BRIGHTCOVE INCBCOV

Market cap

$199.5M

P/E ratio

	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023
Cash and cash equivalents	22	33	23	28	37	26	29	23	37	46	32	19
Accounts Receivable, after Allowance for Credit Loss, Current	19	22	21	21	22	25	23	31	29	30	26	33
Prepaid expenses	1	3	3	3	4	4	5	5	6	8	9	7
Other current assets	1	1	1	1	2	3	7	7	13	11	11	12
Total current assets	52	62	49	53	64	58	65	66	86	94	77	70
Property and equipment, net	8	9	10	9	9	9	10	12	16	21	40	42
Operating lease right-of-use asset	-	-	-	-	-	-	-	17	9	25	19	16
Intangible assets, net	10	9	17	14	11	8	6	14	10	9	10	6
Goodwill	22	22	51	51	51	51	51	61	61	61	75	75
Other assets	1	2	1	1	1	1	2	3	5	7	7	6
Total assets	97	103	128	128	136	128	133	173	187	216	228	216
Accounts payable	1	3	2	3	5	6	8	10	10	11	11	14
Accrued expenses	12	15	12	13	16	14	14	21	25	21	27	18
Operating lease liability	-	-	-	-	-	-	-	6	4	3	4	4
Deferred revenue	19	24	30	30	35	39	40	49	59	62	62	68
Total current liabilities	31	41	44	47	56	59	62	86	99	97	104	105
Operating Lease, Liability, Noncurrent	-	-	-	-	-	-	-	12	5	23	21	17
Other liabilities	1	1	3	3	2	1	1	1	3	1	1	0
Total liabilities	33	43	47	50	58	61	63	99	107	120	125	122
Common Stock, Value, Issued	0	0	0	0	0	0	0	0	0	0	0	0
Additional paid-in capital	168	177	215	220	231	239	251	276	287	299	315	329
Treasury stock, at cost; 135,000 shares	-	-	-	1	1	1	1	1	1	1	1	1
Accumulated other comprehensive loss	1	-0	-1	-1	-1	-1	-1	-1	-0	-1	-2	-1
Accumulated deficit	-106	-116	-133	-141	-151	-170	-179	-201	-206	-201	-210	-233
Total stockholders' equity	64	60	81	78	78	67	71	74	80	96	102	94
Total liabilities and stockholders' equity	97	103	128	128	136	128	133	173	187	216	228	216