Brightcove Inc. Financial Ratios — BCOV Stock

Profitability (USD)

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-42.56	-39.49	-18.27	-10.26	-14.64	-5.94	-7.56	-14.78	-10.75	-14.31	-3.23	2.68	-4.06	-10.31
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	-2.9	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.32	- -	- -
Gross Margin (%)	71.12	65.4	68.19	68.87	66.52	65.02	65.5	62.83	58.56	59.58	59.09	61.44	65.4	63.47	61.55
EBITDA Margin (%)	-3.66	-34.79	-20.67	-10.15	-1.42	-2.82	1.45	-0.77	-7.98	-3.39	-0.65	4.63	7.67	1.62	-2.38
Operating Margin (%)	-8.57	-39.82	-25.38	-15.45	-6.76	-9.69	-5	-5.96	-12.63	-7.51	-5.21	0.23	3.73	-3.45	-10.6
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	78	54.07	- -	- -
Pretax Margin (%)	-7.65	-40.55	-27.03	-18.12	-9.13	-13.3	-5.34	-6.37	-12.28	-8.15	-11.57	-2.63	2.94	-4.3	-10.8
Profit Margin (%)	-6.48	-40.03	-27.74	-14.99	-9.34	-13.51	-5.63	-6.65	-12.52	-8.51	-11.87	-2.95	2.56	-4.27	-11.38
Net Income to Common Margin (%)	-20.07	-52.55	-36.62	-14.99	-9.34	-13.51	-5.63	-6.65	-12.52	-8.51	-11.87	-2.95	2.56	-4.27	-11.38
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.94	- -	- -
Dvd Payout Ratio (%)	59.84	23.25	25	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Total Debt	- -	- -	7	- -	- -	1	1	1	- -	- -	18	10	25	25	22
ST Debt	- -	- -	1	- -	- -	1	1	1	- -	- -	6	4	3	4	4
LT Debt	- -	- -	6	- -	- -	- -	- -	- -	- -	- -	12	5	23	21	17
Total Debt/EBITDA	- -	- -	-0.53	- -	- -	-0.33	0.43	-0.69	-0.02	-0.04	-14.97	1.08	1.57	7.24	-4.55
Net Debt/EBITDA	17.02	1.34	0.78	2.43	21.21	6.49	-14.12	31.71	2.1	5.24	19.06	-4.1	-2.82	-9.35	3.88
Total Debt/EBIT	- -	- -	-0.43	- -	- -	-0.1	-0.13	-0.09	-0.01	-0.02	-1.86	22.12	3.23	-3.39	-1.02
Net Debt/EBIT	7.27	1.17	0.63	1.6	4.45	1.89	4.11	4.11	1.33	2.37	2.37	-84.21	-5.81	4.38	0.87
EBITDA to Interest Expense	- -	- -	-36.7	-37.05	- -	-36.78	20.39	-18.43	-478.42	-698.62	-170.57	44.59	- -	- -	-184.54
EBITDA-CapEx/Interest Expense	- -	- -	-49.04	-63.29	- -	-73.43	5.91	-43.94	-520.81	-890.88	-1,210.43	2.03	- -	- -	-304.54
EBIT to Interest Expense	- -	- -	-45.06	-56.41	- -	-126.23	-70.1	-142.17	-757.54	-1,548.12	-1,373.71	2.17	- -	- -	-820.54
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	-170.33	-210.79	-226.56	-109.12	-112.58	-104.23	-110.1	-110.35	-133.42	-133.99	-116.03	-110.49	-92.85	-92.19	-107.77
Long-Term Debt/Equity (%)	- -	- -	40.4	- -	- -	- -	- -	- -	- -	- -	15.79	6.91	23.69	20.06	18.48
Long-Term Debt/Capital (%)	- -	- -	29.08	- -	- -	- -	- -	- -	- -	- -	-6.4	-2.8	-12.98	-11.08	-8.22
Long-Term Debt/Total Assets (%)	- -	- -	13.03	- -	- -	- -	- -	- -	- -	- -	6.77	2.94	10.53	9.01	8.03
Total Debt/Equity (%)	- -	- -	45.85	- -	- -	1.44	1.09	1.02	0.38	0.33	24.12	12.37	26.39	24.12	23.26
Total Debt/Capital (%)	- -	- -	33	- -	- -	-0.88	-0.61	-0.53	-0.15	-0.13	-9.78	-5.01	-14.47	-13.32	-10.35
Total Debt/Total Assets (%)	- -	- -	14.79	- -	- -	0.91	0.67	0.58	0.2	0.18	10.34	5.27	11.73	10.84	10.11
Net Debt to Equity	33.74	23.4	-66.99	-33.66	-54.73	-28.37	-35.37	-47.08	-39.15	-41.5	-30.7	-47.07	-47.52	-31.16	-19.82
Net Debt/Capital (%)	25.03	18.82	-256.77	17.27	22.16	14.81	16.51	19.73	13.32	14.11	11.08	16.01	20.66	14.68	8.11
EBITDA	-1	-15	-13	-9	-2	-4	2	-1	-12	-6	-1	9	16	3	-5
EBITDA-CapEx	-3	-19	-18	-15	-5	-7	1	-3	-14	-7	-8	- -	14	-7	-8
Operating Income (Loss)	-3	-17	-16	-14	-7	-12	-7	-9	-20	-12	-10	- -	8	-7	-21

Liquidity (USD)

API ChatGPT

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Cash Ratio	2.31	1.47	0.69	0.96	0.88	0.52	0.59	0.65	0.44	0.48	0.26	0.38	0.47	0.31	0.18
Current Ratio	3.15	2.25	1.41	1.66	1.5	1.1	1.14	1.14	0.98	1.05	0.76	0.86	0.98	0.74	0.67
Quick Ratio	3.06	2.15	1.27	1.56	1.4	1.01	1.04	1.03	0.86	0.85	0.63	0.67	0.78	0.56	0.5
CFO/Avg Current Liab	- -	-0.91	-0.37	-0.04	0.2	0.03	0.2	0.21	-0.11	0.04	0.04	0.23	0.2	0.25	0.04
Common Equity/Total Assets	-170.33	-210.79	-226.56	-109.12	-112.58	-104.23	-110.1	-110.35	-133.42	-133.99	-116.03	-110.49	-92.85	-92.19	-107.77
Long-Term Debt/Equity (%)	- -	- -	40.4	- -	- -	- -	- -	- -	- -	- -	15.79	6.91	23.69	20.06	18.48
Long-Term Debt/Capital (%)	- -	- -	29.08	- -	- -	- -	- -	- -	- -	- -	-6.4	-2.8	-12.98	-11.08	-8.22
Long-Term Debt/Total Assets (%)	- -	- -	13.03	- -	- -	- -	- -	- -	- -	- -	6.77	2.94	10.53	9.01	8.03
Total Debt/Equity (%)	- -	- -	45.85	- -	- -	1.44	1.09	1.02	0.38	0.33	24.12	12.37	26.39	24.12	23.26
Total Debt/Capital (%)	- -	- -	33	- -	- -	-0.88	-0.61	-0.53	-0.15	-0.13	-9.78	-5.01	-14.47	-13.32	-10.35
Total Debt/Total Assets (%)	- -	- -	14.79	- -	- -	0.91	0.67	0.58	0.2	0.18	10.34	5.27	11.73	10.84	10.11
CFO/Total Liabilities	0.14	-8.35	-22.45	-3.72	17.12	3.17	18.33	19.02	-10.58	4.06	2.74	19.88	16.27	20.26	3.69
CFO/CapEx	0.09	-3.03	-1.63	-0.19	1.87	0.42	6.53	6.89	-5.84	1.66	0.37	2.44	8.87	2.37	1.44
Altman's Z-Score	-1.18	-2.95	-2.84	2.87	4.91	1.59	1.24	1.67	0.24	0.81	0.45	3.14	1.75	0.07	-1.2

Working Capital (USD)

API ChatGPT

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Accounts Receivable Turnover	- -	5.27	5.3	5.23	5.42	5.81	6.31	7.02	6.66	6.8	6.78	6.53	7.14	7.55	6.77
Days Sales Outstanding	- -	69.25	68.81	69.8	67.28	62.81	57.82	51.97	54.79	53.7	53.87	55.93	51.16	48.32	53.93
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	14.31	13.1	20.71	19.96	18.67	18.89	12.94	11.27	9.62	8.56	7.47	6.79	6.89	6.01
Accounts Payable Turnover Days	- -	25.51	27.86	17.63	18.28	19.55	19.32	28.2	32.39	37.95	42.63	48.86	53.72	52.96	60.75
Cash Conversion Cycle	- -	43.74	40.95	52.18	49	43.25	38.5	23.77	22.4	15.75	11.24	7.07	-2.56	-4.64	-6.82
Inventory to Cash Days	- -	69.25	68.81	69.8	67.28	62.81	57.82	51.97	54.79	53.7	53.87	55.93	51.16	48.32	53.93
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Market Capitalization	- -	- -	- -	223	401	249	202	267	244	252	330	726	416	219	112
- Cash & Cash Equivalents	23	20	17	22	33	23	28	37	26	29	23	37	46	32	19
+ Preferred Equity and Hybrid Capital	- -	- -	120	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	1	1	1	2	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	7	- -	- -	1	1	1	- -	- -	18	10	25	25	22
Enterprise Value	-22	-20	111	194	365	227	175	231	218	223	326	699	396	212	115
Total Capital	-68	-88	21	-104	-116	-132	-140	-150	-170	-178	-183	-197	-176	-185	-211
Total Debt/Capital (%)	- -	- -	33	- -	- -	-0.88	-0.61	-0.53	-0.15	-0.13	-9.78	-5.01	-14.47	-13.32	-10.35
Total Debt / EV	- -	- -	0.06	- -	- -	0.01	- -	- -	- -	- -	0.05	0.01	0.06	0.12	0.19
EV/Sales	- -	- -	1.75	2.21	3.32	1.81	1.3	1.54	1.4	1.35	1.77	3.54	1.87	1	0.57
EV/EBITDA	- -	- -	- -	- -	- -	- -	89.59	- -	- -	- -	- -	76.44	24.44	62.02	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,570.06	50.27	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	49.85	143.32	19.09	20.74	- -	87.17	119.91	32.43	20.23	8.32	25.36
EV/Free Cash Flow to Firm	- -	- -	- -	36.68	32.47	44.47	16.58	18.13	- -	54.44	32.58	23.08	18.18	5.85	15.02
Diluted Market Cap	- -	- -	- -	223	401	249	202	267	244	252	330	726	431	219	112
Diluted Enterprise Value	-22	-20	111	203	368	227	175	231	218	223	326	699	411	212	115
EV per Share	- -	- -	4.22	7.9	12.87	7.1	5.38	6.96	6.35	6.23	8.56	17.7	9.72	5.06	2.66
TTM Sales	36	44	64	88	110	125	135	150	156	165	184	197	211	211	201
TTM EBITDA	-1	-15	-13	-9	-2	-4	2	-1	-12	-6	-1	9	16	3	-5
TTM Operating Income	-3	-17	-16	-14	-7	-12	-7	-9	-20	-12	-10	- -	8	-7	-21
TTM Cash Flow to Firm	- -	-11	-7	-1	7	2	9	11	-6	3	3	22	20	25	5
TTM Free Cash Flow to Firm	2	-7	-2	5	11	5	11	13	-5	4	10	30	22	36	8

Multiples (USD)

API ChatGPT

	2009 Y	2010 Y	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2009	12/31/2010	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Price/Free Cash Flow	- -	- -	- -	43.53	35.69	49.68	19.3	21.06	-45.71	61.67	33.09	24.18	19.81	6.05	14.65
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1,570.06	50.27	- -	- -
Enterprise Value	-22	-20	111	194	365	227	175	231	218	223	326	699	396	212	115
Low Price	- -	- -	- -	8.26	4.89	5.06	4.79	4.7	5.4	6.3	6.9	5.44	9.2	5.12	2.1
EV/Sales	- -	- -	1.75	2.21	3.32	1.81	1.3	1.54	1.4	1.35	1.77	3.54	1.87	1	0.57
EV/EBITDA	- -	- -	- -	- -	- -	- -	89.59	- -	- -	- -	- -	76.44	24.44	62.02	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	77.1	- -	- -
Price/Earnings Average	- -	- -	- -	-26.37	-26.66	-15.64	-28.47	-28.08	-12.76	-20.63	-16.78	-68.63	110.28	-32.27	-7.6
Price/Earnings High	- -	- -	- -	-47.62	-44.89	-27.8	-36.38	-45.87	-16.38	-27.44	-22.36	-131.47	190.57	-48.81	-13.93
Price/Earnings Low	- -	- -	- -	-15.43	-13.51	-9.57	-20.6	-15.62	-9.51	-16.08	-11.98	-36.94	69.41	-23.76	-3.96
Price/Book Value	- -	- -	- -	-2.1	-3.45	-1.87	-1.44	-1.77	-1.43	-1.41	-1.65	-3.52	-2.07	-1.04	-0.48
Price/Book Value Average	- -	- -	- -	-3.29	-2.36	-1.99	-1.54	-1.86	-1.46	-1.62	-1.83	-1.93	-2.96	-1.39	-0.75
Price/Book Value High	- -	- -	- -	-5.93	-3.97	-3.53	-1.96	-3.04	-1.88	-2.15	-2.44	-3.7	-5.12	-2.1	-1.37
Price/Book Value Low	- -	- -	- -	-1.92	-1.19	-1.22	-1.11	-1.04	-1.09	-1.26	-1.31	-1.04	-1.86	-1.02	-0.39
Price/Tangible Book Value	- -	- -	- -	6.94	13.5	18.99	14.89	16.24	31.52	18.11	-505.3	88.2	15.95	12.71	8.81
Price/Tangible Book Value Average	- -	- -	- -	10.84	9.22	20.19	15.9	17.05	32.16	20.79	-561.86	48.45	22.82	16.91	13.72
Price/Tangible Book Value High	- -	- -	- -	19.57	15.52	35.88	20.32	27.84	41.28	27.66	-748.93	92.8	39.43	25.57	25.12
Price/Tangible Book Value Low	- -	- -	- -	6.34	4.67	12.35	11.5	9.48	23.97	16.21	-401.21	26.08	14.36	12.45	7.14
Price/Sales	- -	- -	- -	2.53	3.65	1.99	1.5	1.78	1.57	1.53	1.79	3.68	1.97	1.04	0.56
Price/Sales Average	- -	- -	- -	3.95	2.49	2.11	1.6	1.87	1.6	1.76	1.99	2.02	2.82	1.38	0.86
Price/Sales High	- -	- -	- -	7.14	4.19	3.76	2.05	3.05	2.05	2.34	2.66	3.87	4.87	2.09	1.58
Price/Sales Low	- -	- -	- -	2.31	1.26	1.29	1.16	1.04	1.19	1.37	1.42	1.09	1.77	1.02	0.45
Price/Cash Flow	- -	- -	- -	-184.13	54.78	167.38	22.26	24.12	-37.89	98.86	122.03	34.08	21.27	8.61	24.8
Price/Cash Flow Average	- -	- -	- -	-287.64	37.39	177.97	23.76	25.32	-38.66	113.47	135.69	18.72	30.42	11.44	38.63
Price/Cash Flow High	- -	- -	- -	-519.41	62.95	316.26	30.37	41.35	-49.63	150.96	180.87	35.86	52.57	17.31	70.75
Price/Cash Flow Low	- -	- -	- -	-168.25	18.94	108.86	17.19	14.08	-28.82	88.47	96.9	10.08	19.15	8.43	20.1
Price/Free Cash Flow Average	- -	- -	- -	68	24.36	52.82	20.61	22.11	-46.64	70.78	36.79	13.28	28.34	8.05	22.82
Price/Free Cash Flow High	- -	- -	- -	122.79	41.01	93.87	26.34	36.11	-59.88	94.16	49.04	25.44	48.97	12.17	41.8
Price/Free Cash Flow Low	- -	- -	- -	39.78	12.34	32.31	14.91	12.3	-34.77	55.18	26.27	7.15	17.84	5.92	11.88
EV/Sales Average	- -	- -	1.75	3.73	2.19	1.94	1.4	1.63	1.43	1.58	1.97	1.88	2.72	1.34	0.88
EV/Sales High	- -	- -	1.75	6.91	3.89	3.58	1.85	2.81	1.88	2.16	2.63	3.73	4.78	2.05	1.6
EV/Sales Low	- -	- -	1.75	2.09	0.96	1.12	0.96	0.8	1.02	1.19	1.4	0.95	1.68	0.98	0.47
EV/EBITDA Average	16.25	1.29	-8.47	-36.72	-154.42	-68.68	96.58	-210.51	-17.94	-46.57	-303.66	40.63	35.49	83.18	-36.94
EV/EBITDA High	16.25	1.29	-8.47	-68.1	-274.49	-126.85	127.23	-363.47	-23.62	-63.67	-406.13	80.59	62.25	126.9	-67.1
EV/EBITDA Low	16.25	1.29	-8.47	-20.56	-67.77	-39.62	66.1	-103.33	-12.84	-35.16	-215.67	20.47	21.87	60.68	-19.55
EV/EBIT Average	6.94	1.13	-6.9	-24.12	-32.4	-20.01	-28.08	-27.29	-11.33	-21.01	-37.71	834.47	73	-38.95	-8.31
EV/EBIT High	6.94	1.13	-6.9	-44.73	-57.6	-36.96	-37	-47.11	-14.92	-28.73	-50.43	1,655.28	128.04	-59.42	-15.09
EV/EBIT Low	6.94	1.13	-6.9	-13.5	-14.22	-11.55	-19.22	-13.39	-8.11	-15.87	-26.78	420.46	44.99	-28.41	-4.4
Last Price	- -	- -	- -	9.04	14.14	7.78	6.2	8.05	7.1	7.04	8.69	18.4	10.22	5.23	2.59
High Price	- -	- -	- -	25.5	16.25	14.7	8.46	13.8	9.3	10.75	12.88	19.36	25.26	10.52	7.39
Enterprise Value Average	-22	-20	111	328	241	243	189	244	223	260	363	371	575	284	177
Enterprise Value High	-22	-20	111	608	428	448	249	422	294	356	485	737	1,008	433	322
Enterprise Value Low	-22	-20	111	184	106	140	129	120	160	197	258	187	354	207	94

Shares Outstanding	26	26	26	28	29	32	33	34	35	37	39	40	41	42	44
Diluted Weighted Avg Shares	21	21	26	25	28	32	33	33	34	36	38	39	42	42	43
Basic Weighted Avg Shares	21	21	26	25	28	32	33	33	34	36	38	39	41	42	43
Revenue per Share	1.72	2.08	2.41	3.57	3.88	3.91	4.13	4.53	4.54	4.6	4.85	5	5.18	5.04	4.66
EBITDA per Share	-0.06	-0.72	-0.5	-0.36	-0.05	-0.11	0.06	-0.03	-0.36	-0.16	-0.03	0.23	0.4	0.08	-0.11
Operating Income per Share	-0.15	-0.83	-0.61	-0.55	-0.26	-0.38	-0.21	-0.27	-0.57	-0.35	-0.25	0.01	0.19	-0.17	-0.49
Basic EPS, GAAP	-0.35	-1.09	-0.88	-0.54	-0.36	-0.53	-0.23	-0.3	-0.57	-0.39	-0.58	-0.15	0.13	-0.22	-0.53
Basic EPS from Cont Ops	-0.13	-0.84	-0.65	-0.51	-0.36	-0.53	-0.23	-0.3	-0.57	-0.39	-0.58	-0.15	0.13	-0.22	-0.53
Diluted EPS, GAAP	-0.35	-1.09	-0.88	-0.54	-0.36	-0.53	-0.23	-0.3	-0.57	-0.39	-0.58	-0.15	0.13	-0.22	-0.53
Diluted EPS from Cont Ops	-0.13	-0.84	-0.65	-0.51	-0.36	-0.53	-0.23	-0.3	-0.57	-0.39	-0.58	-0.15	0.13	-0.22	-0.53
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.01	-0.51	-0.27	-0.05	0.26	0.05	0.28	0.33	-0.19	0.07	0.07	0.54	0.48	0.61	0.1
Free Cash Flow per Basic Share	-0.08	-0.68	-0.44	-0.31	0.12	-0.06	0.24	0.29	-0.22	0.03	-0.12	0.32	0.43	0.35	0.03
Cash & Equivalents per Share	1.07	0.97	0.65	1.22	1.27	0.72	0.85	1.11	0.76	0.82	0.6	0.95	1.12	0.76	0.43
Book Value per Share	-3.26	-4.2	-4.07	-4.3	-4.09	-4.16	-4.31	-4.54	-4.95	-4.99	-5.27	-5.23	-4.94	-5.02	-5.4
Tangible Book Value per Share	-3.29	-4.24	-4.07	1.3	1.05	0.41	0.42	0.5	0.23	0.39	-0.02	0.21	0.64	0.41	0.29

Brightcove Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)