

Cash and cash equivalents at end of period$ 45,285

$ 30,332

Brightcove Inc.Condensed Consolidated Statements of Cash Flows(in thousands) Nine Months Ended September 30,

Operating activities 2021 2020

Net income (loss) $ 4,980 $ (7,834)

Adjustments to reconcile net loss to net cash providedby operating activities:Depreciation and amortization 6,284 6,497

Stock-based compensation 7,234 6,724

Provision for reserves on accounts receivable 246 461

Changes in assets and liabilities:Accounts receivable 710 (1,433)

Prepaid expenses and other current assets (914) (6,414)

Other assets (1,273) (1,247)

Accounts payable 79 104

Accrued expenses (4,402) 3,410

Operating leases (903) (13)

Deferred revenue 2,707 8,667

Net cash provided by operating activities 14,748 8,922

Investing activitiesPurchases of property and equipment, net of returns (1,625) (2,163)

Capitalization of internal-use software costs (4,657) (5,108)

Net cash used in investing activities (6,282) (7,271)

Financing activitiesProceeds from exercise of stock options 2,200 1,207

Deferred acquisition payments (475) -

Proceeds from debt - 10,000

Debt paydown - (5,000)

Other financing activities (1,375) (448)

Net cash provided by financing activities 350 5,759

Effect of exchange rate changes on cash and cash (1,003) 163equivalents Net increase in cash and cash equivalents 7,813 7,573

Cash and cash equivalents at beginning of period 37,472 22,759

Cash and cash equivalents at end of period $ 45,285 $ 30,332

Brightcove Inc.Reconciliation of GAAP Gross Profit, GAAP Loss From Operations, GAAP Net Loss and GAAP Net Loss Per Share toNon-GAAP Gross Profit, Non-GAAP Income From Operations, Non-GAAP Net Income (Loss) and Non-GAAP Net Income (Loss) Per Share(in thousands, except per share amounts)Three Months Ended September 30,

Nine Months Ended September 30,

2021

2020

2021

2020

GROSS PROFIT:GAAP gross profit$ 33,510

$ 30,986

$ 103,407

$ 87,024

Stock-based compensation expense270

202

800

685

Amortization of acquired intangible assets335

336

1,006

1,166

Restructuring-

-

-

51

Non-GAAP gross profit$ 34,115

$ 31,524

$ 105,213

$ 88,926

INCOME (LOSS) FROM OPERATIONS:GAAP income (loss) from operations$ (233)

$ 1,264

$ 6,479

$ (6,946)

Stock-based compensation expense2,333

2,008

7,234

6,724

Amortization of acquired intangible assets742

813

2,251

2,598

Merger-related45

-

300

5,768

Restructuring-

443

-

1,711

Other (benefit) expense-

-

(1,965)

-

Non-GAAP income from operations$ 2,887

$ 4,528

$ 14,299

$ 9,855

NET INCOME (LOSS):GAAP net income (loss)$ (1,020)

$ 1,314

$ 4,980

$ (7,834)

Stock-based compensation expense2,333

2,008

7,234

6,724

Amortization of acquired intangible assets742

813

2,251

2,598

Merger-related45

-

300

5,768

Restructuring-

443

-

1,711

Other (benefit) expense-

-

(1,965)

-

Non-GAAP net income$ 2,100

$ 4,578

$ 12,800

$ 8,967

GAAP diluted net income (loss) per share$ (0.02)

$ 0.03

$ 0.12

$ (0.20)

Non-GAAP diluted net income per share$ 0.05

$ 0.11

$ 0.30

$ 0.22

Shares used in computing GAAP diluted net income (loss) per share40,935

39,682

40,571

39,320

Shares used in computing Non-GAAP diluted net income (loss) per share41,736

40,646

42,238

39,971

Brightcove Inc.Reconciliation of GAAP Gross Profit, GAAP Loss From Operations, GAAP Net Lossand GAAP Net Loss Per Share toNon-GAAP Gross Profit, Non-GAAP Income From Operations, Non-GAAP Net Income(Loss) and Non-GAAP Net Income (Loss) Per Share(in thousands, except per share amounts) Three Months Ended Nine Months Ended September 30, September 30,

2021 2020 2021 2020

GROSS PROFIT: $ 33,510 $ 30,986 $ $ 87,024GAAP gross profit 103,407

Stock-based compensation 270 202 800 685 expense Amortization of acquired 335 336 1,006 1,166 intangible assets Restructuring - - - 51

$ 34,115 $ 31,524 $ $ 88,926Non-GAAP gross profit 105,213

INCOME (LOSS) FROM OPERATIONS:GAAP income (loss) from $ (233) $ 1,264 $ 6,479 $operations (6,946)

Stock-based compensation 2,333 2,008 7,234 6,724 expense Amortization of acquired 742 813 2,251 2,598 intangible assets Merger-related 45 - 300 5,768

Restructuring - 443 - 1,711

Other (benefit) expense - - (1,965) -

Non-GAAP income from operations $ 2,887 $ 4,528 $ 14,299 $ 9,855

NET INCOME (LOSS): $ $ 1,314 $ 4,980 $GAAP net income (loss) (1,020) (7,834)

Stock-based compensation 2,333 2,008 7,234 6,724 expense Amortization of acquired 742 813 2,251 2,598 intangible assets Merger-related 45 - 300 5,768

Restructuring - 443 - 1,711

Other (benefit) expense - - (1,965) -

Non-GAAP net income $ 2,100 $ 4,578 $ 12,800 $ 8,967

GAAP diluted net income (loss) $ (0.02) $ 0.03 $ 0.12 $ (0.20)per shareNon-GAAP diluted net income per $ 0.05 $ 0.11 $ 0.30 $ 0.22share Shares used in computing GAAP 40,935 39,682 40,571 39,320diluted net income (loss) pershareShares used in computing Non-GAAP 41,736 40,646 42,238 39,971diluted net income (loss) pershareBrightcove Inc.Calculation of Adjusted EBITDA(in thousands)Three Months Ended September 30,

Nine Months Ended September 30,

2021

2020

2021

2020

Net income (loss)$ (1,020)

$ 1,314

$ 4,980

$ (7,834)

Other expense, net319

(204)

937

291

Provision for income taxes468

154

562

597

Depreciation and amortization2,006

2,140

6,284

6,497

Stock-based compensation expense2,333

2,008

7,234

6,724

Merger-related45

-

300

5,768

Restructuring-

443

-

1,711

Other (benefit) expense-

-

(1,965)

-

Adjusted EBITDA$ 4,151

$ 5,855

$ 18,332

$ 13,754

View source version on businesswire.com: https://www.businesswire.com/news/home/20211027005973/en/

CONTACT: Investors: ICR for Brightcove Brian Denyeau, 646-277-1251 brian.denyeau@icrinc.com

CONTACT: Media: Brightcove Meredith Duhaime mduhaime@brightcove.com