SeaChange International (SEAC) 8-K Second Quarter Fiscal 2019 Results

Exhibit 99.1

Contact:	Investors
	Mary T. Conway
	Conway Communications
	1-781-772-1679
	marytconway@comcast.net

SEACHANGE INTERNATIONAL REPORTS

SECOND QUARTER FISCAL 2019 RESULTS

ACTON, Mass. (September 5, 2018) –SeaChange International, Inc. (NASDAQ: SEAC) today reported second quarter fiscal 2019 revenue of $11.9 million and a U.S. GAAP loss from operations of $8.3 million, or $0.23 per basic share, compared to second quarter fiscal 2018 revenue of $17.2 million and U.S. GAAP loss from operations of $2.1 million, or $0.06 per basic share.

These results are in line with the preliminary results reported by the Company for the second quarter of fiscal 2019 on August 21, 2018.

The Company’s U.S. GAAP second quarter fiscal 2019 results includednon-GAAP charges of $1.9 million, which consisted primarily of stock-based compensation of $0.9 million, amortization of intangible assets from prior acquisitions of $0.4 million and severance and other restructuring costs of $0.5 million, while second quarter fiscal 2018 results includednon-GAAP charges of $1.1 million. Thenon-GAAP loss from operations in the second quarter of fiscal 2019 was $6.4 million, or $0.18 per basic share, compared to the second quarter of fiscal 2018non-GAAP loss from operations of $1.0 million, or $0.03 per basic share.

For the first six months of fiscal 2019, the Company reported revenue of $26.8 million and a U.S. GAAP loss from operations of $13.4 million, or $0.38 per basic share, compared to revenue of $33.9 million and a U.S.GAAP loss from operations of $7.6 million, or $0.22 per basic share in the same period in the prior fiscal year. Thenon-GAAP loss from operations for the first six months of fiscal 2019 was $10.2 million, or $0.29 per basic share, compared to anon-GAAP loss from operations of $2.7 million, or $0.08 per basic share, in the first half of fiscal 2018.

Ed Terino, Chief Executive Officer, SeaChange, said, “While we are disappointed with the second quarter results, we believe that our strategy of pivoting toend-to-end solutions sold on a SaaS business model to video service providers, wireless carriers and ISP’s, as well as broadcasters and content owners, is taking hold. As we enter new market segments and expand geographies through partnerships, closing transactions is taking longer to achieve. However, we are very pleased by the market’s reaction to our innovative, subscription-based solutions portfolio,

Page 1 of 12

cFlow™, and ourend-to-end cloud-based video solution, PanoramiC. As we noted recently, several new customer transactions were delayed in closing during the second quarter. We expect these transactions to close in Q3. The increased interest in our new products, combined with our expanded traction with partners, especially in Latin and South America as well as Asia Pacific, should position us for improved results in the remainder of this fiscal year.”

Peter Faubert, Chief Financial Officer, SeaChange, said, “As we recognized that our second quarter results would not meet our expectations, we began taking steps to reduce our costs further, including implementing a cost reduction program expected to save $6 million on an annualized basis, with the goal of returning the Company to profitability and positive cash flow before the end of this fiscal year. While our cash burn in the second quarter was high due to our results of operations, unfavorable working capital changes andone-time uses of cash during the quarter, we expect to return to positive cash flow in the second half of the year as our topline results improve.”

SeaChange ended the second quarter of fiscal 2019 with cash, cash equivalents, restricted cash and marketable securities of $35.0 million, and no debt outstanding. In addition, the Company has completed the valuation analysis of its goodwill and other long-lived assets as of July 31, 2018, as required, and determined that no impairment has occurred.

Outlook

SeaChange anticipates third quarter fiscal 2019 revenue to be in the range of $16 million to $20 million, U.S. GAAP operating loss from operations of $0.15 to $0.06 per basic share, andnon-GAAP operating results to be in the range of a loss from operations of $0.05 per basic share to operating income of $0.04 per fully dilutedshare.

For the full fiscal year 2019, the company now expects revenue in the range of $70 million to $75 million, U.S. GAAP operating loss of $0.37 to $0.26 per basic share and anon-GAAP operating loss between $0.15 to $0.04 per basic share. Previously the company had expected revenue between $80 to $90 million, US GAAP operating results between a loss of $0.06 per basic share to operating income of $0.09 per fully diluted share andnon-GAAP operating income between $0.10 to $0.25 per fully diluted share.

These GAAP estimates are subject to a number of variables that are outside of management’s control, including the size of restructuring expenses, which are influenced by the timing of certainnon-U.S. restructuring activities, and stock price fluctuations.

Conference Call

The Company will host a conference call to discuss its second quarter fiscal 2019 results at 5:00 p.m. ET today, Wednesday, September 5, 2018. The call may be accessed by dialing877-407-8037 (U.S.) and201-689-8037 (international) and via live webcast on the Events page at investors.seachange.com. The webcast replay will be archived the same location.

Page 2 of 12

About SeaChange International

For 25 years, SeaChange (Nasdaq: SEAC) has pioneered solutions to help video providers around the world manage and monetize their content. As the video industry rapidly evolves to meet the “anytime, anywhere” demands of today’s viewers, SeaChange’s comprehensive content, business, advertising, and experience management solutions provide a mature, network-agnostic, cloud-enabled platform of scalable core capabilities that video service providers, broadcasters, content owners and brand advertisers need to create the personalized, indivisual™ experiences that drive viewer engagement and monetization. For more information, please visit www.seachange.com.

Safe Harbor Provision

Any statements contained in this press release that do not describe historical facts, including regarding anticipated revenue, income from operations, cost savings and other financial matters, including the anticipated closing of transactions, are neither promises nor guarantees and may constitute “forward-looking statements” as that term is defined in the U.S. Private Securities Litigation Reform Act of 1995. Such forward-looking statements may include words such as “may,” “might,” “will,” “should,” “could,” “expects,” “plans,” “anticipates,” “believes,” “seeks,” “intends,” “estimates,” “predicts,” “potential” or “continue,” the negative of these terms and other comparable terminology. Any such forward-looking statements contained herein are based on current assumptions, estimates and expectations, but are subject to a number of known and unknown risks and significant business, economic and competitive uncertainties that may cause actual results to differ materially from expectations. Numerous factors could cause actual future results to differ materially from current expectations expressed or implied by such forward-looking statements, including, without limitation, the following: the continued spending by the Company’s customers on video solutions and services and expenses we may incur in fulfilling customer arrangements; the success of our efforts to introduce SaaS-based multiscreen service offerings; the Company’s ability to successfully introduce new products or enhancements to existing products; the manner in which the multiscreen video and OTT markets develop; the Company’s transition to being a company that primarily provides software solutions; the Company’s ability to compete in the marketplace; any failure by the Company to respond to changing technology; measures taken to address the variability in the market for our products and services; the loss of or reduction in demand, or the return of product, by one of the Company’s large customers or the failure of revenue acceptance criteria in a given fiscal quarter; consolidation in the markets the Company serves; the cancellation or deferral of purchases of the Company’s products; the length of the Company’s sales cycles; any decline in demand or average selling prices for our products and services; failure to manage product transitions; failure to achieve our financial forecasts due to inaccurate sales forecasts or other factors, including due to expenses we may incur in fulfilling customer arrangements; the impact of restructuring programs; the Company’s ability to manage its growth; the risks associated with international operations; the ability of the Company and its intermediaries to comply with the Foreign Corrupt Practices Act; foreign currency fluctuation; the Company’s ability to protect its intellectual property rights and the expenses that may be incurred by the Company to protect its intellectual property rights; an unfavorable result of current or future litigation relating to the Company’s intellectual property; content providers limiting the scope of content licensed for use in thevideo-on-demand and OTT market or other limitations in materials we use to provide our products and services; the Company’s ability to realize the benefits of completed or future acquisitions; the impact of acquisitions, divestitures or investments made by the Company; the Company’s ability to raise additional funds through capital markets on favorable terms and in a timely manner; the Company’s ability to access sufficient funding to finance desired growth and operations; the performance of the companies in which the Company has made equity investments; any impairment of the Company’s assets; the impact of changes in the market on the value of our investments; changes in the regulatory environment; the Company’s ability to hire and retain highly skilled employees; the ability of the Company to manage and oversee the outsourcing of engineering work; additional tax liabilities to which the Company may be subject; possible adjustments to estimates resulting from the new tax legislation; any breach of the Company’s security measures and customer data or our data being obtained unlawfully; service interruptions or delays from our third-party data center hosting facilities; disruptions to the Company’s information technology systems; uncertainties of regulation of Internet and data traveling over the Internet; the volatility of our stock; actions that may be taken by significant stockholders; if securities

Page 3 of 12

analysts do not publish favorable research or reports about our business; our use ofnon-GAAP reporting; change in accounting standards; any weakness in the Company’s internal controls over financial reporting; the Company’s use of estimates in accounting for the Company’s contracts; the performance of the Company’s third-party vendors; the Company’s entry into fixed price contracts and the related risk of cost overruns; the risks associated with purchasing material components from sole suppliers and using a limited number of third-party manufacturers; terrorist acts, conflicts, wars and geopolitical uncertainties; and the Company’s Delaware anti-takeover provisions. These risks and other risk factors that could cause actual results to differ from those anticipated are detailed in various publicly available documents filed by the Company from time to time with the Securities and Exchange Commission (SEC), which are available at www.sec.gov, including but not limited to, such information appearing under the caption “Risk Factors” in the Company’s Annual Report on Form10-K filed with the SEC on April 16, 2018. Any forward-looking statements should be considered in light of those risk factors. The Company cautions readers not to rely on any such forward-looking statements, which speak only as of the date they are made. The Company disclaims any intent or obligation to publicly update or revise any such forward-looking statements to reflect any change in Company expectations or future events, conditions or circumstances on which any such forward-looking statements may be based, or that may affect the likelihood that actual results may differ from those set forth in such forward-looking statements.

Page 4 of 12

SeaChange International, Inc.

Preliminary Condensed Consolidated Balance Sheets

(Unaudited, amounts in thousands)

	July 31,		January 31,
	2018		2018
Assets
Cash and cash equivalents	$	24,393	$	43,652
Restricted cash		547		9
Marketable securities		10,018		8,440
Accounts and other receivables, net		11,833		22,537
Unbilled receivables		5,330		3,101
Inventories, net		776		666
Prepaid expenses and other current assets		4,996		3,557
Property and equipment, net		8,954		9,471
Goodwill and intangible assets, net		25,433		26,882
Other assets		1,285		1,015
Total assets	$	93,565	$	119,330
Liabilities and Stockholders’ Equity
Accounts payable and other current liabilities	$	7,115	$	17,810
Deferred revenues		8,504		14,433
Deferred tax liabilities and income taxes payable		1,169		1,367
Other long term liabilities		—		—
Total liabilities		16,788		33,610
Total stockholders’ equity		76,777		85,720
Total liabilities and stockholders’ equity	$	93,565	$	119,330

Page 5 of 12

SeaChange International, Inc.

Preliminary Condensed Consolidated Statements of Operations

(Unaudited, amounts in thousands, except per share data)

	Three Months Ended						Six Months Ended
	July 31,						July 31,
	2018			2017			2018			2017
Revenues:
Products	$	1,462		$	5,039		$	4,553		$	7,788
Services		10,439			12,186			22,283			26,104
Total revenues		11,901			17,225			26,836			33,892
Cost of revenues:
Products		483			1,336			802			1,890
Services		4,955			4,218			10,486			10,198
Amortization of intangible assets		178			255			356			509
Stock-based compensation expense		(1	)		—			—			2
Total cost of revenues		5,615			5,809			11,644			12,599
Gross profit		6,286			11,416			15,192			21,293
Operating expenses:
Research and development		5,157			6,399			10,641			11,777
Selling and marketing		3,685			2,439			7,071			5,376
General and administrative		4,021			3,084			8,015			6,727
Amortization of intangible assets		233			361			459			705
Stock-based compensation expense		924			653			1,802			1,528
Professional fees—other		—			—			—			21
Severance and other restructuring costs		536			563			590			2,710
Total operating expenses		14,556			13,499			28,578			28,844
Loss from operations		(8,270	)		(2,083	)		(13,386	)		(7,551	)
Other (expenses) income, net		(1,962	)		589			(2,811	)		955
Loss before income taxes		(10,232	)		(1,494	)		(16,197	)		(6,596	)
Income tax provision		(1,152	)		35			(1,646	)		304
Net loss	$	(9,080	)	$	(1,529	)	$	(14,551	)	$	(6,900	)
Net loss per share:
Basic	$	(0.26	)	$	(0.05	)	$	(0.41	)	$	(0.20	)
Diluted	$	(0.26	)	$	(0.05	)	$	(0.41	)	$	(0.20	)
Weighted average common shares outstanding:
Basic		35,649			35,351			35,628			35,331
Diluted		35,649			35,351			35,628			35,331

Page 6 of 12

SeaChange International, Inc.

Preliminary Condensed Consolidated Statements of Cash Flows

(Unaudited, amounts in thousands)

	Six Months Ended
	July 31,
	2018			2017
Cash flows from operating activities:
Net loss	$	(14,551	)	$	(6,900	)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization of property and equipment		737			1,198
Amortization of intangible assets		815			1,214
Stock-based compensation expense		1,802			1,530
Deferred income taxes		(758	)		79
Othernon-cash reconciling items, net		76			8
Changes in operating assets and liabilities, excluding impact of acquisition:
Accounts receivable		10,115			4,358
Unbilled receivables		(2,335	)		2,558
Inventories		(165	)		57
Prepaid expenses and other assets		(1,584	)		8
Accounts payable		371			(2,594	)
Accrued expenses		(10,640	)		(3,193	)
Deferred revenues		(5,729	)		(870	)
Other operating activities		2,430			230
Total cash used in operating activities		(19,416	)		(2,317	)
Cash flows from investing activities:
Purchases of property and equipment		(284	)		(274	)
Purchases of marketable securities		(4,354	)		(4,501	)
Proceeds from sale and maturity of marketable securities		2,761			4,449
Other investing activities		(60	)		287
Total cash used in investing activities		(1,937	)		(39	)
Cash flows from financing activities:
Proceeds from issuance of common stock		73			26
Payments of withholding tax on RSU vesting		(34	)		(36	)
Total cash provided by (used in) financing activities		39			(10	)
Effect of exchange rate changes on cash		2,593			(742	)
Net decrease in cash, cash equivalents and restricted cash		(18,721	)		(3,108	)
Cash, cash equivalents and restricted cash, beginning of period		43,661			28,411
Cash, cash equivalents and restricted cash, end of period	$	24,940		$	25,303

Page 7 of 12

Non-GAAP Measures

We definenon-GAAP loss from operations as U.S. GAAP operating loss plus stock-based compensation expenses, amortization of intangible assets, provision for loss contract,non-operating professional fees and severance and other restructuring costs. We discussnon-GAAP loss from operations in our quarterly earnings releases and certain other communications as we believenon-GAAP operating loss from operations is an important measure that is not calculated according to U.S. GAAP. We usenon-GAAP loss from operations in internal forecasts and models when establishing internal operating budgets, supplementing the financial results and forecasts reported to our Board of Directors, determining a component of bonus compensation for executive officers and other key employees based on operating performance and evaluating short-term and long-term operating trends in our operations. We believe that thenon-GAAP loss from operations financial measure assists in providing an enhanced understanding of our underlying operational measures to manage the business, to evaluate performance compared to prior periods and the marketplace, and to establish operational goals. We believe that thenon-GAAP financial adjustments are useful to investors because they allow investors to evaluate the effectiveness of the methodology and information used by management in our financial and operational decision-making.

Non-GAAP loss from operations is anon-GAAP financial measure and should not be considered in isolation or as a substitute for financial information provided in accordance with U.S. GAAP. Thisnon-GAAP financial measure may not be computed in the same manner as similarly titled measures used by other companies. We expect to continue to incur expenses similar to the financial adjustments described above in arriving atnon-GAAP loss from operations and investors should not infer from our presentation of thisnon-GAAP financial measure that these costs are unusual, infrequent ornon-recurring.

In managing and reviewing our business performance, we exclude a number of items required by U.S. GAAP. Management believes that excluding these items is useful in understanding the trends and managing our operations. We provide these supplementalnon-GAAP measures in order to assist the investment community in seeing SeaChange through the “eyes of management,” and therefore enhance the understanding of SeaChange’s operating performance.Non-GAAP financial measures should be viewed in addition to, not as an alternative to, our reported results prepared in accordance with U.S. GAAP. Ournon-GAAP financial measures reflect adjustments based on the following items:

Provision for Loss Contract.We entered a fixed-price customer contract on a multi-year arrangement, which included multiple vendors. As the system integrator on the project, we are subject to any cost overruns or increases with these vendors resulting in delays of acceptance by our customer. Delays of customer acceptance on this project result in incremental expenditures and require us to recognize a loss on this project in the period the determination is made. As a result, we recorded an estimated charge of $9.2 million in fiscal 2016. Subsequently, because of changes in the scope of the project and negotiations with the fixed-price customer, we recorded adjustments since fiscal 2016 totaling $4.7 million to reduce this estimated loss. We believe that the exclusion of this line item amount, which is recorded in cost of revenues – services, allows a comparison of operating results that would otherwise impair comparability between periods.

Amortization of Intangible Assets. We incur amortization expense of intangible assets related to various acquisitions that have been made in recent years. These intangible assets are valued at the time of acquisition, are then amortized over a period of several years after the acquisition and generally cannot be changed or influenced by management after the acquisition. We believe that exclusion of these expenses allows comparisons of operating results that are consistent over time for the Company’s newly-acquired and long-held businesses.

Stock-based Compensation Expense. We incur expenses related to stock-based compensation included in our U.S. GAAP presentation of cost of revenues and operating expenses. Although stock-based compensation is an expense we incur and is viewed as a form of compensation, the expense varies in amount from period to period, and is affected by market forces that are difficult to predict and are not within the control of management, such as the market price and volatility of our shares, risk-free interest rates and the expected term and forfeiture rates of the awards.

Page 8 of 12

Professional Fees—Other. We have excluded the effect of legal and other professional costs associated with our acquisitions, divestitures, litigation and strategic alternatives because the amounts are considered significantnon-operating expenses.

Severance and Other Restructuring Costs. We incur charges due to the restructuring of our business, including severance charges and facility reductions resulting from our restructuring and streamlining efforts and any changes due to revised estimates, which we generally would not have otherwise incurred in the periods presented as part of our continuing operations.

The following table includes the reconciliations of our U.S. GAAP loss from operations, the most directly comparable U.S. GAAP financial measure, to ournon-GAAP loss from operations for the three and six months ended July 31, 2018 and 2017 (amounts in thousands, except per share and percentage data):

SeaChange International, Inc.

Preliminary Reconciliation of GAAP toNon-GAAP

(Unaudited, amounts in thousands, except per share data and percentages)

	Three Months Ended									Three Months Ended
	July 31, 2018									July 31, 2017
	GAAP									GAAP
	As Reported			Adjustments			Non-GAAP			As Reported			Adjustments			Non-GAAP
Revenues:
Products	$	1,462		$	—		$	1,462		$	5,039		$	—		$	5,039
Services		10,439			—			10,439			12,186			—			12,186
Total revenues		11,901			—			11,901			17,225			—			17,225
Cost of revenues:
Products		483			—			483			1,336			—			1,336
Services		4,955			—			4,955			4,218			766			4,984
Amortization of intangible assets		178			(178	)		—			255			(255	)		—
Stock-based compensation		(1	)		1			—			—			—			—
Total cost of revenues		5,615			(177	)		5,438			5,809			511			6,320
Gross profit		6,286			177			6,463			11,416			(511	)		10,905
Gross profit percentage		52.8	%		1.5	%		54.3	%		66.3	%		(3.0	%)		63.3	%
Operating expenses:
Research and development		5,157			—			5,157			6,399			—			6,399
Selling and marketing		3,685			—			3,685			2,439			—			2,439
General and administrative		4,021			—			4,021			3,084			—			3,084
Amortization of intangible assets		233			(233	)		—			361			(361	)		—
Stock-based compensation expense		924			(924	)		—			653			(653	)		—
Severance and other restructuring costs		536			(536	)		—			563			(563	)		—
Total operating expenses		14,556			(1,693	)		12,863			13,499			(1,577	)		11,922
(Loss) income from operations	$	(8,270	)	$	1,870		$	(6,400	)	$	(2,083	)	$	1,066		$	(1,017	)
(Loss) income from operations percentage		(69.5	%)		15.7	%		(53.8	%)		(12.1	%)		6.2	%		(5.9	%)
Weighted average common shares outstanding:
Basic		35,649			35,649			35,649			35,351			35,351			35,351
Diluted		35,649			36,299			35,649			35,351			35,565			35,351
Non-GAAP operating (loss) income per share:
Basic	$	(0.23	)	$	0.05		$	(0.18	)	$	(0.06	)	$	0.03		$	(0.03	)
Diluted	$	(0.23	)	$	0.05		$	(0.18	)	$	(0.06	)	$	0.03		$	(0.03	)

Page 9 of 12

SeaChange International, Inc.

Preliminary Reconciliation of GAAP to Non-GAAP

(Unaudited, amounts in thousands, except per share data and percentages)

	Six Months Ended									Six Months Ended
	July 31, 2018									July 31, 2017
	GAAP									GAAP
	As Reported			Adjustments			Non-GAAP			As Reported			Adjustments			Non-GAAP
Revenues:
Products	$	4,553		$	—		$	4,553		$	7,788		$	—		$	7,788
Services		22,283			—			22,283			26,104			—			26,104
Total revenues		26,836			—			26,836			33,892			—			33,892
Cost of revenues:
Products		802			—			802			1,890			—			1,890
Services		10,486			—			10,486			10,198			593			10,791
Amortization of intangible assets		356			(356	)		—			509			(509	)		—
Stock-based compensation		—			—			—			2			(2	)		—
Total cost of revenues		11,644			(356	)		11,288			12,599			82			12,681
Gross profit		15,192			356			15,548			21,293			(82	)		21,211
Gross profit percentage		56.6	%		1.3	%		57.9	%		62.8	%		(0.2	%)		62.6	%
Operating expenses:
Research and development		10,641			—			10,641			11,777			—			11,777
Selling and marketing		7,071			—			7,071			5,376			—			5,376
General and administrative		8,015			—			8,015			6,727			—			6,727
Amortization of intangible assets		459			(459	)		—			705			(705	)		—
Stock-based compensation expense		1,802			(1,802	)		—			1,528			(1,528	)		—
Professional fees—other		—			—			—			21			(21	)		—
Severance and other restructuring costs		590			(590	)		—			2,710			(2,710	)		—
Total operating expenses		28,578			(2,851	)		25,727			28,844			(4,964	)		23,880
(Loss) income from operations	$	(13,386	)	$	3,207		$	(10,179	)	$	(7,551	)	$	4,882		$	(2,669	)
(Loss) income from operations percentage		(49.9	%)		12.0	%		(37.9	%)		(22.3	%)		14.4	%		(7.9	%)
Weighted average common shares outstanding:
Basic		35,628			35,628			35,628			35,331			35,331			35,331
Diluted		35,628			36,187			35,628			35,331			35,485			35,331
Non-GAAP operating (loss) income per share:
Basic	$	(0.38	)	$	0.09		$	(0.29	)	$	(0.22	)	$	0.14		$	(0.08	)
Diluted	$	(0.38	)	$	0.09		$	(0.29	)	$	(0.22	)	$	0.14		$	(0.08	)

Page 10 of 12

SeaChange International, Inc.

Reconciliation of GAAP toNon-GAAP Gross Margins

(Unaudited, amounts in thousands except percentage data)

	Three Months Ended									Six Months Ended
	July 31, 2018									July 31, 2018
	Total			Product			Service			Total			Product			Service
Revenue	$	11,901		$	1,462		$	10,439		$	26,836		$	4,553		$	22,283
GAAP gross profit	$	6,286		$	972		$	5,314		$	15,192		$	3,737		$	11,455
Exclude provision for loss contract		—			—			—			—			—			—
Exclude amortization of intangible assets		178			7			171			356			14			342
Exclude stock based compensation		(1	)		—			(1	)		—			—			—
Non-GAAP gross profit	$	6,463		$	979		$	5,484		$	15,548		$	3,751		$	11,797
Non-GAAP gross profit, %		54.3	%		67.0	%		52.5	%		57.9	%		82.4	%		52.9	%
	Three Months Ended									Six Months Ended
	July 31, 2017									July 31, 2017
	Total			Product			Service			Total			Product			Service
Revenue	$	17,225		$	5,039		$	12,186		$	33,892		$	7,788		$	26,104
GAAP gross profit	$	11,416		$	3,677		$	7,739		$	21,293		$	5,846		$	15,447
Exclude provision for loss contract		(766	)		—			(766	)		(593	)		—			(593	)
Exclude amortization of intangible assets		255			26			229			509			52			457
Exclude stock based compensation		—			—			—			2			—			2
Non-GAAP gross profit	$	10,905		$	3,703		$	7,202		$	21,211		$	5,898		$	15,313
Non-GAAP gross profit, %		63.3	%		73.5	%		59.1	%		62.6	%		75.7	%		58.7	%

The following table reconciles the Company’s forecasted U.S. GAAP operating (loss) income per share to the Company’s forecastednon-GAAP operating income per share for the Company’s third fiscal quarter and full fiscal 2019:

SeaChange International, Inc.

Reconciliation of GAAP toNon-GAAP Guidance

(Unaudited, amounts in thousands except per share data)

	Three Months Ended							Twelve Months Ended
	October 31, 2018							January 31, 2019
GAAP revenue guidance	$	16,000		to	$	20,000		$	70,000		to	$	75,000
GAAP loss from operations per basic share	$	(0.15	)		$	(0.06	)	$	(0.37	)		$	(0.26	)
Exclude stock compensation expense		0.02				0.02			0.08				0.08
Exclude amortization of intangible assets		0.02				0.02			0.08				0.08
Exclude professional fees associated with divestitures		—				—			—				—
Exclude restructuring costs		0.06				0.06			0.06				0.06
Non-GAAP (loss) income from operations per diluted or basic share	$	(0.05	)		$	0.04		$	(0.15	)		$	(0.04	)

Page 11 of 12

SeaChange International, Inc.

Supplemental Schedule—Revenue Breakout

(Unaudited, amounts in thousands)

	Three Months Ended				Six Months Ended
	July 31,				July 31,
	2018		2017		2018		2017
Product revenues:
Video platform	$	524	$	3,565	$	3,339	$	5,413
Advertising		609		—		609		—
User experience		7		149		24		267
Hardware		322		914		581		1,598
Third-party products		—		411		—		510
Total product revenues		1,462		5,039		4,553		7,788
Service revenues:
Maintenance and support		7,017		8,718		14,239		16,982
SaaS		63		313		193		1,707
Professional services—video platform		3,359		2,988		7,730		7,170
User experience		—		167		121		245
Total service revenues		10,439		12,186		22,283		26,104
Total revenues	$	11,901	$	17,225	$	26,836	$	33,892

Page 12 of 12