SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C.  20549

                                   FORM 10-K
                                        
             [X]  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                    OF THE SECURITIES EXCHANGE ACT OF 1934
                  For the fiscal year ended December 31, 1998

                         Commission File Number:  0-21393
                                        
                          SEACHANGE INTERNATIONAL, INC.
              (Exact name of registrant as specified in its charter)

                Delaware                             04-3197974
      (State or other jurisdiction of     (IRS Employer Identification No.)
      incorporation or organization)
 
                      124 Acton Street, Maynard, MA 01754
         (Address of principal executive offices, including zip code)

      Registrant's telephone number, including area code:  (978) 897-0100



Securities Registered Pursuant To Section 12(b) Of The Act:  None

Securities Registered Pursuant To Section 12(g) Of The Act:


                         Common Stock, $.01 par value
                         ----------------------------
                                        
Indicate by check mark whether the registrant: (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceeding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.  

Yes [X]     No [_]

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [_]

As of March 5, 1999 the aggregate market value of the voting stock held by non-
affiliates of the registrant, based upon the closing price for the registrant's
Common Stock on the Nasdaq National Market on such date was $48,774,090. The
number of shares of the registrant's Common Stock outstanding as of the close of
business on March 5, 1999 was 13,748,412.

DOCUMENTS INCORPORATED BY REFERENCE:

Portions of the definitive Proxy Statement in connection with the Annual Meeting
of Stockholders to be held on or about June 17, 1999 to be filed pusuant to
Regulation 14A are incorporated by reference into Part III of this Form 10-K.

 
PART I

This Annual Report on Form 10-K includes certain statements of a forward-looking
nature which reflect the Company's current views relating to future events or
the future financial performance of the Company. These forward-looking
statements are only predictions and are subject to risks and uncertainties,
particularly the matters set forth in "Certain Risk Factors" below, which could
cause actual events or results to differ materially from historical results or
those indicated by such forward-looking statements.


ITEM 1.  Business

     SeaChange International, Inc. ("SeaChange"or the "Company") develops,
markets and supports products to manage, store and distribute digital video for
television operators, broadcast and telecommunications companies. The Company's
products utilize its proprietary distributed application software and standard
industry components to automate the management and distribution of short- and
long-form video streams including advertisements, movies, news updates and other
video programming requiring precise, accurate and continuous execution. The
Company's digital video products with their state-of-the-art electronic storage
and retrieval capabilities are designed to provide higher image quality and to
be more reliable, easier to use and less expensive than analog tape-based
systems. In addition, SeaChange's products enable its customers to increase
revenues by offering more targeted services such as geography-specific spot
advertising and video-on-demand movies.

     SeaChange's products address a number of specific markets. The SeaChange
SPOT System is the leading digital advertisement and other short-form video
insertion system for the multichannel television market in terms of
installations in the United States, based on currently available industry
sources and the Company's internal data. A majority of SeaChange's customers
consist of major cable television operators and telecommunications companies in
the United States. The SeaChange SPOT System converts analog video forms such as
advertisements and news updates to digital video forms. It stores them in remote
or local digital libraries, and inserts them automatically into television
network streams. The SPOT System provides high run-rate accuracy and video image
quality, permits geographic and demographic specificity of advertisements and
reduces operating costs. The SeaChange Advertising Management Software operates
in conjunction with the SeaChange SPOT System to automate and simplify complex
sales, scheduling and billing processes for the multichannel television market.

     The Company has two existing movie products and one video-on-demand (VOD)
product all for the movie markets. The Company sells the SeaChange Movie System
which provides long-form video storage and delivery for the pay-per-view movie
markets and the SeaChange GuestServe System for delivering video-on-demand and
other guest services, internet access and PC games in a hotel environment for
cable television and telecommunications companies. The Company also sells its
video server, which is designed to store and distribute video streams of various
lengths, and MediaCluster, SeaChange's proprietary software technology that
enables multiple video servers to operate together as an integrated video
server.

     The Company introduced its Broadcast MediaCluster product in 1998, offering
play to air capability for commercials and syndicated or other programming for
broadcast television companies. During 1998, the Company installed broadcast
systems at customer locations including network affiliates in the United States
and broadcast companies internationally.

     Finally, SeaChange has developed the SeaChange ITV (Interactive Television)
MediaCluster to provide residential video-on-demand and other interactive
services for cable television operators and telecommunications companies. During
1998, SeaChange entered into agreements with several cable companies to provide 
SeaChange's ITV System for demonstration and testing of their video-on-demand 
systems. The Company also has agreements with certain developers of digital 
set-top boxes to test and integrate their products with SeaChange's ITV System.

     The Company was incorporated in Delaware in July 1993.

                                       2

 
Industry Background

     Television operators, the largest users of professional quality video,
historically have relied on videotape technology such as reel-to-reel technology
and tape cassettes for the storage and distribution of video streams. These
systems, which use video tape as the primary mechanism for the storage and
distribution of video, have substantial limitations. Video tapes and their
associated recording playback mechanisms are subject to mechanical failure and
generational loss of video quality. Tape-based systems also require significant
manual intervention, which makes them expensive and cumbersome to operate and
limits their flexibility for programming and schedule changes. Finally, video
tapes are bulky and have limited storage capacity.

     Over the past decade, the limitations of video tape-based systems have
become increasingly apparent. Changes in government regulation and increased
competition have forced television operators, to seek new revenue sources and
reduce costs. In addition, television operators, to be competitive in the
widening home-entertainment market, must find and offer new and enhanced video
services while simultaneously improving the efficiency of their operations.
While video tape-based systems are sufficient for some traditional applications,
they do not meet the performance and cost requirements of these new, targeted
applications.


     Cable Television Operators & Telecommunications Companies

     According to industry sources, there are approximately 12,000 cable systems
currently in the United States, serving over 70 million households. In 1998, 96%
of all cable systems provided over 30 channels of programming to their
subscribers.  Because cable television programming is sent over broadband lines,
operators can segment and target their programming to viewers in selected
geographies. In addition, the continuing growth in cable television's multiple
specialized programming networks, such as CNN, MTV and ESPN and other networks
such as Black Entertainment Television, the Discovery Channel and Nickelodeon,
allow advertisers to target viewers in selected demographic profiles.

     Despite this advantage over television broadcasters, cable television
operators historically have not realized advertising revenues in proportion to
their share of television viewers. According to industry sources, in 1998, 48%
of all television viewers were watching cable networks, yet cable television
advertising revenue accounted for only 24% of the total television advertising
revenue. In addition, advertising represents the major source of revenue for
television broadcasters, while most cable television operators derive less than
5% of their gross revenue from advertising. The limitations of video tape-based
technology are a major factor which has prevented cable television operators
from historically exploiting their advantages over television broadcasters.
These systems are difficult to manage in multichannel and multi-zone
environments, resulting in relatively poor video insertion accuracy and high
operating costs.
 
     Video-on-demand represents a new opportunity for cable television
operators. Increased channel capacity through the installation of fiber optic
cables is providing many cable television operators with the capacity to offer
video-on-demand to hotel and apartments using existing analog set-top boxes. The
addition of two way connectivity, and digital set-top boxes are providing many
cable television operators with the capacity to offer video-on-demand
programming capability throughout their subscriber base.

                                       3

 
     The recent deregulation of the United States telecommunications industry
has lowered the legal barriers to entry for telecommunications companies to
enter the multichannel video delivery market. Telecommunications companies are
attempting to capitalize on the new growth opportunities by acquiring existing
cable television operators and by leveraging their existing telephony networks
to establish new multichannel video delivery operations. However,
telecommunications companies face the same limitations as cable television
operators in offering targeted, value-added services with analog tape-based
systems on a cost effective basis.

     Increased demand for video and audio content over the internet will require
a substantial increase in storage capacity and bandwidth over time. The Company
believes that cable television operators and telecommunications companies will
play an integral role in providing these broadband internet applications. The
Company also believes that in order to offer high quality video applications
over the internet, cable television operators and telecommunications companies
will need storage and distribution products capable of complex management and
scheduling of video data streams.


  Television Broadcasters

     The more than 1,500 broadcast stations in the United States, including
network affiliates and independent stations, face many of the same technological
issues as cable television operators. Additionally, television broadcasters rely
on advertising for nearly all of their revenue and require high advertisement
run-rate reliability and image quality. To date, television broadcasters have
utilized tape-based systems with robotic libraries, which are cumbersome and
require high levels of maintenance and manual intervention to ensure that the
needed performance requirements are met. Also, the video tapes in these systems
need to be replaced frequently due to repeated use.

     In addition, many broadcasters are contemplating the use of the recently
available digital bandwidth to originate multiple program streams.  If this
application develops, television operators will require video storage and
delivery systems that can effectively manage and deliver these multiple
television signals.

                                       4

 
The SeaChange Solution

     SeaChange develops, markets and supports digital video solutions designed
to enhance its customers' ability to store, retrieve, manage and distribute
short-and long-form video streams, including advertisements, movies, news
updates and other video programming requiring precise, accurate and continuous
execution. The Company's solutions are based on five core areas of
functionality: (i) real-time conversion of analog video into digital video
format; (ii) storage and retrieval of video content to and from digital
libraries; (iii) scheduled distribution of video streams between digital
libraries via local and wide area data networks; (iv) delivery of video streams
over single and multiple channels; and (v) management of video sales,
scheduling, billing and execution of related business transactions.

     SeaChange uses these core capabilities to provide solutions to a number of
commercial markets. The Company's products are designed to provide a consistent
set of features and benefits, including:

     Viewer Targeting. The Company's digital video products enable
     television operators to efficiently target viewers in specific
     demographic or geographic groups. The ability to target selected
     viewers enables television operators to increase revenues by offering
     more targeted services. The SeaChange SPOT System offers this
     capability to television operators, the Broadcast MediaCluster product
     offers this capability to broadcast companies while the SeaChange
     Guestserve and ITV MediaCluster Systems make it possible for television
     operators to offer video-on-demand movies to individual hotel rooms or
     residences.
     
     Cost Reduction. The Company's products are designed to provide its
     customers operating cost reductions as compared to analog tape-based
     systems due to, among other things, the elimination of video tapes and
     their storage and lower operating personnel requirements. The Company
     is also able to price its products on a competitive basis by using
     standard operating systems and components. The Company believes that
     the combination of competitive pricing of its products and reductions
     in the operating costs of its customers results in attractive pay-back
     periods on customers' initial capital outlay for the Company's
     products.
     
     Scalability. The Company's products are scalable to the needs of a
     particular cable television operator or television broadcaster whether
     operating in a single channel system concentrated in one specific zone
     or a system with hundreds of channels serving multiple zones and
     markets. Moreover, the Company's proprietary storage technology enables
     the scalability of storage of digital video from a few minutes to
     hundreds of hours of video.
     
     Reliability. The Company's products eliminate the need for traditional
     mechanical tape-based systems, thereby reducing the likelihood of
     breakdowns. Furthermore, through the use of redundant components and
     proprietary storage technology and application software, SeaChange's
     products are designed to be fault resilient, providing the high
     reliability required for television operations.
     
     Scheduling Flexibility. The digitizing and storage of video streams
     allows advertisements, news updates and movies to be inserted on
     channels in local communities and allows cable television operators to
     insert or delete video content rapidly. This flexibility enables the
     provision of services such as video-on-demand movies and provides
     advertisers and television broadcasters the opportunity to insert new
     video content on short notice.
     
     Video Image Quality. Because digital video streams do not degrade with
     playback, image content and quality remain at the original professional
     level even after multiple airings.
     
     Ease of Use. The Company's products are simple to learn, require less
     maintenance, and are less personnel intensive than analog systems. Due
     to their innovative architecture, the Company's products offer a number
     of features that simplify their use, including remote monitoring and
     service and automated short- and long-form video distribution.

                                       5

 
Strategy

     SeaChange's objective is to be the leader in the emerging market for the
storage, management and distribution of professional quality digital video. The
key elements of the Company's strategy are to:

     Develop Long-Term Customer Relationships. The Company is focusing its
     product development, marketing and direct sales efforts on developing long-
     term customer relationships with cable television operators,
     telecommunications companies and television broadcasters in the United
     States and internationally. The Company has formed its customer
     relationships by providing digital video solutions to address customers'
     immediate problems, such as advertisement and other short-form video
     insertion. The Company intends to continue to leverage its customer
     relationships to offer new, compatible products to meet evolving market
     needs, such as video-on-demand programming. The Company believes that the
     fundamental shift from analog to digital video and the growing emphasis on
     interactive technologies will continue to present opportunities for the
     Company to develop, market and support its products to both its existing
     customer base and to customers in additional markets.

     Offer Complete Solutions. SeaChange's customers operate complex networks
     that require the delivery and management of video programming across
     multiple channels and target zones. SeaChange believes television operators
     desire complete solutions that integrate all steps of digital video
     delivery from scheduling to post-air verification and billing. To address
     these needs, SeaChange provides integrated applications and support
     services which are more valuable to customers than individual functional
     products not specifically designed to work together. The Company believes
     that providing complete solutions has been a significant factor in its
     success and will be an increasingly important competitive advantage.

     Establish and Maintain Technological Leadership Through Software. SeaChange
     believes its competitive position is dependent in a large part on the
     features and performance of its application and network and storage
     software. As a result, the Company focuses a majority of its research and
     development efforts on introducing new software applications and improving
     its current software. The Company seeks to use standard hardware components
     wherever possible to maintain its focus on software development.

     Provide Superior Customer Service and Support. The Company's products
     operate in environments where continuous operation is critical. As a
     result, the Company believes that providing a high level of service and
     support gives it a competitive advantage and is a differentiating factor in
     developing key customer relationships. The Company's in-depth industry and
     application knowledge allows it to better understand the service needs of
     its customers. As of December 31, 1998 more than 34% of the Company's
     employees were dedicated to customer service and support, including project
     design and implementation, installation and training. In addition, using
     remote diagnostic and communications features embedded in the Company's
     products, the service organization has the ability to monitor the
     performance of customer installations and, in most cases, rectify problems
     remotely. Customers have access to service personnel via 24-hour, seven-day
     a week telephone support.

                                       6

 
Products

     SeaChange develops digital video products and related applications for the
television industry. Its products are marketed to cable television operators,
telecommunication companies, television broadcasters, systems integrators and
VARs.


     SeaChange SPOT System

     The SeaChange SPOT System automates the complex process of advertisement
and other video insertion across multiple channels and geographic zones for
cable television operators and telecommunications companies. Through its
proprietary software, the SeaChange SPOT System allows cable television
operators to insert local and regional advertisements and other short-form video
streams into the time allocated for these video streams by cable television
networks such as CNN, MTV, ESPN, Black Entertainment Television, the Discovery
Channel and Nickelodeon.

     The SeaChange SPOT System is an integrated solution composed of software
applications, hardware platforms, data networks and easy to use graphical
interfaces. The SeaChange SPOT System is designed to be installed at local cable
transmission sites, known as headends, and advertising sales business offices.
The SeaChange video insertion process consists of six steps:

Encoding:        The process begins with the SeaChange Encoding Station, which
                 is based on SeaChange's proprietary encoding software, where
                 analog-based short- and long-form video is digitized and
                 compressed in real-time using standard MPEG-2 hardware.
               
Storage:         Digital video is then stored in a disk-based video library,
                 capable of storing thousands of spots, where the SeaChange
                 SPOT System organizes, manages and stores these video
                 streams.
               
Scheduling:      SeaChange's advertising management software coordinates with
                 the traffic and billing application to determine the designated
                 time slot, channel and geographic zone for each video stream.
               
Distribution:    SeaChange's strategic digital video software then copies the
                 video streams from the master video library and distributes
                 them over the operator's data network to headends, where they
                 are stored in video servers for future play.
               
Insertion:       Following a network cue, the SeaChange video switch module
                 automatically initiates the conversion of video streams to
                 analog and inserts them into the network feed, where they are
                 then seen by television viewers.
               
Verification:    After the video streams run, SeaChange's proprietary software
                 and hardware verifies the content, accuracy, timing and
                 placement of such video streams to facilitate proper customer
                 billing.

 

                                       7

 
     SeaChange has developed two additional product offerings, the SeaChange
SPOT Long Form System ("the SeaChange SPOT LF System") and the SeaChange SPOT
PRO System, that are based on the SeaChange SPOT System technology. The
SeaChange SPOT LF System, which employs the same underlying technology and basic
functionality of the SeaChange SPOT System, is designed to be a platform for the
delivery of the long-form video streams in a multichannel environment. The
SeaChange SPOT LF System is designed to permit television operators to store,
manage and distribute long-form video streams, such as movies, infomercials and
other local origination programming. The SeaChange SPOT PRO System, also employs
the same underlying technology and basic functionality of the SeaChange SPOT
System and is designed to be a platform for the delivery of advertising and
other video content in a small to mid-sized television broadcast environment.
The selling price for the SeaChange SPOT Systems ranges from under $100,000 to
several million dollars with an average system selling price of approximately
$250,000.


     SeaChange Advertising Management Software

     The SeaChange Advertising Management Software (formerly Traffic and Billing
Software) is designed to permit television operators to manage advertising
sales, scheduling, packaging and billing operations. This product provides
advertising sales executives with: (i) management performance reports; (ii)
inventory tracking; and (iii) order entry, billing and accounts receivable
management. Advertising Management Software can be integrated with the SeaChange
SPOT System and is also compatible with many other advertisement insertion
systems currently in use.


     Movie and Interactive Products

     SeaChange Guestserve System. The SeaChange Guestserve System is a platform
for the storage and delivery of long-form video streams, particularly movies on
demand and interactive guest services such as hotel checkout, internet access
and PC games. The integrated system is designed to permit viewers in hotels and
apartments to choose particular movies on demand and also offers a variety of
ancillary programming services. SeaChange is marketing the SeaChange Guestserve
system to cable television operators. The cable television operators can package
full scale video-on-demand systems for hotels and apartments.

     The integrated system consists of user interfaces and application hardware
and software, including set-top boxes and remote control devices, and
SeaChange's MediaCluster technology and software architecture for the delivery
and storage of movies. The video servers are installed at the cable headend and
the video is delivered over a dedicated fiber optic line. The integrated system
is designed to provide cable television operators with a new source of revenue
and a competitive advantage over the encroaching services of direct broadcast
satellite companies.

     SeaChange Movie System. The SeaChange Movie System provides cable
television operators, pay-per-view (PPV) movie service providers and Direct-to-
Home (DTH) providers with capability to originate multiple PPV movie channels or
any other scheduled video programming. The Movie System includes SeaChange's
MediaCluster technology for storage and delivery of the video programming as
well as an MPEG-2 encoder for capturing movies from video tape, and scheduling
software and hardware to enable creating programming schedules for the PPV
channels. This system includes fault resiliency in both the video server
technology and scheduling technology so as to ensure the highest levels of up
time.
 
     SeaChange ITV MediaCluster System. The Company has developed and is testing
its ITV MediaCluster system. This system will be sold to cable television
operators and other telecommunications companies and is intended to enable them
to offer movies on demand and other interactive services to their subscribers
who have digital set-top

                                       8

 
boxes and access two way cable plants. This system comprises MediaCluster
servers which will reside at headends or nodes in the cable system, control
software to manage and control the system, and interfaces to digital headend
modulators and control systems and subscriber management systems.


     Broadcast Television Products

     SeaChange Broadcast MediaCluster System.   The SeaChange Broadcast
MediaCluster  System is designed to provide high quality, MPEG-2 based video
storage and playback for use with automation systems in broadcast television
stations. This product is intended to replace on-air tape decks used to store
and play back advertising from video tape cart systems and, in some cases, to
replace the cart systems themselves. The SeaChange Broadcast MediaCluster System
is designed for customers in larger broadcast television markets which use
station automation systems or to smaller markets using control software included
in the system.

     The SeaChange Broadcast MediaCluster System is designed to simultaneously
record, encode, store to a disk and play video content using SeaChange designed
MPEG-2  4:2:2 compression and decompression hardware. This product is designed
to seamlessly integrate into television broadcasters' current tape-based
operations and meet the high performance requirements of television
broadcasters.
 

     OEM Products
 
     Video Server 100 (and variants).   The Video Server 100, which is the
Company's second generation video server, is designed to store and distribute
video streams of various lengths. The Video Server 100 together with the
MediaCluster provides the base technology for all of SeaChange's digital video
products. The Video Server 100 is offered to systems integrators and VARs as a
platform for the storage and delivery of primarily short-form video in a wide
range of applications.

     The Video Server 100 provides custom power and packaging for software use
in professional video applications. It incorporates RAID technology and a
redundant power supply to enable the continuous uninterrupted airing of video.
The Video Server 100 uses industry standard components, which differentiates it
from various video servers based on proprietary processors and specialized
hardware components and operating systems.

     MediaCluster.   MediaCluster is SeaChange's proprietary software technology
that enables multiple Video Server 100s to operate together as an integrated
video server. While the Video Server 100 is the base technology for short-form
video applications, MediaCluster serves as the base technology for primarily
long-form video applications.

     Through its software architecture, MediaCluster can join multiple SeaChange
Video Server 100s to support large-scale applications by storing large amounts
of video data and delivering multiple video streams, with no single point of
failure in the system. The Company has a patent for its MediaCluster technology.

     The Company established a subsidiary, SeaChange Systems, at its Greenville,
New Hampshire location for the manufacture, development and OEM sale of the
Video Server 100 and MediaCluster products in 1997.  Certain employees of the
Company or the subsidiary have been granted options and may be granted options
to acquire up to a 20% interest over time in the subsidiary.


Customer Service and Support

     The Company installs, maintains and supports its products in North America,
Asia, South America and Europe. Annual maintenance contracts are generally
required for the first year of a customer's use of the Company's products. The
maintenance contracts are renewable on an annual basis.  The Company also offers
basic and 

                                       9

 
advanced formal on-site training for customer employees at the time of product
installation. The Company currently provides installation, maintenance and
support to international customers and also provides movie content in
conjunction with sales of SeaChange GuestServe System. The Company offers
technical support to customers, agents and distributors on a 24-hour, seven-day
a week basis.


Customers

     The Company currently sells its products primarily to cable television
operators, broadcast and telecommunications companies.

     The Company's customer base is highly concentrated among a limited number
 of large customers, primarily due to the fact that the cable, movie, broadcast,
 and telecommunications industries in the United States are dominated by a
 limited number of large companies. A significant portion of the Company's
 revenues in any given fiscal period have been derived from substantial orders
 placed by these large organizations. In 1996, 1997 and 1998, revenues from the
 Company's five largest customers represented approximately 76%, 68% and 54%,
 respectively, of the Company's total revenues. Customers accounting for more
 than 10% of total revenues consisted of Tele-Communications, Inc. (29%), U.S.
 West Media Group (17%), Comcast Corporation (13%) and Time Warner, Inc. (12%)
 in 1996; Tele-Communications, Inc. (24%), Time Warner, Inc. (18%) and Comcast
 Corporation (10%) in 1997; Tele-Communications, Inc. (24%) and Time Warner,
 Inc. (15%) in 1998. The Company expects that it will continue to be dependent
 upon a limited number of customers for a significant portion of its revenues in
 future periods. As a result of this customer concentration, the Company's
 business, financial condition and results of operations could be materially
 adversely affected by the failure of anticipated orders to materialize and by
 deferrals or cancellations of orders as a result of changes in customer
 requirements or new product announcements or introductions.

     The Company believes that its backlog at any particular time is not
meaningful as an indicator of its future level of sales for any particular
period. Because of the nature of the Company's products and its use of standard
components, substantially all of the backlog at the end of a quarter can be
manufactured by the Company and is intended to be shipped by the end of the
following quarter. However, because of the requirements of particular customers
and, in respect to certain sales, the acceptance criteria necessary for revenue
recognition, such backlog may not be shipped or, if shipped, the related
revenues may not be recognized in such quarter. Therefore, there is no direct
correlation between the backlog at the end of any quarter and the Company's
total sales for the following quarter or other periods.


Selling and Marketing

     The Company sells and markets its products in the United States primarily
through a direct field sales organization and internationally primarily through
independent agents and distributors, complemented by a coordinated marketing
effort of the Company's marketing group. Direct sales activities in the United
States are conducted from the Company's Massachusetts headquarters and seven
field offices. In October 1996, the Company entered into an exclusive sales and
marketing services agreement with a private Italian company to provide such
services throughout continental Europe. The Company also markets certain of its
products, namely the Video Server 100 and MediaCluster, to systems integrators
and VARs. As of December 31, 1998, the Company's selling and marketing
organization consisted of 32 people.

     In light of the complexity of the Company's digital video products, the
Company primarily employs a consultative direct sales process. Working closely
with customers to understand and define their needs enables the Company to
obtain better information regarding market requirements, enhance its expertise
in its customers' industries, and more effectively and precisely convey to
customers how the Company's solutions address the customer's specific needs. In
addition to the direct sales process, customer references and visits by
potential customers to sites where the Company's products are in place are often
critical in the sales process.

                                       10

 
     The Company uses several marketing programs focused on the Company's
targeted markets to support the sale and distribution of its products. The
Company uses exhibitions at a limited number of prominent industry trade shows
and conferences and presentations at technology seminars to promote awareness of
the Company and its products. The Company also publishes technical articles in
trade and technical journals and promotional product literature.


Research and Product Development

     Management believes that the Company's success will depend to a substantial
degree upon its ability to develop and introduce in a timely fashion new
products and enhancements to its existing products that meet changing customer
requirements in the Company's current and new markets. The Company has in the
past made, and intends to continue to make, substantial investments in product
and technological development. Through its direct sales process the Company
monitors changing customer needs, changes in the marketplace and emerging
industry standards, and is therefore better able to focus its research and
development efforts to address such evolving industry requirements.

     The Company's research and development expenditures totaled approximately
$5.4 million, $11.8 million and $15.8 million for the years ended December 31,
1996, 1997 and 1998, respectively. At December 31, 1998, 102 employees were
engaged in research and product development. The Company believes that the
experience of its product development personnel is an important factor in the
Company's success. The Company performs its research and product development
activities at its headquarters and in offices in Greenville, New Hampshire,
Atlanta, Georgia and Novato, California. The Company has historically expensed
its direct research and development costs as incurred.

     The Company has a variety of new products being developed and tested,
including interactive television products for cable television operators and
telecommunications companies, digital play-to-air systems for television
broadcasters and the next version of its MediaCluster software. There can be no
assurance that the Company will be able to successfully develop and market such
products, or to identify, develop, manufacture, market or support other new
products or enhancements to its existing products successfully or on a timely
basis, that new Company products will gain market acceptance, or that the
Company will be able to respond effectively to product announcements by
competitors or technological changes.


Acquired In-Process Research and Development

     In 1997, in connection with the acquisition of IPC, $5,290,000 of the
purchase price, based upon an independent appraisal, was allocated to in-process
research and development, resulting in an immediate charge to the Company's
operations as of the date of acquisition. The amount allocated to in-process
research and development represented technology which had not reached
technological feasability and did not have an alternative future use. The
Company was continuing development of the software applications and hardware
design of this in-process development as of December 31, 1998. Management
estimates the development of this in-process development to be completed during
1999 and for some features in 2000.


Manufacturing

     The Company's manufacturing operations are located at facilities in
Maynard, Massachusetts and in Greenville, New Hampshire. The manufacturing
operations in Massachusetts consist primarily of component and subassembly
procurement, system integration and final assembly, testing and quality control
of the complete systems. The Company's operations in New Hampshire consist
primarily of component and subassembly procurement, video server integration and
final assembly, testing and quality control of the video servers. The Company
relies on independent contractors to manufacture components and subassemblies to
the Company's specifications. Each of the Company's products undergoes testing
and quality inspection at the final assembly stage.

                                       11

 
     The Company attempts to use standard parts and components available from
multiple vendors. Certain components used in the Company's products, however,
are currently purchased from a single source, including a computer chassis
manufactured by Trimm Technologic Inc., a disk controller manufactured by Mylex
Corporation, an MPEG-2 decoder card manufactured by Vela Research, Inc. and an
MPEG-2 encoder manufactured by Optivision, Inc.  While the Company believes that
there are alternative suppliers available for these components, the Company
believes that the procurement of such components from alternative suppliers
would take anywhere from 45-120 days. There can be no assurance that such
alternative components would be functionally equivalent or would be available on
a timely basis or on similar terms. The Company purchases several other
components from a single supplier, although the Company believes that
alternative suppliers for such components are readily available on a timely
basis. The Company generally purchases sole source or other components pursuant
to purchase orders placed from time to time in the ordinary course of business
and has no written agreements or guaranteed supply arrangements with its sole
source suppliers. The Company has experienced quality control problems and
supply shortages for sole source components in the past and there can be no
assurance that the Company will not experience significant quality control
problems or supply shortages for these components in the future. However, any
interruption in the supply of such single source components could have a
material adverse effect on the Company's business, financial condition and
results of operations. Because of the Company's reliance on these vendors, the
Company may also be subject to increases in component costs which could
adversely affect the Company's business, financial condition and results of
operations.


Competition

     The markets in which the Company competes are characterized by intense
competition, with a large number of suppliers providing different types of
products to different segments of the markets. The Company currently competes
principally on the basis of: (i) the breadth of its products' features and
benefits, including the ability to precisely target viewers in specific
geographic or demographic groups, and the flexibility, scalability, professional
quality, ease of use, reliability and cost effectiveness of its products; and
(ii) the Company's reputation and the depth of its expertise, customer service
and support. While the Company believes that it currently competes favorably
overall with respect to these factors and that its ability to provide solutions
to manage, store and distribute digital video differentiates the Company from
its competitors, there can be no assurance that the Company will be able to
continue to compete successfully with respect to such factors.

     In the digital advertisement insertion market, the Company generally
competes only with SkyConnect, Inc. In the market for long-form video products,
the Company competes with various computer companies offering video server
platforms such as Hewlett-Packard Company and Silicon Graphics, Inc., and more
traditional movie application providers like The Ascent Entertainment Group,
Panasonic Company, and Lodgenet Entertainment. In addition, the SeaChange
Advertising Management Software competes against certain products of Columbine
Cable Systems, Inc., Cable Computerized Management Systems, Inc., a subsidiary
of Indenet Inc., CAM Systems, Inc., a subsidiary of Starnet Inc., LAN
International USA, Inc., Visiontel, Inc. and various suppliers of sales,
scheduling and billing software products. In the television broadcast market,
the Company competes against Tektronix, Inc., Hewlett-Packard Company, Sony
Corporation, and ASC Incorporated. The Company expects the competition in each
of these markets to intensify in the future.

                                       12

 
     Many of the Company's current and prospective competitors have
significantly greater financial, technical, manufacturing, sales, marketing and
other resources than the Company. As a result, these competitors may be able to
devote greater resources to the development, promotion, sale and support of
their products than the Company. Moreover, these companies may introduce
additional products that are competitive with those of the Company or enter into
strategic relationships to offer complete solutions, and there can be no
assurance that the Company's products would compete effectively with such
products.

     Although the Company believes that it has certain technological and other
advantages over its competitors, maintaining such advantages will require
continued investment by the Company in research and development, selling and
marketing and customer service and support. In addition, as the Company enters
new markets, distribution channels, technical requirements and competition
levels may be different than those in the Company's current markets. There can
be no assurance that the Company will be able to compete successfully against
either current or potential competitors in the future.


Proprietary Rights

     The Company's success and its ability to compete is dependent, in part,
upon its proprietary rights. The Company has been granted one U.S. patent for
its MediaCluster technology and has filed a foreign patent application for the
same technology. In addition, the Company has other patent applications in
process for other technologies. In addition, the Company relies on a combination
of contractual rights, trademark laws, trade secrets and copyright laws to
establish and protect its proprietary rights in its products. There can be no
assurance that all of these patents will be issued or that, if issued, the
validity of such patents would be upheld. Nor can there be any assurance that
the steps taken by the Company to protect its intellectual property will be
adequate to prevent misappropriation of its technology or that the Company's
competitors will not independently develop technologies that are substantially
equivalent or superior to the Company's technology. In addition, the laws of
some foreign countries in which the Company's products are or may be distributed
do not protect the Company's proprietary rights to the same extent as do the
laws of the United States.

      The Company is also subject to the risk of adverse claims and litigation
alleging infringement of intellectual property rights of others. The Company
attempts to ensure that its products do not infringe any existing proprietary
rights of others.

      A version of the SeaChange Advertising and Management Software in limited
distribution was based on software the Company licensed from Summit Software
Systems, Inc. of Boulder, Colorado in May 1996. The Company has been granted a
perpetual, nonexclusive license to such software in return for the payment of an
up-front license fee and royalties for sales occurring prior to June 1998.


Employees

     As of December 31, 1998, the Company employed 310 persons, including 102 in
research and development, 107 in customer service and support, 32 in selling and
marketing, 42 in manufacturing and 27 in finance and administration. One of the
Company's employees is represented by a collective bargaining arrangement. The
Company believes that its relations with its employees are good.


                             CERTAIN RISK FACTORS
                                        
     Limited Operating History and Operating Results. The Company was founded in
July 1993 and commenced shipment of its initial products in the third quarter of
1994. Accordingly, the Company has only a limited operating

                                       13

 
history upon which an evaluation of the Company and its prospects can be based.
The Company's prospects must be considered in light of the risks, expenses and
difficulties frequently encountered by companies in their early stage of
development, particularly companies in new and rapidly evolving markets. To
address these risks, the Company must, among other things, respond to
competitive developments, continue to attract, retain and motivate qualified
persons, and continue to upgrade its technologies and commercialize products and
services incorporating such technologies. There can be no assurance that the
Company will be successful in addressing such risks.

     Fluctuations in Quarterly Operating Results.   The Company's quarterly
operating results have in the past varied and in the future will be affected by
factors such as: (i) the timing and recognition of revenue from significant
orders, (ii) the seasonality of the placement of customer orders, (iii) the
success of the Company's products, (iv) increased competition, (v) changes in
the Company's pricing policies or those of its competitors, (vi) the financial
stability of major customers, (vii) new product introductions or enhancements by
competitors, (viii) delays in the introduction of products or product
enhancements by the Company, (ix) customer order deferrals in anticipation of
upgrades and new products, (x) the ability to access a sufficient supply of sole
source and third party components, (xi) the quality and market acceptance of new
products, (xii) the timing and nature of selling and marketing expenses (such as
trade shows and other promotions), (xiii) personnel changes, (xiv) the risks
associated with international sales as the Company expands its markets, and (xv)
economic conditions affecting the Company's customers. Any significant
cancellation or deferral of purchases of the Company's products could have a
material adverse effect on the Company's business, financial condition and
results of operations in any particular quarter, and to the extent significant
sales occur earlier than expected, operating results for subsequent quarters may
be adversely affected. The Company's expense levels are based, in part, on its
expectations as to future revenues, and the Company may be unable to adjust
spending in a timely manner to compensate for any revenue shortfall. If revenues
are below expectations, operating results are likely to be adversely affected
and net income may be disproportionately affected because a significant portion
of the Company's expenses do not vary with revenues.

     Because of these factors, the Company believes that period-to-period
comparisons of its results of operations are not necessarily meaningful and
should not be relied upon as indications of future performance. Due to all of
the foregoing factors, in some future quarter the Company's operating results
may be below the expectations of public market analysts and investors.

     Seasonality.   The Company has experienced significant variations in the
revenue, expenses and operating results from quarter to quarter and such
variations are likely to continue. The Company believes that fluctuations in the
number of orders being placed from quarter to quarter is principally
attributable to the buying patterns and budgeting cycles of television operators
and broadcast companies, the primary buyers of the digital advertising systems
and broadcast systems, respectively. The Company expects that there will
continue to be fluctuations in the number and value of orders received. As a
result, the Company's results of operations have in the past and likely will, at
least in the near future, fluctuate in accordance with such purchasing activity.
Operating expenses also vary with the number, timing and significance of new
product and product enhancement introductions by the Company and its
competitors, increased competition, the gain or loss of significant customers,
the hiring of new personnel and general economic conditions. All of the above
factors are difficult for the Company to forecast, and these or other factors
may materially adversely affect the Company's business, financial condition and
results of operations for one quarter or a series of quarters. Only a small
portion of the Company's expenses vary with revenues in the short-term and there
would likely be a material adverse effect on the operating results of the
Company if future revenues are lower than expectations.

     Management of Growth.   The Company has experienced fluctuation in revenues
and expansion of its operations which have placed significant demands on the
Company's management, administrative and operational resources. The Company
believes that further improvements in management and operational controls are
needed, and would continue to be needed to manage any future growth. Continued
growth will also require the Company to hire more customer sevice and
administrative personnel, expand manufacturing and customer service
capabilities, and update or expand management information systems. There can be
no assurance that the Company will be able to attract and retain the necessary
personnel to accomplish its growth strategies or that it will not experience

                                       14

 
constraints that will adversely affect its ability to satisfy customer demand in
a timely fashion or to satisfactorily support its customers and operations.
Also, the Company may in the future acquire complementary service or product
lines, technologies or businesses, although the Company has no present
understandings, commitments or agreements with respect to any significant
acquisitions. If the Company's management is unable to manage growth effectively
or integrate any acquisition into the Company's operations successfully, the
Company's business, financial condition and results of operations could be
materially and adversely affected.

     Product Concentration. Sales of the SeaChange SPOT System have historically
accounted for a large percentage of the Company's revenues, and this product and
related enhancements are expected to continue to account for a significant
portion of the Company's revenues in 1999. The Company's success depends in part
on continued sales of the SeaChange SPOT System. A decline in demand or average
selling prices for the SeaChange SPOT System product line, whether as a result
of new product introductions by others, price competition, technological change,
inability to enhance the products in a timely fashion, or otherwise, would have
a material adverse effect on the Company's business, financial condition and
results of operations.

     Highly Competitive Markets.   The market for digital video, movie and
broadcast products is highly competitive. The Company currently competes against
suppliers of both analog tape-based and digital systems in the digital
advertisement insertion market and against both computer companies offering
video server platforms and more traditional movie application providers in the
movie system market. In the television broadcast market, the Company competes
against various computer companies offering video server platforms and
television equipment manufacturers. Due to the rapidly evolving markets in which
the Company competes, additional competitors with significant market presence
and financial resources, including computer hardware and software companies and
television equipment manufacturers, may enter those markets, thereby further
intensifying competition. Increased competition could result in price reductions
and loss of market share which would adversely affect the Company's business,
financial condition and results of operations. Many of the Company's current and
potential competitors have greater financial, selling and marketing, technical
and other resources than the Company. Moreover, the Company's competitors may
also foresee the course of market developments more accurately than the Company.
Although the Company believes it has certain technological and other advantages
over its competitors, realizing and maintaining such advantages will require a
continued high level of investment by the Company in research and product
development, marketing and customer service and support. There can be no
assurance that the Company will have sufficient resources to continue to make
such investments or that the Company will be able to make the technological
advances necessary to compete successfully with its existing competitors or with
new competitors.

     Dependence on Emerging Digital Video Market. Cable television operators and
television broadcasters have historically relied on traditional analog
technology for video management, storage and distribution. Digital video
technology is still a relatively new technology and requires a significant
initial investment of capital. The Company's future growth will depend both on
the rate at which television operators convert to digital video systems and the
rate at which digital video technology expands to additional market segments.
There can be no assurance that the use of digital video technology will expand
among television operators or into additional markets. Any failure by the market
to accept digital video technology will have a material adverse effect on the
Company's business, financial condition and results of operations.

     Risks Associated with Expansion into New Markets.   To date the Company's
products have been purchased primarily by cable television operators and
telecommunications companies. The Company's success depends in part on the
penetration of new markets. In particular, the Company introduced broadcast
products during the quarter ended June 30, 1998  for use by television
broadcasters. These broadcast products will be directed toward a market that the
Company has not significantly addressed. There can be no assurance that the
Company will be successful in marketing and selling broadcast products to
customers in the broadcast television market. Any inability of the Company to
penetrate this new market would have a material adverse effect on the Company's
business, financial condition and results of operations.

                                       15

 
     Risk of New Product Introductions.   The Company's future success requires
that it develop and market additional products that achieve significant market
acceptance and enhance its current products. The Company has recently introduced
its Guestserve and Broadcast MediaCluster Products and is developing its ITV
MediaCluster product for introduction.   There can be no assurance that the
Company will not experience difficulties that could delay or prevent the
successful development, introduction and marketing of these and other new
products and enhancements, or that its new products and enhancements will
adequately meet the requirements of the marketplace and achieve market
acceptance. Announcements of currently planned or other new product offerings
may cause customers to defer purchasing existing Company products. Moreover,
there can be no assurance that, despite testing by the Company, and by current
and potential customers, errors or failures will not be found in the Company's
products, or, if discovered, successfully corrected in a timely manner. Such
errors or failures could cause delays in product introductions and shipments, or
require design modifications that could adversely affect the Company's
competitive position. The Company's inability to develop on a timely basis new
products, enhancements to existing products or error corrections, or the failure
of such new products or enhancements to achieve market acceptance could have a
material adverse effect on the Company's business, financial condition and
results of operations.

     Rapid Technological Change.   The markets for the Company's products are
characterized by rapidly changing technology, evolving industry standards and
frequent new product introductions and enhancements. Future technological
advances in the television and video industries may result in the availability
of new products or services that could compete with the solutions provided by
the Company or reduce the cost of existing products or services, any of which
could enable the Company's existing or potential customers to fulfill their
video needs better and more cost efficiently than with the Company's products.
The Company's future success will depend on its ability to enhance its existing
digital video products, including the development of new applications for its
technology and to develop and introduce new products to meet and adapt to
changing customer requirements and emerging technologies. There can be no
assurance that the Company will be successful in enhancing its digital video
products or developing, manufacturing and marketing new products which satisfy
customer needs or achieve market acceptance. In addition, there can be no
assurance that services, products or technologies developed by others will not
render the Company's products or technologies uncompetitive, unmarketable or
obsolete, or that announcements of currently planned or other new product
offerings by either the Company or its competitors will not cause customers to
defer or fail to purchase existing Company solutions. The failure of the Company
to respond to rapidly changing technologies related to digital video could have
a material adverse effect on the Company's business, financial condition and
results of operations.

     Significant Concentration of Customers.   The Company's customer base is
highly concentrated among a limited number of large customers, and, therefore, a
limited number of customers account for a significant percentage of the
Company's revenues in any year. In 1996, 1997 and 1998, revenues from the
Company's five largest customers represented approximately 76%, 68% and 54%,
respectively, of the Company's total revenues. In 1996, 1997 and 1998 four,
three and two customers, respectively, each accounted for more than 10% of the
Company's revenues.  The same two customers accounted for more than 10% of the
Company's revenues in each 1996, 1997 and 1998. The Company generally does not
have written continuing purchase agreements with its customers and does not have
any written agreements that require customers to purchase fixed minimum
quantities of the Company's products. The Company's sales to specific customers
tend to vary significantly from year to year depending upon such customers'
budgets for capital expenditures and new product introductions. In addition, the
Company derives a substantial portion of its revenues from products that have a
selling price in excess of $200,000. The Company believes that revenue derived
from current and future large customers will continue to represent a significant
proportion of its total revenues. The loss of, or reduced demand for products or
related services from, any of the Company's major customers could have a
material adverse effect on the Company's business, financial condition and
results of operations.

     Dependence on Sole Source Suppliers and Third Party Manufacturers. Certain
key components of the Company's products are currently purchased from a sole
supplier, including a computer chassis manufactured by Trimm Technologic Inc., a
disk controller manufactured by Mylex Corporation, an MPEG-2 decoder card
manufactured by Vela Research, Inc. and an MPEG-2 encoder manufactured by

                                       16

 
Optivision, Inc. The Company has in the past experienced quality control
problems, where products did not meet specifications or were damaged in
shipping, and delays in the receipt of such components. These problems were
generally of short duration and did not have a material adverse effect on the
Company. However, the Company may in the future experience similar types of
problems which could be more severe or more prolonged. The inability to obtain
sufficient key components as required, or to develop alternative sources if and
as required in the future, could result in delays or reductions in product
shipments which, in turn, could have a material adverse effect on the Company's
business, financial condition and results of operations. Moreover, the Company
relies on a limited number of third parties who manufacture certain components
used in the Company's products. While to date there has been suitable third
party manufacturing capacity readily available at acceptable quality levels,
there can be no assurance that such manufacturers will be able to meet the
Company's future volume or quality requirements or that such services will
continue to be available to the Company at favorable prices. Any financial,
operational, production or quality assurance difficulties experienced by such
third party manufacturers that result in a reduction or interruption in supply
to the Company could have a material adverse effect on the Company's business,
financial condition and results of operations.

     Regulation of Telecommunications and Television Industries.   The
telecommunications and television industries are subject to extensive regulation
in the United States and other countries. The Company's business is dependent
upon the continued growth of such industries in the United States and
internationally. Although recent legislation has lowered the legal barriers to
entry for telecommunications companies into the United States multichannel
television market, there can be no assurance that such telecommunications
companies will successfully enter this or related markets. Moreover, the growth
of the Company's business internationally is dependent in part on similar
deregulation of the telecommunications industry abroad and there can be no
assurance that such deregulation will occur. Television operators are also
subject to extensive government regulation by the Federal Communications
Commission ("FCC") and other federal and state regulatory agencies. These
regulations could have the effect of limiting capital expenditures by television
operators and thus could have a material adverse effect on the Company's
business, financial condition and results of operations. The enactment by
federal, state or international governments of new laws or regulations, changes
in the interpretation of existing regulations or a reversal of the trend toward
deregulation in these industries could adversely affect the Company's customers,
and thereby materially adversely affect the Company's business, financial
condition and results of operations.

     Lengthy Sales Cycle.   Digital video, movie and broadcast products are
relatively complex and their purchase generally involves a significant
commitment of capital, with attendant delays frequently associated with large
capital expenditures and implementation procedures within an organization.
Moreover, the purchase of such products typically requires coordination and
agreement among a potential customer's corporate headquarters and its regional
and local operations. For these and other reasons, the sales cycle associated
with the purchase of the Company's digital video, movie and broadcast products
are typically lengthy and subject to a number of significant risks, including
customers' budgetary constraints and internal acceptance reviews, over which the
Company has little or no control. Based upon all of the foregoing, the Company
believes that the Company's quarterly revenues, expenses and operating results
are likely to vary significantly in the future, that period-to-period
comparisons of its results of operations are not necessarily meaningful and
that, in any event, such comparisons should not be relied upon as indications of
future performance.

     Dependence on Key Personnel and Hiring of Additional Personnel.   The
Company's success depends to a significant degree upon the continued
contributions of its key management, engineering, selling and marketing and
manufacturing personnel, many of whom would be difficult to replace. The Company
does not have employment contracts with its key personnel. The Company believes
its future success will also depend in large part upon its ability to attract
and retain highly skilled managerial, engineering, selling and marketing,
finance and manufacturing personnel. Competition for such personnel is intense,
and there can be no assurance that the Company will be successful in attracting
and retaining such personnel. The loss of the services of any of the key
personnel, the inability to attract or retain qualified personnel in the future
or delays in hiring required personnel, particularly software engineers and
sales personnel, could have a material adverse effect on the Company's business,
financial condition and results of operations.

                                       17

 
     Dependence on Proprietary Rights.   The Company's success and its ability
to compete is dependent, in part, upon its proprietary rights. The Company
relies primarily on a combination of patent, copyright, trademark and trade
secret laws, as well as confidentiality procedures and contractual provisions to
protect its proprietary rights. There can be no assurance that such measures
will be adequate to protect the Company's proprietary rights. The Company
attempts to ensure that its products and technology do not infringe the
proprietary rights of third parties. However, there can be no assurance that
third parties will not assert infringement claims against the Company in the
future or that any such claims will not be successful.

     Risks Associated with International Sales.   International sales accounted
for approximately 5%, 12% and 13% of the Company's revenues in 1996, 1997 and
1998, respectively. The Company expects that international sales will account
for a significant portion of the Company's business in the future. However,
there can be no assurance that the Company will be able to maintain or increase
international sales of its products. International sales are subject to a
variety of risks, including difficulties in establishing and managing
international distribution channels, in servicing and supporting overseas
products and in translating products into foreign languages. International
operations are subject to difficulties in collecting accounts receivable,
staffing and managing personnel and enforcing intellectual property rights.
Other factors that can also adversely affect international operations include
fluctuations in the value of foreign currencies and currency exchange rates,
changes in import/export duties and quotas, introduction of tariff or non-tariff
barriers and economic or political changes in international markets.

     Concentration of Ownership.   The Company's officers, directors and their
affiliated entities, and other holders of 5% or more of the Company's
outstanding capital stock, together beneficially owned approximately 58.9% of 
the outstanding shares of Common Stock of the Company as of March 5, 1999. As a
result, such persons will have the ability to elect the Company's directors and
to determine the outcome of corporate actions requiring stockholder approval,
irrespective of how other stockholders of the Company may vote. This
concentration of ownership may have the effect of delaying or preventing a
change in control of the Company which may be favored by a majority of the
remaining stockholders, or cause a change of control not favored by the
Company's other stockholders.

     Year 2000 Issue.   Although the Company does not expect that the Year 2000
issue will have a material effect on the Company's results of operations or
financial condition, the Company is potentially exposed to Year 2000 issues with
respect to internal software and external product offerings. If the Company's
internal systems or its products fail to operate properly as a result of Year
2000, the Company's results of operations and financial condition will be
materially and adversely impacted. The Company continues to evaluate the Year
2000 issue. For a discussion of the Company's Year 2000 readiness and risks
associated with the Year 2000 issue, see "Year 2000 Issue/Readiness Disclosure
Statement," particularly the subsection headed "Risks Associated with Year 2000
Issue" which appears in "Management's Discussion and Analysis of Financial
Condition and Results of Operations" section of this Report on Form 10-K.

                                       18

 
ITEM 2.  Properties

     The Company's corporate headquarters, which is also its principal
administrative, selling, marketing, customer service and support and product
development facility, is located in Maynard, Massachusetts and consists of
approximately 80,000 square feet under a lease which expires on March 31, 2005
with annual base rent of $379,000.  The Company also leases approximately 29,000
square feet in a facility in Novato, California that is used for the development
and manufacture of certain movie products under a lease which expires in June,
2001, with an annual base rent of  $393,000. The Company leases a facility of
approximately 9,000 square feet in Greenville, New Hampshire that is used for
the development and final assembly of its video servers.  The Company also
leases small research and development and/or sales and support offices in
Atlanta, Georgia, Burlingame and San Francisco, California, Denver, Colorado,
Orlando, Florida, St. Louis, Missouri and Valbonne, France.


ITEM 3.  Legal Proceedings

     From time to time, the Company is involved in litigation relating to claims
arising out of its operations in the normal course of business. The Company
believes that it is not currently involved in any legal proceedings the
resolution of which, individually or in the aggregate, would have a material
adverse effect on the Company's business, financial condition or results of
operation.


ITEM 4.  Submission of Matters To A Vote Of  Securities Holders

     No matters were submitted during the fourth quarter of the fiscal year
ended December 31, 1998 to a vote of security holders of the Company through the
solicitation of proxies or otherwise.


PART II

ITEM 5.   Market for Registrant's Common Equity and Related Stockholder Matters

     The Company's Common Stock is traded on the Nasdaq National Market under
the symbol "SEAC." The following table sets forth the high and low closing sale
prices for the Common Stock for the periods indicated, as reported on the Nasdaq
National Market.



 
                                           High         Low
                                           ----         ---
                                                
Year ended December 31, 1998                    
  First Quarter                          $ 8.500      $ 6.625
  Second Quarter                          13.000        5.938
  Third Quarter                           11.750        5.750
  Fourth Quarter                           8.750        5.750
                                                
Year ended December 31, 1997                    
  First Quarter                           30.875       14.750
  Second Quarter                          28.250       17.000
  Third Quarter                           28.750       14.500
  Fourth Quarter                          14.625        6.813



     On March 5, 1999, the last reported sale price of the Common Stock on the
Nasdaq National Market was $8.625. As of March 5, 1999, there were approximately
159 stockholders of record of the Company's Common Stock, as shown in the
records of the Company's transfer agent. The Company believes that the number of
beneficial holders of the Company's Common Stock exceeds 2,500. The Company has
not paid any cash dividends on its capital stock since its inception, and does
not expect to pay cash dividends on its Common Stock in the foreseeable future.
The Company currently intends to retain all of its future earnings for use in
the operation and expansion of the business.

                                       19

 
ITEM 6.  Selected Financial Data

     The following selected consolidated financial data should be read in
conjunction with the Company's consolidated financial statements and related
notes thereto and "Management's Discussion and Analysis of Financial Condition
and Results of Operations" included in Item 7.  The consolidated statement of
operations data for each of the five years ended December 31, 1994, 1995, 1996,
1997 and 1998 and the consolidated balance sheet data at December 31, 1994,
1995, 1996, 1997 and 1998 are detailed below.



                                                                Year Ended December 31,
                                                    -----------------------------------------------
                                                     1994      1995     1996      1997       1998
                                                    -------  --------  -------  ---------  ---------
                                                          (in thousands, except per share data)
                                                                            
Consolidated Statement of Operations Data:          
 Revenues                                           
  Systems........................................... $5,037   $21,999  $45,745   $60,414    $58,033
  Services..........................................    116     1,204    3,521     7,473     13,737
  Other.............................................    537        --       --        --         --
                                                     ------   -------  -------   -------    -------
                                                      5,690    23,203   49,266    67,887     71,770
                                                     ------   -------  -------   -------    -------
 Costs of revenues                                  
  Systems...........................................  3,406    14,917   27,133    34,740     35,772
  Services..........................................    176     1,641    4,030     7,607     13,241
  Other.............................................    304        --       --        --         --
                                                     ------   -------  -------   -------    -------
                                                      3,886    16,558   31,163    42,347     49,013
                                                     ------   -------  -------   -------    -------
 Gross profit.......................................  1,804     6,645   18,103    25,540     22,757
                                                     ------   -------  -------   -------    -------
 Operating expenses:                                
  Research and development..........................    885     2,367    5,393    11,758     15,763
  Selling and marketing.............................    443     1,609    4,254     6,049      8,231
  General and administrative........................    273       858    2,064     3,744      5,816
  Restructuring of operations.......................     --        --       --        --        676
  Write-off of acquired in-process                
   research and development.........................     --        --       --     5,290         --
                                                     ------   -------  -------   -------    -------
                                                      1,601     4,834   11,711    26,841     30,486
                                                     ------   -------  -------   -------    -------
 Income (loss) from operations......................    203     1,811    6,392    (1,301)    (7,729)
 Interest income, net...............................      7       113      353       657        223
                                                     ------   -------  -------   -------    -------
 Income (loss) before income taxes..................    210     1,924    6,745      (644)    (7,506)
 Provision (benefit) for income taxes...............     55       713    2,483     1,776     (2,789)
                                                     ------   -------  -------   -------    -------
 Net income (loss).................................. $  155   $ 1,211  $ 4,262   $(2,420)   $(4,717)
                                                     ======   =======  =======   =======    =======
 Basic earnings (loss) per share (1)................   $.09      $.33     $.82     $(.24)     $(.38)
                                                     ======   =======  =======   =======    =======
 Diluted earnings (loss) per share (1)..............   $.02      $.11     $.36     $(.24)     $(.38)
                                                     ======   =======  =======   =======    =======
 

                                       20

 


                                                               December 31,
                                          -------------------------------------------------------
                                           1994        1995       1996       1997        1998
                                          --------  ----------  ---------  ---------  -----------
                                                              (in thousands)
                                                                          
Consolidated Balance Sheet Data:          
 Working capital..........................  $  154     $ 3,493    $26,593    $24,490      $22,326
 Total assets.............................   3,494      13,595     46,035     51,950       55,386
 Long-term liabilities....................      --          --         --         --        1,027
 Deferred revenue.........................     152         767      2,192      3,851        5,495
 Total liabilities........................   2,977       8,644     14,205     17,468       24,733
 Redeemable convertible preferred stock...      --       4,008         --         --           --
 Total stockholders' equity...............     517         943     31,830     34,482       30,653


- --------------
(1)  For an explanation of the determination of the number of shares used in
     computing net income (loss) per share see Notes to Consolidated Financial
     Statements.


ITEM 7.  Management's Discussion and Analysis of Financial Condition and Results
         of Operations.

     The following discussion and analysis should be read in conjunction with
the Company's Consolidated Financial Statements and the related Notes included
elsewhere in this Annual Report on Form 10-K. The following discussion contains
certain trend analysis and other statements of a forward-looking nature relating
to future events or the future financial performance of the Company. Readers are
cautioned that such statements are only predictions and that actual results or
events may differ materially. In evaluating such statements, readers should
specifically consider the risk factors set forth in this Annual Report on Form
10-K, particularly the matters set forth under the caption ''Certain Risk
Factors,'' in Item 1 "Business", which could cause actual results to differ
materially from those indicated by such forward-looking statements.

                                       21

 
Overview

     The Company develops, markets, licenses and sells digital advertising
insertion, movie and broadcast systems and related services and movie content to
television operators, telecommunications companies, the hospitality and
commercial property markets and broadcast television companies.  Revenues from
systems sales are recognized upon shipment provided that there are no
uncertainties regarding customer acceptance and collection of the related
receivables is probable.  If such uncertainties exist, such as performance
criteria beyond the Company's standard terms and conditions, revenue is
recognized upon customer acceptance.  Installation and training revenue is
deferred and recognized as these services are performed.  Revenue from technical
support and maintenance contracts is deferred and recognized ratably over the
period of the related agreements, generally twelve months.  Customers are billed
for installation, training and maintenance at the time of the product sale.
Revenue from content fees, primarily movies, is recognized in the period earned
based on noncancelable agreements.

     The Company has experienced fluctuations in the number of orders being
placed from quarter to quarter. The Company believes this is principally
attributable to the buying patterns and budgeting cycles of television operators
and broadcast companies, the primary buyers of digital advertising insertion
systems and broadcast systems, respectively. The Company expects that there will
continue to be fluctuations in the number and value of orders received and that
at least in the near future, the Company's revenue and results of operations
will reflect these fluctuations.

     The Company's results are significantly influenced by a number of factors,
including the Company's pricing, the costs of materials used in the Company's
products and the expansion of the Company's operations.  The Company prices its
products and services based upon its costs as well as in consideration of the
prices of competitive products and services in the marketplace.  The costs of
the Company's products primarily consist of the costs of components and
subassemblies that have generally declined over time. As a result of the growth
of the Company's business, operating expenses of the Company have increased in
the areas of research and development, selling and marketing, customer service
and support and administration.

     On December 10, 1997, the Company acquired all of the outstanding capital
stock of IPC Interactive Pte. Ltd. ("IPC") which was renamed to SeaChange Asia
Pacific Operations Pte. Ltd. ("SC Asia"). SC Asia provides interactive
television network systems to the hospitality and commercial property markets.
The transaction was accounted for under the purchase method and, accordingly,
the results of operations of the Company include the operating results of SC
Asia from the date of acquisition.


Results of Operations

     The following table sets forth for the periods indicated the percentage of
total revenues represented by certain items reflected in the Company's
Consolidated Statement of Operations. Gross profit shown for systems and
services revenues at the bottom of the table is stated as a percentage of
related revenues.

                                       22

 


 
 
                                                    Year ended December 31,
                                                -------------------------------
                                                 1996         1997        1998
                                                ------       ------      ------
                                                                   
Revenues:
Systems                                                         
  Digital advertising insertion..............     92.4 %      82.5 %      61.4 %
  Movies.....................................       .5         6.5        13.6
  Broadcast..................................       --          --         5.9
Services.....................................      7.1        11.0        19.1
                                                 -----       -----       -----
                                                 100.0       100.0       100.0
                                                 -----       -----       -----
Cost of revenues:                                            
Systems                                                      
  Digital advertising insertion..............     54.6        47.7        37.0
  Movies.....................................       .5         3.5         9.5
  Broadcast..................................       --          --         3.4
Services.....................................      8.2        11.2        18.4
                                                 -----       -----       -----
                                                  63.3        62.4        68.3
                                                 -----       -----       -----
Gross profit.................................     36.7        37.6        31.7
                                                 -----       -----       -----
Operating expenses:                                          
      Research and development...............     10.9        17.3        22.0
      Selling and marketing..................      8.6         8.9        11.5
      General and administrative.............      4.2         5.5         8.1
       Restructuring of operations...........                               .9
      Write-off of acquired in-                              
       process research and                                                      
       development...........................       --         7.8          -- 
                                                 -----       -----       -----   
                                                             
                                                  23.7        39.5        42.5
                                                 -----       -----       -----
Income (loss) from operations................     13.0        (2.0)      (10.8)
Interest income, net.........................       .7         1.0          .3
                                                 -----       -----       -----
Income (loss) before income taxes............     13.7        (1.0)      (10.5)
Provision (benefit) for income taxes.........      5.0         2.6        (3.9)
                                                 -----       -----       -----
Net income (loss)............................      8.7 %      (3.6)%      (6.6)%
                                                 =====       =====       =====
Gross profit:                                                
Systems                                                      
  Digital advertising insertion..............     40.9 %      42.2 %      39.8 %
  Movies.....................................       --        46.3 %      30.0 %
  Broadcast..................................       --          --        42.7 %
Services.....................................    (14.5)%      (1.8)%       3.6 %


Years ended December 31, 1996, 1997 and 1998

     Revenues

     Systems.  The Company's systems revenues consist of sales of its digital
video insertion, movie and broadcast system products.  Systems revenues
increased 32% from $45.7 million in 1996 to $60.4 million in 1997, and decreased
4% to $58.0 million in 1998.  The increased systems revenues in 1997 compared to
1996 resulted from the increase in the number of the Company's digital video
insertion systems sold to television operators primarily in the United States
and the sale of approximately $4.4 million of movie systems compared to $232,000
in 1996.  The decreased systems revenues in 1998 compared to 1997 resulted from
a decrease of approximately $11.9 million in digital advertising insertion
systems revenues, offset by an increase of $5.3 million in movie systems
revenues and an increase $4.2 million in broadcast systems revenues. The
decrease in digital advertising insertion systems revenues is primarily
attributable to a decrease in the volume of digital video insertion systems sold
due to a shift in spending by U.S. cable operators on these products. U.S. cable
operators have shifted their spending patterns to buy expansions to existing
systems and to buy smaller scale digital ad insertion systems. The increase in
1998 of movie systems revenues of approximately $5.3 million is primarily
attributable to an increase in the volume of movie systems sold as a result of
the acquisition of SC Asia. The increase in 1998 of approximately $4.2 million
in broadcast systems is attributable to the initial introduction of the product
during the quarter ended June 30, 1998. The Company expects future systems
revenue growth, if any, to come principally from its broadcast products.

                                       23

 
     For the years ended December 31, 1996, 1997 and 1998, certain customers
accounted for more than 10% of the Company's total revenues.  Individual
customers accounted for 29%, 17%, 13% and 12% of total revenues in 1996; 24%,
18% and 10% of total revenues in 1997; and 24% and 15% of total revenues in
1998.  The Company believes that revenues from current and future large
customers will continue to represent a significant proportion of total revenues.
 
     International sales accounted for approximately 5%, 12% and 13% of total
revenues in the years ended December 31, 1996, 1997 and 1998, respectively.  The
Company expects that international sales will continue to increase as a
percentage of the Company's business in the future. As of December 31, 1998, all
sales of the Company's products were made in United States dollars.  The Company
does not expect to change this practice in the foreseeable future.  Therefore,
the Company has not experienced, nor does it expect to experience in the near
term, any material impact from fluctuations in foreign currency exchange rates
on its results of operations or liquidity.  If this practice changes in the
future, the Company will reevaluate its foreign currency exchange rate risk.

     Services.  The Company's services revenues consist of fees for
installation, training, product maintenance, technical support services and
movie content fees.  The Company's services revenues increased 112% from
approximately $3.5 million in 1996 to $7.5 million in 1997, and increased 84% to
$13.7 million in 1998.  These increases in services revenues primarily resulted
from the increase in product sales and renewals of maintenance and support
contracts related to the growing installed base of systems and additional
service revenues in the form of movie content fees as a result of the
acquisition of SC Asia.

     Gross Profit

     Systems.  Costs of systems revenues consist primarily of the cost of
purchased components and subassemblies, labor and overhead relating to the final
assembly and testing of complete systems and related expenses.  Costs of systems
revenues increased 28% from $27.1 million in 1996 to $34.7 million in 1997, and
increased 3% to $35.8 million in 1998.  In 1996 and 1997, the increases in costs
of systems revenues primarily reflect the overall growth in systems sales,
partially offset by the change in product mix upon the introduction of the
second generation video insertion product in January 1996 and the decreasing
costs of various components.  In 1998, the increases in costs of systems
revenues reflect increased manufacturing labor and overhead costs incurred to
support changes in the product mix, including the introduction of the broadcast
products.

     Systems gross profit as a percentage of systems revenues was 40.7%, 42.5%
and 38.4% in 1996, 1997 and 1998, respectively.  The increase in systems gross
profit in 1997 in digital advertising insertion systems resulted from lower
costs of certain purchased components and subassemblies for systems, the Company
achieving certain manufacturing efficiencies as a result of increased volume of
systems and design improvements in the second generation video insertion
product.  The increase in systems gross profit in movie systems is attributable
to Company manufacturing and selling a greater number of movie systems, thereby
achieving certain manufacturing efficiencies as a result of increased volume of
systems.  The decrease in systems gross profit in 1998 is attributable to a
shift in the mix of system sales and higher manufacturing labor and overhead
costs. The decrease in gross profit of digital advertising insertion systems is
primarily attributable to revenues including a greater percentage of smaller
scale digital ad insertion systems and expansions to existing systems which have
higher costs on certain purchased components and the overall higher
manufacturing labor and overhead costs. The decrease in gross profit of movie
systems is primarily attributable to higher costs on certain purchased
components, specifically set-top boxes, and overall higher manufacturing labor
and overhead costs. The gross profit of the broadcast products, introduced in
1998, offset the decreases in the gross profit of the movie and digital
advertising insertion systems products. The gross profits in 1996, 1997 and 1998
were impacted by increases of approximately $694,000, $1.7 million and $2.0
million, respectively, in the Company's inventory valuation allowance. The
Company evaluates inventory levels and expected usage on a periodic basis and
provides a valuation allowance for estimated inactive, obsolete and surplus
inventory.

     Services.  Costs of services revenues consist primarily of labor, materials
and overhead relating to the installation, training, product maintenance and
technical support services provided by the Company and costs associated with
providing movie content.  Costs of services revenues increased 89% from

                                       24

 
approximately $4.0 million in 1996 to $7.6 million in 1997, and increased 74% to
$13.2 million in 1998, primarily as a result of the costs associated with the
Company hiring and training additional service personnel to provide worldwide
support for the growing installed base of digital ad insertion, movie and
broadcast systems and costs associated with providing movie content.  Costs of
services exceeded services revenues by 14.5% and 1.8% in 1996 and 1997,
respectively.  Services gross profit as a percentage of services revenue was
3.6% in 1998.  Improvements in the services gross profit in 1997 and 1998,
reflects the increases in the installed base of systems under service contracts.
Also, the services gross profit in 1998 includes gross profit generated from the
movie content fees as a result of the acquisition of SC Asia. The Company
expects that it will continue to experience fluctuations in gross profit as a
percentage of services revenue as a result of the timing of revenues from
product and maintenance support and other services to support the growing
installed base of systems and the timing of costs associated with the Company's
ongoing investment required to build a service organization to support the
installed base of systems and new products.

     Research and Development. Research and development expenses consist
primarily of compensation of development personnel, depreciation of equipment
and an allocation of related facilities expenses. Research and development
expenses increased 118% from approximately $5.4 million in 1996 to $11.8 million
in 1997, and increased 34% to $15.8 million in 1998. The increases in the dollar
amounts in 1997 and 1998 were primarily attributable to the hiring and
contracting of additional development personnel which reflects the Company's
continuing investment in new products and in 1998, the additional resources
acquired with IPC. All internal software development costs to date have been
expensed by the Company. The Company expects that research and development
expenses will continue to increase in dollar amount as the Company continues its
development and support of new and existing products.

     Selling and Marketing.  Selling and marketing expenses consist primarily of
compensation expenses, including sales commissions, travel expenses and certain
promotional expenses.  Selling and marketing expenses increased 42% from
approximately $4.3 million in 1996 to $6.0 million in 1997, and increased 36% to
$8.2 million in 1998.  The increases in the dollar amounts were attributable to
the hiring of additional selling and marketing personnel, increased
international selling efforts and expanded promotional activities to support the
movie and broadcast products. In 1997, selling expenses were also higher due to
an increase in commission expenses relating to the higher revenue levels.

     General and Administrative.  General and administrative expenses consist
primarily of compensation of executive, finance, human resource and
administrative personnel, legal and accounting services and an allocation of
related facilities expenses.  General and administrative expenses increased 81%
from $2.1 million in 1996 to approximately $3.7 million in 1997, and increased
55% to approximately $5.8 million in 1998.  The increases in the dollar amounts
were primarily attributable to increased staffing and related costs to support
the Company's expanded operations and the acquisition of SC Asia.   The Company
does not expect that general and administrative expenses will increase in dollar
amount in the foreseeable future.

     Write-off of Acquired In-Process Research and Development. In connection
with the acquisition of IPC, the Company acquired certain technology that can be
used with the Company's video server technology to provide interactive
television network systems to the hospitality and commercial property markets.
As discussed in Note 5 to the consolidated financial statements, the Company
recorded a charge to operations of $5,290,000 for the write-off of in-process
research and development, the value of which was determined based upon an
independent appraisal. In addition, the Company recorded intangible assets of
$1,635,000 that included approximately $850,000 of software. Of the acquired
technology, the capitalized amount reflects the allocation of the purchase price
to the software technology deemed technologically feasible, including the
operating system and software for the distribution of movies over the network.
Acquired technology, including software to provide certain new interactive
features and functions over the network, included in the in-process write-off
reflects the purchase price allocated to technology currently under development
and not considered technologically feasible at the time of the acquisition and
with no alternative future use. The Company was continuing the development of
the software applications and hardware design of this in-process development as
of December 31, 1998. Management estimates the development of this in-process
development to be completed during 1999 and for some features in 2000.

                                       25

 
     Restructuring of Operations.  In March 1998, the Company recorded a charge
of  $676,000 for the restructuring of operations as part of a planned
consolidation of the operations of SC Asia. The charge for restructuring
included $569,000 related to the termination of 13 employees, a provision of
$60,000 related to the planned vacating of premises and $47,000 of compensation
expense associated with stock options for certain terminated employees.  At
March 31, 1998, the Company had notified all terminated employees.  All
restructuring charges were paid as of December 31, 1998.

     Interest Income.  Interest income was approximately $353,000, $657,000 and
$262,000 in 1996, 1997 and 1998, respectively.  The increase in 1997 in interest
income primarily resulted from interest earned on a higher invested balance
primarily due to the net proceeds of $24.1 million from the initial public
offering of the Company's Common Stock in November 1996.  The decrease in
interest income in 1998 primarily resulted from lower average invested balances
in 1998.

     Provision for Income Taxes.  The Company's effective tax rate was 36.8% in
1996. The Company's effective tax rate for 1997 was significantly impacted by
the write-off of the acquired in-process research and development which due to
the tax-free nature of the transaction to IPC stockholders, is not deductible
for tax purposes by the Company.  Accordingly, in 1997 the Company recorded a
tax provision of approximately $1.8 million despite a book pre-tax operating
loss.  The Company's effective tax benefit rate was 37.2% in 1998 due to the
taxable loss in 1998.

     The Company had net deferred tax assets of $1,091,000 and $1,967,000 at
December 31, 1997 and 1998, respectively. The Company has made the determination
it is more likely than not that it will realize the benefits of the net deferred
tax assets. As a result of the acquisition of IPC, the Company acquired deferred
tax assets of $3.4 million, consisting primarily of net operating loss
carryforwards. As discussed in Note 7 of the consolidated financial statements,
the Company maintains a valuation allowance on the acquired net deferred tax
assets.

                                       26

 
Quarterly Results of Operations

     The following table presents certain unaudited quarterly information for
the eight quarters ended December 31, 1998. Gross profit shown for systems and
services revenues at the bottom of the table is stated as a percentage of
related revenues. This information is derived from unaudited financial
statements and has been prepared on the same basis as the Company's audited
financial statements which appear elsewhere in this Annual Report. In the
opinion of the Company's management, this data reflects all adjustments
(consisting only of normal recurring adjustments) necessary for a fair
presentation of the information when read in conjunction with the Company's
Consolidated Financial Statements and Notes thereto. The results for any quarter
are not necessarily indicative of future quarterly results, and the Company
believes that period-to-period comparisons should not be relied upon as an
indication of future performance.



                                                                                  Quarter Ended
                                           ----------------------------------------------------------------------------------------
                                             March 31,  June 30,  Sept. 30,  Dec. 31,   March 31,   June 30,   Sept. 30,   Dec. 31,
                                             ---------  --------  ---------  ---------  ----------  ---------  ----------  ---------

                                             1997       1997      1997       1997        1998       1998        1998       1998
                                            --------  --------  ---------  ---------  ----------  ---------  ----------  ---------
                                                                               (in thousands)
                                                                                                  
Quarterly Financial Data (Unaudited):       
Revenues                                    
 Systems.................................... $16,796   $20,184    $13,188   $10,246     $14,807    $13,207     $14,240    $15,779
 Services...................................   1,256     1,668      2,063     2,486       3,362      3,373       3,548      3,454
                                             -------   -------    -------   -------     -------    -------     -------    -------
                                              18,052    21,852     15,251    12,732      18,169     16,580      17,788     19,233
                                             -------   -------    -------   -------     -------    -------     -------    -------
Costs of revenues                           
 Systems....................................   9,457    11,079      7,889     6,315       8,967      8,223       8,897      9,685
 Services...................................   1,386     1,622      1,953     2,646       3,043      3,108       3,755      3,335
                                             -------   -------    -------   -------     -------    -------     -------    -------
                                              10,843    12,701      9,842     8,961      12,010     11,331      12,652     13,020
                                             -------   -------    -------   -------     -------    -------     -------    -------
Gross profit................................   7,209     9,151      5,409     3,771       6,159      5,249       5,136      6,213
                                             -------   -------    -------   -------     -------    -------     -------    -------
Operating expenses                          
 Research and development...................   2,416     2,750      3,159     3,433       4,003      3,900       3,897      3,963
 Selling and marketing......................   1,268     1,842      1,431     1,508       1,845      2,081       1,928      2,377
 General and administrative.................     930       866        792     1,156       1,562      1,721       1,174      1,359
 Restructuring of operations                      --        --         --        --         676         --          --         --
 Write-off of acquired in-process                                                                                                  
  research and development..................      --        --         --     5,290          --         --          --         --  
                                             -------   -------    -------   -------     -------    -------     -------    -------  
                                               4,614     5,458      5,382    11,387       8,086      7,702       6,999      7,699  
                                             -------   -------    -------   -------     -------    -------     -------    -------  
Income (loss) from operations..............    2,595     3,693         27    (7,616)     (1,927)    (2,453)     (1,863)    (1,486) 
Interest income, net.......................      200       187        136       134         103         76          20         24  
                                             -------   -------    -------   -------     -------    -------     -------    -------  
Income (loss) before income taxes..........    2,795     3,880        163    (7,482)     (1,824)    (2,377)     (1,843)    (1,462) 
Provision (benefit) for income taxes.......    1,062     1,475         61     ( 822)       (709)      (769)       (770)     ( 541) 
                                             -------   -------    -------   -------     -------    -------     -------    -------  
Net income (loss)..........................  $ 1,733   $ 2,405    $   102   $(6,660)    $(1,115)   $(1,608)    $(1,073)   $ ( 921) 
                                             =======   =======    =======   =======     =======    =======     =======    =======  
                                                                                                                                   
Basic earnings (loss) per share............. $   .19   $   .24    $   .01   $  (.61)    $  (.10)   $  (.13)    $  (.08)   $  (.07) 
Diluted earnings (loss) per share........... $   .13   $   .18    $   .01   $  (.61)    $  (.10)   $  (.13)    $  (.08)   $  (.07) 
                                                                                                                                   
Gross profit                                                                                                                       
 Systems....................................    43.7%     45.1%      40.2%     38.4%       39.4%      37.7%       37.5%      38.6% 
 Services...................................   (10.4)%     2.8%       5.3%     (6.4)%       9.5%       7.9%       (5.8)%      3.4% 
 


     The Company has experienced significant variations in revenues, expenses
and operating results from quarter to quarter and such variations are likely to
continue. A significant portion of the Company's revenues have been generated
from a limited number of customers and it is difficult to predict the timing of
future orders and shipments to these and other customers. Customers can cancel
or reschedule shipments, and development or production difficulties could delay
shipments.

     The Company has also experienced significant variations in its quarterly
systems gross margins.  Changes in pricing policies, the product mix, the timing
and significance of new product introductions and product enhancements, and
fluctuations in the number of systems so affects manufacturing efficiencies
and, accordingly, the gross profits.  Quarterly services gross margins have
historically fluctuated significantly because installation and training service
revenue varies by quarter while the related costs are relatively consistent by
quarter.                                  

                                       27

 
     Operating expenses also vary with the number, timing and significance of
new product and product enhancement introductions by the Company and its
competitors, increased competition, the gain or loss of significant customers,
the hiring of new personnel and general economic conditions. All of the above
factors are difficult for the Company to forecast, and these or other factors
may materially adversely effect the Company's business, financial condition and
results of operations for one quarter or a series of quarters. Only a small
portion of the Company's expenses vary with revenues in the short-term and there
would likely be a material adverse effect on the operating results of the
Company if future revenues are lower than expectations.

     Based upon all of the foregoing, the Company believes that quarterly
revenues and operating results are likely to vary significantly in the future
and that period-to-period comparisons of its results of operations are not
necessarily meaningful and, therefore, should not be relied upon as indications
of future performance.
                                          
Liquidity and Capital Resources           
                                          
     From inception through November 1996, the Company funded its operations
primarily through cash provided by operations and the private sale of equity
securities. In November 1996, in connection with the initial public offering of
the Company's Common Stock, the Company received net proceeds of $24.1 million.
                                          
     Cash, cash equivalents and marketable securities decreased $7.2 million
from $12.3 million at December 31, 1997 to $5.1 million at December 31, 1998.
Working capital decreased from approximately $24.5 million at December 31, 1997
to approximately $22.3 million at December 31, 1998.

     Net cash used in operating activities was approximately $1.9 million, $9.2
million and $7.5 million for the years ended December 31, 1996, 1997 and 1998,
respectively. The net cash used in operating activities during 1998 was the
result of the net loss adjusted for noncash expenses including depreciation and
amortization, deferred income taxes, inventory valuation allowance and the
changes in certain assets and liabilities. The significant net changes in assets
and liabilities that used cash in operations include increases in accounts
receivable, inventories and income taxes receivable.  The net increase in
accounts receivable in 1998 of approximately $6.4 million is attributable to the
increase in revenues in the fourth quarter of 1998 compared to the same period
in 1997. The net increase in inventories in 1998 of approximately $2.4 million
is principally attributable to the increase in the number of product lines.
Income taxes receivable is attributable to the Company carrying back the taxable
loss in 1998 that results in a refund of income taxes.

     Net cash used in investing activities was approximately $3.2 million and
$10.8 million for the years ended December 31, 1996 and 1997, respectively.  Net
cash provided by investing activities was approximately $5.5 million in the year
ended December 31, 1998. Investment activity consisted primarily of capital
expenditures related to the acquisition of computer equipment, office furniture,
and other capital equipment required to support the expansion and growth of the
business.

     Net cash provided by financing activities was approximately $22.3 million
and $4.1 million for the years ended December 31, 1996 and 1998, respectively.
Net cash used in financing activities was approximately $454,000 in the year
ended December 31, 1997. In 1996, the cash provided by financing activities
consisted primarily of net proceeds of $24.1 million from the initial public
offering of the Company's Common Stock in November 1996 offset by the purchase
of $2.0 million of treasury stock. In 1997, the cash used in financing
represented repayment of IPC's line of credit of approximately $700,000 and
payment of loans to related parties of approximately $437,000, offset by
$683,000 received in connection with the issuance common stock pursuant to the
both the exercise of stock options and purchases under the employee stock
purchase plan. In 1998, the cash provided by financing included $1.2 million and
$2.0 million borrowings under the equipment line of credit and line of credit,
respectively, and by $914,000 received in connection with the issuance of common
stock pursuant to both the exercise of stock options and purchases under the
employee stock purchase plan.

                                       28

 
     The Company has a $6.0 million revolving line of credit and a $3.0 million
equipment line of credit with a bank. The revolving line of credit expires in
October 1999 and the equipment line of credit expires in June 1999.  Borrowings
under the lines of credit are secured by substantially all of the Company's
assets.  Loans made under the revolving line of credit generally bear interest
at a rate per annum equal to the bank's base rate plus .5% (8.25 % at December
31, 1998).  Loans made under the equipment loan bear interest at a rate per
annum equal to the bank's base rate plus 1.0% (8.75 % at December 31, 1998). The
loan agreement relating to the lines of credit requires that the Company provide
the bank with certain periodic financial reports and comply with certain
financial ratios including the maintenance of total liabilities, excluding
deferred revenue, to net worth of at least .80 to 1.0.  At December 31, 1998 the
Company was in compliance with all covenants.  As of December 31, 1998, the
Company had borrowed $2.0 million and $1.2 million against the line of credit
and the equipment line of credit, respectively.

     The Company believes that existing funds together with available borrowings
under the line of credit and equipment line facility are adequate to satisfy its
working capital and capital expenditure requirements for the foreseeable future.

     The Company had no material capital expenditure commitments as of 
December 31, 1998.


Year 2000 Issue/Year 2000 Readiness Disclosure

     Overview. The Company is completing its process of analyzing and addressing
what is known as the Year 2000 Issue. The Year 2000 Issue has arisen because
many existing computer programs use only two digits to identify a year in the
data field. These programs were designed and developed without considering the
impact of the upcoming change in the century and, accordingly, could misconstrue
dates such as "00" as the year 1900 rather than 2000. The failure of computer
programs and systems to properly recognize dates beginning in the year 2000
could adversely affect the Company's business activities.

     The Company's Year 2000 Compliance Program.  The Company is executing its
Year 2000 Compliance Program, the purpose of which is: to identify important
systems that are not yet Year 2000 compliant; to initiate replacement or
remedial action to assure that key systems will continue to operate in the Year
2000 and to test the replaced or remediated systems; to identify and contact key
suppliers, vendors, customers and business partners to evaluate their ability to
maintain normal operations in the Year 2000; and to develop appropriate
contingency plans for dealing with foreseeable Year 2000 complications.  The
Company's Year 2000 Committee has made significant progress toward the
completion of these goals.  The Committee continues to execute the Company's
Year 2000 Compliance Program and reports the results and status of the Company's
Year 2000 efforts to the Board of Directors.  The Company expects to
substantially complete its Year 2000 Compliance Program activities by the end of
1999.

     Information Technology Systems. The Company's critical internal information
technology ("IT") systems consist of its Electronic Mail system, Corporate
Communications system, Manufacturing database, desktop and file management
systems, Software Development tools and I/S Management tools. The Company also
uses a Call Center Management software tool for use in the Company's customer
service department. The Company has contacted the vendors of these systems and
obtained assurances that these IT systems are currently in material Year 2000
compliance. The Company continues to upgrade older versions of these systems
that may not be compliant and intends to finish these upgrades to achieve
material Year 2000 compliance. The Company is in the process of obtaining
written statements confirming such compliance from these vendors. The Company is
still in the process of evaluating other areas of its existing internal IT
systems at this time and will seek further assurances from its vendors as
necessary. The Company plans to test its critical IT systems during 1999. The
Company intends to evaluate the need for contingency plans for these internal IT
systems given the assurances of compliance the Company has received for these
systems. While the Company will work diligently with all of its IT system
providers, there is no guarantee that these IT system providers will meet Year
2000 compliance. The failure of any such IT system to be Year 2000 compliant
could have a negative effect on the business activities of the Company.

                                       29

 
     Non-Information Technology Systems. The Company is conducting an assessment
of its non-information technology systems (such as building security, voice
mail, telephone and other systems containing embedded microprocessors) and is in
the process of determining the nature and extent of any work that may be
required to make any non-IT systems Year 2000 compliant. The Company has made
Year 2000 compliance inquiries to the vendors of these systems, and intends to
track the responses to its inquiries and have the inquiry process completed
during the first half of 1999.

     Third Party Suppliers, Vendors and Customers.  The Company's Year 2000
Compliance Program also includes an investigation of the Year 2000 compliance of
its major suppliers, vendors, customers and business partners.  For example, all
of the Company's products and services incorporate third party software and
hardware.  The Company is in the process of evaluating its product components.
The Company has identified and contacted most of its third party suppliers of
hardware and software components regarding Year 2000 compliance and has
collected compliance statements from most of these suppliers.  The Company has
learned that some features or functions of such third party components are not
Year 2000 compliant.  However, in certain cases the Company does not use such
features or functions in its products and, to that extent, the Company believes
the non-compliance of such features and functions will not have a negative
impact on its products.  In those cases where the non-compliance of third party
components does affect features or functions used by the Company in its
products, the Company intends to install upgrades (most of which are currently
available) to achieve material compliance.  In addition, the Company is
completing the process of testing its application software.  To date, the
Company has found only a few minor problems with its application software, and
has already created patches to this software.  Given the number of components
and the complexity of the software incorporated in the Company's products and
services, the Company believes that in the course of conducting its Year 2000
Compliance Program it could reasonably discover that the Year 2000 problem may
affect its software or components.  However, the Company regularly develops
software updates to its product offerings as a natural course of business and
the Company does not expect that these Year 2000 updates will be excessively
complex or expensive to implement.  Still, there can be no assurances that there
will be no service interruption on the part of any of the Company's third party
suppliers due to the Year 2000 problem and this could have a material adverse
effect on the Company.

     Year 2000 Costs and Expenses.  To date, the costs associated with the Year
2000 Issue and the Company's Year 2000 Compliance Program have not been
material.  The Company will incur costs that include internal resources,
software and equipment upgrades and replacement.  Based on currently available
information, the Company believes that the expense associated with its ongoing
efforts will not be material and will be funded through operations, but the
Company has not completed its evaluation of its non-IT systems and its third
party relationships.  If unforeseen compliance efforts are required or if
present compliance efforts are not completed on time, or if the cost of any
required updating, modification or replacement of the Company's systems or
equipment exceeds the Company's estimates, the Year 2000 Issue could result in
material costs and have a material adverse effect on the Company.

     Contingency Plans.  At the present time, the Company has not felt it
necessary to formulate any contingency plans for addressing problems due to the
Year 2000 Issue.  The Company has been assured that its critical internal IT
systems are compliant by the vendors of those systems and the Company will
evaluate the need for contingency plans for internal IT systems given those
assurances.  The Company is currently in the process of evaluating the Year 2000
Issue with respect to its non-IT systems and with respect to its major
suppliers, vendors, customers and business partners.  As this evaluation process
proceeds, the Company will formulate appropriate contingency plans.  The Company
expects that any required contingency planning will be completed no later than
the end of 1999.

     Risks Associated with Year 2000 Issue.  Various statements in this
discussion of Year 2000 are forward-looking statements within the meaning of the
Private Securities Litigation Reform Act of 1995 as discussed above under
"Factors That May Affect Future Results."  These statements include statements
of the Company's expectations, statements with regard to schedules and expected
completion dates and statements regarding expected Year 2000 compliance.

                                       30

 
These forward-looking statements are subject to various risk factors which may
materially affect the Company's efforts to achieve Year 2000 compliance. These
risk factors include the inability of the Company to complete the plans and
modifications that it has identified; the failure of software vendors to deliver
the upgrades and repairs to which they have committed; the wide variety of
information technology systems and components, both hardware and software, that
must be evaluated; any inaccuracy in the assessment of the cost and financial
exposure of the Company with respect to current and older versions of the
Company's products; the failure of software vendors to deliver upgrades and
repairs to which they have committed; and the large number of vendors and
customers with which the Company interacts. The Company's assessments of the
effects of Year 2000 on the Company are based, in part, upon information
received from third parties and the Company's reasonable reliance on that
information. Therefore, the risk that inaccurate information is supplied by
third parties upon which the Company reasonably relied must be considered as a
risk factor that might affect the Company's Year 2000 efforts. The Company is
attempting to reduce the risks by utilizing an organized approach, extensive
testing, and allowance of ample contingency time to address issues identified by
tests.

Effects of Inflation

     Management believes that financial results have not been significantly
impacted by inflation and price changes.

                                       31

 
ITEM 7A. Quantitative and Qualitative Disclosures About Market Risk

     The Company faces exposure to financial market risks, including adverse
movements in foreign currency exchange rates and changes in interest rates.
These exposures may change over time as business practices evolve and could have
a material adverse impact on the Company's financial results.  The Company's
primary exposure has been related to local currency revenue and operating
expenses in Europe and Asia.  Historically, the Company has not hedged specific
currency exposures as gains and losses on foreign currency transactions have not
been material to date.  At December 31, 1998, the Company had $3,226,000
outstanding related to variable rate U.S. dollar denominated shor-term debt.
The carrying value of these short-term borrowings approximates fair value due to
the short maturities of these instruments.  Assuming a hypothetical 10% adverse
change in the interest rate, interest expense on these short-term borrowings
would increase by $40,000.

     The carrying amounts reflected in the consolidated balance sheet of cash
and cash equivalents, trade receivables, and trade payables approximates fair
value at December 31, 1998 due to the short maturities of these instruments.

     The Company maintains investment portfolio holdings of various issuers,
types, and maturities. The Company's cash and marketable securities include cash
equivalents, which the Company considers investments to be purchased with
original maturities of three months or less given the short maturities and
investment grade quality of the portfolio holdings at December 31, 1998, a sharp
rise in interest rates should not have a material adverse impact on the fair
value of the Company's investment portfolio. As a result, the Company does not
currently hedge these interest rate exposures.

ITEM 8.  Financial Statements and Supplementary Data

     The Company's Financial Statements and Schedules, together with the
auditors' reports thereon, appear at pages F-1 through F-20, and S-1 through 
S-2, respectively, of this Form 10-K.


ITEM 9.  Changes in and Disagreements with Accountants on Accounting and
         Financial Disclosure

     Not applicable.


PART III

ITEM 10.  Directors and Executive Officers of the Registrant

     Information concerning the directors of the Registrant is hereby
incorporated by reference from the information contained under the heading "
Election of Directors" in the Registrant's definitive proxy statement related to
the Registrant's 1998 Annual Meeting of Stockholders which will be filed with
the Commission within 120 days after the close of the fiscal year (the
"Definitive Proxy Statement").

     Certain information concerning directors and executive officers of the
Registrant is hereby incorporated by reference to the information contained
under the heading "Occupations of Directors and Executive Officers" in the
Registrant's Definitive Proxy Statement.

Item 11.  Executive Compensation

     Information concerning executive compensation is hereby incorporated by
reference to the information contained under the heading "Compensation and Other
Information Concerning Directors and Officers" in the Definitive Proxy
Statement.

                                       32

 
Item 12.  Security Ownership of Certain Beneficial Owners and Managment

     Information concerning security ownership of certain beneficial owners and
management is hereby incorporated by reference to the information contained
under the heading "Securities Ownership of Certain Beneficial Owners and
Management" in the Definitive Proxy Statement.

Item 13. Certain Relationships and Related Transactions

     Information concerning certain relationships and related transactions is
hereby incorporated by reference to the information contained under the heading
"Certain Relationships and Related Transactions" in the Definitive Proxy
Statement.

                                       33

 
ITEM 14.  Exhibits and Financial Statement Schedules

PART IV

(a)(1) INDEX TO THE CONSOLIDATED FINANCIAL STATEMENTS



     The following Consolidated Financial Statements of the Registrant are filed
as part of this report:

 
                                                                                                           Page
                                                                                                           ----
                                                                                                        
Report of Independent Accountants                                                                           F-1
Consolidated Balance Sheet as of December 31, 1997 and 1998                                                 F-2
Consolidated Statement of Operations for the years ended December 31, 1996, 1997 and 1998                   F-3
Consolidated Statement of Stockholders' Equity for the years ended December 31, 1996, 1997 and 1998         F-4
Consolidated Statement of Cash Flows for the years ended December 31, 1996, 1997 and 1998                   F-5
Notes to Consolidated Financial Statements                                                                  F-7



(a)(2) INDEX TO FINANCIAL STATEMENT SCHEDULES

     The following Financial Statement Schedule of the Registrant is filed as
part of this report:


                                                                                                        
                                                                                                           Page
                                                                                                           ----
Schedule I  Report of Independent Accountants on Financial Statement Schedule                               S-1
Schedule II - Valuation and Qualifying Accounts and Reserves                                                S-2


Schedules not listed above have been omitted because the information requested
to be set forth therein is not applicable or is shown in the accompanying
Consolidated Financial Statements or notes thereto.

(a)(3) INDEX TO EXHIBITS

     See attached Exhibit Index of this Annual Report on Form 10-K.

(b)  EXHIBITS

     The Company hereby files as part of this Form 10-K the Exhibits listed in
     Item 14 (a) (3) above. Exhibits which are incorporated herein by reference
     can be inspected and copied at the public reference facilities maintained
     by the Securities and Exchange Commision (the "Commission"), 450 Fifth
     Street, N.W., Washington, D.C. 20549 and at the Commision's regional
     offices located at Seven World Trade Center, 13th Floor, New York, New York
     10048, and at the Citicorp Center, 500 West Madison Street, Suite 1400,
     Chicago, Illinois 60661. Copies of such material can also be obtained from
     the Public Reference Section of the Commissiion, 450 Fifth Street, N.W.,
     Washington, D.C. 20549, at prescribed rates. In addition the Company is
     required to file electronic versions of certain of these documents with the
     Commission through the Commission's Electronic Data Gathering, Analysis and
     Retrieval (EDGAR) system. The Commission maintains a World Wide Web site at
     http://www.sec.gov that contains the report, proxy and information
     statements and other information regarding registrants that file
     electronically with the Commission. The Common Stock of the Company is
     traded on the Nasdaq National Market. Reports and other information
     concerning the Company may be inspected at the National Association of
     Securities Dealers, Inc. 1801 K Street, N.W., Washington, D.C. 20006.



(d)  FINANCIAL STATEMENT SCHEDULES The Company hereby files as part of this Form
     10-K the consolidated financial statements schedules listed in Item 14 (a)
     (2) above, which are attached hereto.

                                       34

 
                                   SIGNATURES

     Pursuant to the requirements of Section 13 or 15 (d) of the Securities
Exchange Act of 1934, SeaChange International, Inc. has duly caused this report
to be signed on its behalf by the undersigned, thereunto duly authorized.

Dated:  MARCH 22, 1999
                                         SEACHANGE INTERNATIONAL, INC.

                                         by:     /s/ William C. Styslinger, III
                                             ----------------------------------
                                                 William C. Styslinger, III
                                             President, Chief Executive Officer,
                                             Chairman of the Board and Director.


                       POWER OF ATTORNEY AND SIGNATURES
                                        
     KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints William C. Styslinger, III and William L.
Fiedler, jointly and severally, his attorney-in-fact, each with the power of
substitution, for him in any and all capacities, to sign any amendments to this
Report on Form 10-K and to file same, with exhibits thereto and other documents
in connection therewith, with the Securities and Exchange Commission, hereby
ratifying and confirming all that each of said attorneys-in-fact, or his
substitute or substitutes, may do or cause to be done by virtue hereof.

     Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.



               Signature                           Title(s)                              Date            
               ---------                           --------                              ----            
                                                                                                
/s/ William C. Styslinger, III          President, Chief Executive Officer,             March 22, 1999   
- ---------------------------------       Chairman of the Board and Director                               
William C. Styslinger, III              (Principal Executive Officer)                                    
                                                                                                         
                                                                                                         
/s/ William L. Fiedler                  Vice President, Finance and                     March 22, 1999   
- ---------------------------------       Administration, Chief Financial                                  
William L. Fiedler                      Officer and Treasurer (Principal                                 
                                        Financial and Accounting Officer)                                
                                                                                                         
                                                                                                         
/s/ Martin R. Hoffmann                  Director                                        March 22, 1999   
- ---------------------------------                                                                        
Martin R. Hoffmann                                                                                       
                                                                                                         
/s/ Edward J. McGrath                   Director                                        March 22, 1999   
- ---------------------------------                                                                        
Edward J. McGrath                                                                                        
                                                                                                         
/s/ Paul Saunders                       Director                                        March 22, 1999   
- ---------------------------------                                                                        
Paul Saunders                                                                                            
                                                                                                         
/s/ Carmine Vona                        Director                                        March 22, 1999   
- ---------------------------------                                                                        
Carmine Vona                                                                                             


                                       35

 
                                 Exhibit Index


                                        


Exhibit No.                                           Description                                                      
- -----------                                           -----------                                                      
                                                                                    
  3.1          Amended and Restated Certification of Incorporation (incorporated by reference to the 
               Registrant's Annual Report on Form 10-K filied March 28, 1997).
  3.2          Amended and Restated By-laws of the Company (incorporated by reference to the Registrant's 
               Annual Report on Form 10-K filed March 28, 1997).
  4.1 (1)      Form of Stock Restriction Agreement (incorporated by reference to Exhibit 4.3 to the Registrant's 
               Registration Statement on Form S-1, Registration No. 333-12233).
  4.2 (1)      Form of Stock Restriction Agreement Amendment (incorporated by reference to Exhibit 4.4 to the 
               Registrant's Registration Statement on Form S-1, Registration No. 333-12233).
  10.1 (1)     Amended and Restated 1995 Stock Option Plan (incorporated by reference to Exhibit 10.1 to the 
               Registrant's Registration Statement on Form S-1, Registration No. 333-12233).
  10.2 (1)     1996 Non-Employee Director Stock Option Plan (incorporated by reference to Exhibit 10.2 to 
               the Registrant's Registration Statement on From S-1, Registration No. 333-12233).
  10.3 *       Lease Agreement dated May 28, 1998 between Robert Quirk, Trustee of Maynard Industial Properties 
               Associates Trust and the Company.
  10.4 *       Sublease agreement dated June 20, 1996 between Harding Lawson Associates, Inc. and the Company.
  10.5 *       Loan and Security Agreement dated November 10, 1990 between Silicon Valley Bank and the Company.
  10.7         License Agreement dated May 30, 1996 between Summit Software Systems, Inc. and the Company 
               (incorporated by reference to Exhibit 10.7 to the Registrant's Registration Statement on From S-1, 
               Registration No. 333-12233).
  10.8         Stock Purchase Agreement, dated December 10, 1997, by and among the Company, IPC Interactive Pte. 
               Ltd. and the shareholders of IPC Interactive Pte. Ltd. (incorporated by reference to Exhibit 10.12 
               to the Registrant's Annual Report on Form 10-K filed March 31, 1998.)
  10.9         Registration Rights Agreement, dated December 10, 1997, by and among the Company, IPC Interactive Pte. 
               Ltd. and the shareholders of IPC Interactive Pte. Ltd. (incorporated by reference to Exhibit 10.13 to 
               the Registrant's Annual Report on Form 10-K filed March 31, 1998.)
  10.10        Escrow Agreement, dated December 10, 1997, by and among the Company, IPC Interactive Pte. Ltd. and 
               the shareholders of IPC Interactive Pte. Ltd.and State Street Bank and Trust Company (incorporated 
               by reference to Exhibit 10.15 to the Registrant's Annual Report on Form 10-K filed March 31, 1998.)
  21.1*        List of Significant Subsidiaries
  23.1*        Consent of PricewaterhouseCoopers LLP.
  27.1*        Financial Data Schedule (For SEC Edgar Filing Only; Intentionally Omitted).

 --------------------------- 
             * Filed herewith.


                                       36

 
                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Directors and Stockholders of SeaChange International, Inc.

     In our opinion, the accompanying consolidated balance sheet and the related
consolidated statements of operations, of stockholders' equity and of cash flows
present fairly, in all material respects, the financial position of SeaChange
International, Inc. and its subsidiaries at December 31, 1997 and 1998 and the
results of their operations and their cash flows for each of the three years in
the period ended December 31, 1998, in conformity with generally accepted
accounting principles.  These financial statement are the responsibility of the
Company's management; our responsibility is to express an opinion on these
financial statements based on our audits.  We conducted our audits of these
financial statements in accordance with generally accepted auditing standards
which require that we plan and perform the audit to obtain reasonable assurance
about whether the financial statements are free of material misstatement.  An
audit includes examing, on a test basis, evidence supporting the amounts and
disclosures in the financial statements, assessing the accounting principles
used and significant estimates made by management, and evaluating the overall
financial statement presentation.  We believe that our audits provide a
reasonable basis for the opinion expressed above.


/s/PricewaterhouseCoopers LLP

PricewaterhouseCoopers LLP
Boston, Massachusetts
January 29, 1999

                                      F-1

 
                         SeaChange International, Inc.
                          Consolidated Balance Sheet
                       (in thousands, except share data)
                                        


                                                            December 31,
                                                      ------------------------ 
                                                         1997         1998
                                                         ----         ----
                                                               
Assets
Current assets
 Cash and cash equivalents                              $ 2,973      $ 5,115
 Marketable securities                                    9,310           --
 Accounts receivable, net of allowance for doubtful                  
   accounts of $559 at December 31, 1997 and                         
   $870 at December 31, 1998                             12,535       18,975
 Inventories                                             13,713       16,157
 Income taxes receivable                                  1,131        2,117
 Prepaid expenses                                         1,205        1,701
 Deferred income taxes                                    1,091        1,967
                                                      ------------------------ 
 Total current assets                                    41,958       46,032
 
Property and equipment, net                               8,303        7,981
Other assets                                                 81          176
Goodwill and intangibles, net                             1,608        1,197
                                                      ------------------------  
                                                        $51,950      $55,386
                                                      ========================  
Liabilities and Stockholders' Equity
Current liabilities
 Line of credit                                         $    --      $ 2,000
 Current portion of equipment line of credit
   and obligations under capital lease                       --          555
 Accounts payable                                         8,765       10,103      
 Accrued expenses                                         2,718        3,374    
 Customer deposits                                        2,049        1,704    
 Deferred revenue                                         3,851        5,495    
 Income taxes payable                                        85          475    
                                                      ------------------------                            
   Total current liabilities                             17,468       23,706    
                                                      ------------------------ 
Long-term equipment line of credit and                                           
 obligations under capital lease                             --        1,027 
                                                      ------------------------ 
Commitments (Note 11)

Stockholders' Equity
Common stock, $.01 par value; 50,000,000 
 shares authorized; 13,593,594 shares and 
  13,736,892 shares issued at December 31, 
   1997 and 1998, respectively                              136          138
Additional paid-in capital                               31,218       32,177
Retained earnings (accumulated deficit)                   3,114       (1,603)
Treasury stock, 9,000 shares                                 --           --
Cumulative translation adjustment                            14          (59)
                                                      ------------------------ 
   Total stockholders' equity                            34,482       30,653
                                                      ------------------------  
                                                        $51,950      $55,386
                                                      ========================


The accompanying notes are an integral part of these consolidated financial 
statements.

                                      F-2

 
                         SeaChange International, Inc.
                     Consolidated Statement of Operations
                       (in thousands, except share data)
                                        


 
                                             Year ended December 31,          
                                      --------------------------------------         
                                          1996         1997       1998          
                                      ---------------------------------------
                                                                  
Revenues                                                                   
 Systems                              $   45,745    $   60,414   $    58,033           
 Services                                  3,521         7,473        13,737           
                                      --------------------------------------
                                          49,266        67,887        71,770           
                                      --------------------------------------
Costs of revenues                                                                  
 Systems                                  27,133        34,740        35,772           
 Services                                  4,030         7,607        13,241           
                                      --------------------------------------
                                          31,163        42,347        49,013           
                                      --------------------------------------
                                                                                   
 Gross profit                             18,103        25,540        22,757           
                                      --------------------------------------
Operating expenses                                                                 
 Research and development                  5,393        11,758        15,763           
 Selling and marketing                     4,254         6,049         8,231           
 General and administrative                2,064         3,744         5,816           
 Restructuring of operations                  --            --           676           
 Write-off of acquired                                                             
  in-process research and                                                          
   development                                --         5,290            --           
                                      --------------------------------------
                                          11,711        26,841        30,486 
                                      --------------------------------------

 Income (loss) from operations             6,392        (1,301)       (7,729)

Interest income, net                         353            657          223
                                      --------------------------------------

 Income (loss) before income taxes         6,745           (644)      (7,506)

Provision (benefit) for income taxes       2,483          1,776       (2,789)
                                      -------------------------------------- 

 Net income (loss)                    $    4,262    $    (2,420) $    (4,717)
                                      ======================================

Basic earnings (loss) per share       $      .82    $      (.24) $      (.38)
                                      ======================================
Diluted earnings (loss) per share     $      .36    $      (.24) $      (.38)
                                      ======================================
Shares used in calculating:
 
 Basic earnings per share              5,187,993     10,276,711   12,420,397
                                      ======================================
 Diluted earnings per share           11,745,866     10,276,711   12,420,397
                                      ======================================
 


The accompanying notes are an integral part of these consolidated financial
statments.

                                      F-3

 
                         SeaChange International, Inc.
                Consolidated Statement of Stockholders' Equity
                       (in thousands, except share data)


                          Series A convertible                 Common Stock                                                
                            preferred stock        --------------------------------------          Retained   
                         --------------------                                  Additional         earnings  
                            Number                  Number          Par         paid-in         (accumulated
                          of shares    Amount      of shares       value        capital           deficit)  
                          -------------------      ---------       -----        ---------       ------------
                                                                                       
Balance at                                                                                                  
  December 31, 1995          11,808   $    --       9,625,740       96            $   374        $ 1,272     
Purchase of               
 treasury stock                 --         --             --        --                --              -- 
Sale of common stock,                                                                                     
  net of                                                                                                 
  issuance costs                --         --       1,810,000       18             24,052             --  
Conversion of preferred                                                                              
  stock into           
  common stock              (11,808)                2,260,856       23              3,985              --
Issuance of common stock                                                                             
  pursuant to exercise                                                                                        
  of stock options             --         --            9,223       --                  9              -- 
Compensation expense                                                                                 
  associated                                                                                         
  with stock                                                                                         
  issuance                     --         --              --        --                126              --   
Issuance of common stock                                                                             
  pursuant to                                                                                        
  purchased                                                                                          
  research and development     --         --           9,615        --                144              --
Retirement of treasury                                                                                    
  stock                        --         --        (856,200)       (8)            (2,523)             --  
Net income                     --         --              --        --                 --           4,262   
                               --------------------------------------------------------------------------  
Comprehensive income                                                                             
                                                                                                           
Balance at                                                                                                 
  December 31, 1996            --         --      12,859,234       129             26,167           5,534
Purchase of treasury stock     --         --          (9,000)       --                 --              -- 
Compensation expense                                                                                       
  associated                                                                                               
  with stock issuance          --         --              --        --                 45              --   
Issuance of common stock                                                                                   
  pursuant to                                                                                              
  exercise                                                                                                 
  of stock options             --         --          88,999         1                203              --  
Issuance of common stock                                                                                  
  in connection                                                                                           
  with employee stock 
  purchase plan                --         --          29,361        --                479              --
Issuance of common stock                                                                                  
  in connection                                                                                           
  with acquisition                                                                                           
  of IPC Interactive, 
   Pte. Ltd.                   --         --         625,000         6              4,324              --
Translation adjustment         --         --              --        --                 --              --
Net loss                       --         --              --        --                 --          (2,420)  
                             -----------------------------------------------------------------------------   
Comprehensive loss           

Balance at                                                                                                
  December 31, 1997            --         --      13,593,594       136             31,218           3,114
Issuance of common stock                                                                                  
  pursuant to                                                                                             
  exercise                                                                                                
  of stock options             --         --          90,527         2                506              --
Issuance of common stock                                                                                  
  in connection                                                                                           
  with employee                                                                                           
  stock purchase plan          --         --          52,771        --                406              --
Compensation expense                                                                                      
  associated with stock 
  issuance                     --         --              --        --                 47              --  
Translation adjustment         --         --              --        --                 --              --  
Net loss                       --         --              --        --                 --          (4,717) 
                             -----------------------------------------------------------------------------   
Comprehensive loss                                                                                        

Balance at                                                                                                
  December 31, 1998            --     $   --      13,736,892      $138            $32,177         $(1,603) 
                             =============================================================================
 
 
 
                                                               Notes                                                 
                           Cumulative                          receivable           Total                               
                           translation      Treasury           from                 stockholders'       Comprehensive    
                           Adjustment        stock             stockholders         equity              income (loss)    
                           -----------      -----------        ------------       ------------          --------------    
                                                                                                        
Balance at                                                                                                    
  December 31, 1995           $  --           $    (4)             $ (795)            $   943
Purchase of             
 treasury stock                  --            (2,527)                795              (1,732) 
Sale of common stock,                                                                                            
  net of issuance costs          --                --                  --              24,070
Conversion of preferred                                                                                          
  stock into common stock        --                --                  --               4,008      
Issuance of common stock                                                                                           
  pursuant to                                                                                                  
  exercise of stock options      --                --                  --                   9
Compensation expense                                                                                           
  associated with stock 
   issuance                      --                --                  --                 126
Issuance of common stock                                                                                       
  pursuant to                                                                                                  
  purchased                                                                                                     
  research and development       --                --                  --                 144
Retirement of treasury                                                                                         
  stock                          --             2,531                  --                  --                      
Net income                       --                --                  --               4,262           $  4,262
                 -----------------------------------------------------------------------------------------------
Comprehensive income                                                                                       4,262
                                                                                                        ========
Balance at                                                                                                     
  December 31,                   --                --                  --              31,830                      
  1996                                                                                                         
Purchase of                      --                --                  --                  --                      
 treasury stock                                                                                                
Compensation expense                                                                                           
  associated                                                                                                   
  with stock                                                                                                   
  issuance                       --                --                  --                  45
Issuance of common stoc                                                                                        
  pursuant to                                                                                                  
  exercise                                                                                                     
  of stock                       --                --                  --                 204
  options                                                                                                      
Issuance of common stoc                                                                                        
  in connection                                                                                                
  with employee                                                                                                
  stock purchase                 --                --                  --                 479
  plan                                                                                                         
Issuance of common stoc                                                                                        
  in connection                                                                                                
  with                                                                                                         
  acquisition                                                                                                  
  of IPC                         --                --                  --               4,330
  Interactive,                                                                                                 
  Pte. Ltd.                                                                                                    
Translation                      14                --                  --                  14                 14
 adjustment                                                                                                    
Net loss                         --                --                  --              (2,420)            (2,420)
                 -----------------------------------------------------------------------------------------------
Comprehensive loss                                                                                        (2,406) 
                                                                                                        ========  
Balance at                                                          
  December 31,                   14                --                  --              34,482 
  1997                                                                                        
Issuance of common
  stock pursuant to                                                                           
  exercise                                                                                    
  of stock                       --                --                  --                 508 
  options                                                                                     
Issuance of common stock                                                                                
  in connection                                                                                         
  with employee                                                                                         
  stock purchase                 --                --                  --                 406           
  plan                                                                                                  
Compensation expense                                                                                    
  associated                                                                                           
  with stock                                                                                           
  issuance                       --                --                  --                  47          
Translation                     (73)               --                  --                 (73)                (73)
 adjustment                                                                                            
Net loss                         --                --                  --              (4,717)             (4,717)
                 ------------------------------------------------------------------------------------------------
Comprehensive loss                                                                                         (4,790) 
                                                                                                         ========  
Balance at                                                                                                         
  December 31,                 $(59)         $     --             $    --             $30,653             $(4,790) 
  1998                                                                                                             
                 ================================================================================================   

The accompanying notes are an integral part of these Consolidated Financial Statements.


                                      F-4

 
                         SeaChange International, Inc.
                     Consolidated Statement of Cash Flows
        INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (IN THOUSANDS)

 
 
                                                                                      Year ended December 31,
                                                                                  ----------------------------------
                                                                                    1996         1997         1998
                                                                                  --------     --------     --------
                                                                                                   
Cash flows from operating activities
   Net income (loss)                                                              $  4,262     $ (2,420)    $ (4,717)
   Adjustments to reconcile net income (loss) to net cash used
      in operating activities:
         Depreciation and amortization                                               1,436        2,802        4,789
         Inventory valuation allowance                                                 694        1,730        2,016
         Compensation expense associated with stock and stock options                  126           45           47
         Write-off of acquired in-process research and development                      --        5,290           --
         Research and development expense associated with common
            stock issuance                                                             144           --           --
         Deferred income taxes                                                        (424)        (516)        (876)
         Changes in assets and liabilities, net of the effect of the
            acquisition of IPC Interactive Pte. Ltd. in 1997:         
               Accounts receivable                                                  (4,091)      (4,381)      (6,440)
               Inventories                                                          (9,134)      (7,069)      (4,376) 
               Income taxes receivable                                                  --       (1,131)        (986)
               Prepaid expenses and other assets                                      (468)        (339)        (591)
               Accounts payable                                                      4,165       (1,164)       1,265 
               Accrued expenses                                                       (126)        (109)         656
               Customer deposits                                                       817       (3,260)        (345)
               Deferred revenue                                                      1,425        1,273        1,644
               Income taxes payable                                                   (720)          85          390
                                                                                  --------     --------     --------
                  Net cash used in operating activities                             (1,894)      (9,164)      (7,524)
                                                                                  --------     --------     --------

Cash flows from investing activities
   Purchase of software                                                               (450)          --           --
   Purchases of property and equipment                                              (2,792)      (2,158)      (3,766)
   Proceeds from sale and maturity of marketable securities                             --        8,966       10,212
   Purchases of marketable securities                                                   --      (18,276)        (902)
   Cash acquired related to the acquisition of IPC Interactive
      Pte. Ltd., net of transaction costs                                               --          665           --
                                                                                  --------     --------     --------
                  Net cash provided by (used in) investing activities               (3,242)     (10,803)       5,544
                                                                                  --------     --------     --------
Cash flows from financing activities
   Proceeds from borrowings under equipment line of credit                              --           --        1,226
   Proceeds from borrowings under line of credit                                        --           --        2,000
   Repayment of line of credit                                                          --         (700)          --
   Repayment of obligation under capital lease                                          --           --          (18)
   Proceeds from sale of common stock, net                                          24,079          683          914
   Purchase of treasury stock                                                       (2,023)          --           --
   Notes payable to related parties                                                     --         (437)          --
   Repayments of loans from stockholders                                               290           --           --
                                                                                  --------     --------     --------
                  Net cash provided by (used in) financing activities               22,346         (454)       4,122
                                                                                  --------     --------     --------
   Net increase (decrease) in cash and cash equivalents                             17,210      (20,421)       2,142
   Cash and cash equivalents, beginning of year                                      6,184       23,394        2,973
                                                                                  --------     --------     --------
   Cash and cash equivalents, end of year                                         $ 23,394     $  2,973     $  5,115
                                                                                  ========     ========     ========
 

The accompanying notes are an integral part of these consolidated financial 
statements.

                                      F-5

 
                         SeaChange International, Inc.
                     Consolidated Statement of Cash Flows
        INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (IN THOUSANDS)

 
 
                                                                                      Year ended December 31,
                                                                                  ----------------------------------
                                                                                    1996         1997         1998
                                                                                  --------     --------     --------
                                                                                                   
Supplemental disclosure of cash flow information:
   Income taxes paid                                                              $  3,854     $  1,691     $    132
   Interest paid                                                                  $     --     $     --     $     35

Supplemental disclosure of noncash activity:
   Transfer of items originally classified as inventories to
      fixed assets                                                                $  1,726     $  1,829     $    584
   Transfer of items originally classified as fixed assets to
      inventories                                                                 $     --     $     --     $    668
   Purchase of treasury stock in lieu of cash payment of notes
      receivable from stockholders                                                $    505     $     --     $     --
   Equipment acquired under capital lease                                         $     --     $     --     $    374

   Acquisition of all of the outstanding shares of IPC
      Interactive Pte. Ltd. (Note 5):
         Fair value of assets acquired (including intangible
            assets and in-process research and development)                             --     $ 12,396           --
         Fair value of common shares issued                                             --       (4,330)          --
         Transaction costs                                                              --         (475)          --
                                                                                  --------     --------     --------
         Liabilities assumed                                                            --     $  7,591           --
                                                                                  ========     ========     ========
 

The accompanying notes are an integral part of these consolidated financial 
statements.

                                      F-6

 
                        SeaChange International, Inc.
                  Notes to Consolidated Financial Statements


1.  Nature of Business

    The Company develops computer systems to digitally manage, store and
    distribute video.  Through December 31, 1998, substantially all of the
    Company's revenues were derived from the sale of digital video insertion,
    movie and broadcast systems and related services and content to cable
    television operators, broadcast and telecommunications companies in the
    United States and internationally.

2.  Summary of Significant Accounting Policies

    Significant accounting policies followed in the preparation of the
    accompanying consolidated financial statements are as follows:

    Principles of Consolidation

    The consolidated financial statements include the accounts of the Company
    and its subsidiaries.  All significant intercompany accounts and
    transactions have been eliminated.

    Revenue Recognition

    Revenues from the sales of systems are recognized upon shipment provided
    that there are no uncertainties regarding customer acceptance and collection
    of the related receivables is probable.  If such uncertainties exist, such
    as performance criteria beyond the Company's standard terms and conditions,
    revenue is recognized upon customer acceptance.  Installation and training
    revenue is deferred and recognized as these services are performed.  Revenue
    from technical support and maintenance contracts is deferred, if billed in
    advance, and recognized ratably over the period of the related agreements,
    generally twelve months. Revenue from content fees, primarily movies, is
    recognized in the period earned based on noncancelable agreements.  Customer
    deposits represent advance payments from customers for systems.

    Concentration of Credit Risk

    Financial instruments which potentially expose the Company to concentrations
    of credit risk include trade accounts receivable and marketable securities.
    To minimize this risk, the Company evaluates customers' financial condition,
    requires advance payments from certain of its customers and maintains
    reserves for potential credit losses.  At December 31, 1997 and 1998, the
    Company had an allowance for doubtful accounts of $559,000 and $870,000,
    respectively, to provide for potential credit losses and such losses to date
    have not exceeded management's expectations.  The Company invests its excess
    cash in marketable securities, such as money market funds and municipal
    securities with strong credit ratings.

    Use of Estimates

    The preparation of financial statements in conformity with generally
    accepted accounting principles requires management to make estimates and
    assumptions that affect the reported amounts of assets and liabilities, the
    disclosure of contingent assets and liabilities at the date of the financial
    statements and the reported amounts of revenues and expenses during the
    reporting period.  Actual results could differ from these estimates.

    Cash and Cash Equivalents

    The Company considers all highly liquid investments purchased with an
    original maturity of three months or less at the date of purchase to be cash
    equivalents.  The Company invests its excess cash in money market funds,
    municipal securities and corporate debt securities that are subject to
    minimal credit and market risk.  Cash equivalents are classified as
    available-for-sale and are carried at market value, and any unrealized gains
    or losses are recorded as a part of stockholders' equity.

                                      F-7

 
                        SeaChange International, Inc.
            Notes to Consolidated Financial Statements (continued)

    Property and Equipment

    Property and equipment consist of office and computer equipment, leasehold
    improvements, demonstration equipment, deployed assets and spare components
    and assemblies used to service the Company's installed base.  Demonstration
    equipment consists of systems manufactured by the Company for use in
    marketing and selling activities.  Property and equipment are recorded at
    cost and depreciated using the straight-line method over their estimated
    useful lives.  Leasehold improvements are amortized over the shorter of
    their estimated useful lives or the term of the respective leases by use of
    the straight-line method.  Deployed assets consist primarily of hardware
    owned and operated by the Company and installed at customer locations.
    Deployed assets are depreciated over the life of the related service
    agreements ranging from 3 to 7 years.  Maintenance and repair costs are
    expensed as incurred.  Significant improvements are capitalized and
    depreciated.  Upon retirement or sale, the cost of the assets disposed of,
    and the related accumulated depreciation, are removed from the accounts, and
    any resulting gain or loss is included in the determination of net income.

    Inventories

    Inventories are stated at the lower of cost or market.  Cost is determined
    using the first-in, first-out (FIFO) method.  Inventories consist primarily
    of components and subassemblies and finished products held for sale.  Rapid
    technological change and new product introductions and enhancements could
    result in excess or obsolete inventory.  To minimize this risk, the Company
    evaluates inventory levels and expected usage on a periodic basis and
    records valuation allowances as required.

    The Company is dependent upon certain vendors for the manufacture of
    significant components of its digital advertising insertion, movie and
    broadcast systems.  If these vendors were to become unwilling or unable to
    continue to manufacture these products in required volumes, the Company
    would have to identify and qualify acceptable alternative vendors.  The
    inability to develop alternate sources, if required in the future, could
    result in delays or reductions in product shipments and thereby adversely
    affect the Company's revenue and profits.

    Goodwill and Intangible Assets

    Goodwill and assembled workforce are amortized on a straight-line basis over
    five to seven years.  Software acquired in connection with acquisitions is
    amortized over the greater of the amount computed using (a) the ratio that
    current gross revenues for related products bear to total current and
    anticipated future gross revenues for that product or (b) on a straight-line
    basis over the estimated remaining life of the software.  The Company
    reviews goodwill and intangible assets for any impairment in accordance with
    Statement of Financial Accounting Standards No. 121, Accounting for
    Impairment of Long-Lived Assets to be Disposed Of, ("SFAS 121").

    Research and Development and Software Development Costs

    Costs incurred in the research and development of the Company's products are
    expensed as incurred, except for certain software development costs.  Costs
    associated with the development of computer software are expensed prior to
    establishing technological feasibility and capitalized thereafter until the
    product is released for sale.  Software development costs eligible for
    capitalization to date have not been material to the Company's financial
    statements. Costs associated with acquired software rights are capitalized
    if technological feasibility of the software has been established.


    Stock Compensation

    Employee stock awards under the Company's compensation plans are accounted
    for in accordance with Accounting Principles Board Opinion No. 25,
    Accounting for Stock Issued to Employees, ("APB 25") and related
    interpretations. The Company provides the disclosure requirements of
    Statement of Financial Accounting Standards No. 123, Accounting for Stock-
    Based Compensation, ("SFAS 123") and related interpretations.  Nonemployee
    stock awards are accounted for in accordance with Emerging Issues Task Force
    Issue No. 96-18.

                                      F-8

 
                        SeaChange International, Inc.
            Notes to Consolidated Financial Statements (continued)

    Foreign Currency Translation

    The Company has determined that the functional currency of its foreign
    subsidiaries is the local currency.  Accordingly, assets and liabilities are
    translated to U.S. dollars at current exchange rates as of each balance
    sheet date.  Income and expense items are translated using average exchange
    rates during the year.  Cumulative currency translation adjustments are
    presented as a separate component of stockholders' equity.  Transaction
    gains and losses and unrealized gains and losses on intercompany receivables
    are recognized in the Statement of Operations and have not been material to
    date.

    Advertising Costs

    Advertising costs are charged to expense as incurred.  Advertising costs
    were $328,000, $659,000 and $624,000 for the years ended December 31, 1996,
    1997 and 1998, respectively.


    Earnings Per Share

    Earnings per share are presented in accordance with Statement of Financial
    Accounting Standards No. 128, Earnings Per Share, ("SFAS 128") which
    requires the presentation of  "basic" earnings per share and "diluted"
    earnings per share.  Basic earnings per share is computed by dividing income
    available to common shareholders by the weighted-average shares of common
    stock outstanding during the period.  For the purposes of calculating
    diluted earnings per share the denominator includes both the weighted
    average number of shares of common stock outstanding during the period and
    the weighted average number of potential common stock, such as stock options
    and restricted stock.

    For the years ended December 31, 1997 and 1998, 468,311 and 240,644 common
    shares issuable upon the exercise of stock options, respectively, and
    2,661,825 and 1,194,488 shares of unvested restricted common stock,
    respectively, are antidilutive because the Company recorded a net loss for
    the years and, therefore, have been excluded from the diluted earnings per
    share computations.

    Below is a summary of the shares used in calculating basic and diluted
    earnings per share for the years indicated:



                                                         Year ended December  31,
                                                     ---------------------------------
                                                       1996        1997        1998
                                                    ----------  ----------  ----------
                                                                   
      Weighted average number of shares
         outstanding                                 5,187,993  10,276,711  12,420,397
      Shares attributable to series A redeemable
         convertible preferred stock                 1,476,000           -           -
      Shares attributable to series B redeemable
         convertible preferred stock                   568,607           -           -
      Shares attributable to unvested restricted
         common stock                                4,109,925           -           -
      Dilutive stock options                           403,341           -           -
                                                    ----------  ----------  ----------
      Shares used in calculating diluted
         earnings per share                         11,745,866  10,276,711  12,420,397
                                                    ==========  ==========  ==========
 

    New Accounting Pronouncements

     In June 1998, the Financial Accounting Standards Board issued Statement of
     Financial Accounting Standards No. 133, Accounting for Derivative
     Instruments and Hedging Activities, ("SFAS 133"). SFAS 133 will become
     effective in January 2000. SFAS 133 requires that all derivative
     instruments be recorded on the balance sheet at their fair value.  Changes
     in the fair value of derivatives are recorded each period in current
     earnings or other comprehensive income, 

                                      F-9

 
                        SeaChange International, Inc.
            Notes to Consolidated Financial Statements (continued)


     depending on whether a derivative is designated as part of a hedge
     transaction and, if it is, the type of hedge transaction. To date the
     Company has not utilized derivative instruments or hedging activities and,
     therefore, the adoption of SFAS 133 is not expected to have a material
     impact on the Company's financial position or results of operations.

3.   Consolidated Balance Sheet Detail

     Cash, cash equivalents and marketable securities consist of the following:


 
                                       December 31,
                                  -----------  ----------  
                                     1997         1998
                                  -----------  ----------
                                         
    Cash and cash equivalents:
      Cash                        $   917,000  $2,090,000
      Money market funds              506,000   2,005,000
      Municipal securities          1,550,000   1,020,000
                                  -----------  ----------
                                    2,973,000   5,115,000
    Marketable securities:
      Municipal securities          9,310,000          --
                                  -----------  ----------
                                  $12,283,000  $5,115,000
                                  ===========  ==========



    Marketable securities are classified as available-for-sale securities and
    are carried at fair market value, which approximates amortized cost.  The
    contractual maturities of all available-for-sale securities classified as
    cash equivalents are less than three months.  Gross unrealized gains and
    losses on securities for the years ended December 31, 1996, 1997 and 1998,
    the cost of which is based upon the specific identification method, were not
    significant.


 
Inventories consist of the following:
                                                                             December 31,
                                                                       ------------------------
                                                                          1997         1998
                                                                       -----------  -----------
                                                                              
    Components and assemblies                                          $11,932,000  $14,592,000
    Finished products                                                    1,781,000    1,565,000
                                                                       -----------  -----------
                                                                       $13,713,000  $16,157,000
                                                                       ===========  ===========
 
    Property and equipment consist of the following:
 
                                                         Estimated            December 31,
                                                        useful life    -----------  -----------
                                                          (years)          1997         1998
                                                        -----------    -----------  -----------
                                                                            
    Office furniture and equipment                            5        $ 1,332,000  $ 1,565,000
    Computer and demonstration equipment                      3          8,140,000    9,089,000
    Deployed assets                                         3-7            497,000    1,788,000
    Service and spare components                              5          2,000,000    2,584,000
    Leasehold improvements                                  1-7            304,000      758,000
                                                                       -----------  -----------
                                                                        12,273,000   15,784,000

    Less -- Accumulated depreciation and amortization                    3,970,000    7,803,000
                                                                       -----------  -----------
                                                                       $ 8,303,000  $ 7,981,000
                                                                       ===========  ===========
 

                                      F-10

 
                        SeaChange International, Inc.
            Notes to Consolidated Financial Statements (continued)

    Depreciation expense was $1,246,000, $2,515,000 and $3,833,000 for the years
    ended December 31, 1996, 1997 and 1998, respectively.



Accrued expenses consist of the following:
                                                                             December 31,
                                                                       ------------------------
                                                                          1997         1998
                                                                       -----------  -----------
                                                                              
    Accrued software license fees                                       $  630,000   $1,206,000
    Accrued sales and use taxes                                            338,000      733,000
    Other accrued expenses                                               1,750,000    1,435,000
                                                                        ----------   ----------
                                                                        $2,718,000   $3,374,000
                                                                        ==========   ==========
 

4.  Segment Information

    The Company has four reportable segments: digital advertising insertion,
    movies and broadcast systems and services.  The digital advertising
    insertion systems segment provides products to digitally manage, store and
    distribute digital video for television operators and telecommunications
    companies.  The movie systems segment comprises products to provide long-
    form video storage and delivery for the pay-per-view markets for the
    hospitality and commercial property markets.  The broadcast systems segment
    provides products for the storage, archival, on-air playback of advertising
    and other video programming for the broadcast television industry. The
    service segment provides installation, training, product maintenance and
    technical support for the above systems and content which is distributed by
    the movie product segment.  The accounting policies of the segments are the
    same as those described in the summary of significant accounting policies.
    The Company does not measure the assets allocated to the segments.  The
    Company measures results of the segments based on the respective gross
    profits.  There were no intersegment sales or transfers. Long-lived assets
    are principally located in the United States. The following summarizes the
    revenues and cost of revenues by reportable segment:





                                                                                 Year ended December 31,
                                                             ---------------------------------------------------------------    
                                                                  1996                    1997                    1998
                                                             ---------------        ----------------      ------------------    
                                                                                                 
Revenues 
     Digital advertising insertion                                   $45,513                 $55,977                 $44,088
     Movies                                                              232                   4,437                   9,722
     Broadcast                                                             -                       -                   4,223
     Services                                                          3,521                   7,473                  13,737
                                                             ---------------        ----------------      ------------------    
                                                                     $49,266                 $67,887                 $71,770
                                                             ---------------        ----------------      ------------------    
 
Costs of revenues 
     Digital advertising insertion                                   $26,901                 $32,356                 $26,551
     Movies                                                              232                   2,384                   6,801
     Broadcast                                                             -                       -                   2,420
     Services                                                          4,030                   7,607                  13,241
                                                             ---------------        ----------------      ------------------    
                                                                     $31,163                 $42,347                 $49,013
                                                             ---------------        ----------------      ------------------    


                                      F-11

 
                        SeaChange International, Inc.
            Notes to Consolidated Financial Statements (continued)

    The following summarizes revenues by geographic locations:



                                                                                 Year ended December 31,
                                                             ---------------------------------------------------------------    
                                                                  1996                    1997                    1998
                                                             ---------------        ----------------      ------------------    
                                                                                                 
Revenues 
     United States                                                   $46,875                 $59,855                 $62,343
     Canada and South America                                              -                   2,696                     691
     Europe                                                            2,391                   4,481                   4,272
     Rest of world                                                         -                     855                   4,464
                                                             ---------------        ----------------      ------------------    
                                                                     $49,266                 $67,887                 $71,770
                                                             ===============        ================      ==================    

                                                                               
    For the years ended December 31, 1996, 1997 and 1998, certain customers
    accounted for more than 10% of the Company's revenues.  Individual customers
    accounted for 29%, 17%, 13% and 12% of revenues in 1996; 24%, 18% and 10% in
    1997; and 24% and 15% in 1998.


 
5.  Acquisition and Restructuring of Operations

    Acquisition

    On December 10, 1997, the Company exchanged 625,000 shares of its common
    stock for all of the outstanding capital stock of IPC Interactive Pte. Ltd.
    ("IPC") which was renamed to SeaChange Asia Pacific Operations Pte. Ltd.
    ("SC Asia").  SC Asia provides interactive television network systems to the
    hospitality and commercial property markets. The total purchase price,
    including transaction costs, was $4,805,000.  The acquisition was accounted
    for under the purchase method.  Accordingly, the purchase price was
    allocated to the estimated fair value of the acquired assets and liabilities
    based upon an independent appraisal.  A portion of the purchase price was
    allocated to in-process research and development, resulting in an immediate
    charge to the Company's operations of  $5,290,000 at the date of
    acquisition.  The amount allocated to in-process research and development
    represented technology which had not reached technological feasibility and
    had no alternative future use.   The appraisal also valued intangibles,
    including assembled workforce and software.  Goodwill and intangibles, net
    of related accumulated amortization totaled $1,608,000 and $1,197,000 at
    December 31, 1997 and 1998, respectively.  Amortization expense was $27,000
    and $411,000 for the years ended December 31, 1997 and 1998, respectively.
    The consolidated results of operations include the operating results of IPC
    from the date of acquisition.

    The purchase price was allocated to the acquired assets and liabilities
    as follows:



 
                                              
        Tangible assets                          $ 5,471,000
        Assumed liabilities                       (7,591,000)
        Intangible assets:
          In-process research and development      5,290,000
          Software                                   850,000
          Assembled workforce                        280,000
          Goodwill                                   505,000
                                                 -----------   
                                                 $ 4,805,000
                                                 ===========


                                      F-12

 
                        SeaChange International, Inc.
            Notes to Consolidated Financial Statements (continued)

    Included in assumed liabilities were a line of credit of $700,000 and notes
    payable to related parties of $437,000.  The notes payable to related
    parties were due to two companies owned by new shareholders of the Company
    as a result of the acquisition.  The Company paid these assumed liabilities
    in full and canceled the line of credit prior to December 31, 1997.

    The following unaudited pro forma data summarizes the consolidated results
    of the Company and IPC as if the acquisition had occurred on February 1,
    1996 (inception of IPC) and excludes the $5,290,000 charge for in-process
    research and development.  The unaudited pro forma information is not
    necessarily indicative either of results of operations that would have
    occurred had the purchase been made at the beginning of the periods
    presented, or of future results of operations of the combined companies.



                                         Pro forma for the year ended December 31,
                                         -----------------------------------------
                                                  1996              1997    
                                             -----------        ------------
                                             (unaudited)         (unaudited)
                                                                   
                                                                            
    Revenues                                 $60,372,000        $75,573,000 
    Net income (loss)                        $ 1,085,000        $(3,403,000)
    Basic earnings (loss) per share          $       .19        $      (.31)
    Diluted earnings (loss) per share        $       .09        $      (.31) 


    Restructuring of Operations

    In March 1998, the Company recorded a charge of $676,000 for the
    restructuring of operations as part of a planned consolidation of the
    operations of SC Asia. The charge for restructuring included $569,000
    related to the termination of 13 employees, a provision of $60,000 related
    to the planned vacating of premises and $47,000 of compensation expense
    associated with stock options for certain terminated employees. At March 31,
    1998, the Company had notified all terminated employees. All restructuring
    charges were paid as of December 31, 1998.

6.  Lines of Credit

    The Company has a $6.0 million revolving line of credit and a $3.0 million
    equipment line of credit with a bank. The revolving line of credit expires
    in October 1999 and the equipment line of credit expires in June 1999.
    Borrowings under the lines of credit are secured by substantially all of the
    Company's assets.  Loans made under the revolving line of credit generally
    bear interest at a rate per annum equal to the bank's base rate plus .5%
    (8.25 % at December 31, 1998).  Loans made under the equipment loan bear
    interest at a rate per annum equal to the bank's base rate plus 1.0% (8.75%
    at December 31, 1998). The loan agreement relating to the lines of credit
    requires that the Company provide the bank with certain periodic financial
    reports and comply with certain financial ratios including the maintenance
    of total liabilities, excluding deferred revenue, to net worth of at least
    .80 to 1.0.  At December 31, 1998 the Company was in compliance with all
    covenants.  As of December 31, 1998, borrowings against the line of credit
    were $2.0 million. As of December 31, 1998, borrowings against the equipment
    line of credit were $1,226,000.  Maturities of the equipment line of credit
    are $491,000, $491,000 and $244,000 in 1999, 2000 and 2001, respectively.

                                      F-13

 
                        SeaChange International, Inc.
            Notes to Consolidated Financial Statements (continued)

7.  Income Taxes

    The components of the provision (benefit) for income taxes are as follows:
 
 
 
                                        Year ended December  31,
                                 -------------------------------------- 
                                    1996          1997          1998
                                 ----------    ----------   -----------
                                                   
Current provision (benefit):
 Federal                         $2,346,000    $1,920,000   $(1,913,000)
 State                              561,000       371,000             -
                                 ----------    ----------   -----------
                                  2,907,000     2,291,000    (1,913,000)
                                 ----------    ----------   -----------
Deferred benefit:
 Federal                           (324,000)     (394,000)     (124,000)
 State                             (100,000)     (121,000)     (752,000)
                                 ----------    ----------   -----------
                                   (424,000)     (515,000)     (876,000)
                                 ----------    ----------   -----------
                                 $2,483,000    $1,776,000   $(2,789,000)
                                 ==========    ==========   ===========


    The components of deferred income taxes are as follows:



                                                              December 31,
                                                       -------------------------
                                                           1997          1998
                                                       -----------   -----------     
                                                               
    Deferred tax assets:
      Inventories                                      $   769,000   $ 1,299,000
      Allowance for doubtful accounts                      209,000       320,000
      Deferred revenue                                      96,000       126,000
      Software                                             176,000       111,000
      Accrued expenses                                           -       153,000
      State net operating loss carryforwards                     -       398,000
      Acquired net operating loss carryforwards and
        basis differences                                3,361,000     3,361,000
                                                       -----------   -----------     
                                                         4,611,000     5,768,000
      Valuation allowance                               (3,361,000)   (3,361,000)
                                                       -----------   -----------     
         Total deferred tax assets                       1,250,000     2,407,000
                                                       -----------   -----------     
    Deferred tax liabilities:
      Property and equipment                               157,000       430,000
      Other                                                  2,000        10,000
                                                       -----------   -----------     
         Total deferred tax liabilities                    159,000       440,000
                                                       -----------   -----------     
    Net deferred income taxes                          $ 1,091,000   $ 1,967,000
                                                       ===========   ===========


    Deferred income taxes reflect the tax impact of temporary differences
    between the amount of assets and liabilities for financial reporting
    purposes and such amounts as measured by tax laws and regulations.  Under
    Statement of Financial Accounting Standards No. 109, "Accounting for Income
    Taxes", the benefit associated with future deductible temporary differences
    is recognized if it is more likely than not that the benefit will be
    realized.  The measurement of deferred tax assets is reduced by a valuation
    allowance if, based upon the weight of available evidence, it is more likely
    than not that some or all of the deferred tax assets will not be realized.

    The valuation allowance of $3,361,000 at December 31, 1997 and 1998 relates
    to net operating loss carryforwards and tax basis differences acquired in
    the Company's purchase of SC Asia.  These acquired deferred tax assets may
    only be utilized to offset future taxable income attributable to SC Asia.
    In addition, the recognition of these deferred tax assets are subject to
    Internal Revenue Code change in ownership rules which may limit the amount
    that can be utilized to offset future taxable income.  The Company believes
    that the valuation allowance is appropriate given the weight of objective
    evidence, including the historical operating results of IPC. Any tax
    benefits subsequently recognized related to these assets will first reduce
    the remaining balance in goodwill and then other acquired intangible assets.

                                      F-14

 
                        SeaChange International, Inc.
            Notes to Consolidated Financial Statements (continued)


    Based on the weight of available evidence, the Company believes its
    remaining deferred tax assets will be realizable.  The amount of the
    deferred tax asset considered realizable is subject to change based on
    future events.  The Company will assess the need for the valuation allowance
    at each balance sheet date based on all available evidence.

    At December 31, 1998, the Company had federal and state net operating loss
    carryforwards of approximately $11,278,000 which expire at various dates
    through 2013 and foreign net operating loss carryforwards of approximately
    $1,436,000 which do not expire.

    The income tax provision computed using the federal statutory income tax
    rate differs from the Company's effective tax rate primarily due to the
    following:


 
 
                                                                                       Year ended December 31,
                                                                                -------------------------------------
                                                                                   1996         1997          1998
                                                                                ----------   ----------   -----------
                                                                                                 
    Statutory U.S. federal tax rate                                             $2,293,000   $  (91,000)  $(2,552,000)
    State taxes, net of federal tax benefits                                       304,000      165,000      (496,000)
    Other                                                                                -      145,000       355,000
    Research and development tax credits                                          (135,000)    (334,000)     (316,000)
    Foreign Sales Corporation exempt income                                        (20,000)           -             -
    Nondeductible expenses, including write-off of
       acquired in-process research and
       development in 1997                                                          41,000    1,891,000       220,000
                                                                                ----------   ----------   -----------
                                                                                $2,483,000   $1,776,000   $(2,789,000)
                                                                                ==========   ==========   ===========


    The Company's effective tax rate was 36.8% in 1996.  The Company's effective
    tax rate for 1997 was significantly impacted by the write-off of acquired
    in-process research and development which, due to the tax-free nature of the
    transaction to IPC stockholders, is not deductible for tax purposes by the
    Company.  Accordingly, in 1997 the Company recorded a tax provision of
    $1,776,000 despite a book pre-tax operating loss. The Company's effective
    tax benefit rate was 37.2% in 1998.

8.  Common Stock

    Initial Public Offering

    On November 5, 1996, the Company sold 1,810,000 shares of common stock to
    the public in the Company's initial public offering at a price of $15.00 per
    share.  Proceeds to the Company, net of offering expenses, amounted to
    $24,070,000. Upon the closing of the initial public offering all outstanding
    convertible preferred stock of the Company automatically converted into a
    total of 2,260,856 shares of common stock of the Company.


    Stock Split

    On September 6, 1996, the Board of Directors authorized a 3-for-2 stock
    split of the Company's common stock, which became effective on October 30,
    1996.  All shares of common stock, common stock options, preferred stock
    conversion ratios and per share amounts included in the accompanying
    consolidated financial statements have been adjusted to give retroactive
    effect to the stock split for 1996.

                                      F-15

 
                        SeaChange International, Inc.
            Notes to Consolidated Financial Statements (continued)

    Restriction Agreements

    Certain common shares are subject to stock restriction and repurchase
    agreements under which the Company may repurchase unvested common shares at
    the original issuance price and vested common shares at fair value upon
    termination of a business relationship with the Company.  Common shares
    subject to these agreements vest ratably over a five-year period and, at
    December 31, 1998, 652,500 of such shares are unvested.

    Treasury Stock

    In January 1996, the Company repurchased 431,250 shares of its common stock
    and 1,286 shares of Series A Stock from certain employees and directors of
    the Company.  Of the common stock repurchased, 21,750 shares were held by
    the stockholders for less than six months from the time the shares became
    vested.  Accordingly, compensation expense was recorded for the difference
    between the repurchase price and the original purchase price paid by the
    stockholders.  Compensation expense recorded as a result of this transaction
    was $91,000.  In December 1996, the Board of Directors voted to retire all
    shares of treasury stock held at December 31, 1996.

    In 1997, the Company repurchased 9,000 shares of its common stock from an
    employee of the Company.  The shares were held for less than six months from
    the time the shares became vested.  Accordingly, compensation expense was
    recorded for the difference between the repurchase price and the original
    purchase price paid by the stockholder.  Compensation expense recorded in
    1997 as a result of this transaction was $45,000.

    Reserved Shares

    At December 31, 1998, the Company had 2,008,895 shares of common stock
    reserved for issuance upon the exercise of common stock options and the
    purchase of stock under the Employee Stock Purchase Plan.

9.  Convertible Preferred Stock

    Stock Authorization

    The Board of Directors is authorized to issue from time to time up to an
    aggregate of 5,000,000 shares of preferred stock, in one or more series.
    Each such series of preferred stock shall have the number of shares,
    designations, preferences, voting powers, qualifications and special or
    relative rights or privileges to be determined by the Board of Directors,
    including dividend rights, voting rights, redemption rights and sinking fund
    provisions, liquidation preferences, conversion rights and preemptive
    rights.

10. Stock Plans

    Employee Stock Purchase Plan

    In September 1996, the Company's Board of Directors adopted and the
    stockholders approved an employee stock purchase plan (the "Stock Purchase
    Plan"), effective January 1, 1997, which provides for the issuance of a
    maximum of 300,000 shares of common stock to participating employees who
    meet eligibility requirements.  Employees who would immediately after the
    grant own 5% or more of the total combined voting power or value of the
    Company's stock and directors who are not employees of the Company may not
    participate in the Stock Purchase Plan.  The purchase price of the stock is
    85% of the lesser of the average market price of the common stock on the
    first or last business day of each six-month plan period.  During 1997 and
    1998, 29,361 and 52,771 shares of common stock, respectively, were issued
    under the Stock Purchase Plan.

                                      F-16

 
                        SeaChange International, Inc.
            Notes to Consolidated Financial Statements (continued)

    1995 Stock Option Plan

    The 1995 Stock Option Plan (the "1995 Stock Option Plan") provides for the
    grant of incentive stock options and nonqualified stock options for the
    purchase of up to an aggregate of 1,950,000 shares of the Company's common
    stock by officers, employees, consultants and directors of the Company. The
    Board of Directors is responsible for administration of the 1995 Stock
    Option Plan and determining the term of each option, option exercise price,
    number of shares for which each option is granted and the rate at which each
    option is exercisable. Options generally vest ratably over five years. The
    Company may not grant an employee incentive stock options with a fair value
    in excess of $100,000 that are initially exercisable during any one calendar
    year.

    Incentive stock options may be granted to employees at an exercise price per
    share of not less than the fair value per common share on the date of the
    grant (not less than 110% of the fair value in the case of holders of more
    than 10% of the Company's voting stock).  Nonqualified stock options may be
    granted to any officer, employee, director or consultant at an exercise
    price per share as determined by the Company's Board of Directors.

    Options granted under the 1995 Stock Option Plan generally expire ten years
    from the date of the grant (five years for incentive stock options granted
    to holders of more than 10% of the Company's voting stock).

    Director Stock Option Plan

    In June 1996, the Company's Board of Directors adopted and the stockholders
    approved a director stock option plan (the "Director Option Plan") which
    provides for the grant of options to full time directors of the Company to
    purchase a maximum of 30,000 shares of common stock under the Director
    Option Plan.  Under the Director Option Plan, participating directors
    receive an option to purchase 3,375 shares of common stock per annum.
    Options granted under the Director Option Plan vest as to 33-1/3% of the
    shares underlying the option immediately upon the date of the grant, and
    vest as to an additional 8-1/3% of the shares underlying the option at the
    end of each of the next 8 quarters, provided that the optionee remains a
    director.  Directors will also receive, on each three-year anniversary of
    such director's option grant date, an additional option to purchase 3,375
    shares of common stock, provided that such director continues to serve on
    the Board of Directors.  All options granted under the Director Option Plan
    have an exercise price equal to the fair value of the common stock on the
    date of grant and a term of ten years from the date of grant.

    Transactions under the 1995 Stock Option Plan and the Director Option Plan
    during the years ended December 31, 1996, 1997 and 1998 are summarized as
    follows:

                                      F-17

 
                        SeaChange International, Inc.
            Notes to Consolidated Financial Statements (continued)





                                                    Year ended December 31,
                                  -----------------------------------------------------------
                                       1996                  1997                 1998
                                  -----------------  -------------------   ------------------
                                           Weighted            Weighted             Weighted
                                           average             average              average
                                           exercise            exercise             exercise
                                   Shares   price     Shares    price      Shares     price
                                  -------- --------  --------- ---------   --------- --------
                                                                     
Outstanding at
 beginning of period               327,120    $ .92    739,334    $ 5.87   1,143,057   $11.40
Granted                            472,510     8.79    585,536     18.03     889,729     7.43
Exercised                           (9,223)     .85    (88,999)     2.30     (90,752)    5.56
Cancelled                          (51,073)    2.22    (92,814)    17.81    (532,818)   14.98
                                  ========           =========             =========         
 
Outstanding at
  period end                       739,334    $5.87  1,143,057    $11.40   1,409,216   $ 8.01
                                  ========           =========             =========         
 
Options exercisable
 at period end                     115,224             205,198               315,643

Weighted average fair value
 of options granted
 during the period                            $4.33               $11.00               $ 9.72

 

    The following table summarizes information about employee and director stock
    options outstanding at December 31, 1998:



                                                       Options outstanding at December 31, 1998
                                                     --------------------------------------------
                                                                       Weighted
                                                                       average
                                                                      remaining       Weighted
                                                         Number      contractual      average
                                                       outstanding   life (years)  exercise price   
                                                     --------------  ------------  --------------
                                                                          
Range of exercise prices  
 
          $  .50                                             59,328         6.65           $ 0.50
            1.23 to 1.36                                    101,121         3.88             1.31
            4.20 to 6.00                                    415,513         9.51             5.76
            6.67 to 9.38                                    643,382         8.92             8.24
           10.19 to 15.00                                   105,683         8.56            11.51
           15.50 to 21.50                                    22,314         8.30            19.33
           28.75 to 33.75                                    61,875         7.75            28.96
                                                     -------------- 
                                                          1,409,216
                                                     ==============

 
 
                                   Options exercisable at December 31, 1998
                                   ------------------------------------------
                                                                  Weighted
                                     Number                       average
Range of exercise prices           exercisable                 exercise price
                                                        
               $0.50                   31,621                    $ 0.50
                1.23 to 1.36           57,651                      1.31
                4.20 to 6.00           41,849                      4.96
                6.67 to 9.38          127,986                      7.92
               10.19 to 15.00          27,516                     11.34
               15.50 to 21.50           6,833                     19.32
               28.75 to 33.75          22,187                     28.95
                                   ----------
                                      315,643
                                   ==========
 
    Fair Value Disclosures

    The Company applies APB 25 in accounting for employee stock awards.
    Compensation expense of  $126,000, $45,000 and $47,000 has been recorded for
    the years ended December 31, 1996, 1997 and 1998, respectively.  Had
    compensation expense for the Company's employee stock plans been determined
    based on the fair value at the grant dates, as prescribed in SFAS 123, the
    Company's net income (loss) and earnings (loss) per share would have been as
    follows:

                                      F-18

 
                        SeaChange International, Inc.
            Notes to Consolidated Financial Statements (continued)



                                                 Year ended December 31,
                                         ------------------------------------- 
                                               1996         1997          1998
                                         ----------  -----------   -----------
                                                          
    Net income (loss)
      As reported                        $4,262,000  $(2,420,000)  $(4,717,000)
      Pro forma                          $4,205,000  $(3,290,000)  $(6,601,000)
 
    Basic earnings (loss) per share
      As reported                        $      .82  $      (.24)  $      (.38)
      Pro forma                          $      .81  $      (.32)  $      (.53)
 
    Diluted earnings (loss) per share
      As reported                        $      .36  $      (.24)  $      (.38)
      Pro forma                          $      .36  $      (.32)  $      (.53)


    For options granted prior to the Company's initial filing of its
    Registration Statement on Form S-1 on September 18, 1996, the fair value of
    each option grant was estimated on the date of grant using the minimum value
    method.  The fair value of each option granted subsequent to the initial
    filing was estimated on the date of grant assuming a weighted average
    volatility factor of 67%.  Additional weighted average assumptions used for
    grants during the years ended December 31, 1996, 1997 and 1998 included:
    dividend yield of 0.0% for all periods; risk-free interest rates of 5.36% to
    6.49% for options granted during the year ended December 31, 1996, 5.70% to
    6.75% for options granted during the year ended December 31, 1997 and 6.00%
    for options granted during the year ended December 31, 1998; and an expected
    option term of 5 years for all periods.

    Because additional option grants are expected to be made each year, the
    above pro forma disclosures are not representative of pro forma effects of
    reported net income for future years.

    Stock Option Repricing

    On January 23, 1998, the Compensation and Option Committee of the Board of
    Directors of the Company ("Committee") determined that, because certain
    stock options held by employees of the Company had an exercise price
    significantly higher than the fair market value of the Company's common
    stock, such stock options were not providing the desired incentive to
    employees. Accordingly, the Committee granted those employees whose options
    were between $15.00 and $24.63 per share an opportunity to cancel their
    existing options for new options on a 1-for-1 basis, with a new five-year
    vesting schedule beginning on January 23, 1998. Employees whose options were
    above $24.63 were offered an opportunity to cancel their existing options
    for new options on a 2-for-3 basis, with no change in their original vesting
    schedule. As a result of this stock option repricing, new options were
    granted to purchase 212,779 shares of common stock and the average exercise
    price of such options was reduced from $22.19 per share to $8.25 per share,
    the fair market value of the Company's common stock at the close of the
    market on January 22, 1998. With the exception of one executive officer, the
    Company's directors and executive officers were not eligible to participate
    in this stock option repricing. During the execution of the stock option
    repricing plan, the Company's stock price was below $8.25 per share and,
    therefore, no compensation charge was recorded as a result of the stock
    option repricing.

11. Commitments

    The Company leases its operating facilities and certain office equipment
    under noncancelable capital and operating leases which expire at various
    dates through 2005.  Rental expense under operating leases was approximately
    $251,000, 

                                      F-19

 
                        SeaChange International, Inc.
            Notes to Consolidated Financial Statements (continued)


    $542,000 and $1,294,000 for the years ended December 31, 1996,
    1997 and 1998, respectively.  Future commitments under minimum lease
    payments as of December 31, 1998 are as follows:


 
                                      Capital    Operating
                                          
 
Year ended December 31, 1999          $ 90,000   $1,460,000
                        2000            90,000    1,402,000
                        2001            90,000    1,143,000
                        2002            90,000      675,000
                        2003            66,000      524,000
                  Thereafter                 -      649,000
                                      --------
Minimum lease payments                 426,000
Less: Amount representing interest      70,000
                                      --------
                                      $356,000
                                      --------
 

    The Company had noncancelable purchase commitments for inventories of
    approximately $3,000,000 at December 31, 1998.

    In the ordinary course of business, the Company is subject to various types
    of litigation. In the opinion of management, all litigation currently
    pending or threatened will not have a material adverse effect on the
    Company's financial position or results of operations.

12. Employee Benefit Plan

    The Company sponsors a 401(k) retirement savings plan ( the "Plan").
    Participation in the Plan is available to full-time employees who meet
    eligibility requirements.  Eligible employees may contribute up to 15% of
    their annual salary, subject to certain limitations.  The Company matches
    contributions up to 25% of the first 6% of compensation contributed by the
    employee to the Plan.  During 1997 and 1998, the Company contributed $68,000
    and $189,000, respectively, to the Plan.  Prior to 1997, the Company did not
    make contributions to the Plan.

                                      F-20

 

                         SEACHANGE INTERNATIONAL, INC.

                     REPORT OF INDEPENDENT ACCOUNTANTS ON
                         FINANCIAL STATEMENT SCHEDULE


To the Board of Directors
of SeaChange International, Inc.

Our audits of the consolidated financial statements referred to in our report 
dated January 29, 1999 appearing on page F-1 of this Form 10-K also included an 
audit of the Financial Statement Schedule listed in Item 14 (a)(2) of this Form 
10-K. In our opinion, this Financial Statement Schedule presents fairly, in all 
material respects, the information set forth therein when read in conjunction 
with the related consolidated financial statements.



PricewaterhouseCoopers LLP

Boston, Massachusetts
January 29, 1999

                                      S-1

 
                                                                     Schedule II

                         SEACHANGE INTERNATIONAL, INC.

                 VALUATION OF QUALIFYING ACCOUNTS AND RESERVES
                                        



                                      Balance at            Charged to                                         
                                     beginning of            costs and            Deductions and                     Balance at end
                                        period               expenses               write-offs           Other         of period
                                 --------------------    -----------------    ---------------------  -------------  ----------------

                                                                                                     
Allowance for Doubtful Accounts:
Year ended December 31, 1996              $   40,000           $  133,000            $      -            $     -          $  173,000

Year ended December 31, 1997                 173,000              485,000                 (174,000)         75,000           559,000

Year ended December 31, 1998              $  559,000           $  497,000            $    (186,000)      $     -          $  870,000

 
Inventory Valuation Allowance:
 
Year ended December 31, 1996              $   56,200           $  693,800            $     -            $     -           $  750,000

Year ended December 31, 1997                 750,000            1,730,000               (1,076,000)        100,000         1,504,000

Year ended December 31, 1998              $1,504,000           $2,016,000            $    (919,000)     $     -           $2,601,000



                                      S-2