Revenue Grew 3% Year-over-Year, with OEM and
National Revenue Achieving 17% Year-over-Year
Growth
Platform Growth Driven by AccuTrade, D2C Media,
and VIN Performance Media Products
Generated $123MM of
Year-To-Date Net Cash Provided by Operating Activities, up 34%
Year-over-Year
Repurchased 1.2 Million Shares,
Representing 45% of Quarterly Free Cash Flow
CHICAGO, Nov. 7, 2024
/PRNewswire/ -- Cars.com Inc. (NYSE: CARS) (d/b/a "Cars
Commerce Inc." or the "Company"), an audience-driven technology
company empowering the automotive industry, today released its
financial results for the third quarter ended September 30, 2024.
Q3 2024 Financial Highlights
- Revenue of $179.7 million, up
$5.3 million and up 3.1%
year-over-year
- Net income of $18.7 million, or
$0.28 per diluted share, compared to
prior year's Net income of $4.5
million, or $0.07 per diluted
share
- Adjusted net income of $27.7
million, or $0.41 per diluted
share, compared to Adjusted net income of $27.3 million, or $0.40 per diluted share, in the prior year
- Adjusted EBITDA of $51.1 million,
or 28.5% of revenue, up $1.6 million
and up 3.3% year-over-year
Q3 2024 Key Metrics and Operational Highlights
- Average Monthly Unique Visitors ("UVs") of 24.5 million,
compared to 26.0 million a year ago
- Traffic ("Visits") of 154.2 million, up 2% year-over-year
- Monthly Average Revenue Per Dealer ("ARPD") of $2,478, down 3% from the year-ago period
- Dealer Customers totaled 19,255 as of September 30, 2024, compared to 19,390 as of
June 30, 2024
- AccuTrade Connected grew to 950 subscribers, and the AccuTrade
website application installed base also grew, both driven by recent
OEM endorsements
- Cars Commerce became the #1 dealer website provider in
Canada, supporting approximately
1,100 customers in the third quarter of 2024
"We demonstrated steady and consistent execution against our
platform strategy as we drove profitable growth across the Cars
Commerce product suite during the third quarter. Increased
subscription growth, particularly in AccuTrade, reflected growing
dealer affinity for our unique data insights and differentiated
technology. Now, we are focused on finishing the year strong with
further revenue and margin growth, and continued product innovation
that enables automotive commerce in this strong demand environment,
" said Alex Vetter, Chief Executive
Officer of Cars Commerce.
Q3 2024 Results
Revenue for the third quarter totaled $179.7 million, an increase of $5.3 million and up over 3%, compared to the
prior year period. Subscription-based Dealer revenue grew 2%
year-over-year, driven by D2C Media and digital experience
performance, and partially offset by a decrease in marketplace
revenue related to macroeconomic trends impacting dealer
profitability. OEM and National revenue grew 17% year-over-year,
benefitting from broad-based demand as manufacturers seek increased
consumer awareness of on-lot inventory.
Third quarter ARPD was $2,478
compared to $2,548 in the prior year
period. As of September 30, 2024,
Dealer Customers totaled 19,255, compared to 19,390 as of
June 30, 2024.
Total operating expenses for the third quarter were $168.2 million, compared to $160.0 million for the prior year period. The
earnout associated with D2C Media is classified as compensation
expense and is reflected primarily in General and administrative
expense. This quarter, the Company expensed $2.8 million associated with the D2C
earnout. Adjusted operating expenses for the quarter were
$156.1 million, a $5.6 million increase compared to the prior year
period. The change in Adjusted operating expenses included
additional investments in Product and technology for compensation
and third party licenses.
Net income for the third quarter was $18.7 million, or $0.28 per diluted share, compared to Net income
of $4.5 million, or $0.07 per diluted share, in the third quarter of
2023. The change in Net income is primarily attributable to the
change in the fair value of contingent consideration associated
with prior acquisitions. Adjusted net income for the quarter was
$27.7 million, or $0.41 per diluted share, compared to $27.3 million, or $0.40 per diluted share a year ago.
Adjusted EBITDA for the third quarter totaled $51.1 million, or 28.5% of revenue, compared to
$49.5 million, or 28.4% of revenue,
for the prior year period. The increase in Adjusted EBITDA was
primarily driven by revenue growth.
The Company drove robust consumer scale and engagement during
the third quarter. Total Traffic reached 154.2 million visits, with
organic traffic remaining strong at over 60% of visits, and Average
Monthly Unique Visitors were 24.5 million for the quarter.
Cash Flow and Balance Sheet
Net cash provided by operating activities for the nine-month
period ended September 30, 2024 was
$122.5 million, compared to
$91.6 million in the prior year. Free
cash flow in the nine-month period ended September 30, 2024 totaled $103.7 million, compared to $76.0 million in 2023. The increase is primarily
due to Adjusted EBITDA growth and lower cash taxes, partially
offset by increased capital expenditures.
The Company repaid $20.0 million
of debt during the first nine months of 2024, reducing total debt
outstanding to $470.0 million as of
September 30, 2024. The Company's
total net leverage (as defined in the Company's credit facility)
improved to 2.0x as of September 30,
2024 at the low-end of its target total net leverage range
of 2.0x to 2.5x. Total liquidity as of September 30, 2024 was $329.6 million, which is defined as Cash and cash
equivalents of $49.6 million and
revolver capacity of $280.0
million.
The Company continues to execute on its capital allocation
strategy and year-to-date has repurchased 2.0 million shares of
common stock for $35.7 million. The
Company's cumulative repurchases have been $116 million since 2022, with $84 million remaining under its current
repurchase authorization. The Company remains committed to
returning at least 50% of free cash flow to shareholders via share
repurchases in the second half of 2024; in the third quarter, share
repurchases of 1.2 million shares represented 45% of free cash
flow.
"We're pleased to deliver another quarter of revenue growth, as
well as strong Adjusted EBITDA margin of 28.5% at the high end of
our guidance. Our robust free cash flow conversion boosted our
year-to-date free cash flow to $104
million, the highest level in three years, enabling us to
both meaningfully increase share buybacks and to invest in product
and technology initiatives during Q3," said Sonia Jain, Chief Financial Officer of Cars
Commerce. "Our results reinforce confidence in our platform
strategy, and we're focused in Q4 on delivering profitable growth
while also deploying capital to drive incremental shareholder
value."
Fourth Quarter and 2024 Outlook
The Company is reaffirming its fiscal year 2024 outlook of 4.5%
to 5.5% revenue growth, based on year-to-date performance and
current business trends. For the fourth quarter, the Company
anticipates continued strong high single digit year-over-year
growth in OEM & National revenue, as well as modest growth in
Dealer revenue.
Adjusted EBITDA margin outlook for fiscal 2024 remains 28.0% to
30.0%, reflecting disciplined cost management to continue
delivering strong operating leverage for the remainder of the
year.
Q3 2024 Earnings Call
As previously announced, management will hold a conference call
and webcast today at 8:00 a.m. CT.
This webcast may be accessed at the Cars Commerce Investor
Relations website, investor.cars.com. An archive of the webcast
will be available at investor.cars.com following the conclusion of
the call.
About Cars Commerce
Cars Commerce is an audience-driven technology company
empowering the automotive industry. The Company simplifies
everything about car buying and selling with powerful products,
solutions and AI-driven technologies that span pretail, retail and
post-sale activities – enabling more efficient and profitable
retail operations. The Cars Commerce platform is organized around
four industry-leading brands: the flagship automotive marketplace
and dealer reputation site Cars.com, award-winning technology and
digital retail technology and marketing services from Dealer
Inspire, essential trade-in and appraisal technology from
AccuTrade, and exclusive in-market media solutions from the Cars
Commerce Media Network. Learn more at www.carscommerce.inc.
Non-GAAP Financial Measures
This earnings release discusses Adjusted EBITDA, Adjusted EBITDA
margin, Adjusted net income, Free Cash Flow and Adjusted Operating
Expenses. These financial measures are not prepared in accordance
with generally accepted accounting principles in the United States ("GAAP"). These financial
measures are presented as supplemental measures of operating
performance because the Company believes they provide meaningful
information regarding the Company's performance and provide a basis
to compare operating results between periods. In addition, the
Company uses Adjusted EBITDA as a measure for determining incentive
compensation targets. Adjusted EBITDA also is used as a performance
measure under the Company's credit agreement and includes
adjustments such as the items defined below and other further
adjustments, which are defined in the credit agreement. These
non-GAAP financial measures are frequently used by the Company's
lenders, securities analysts, investors and other interested
parties to evaluate companies in the Company's industry.
While a reconciliation of non-GAAP measures to corresponding
GAAP measures is not available on a forward-looking basis without
unreasonable effort due to, as applicable, the timing, amount,
valuation and number of future employee equity awards and the
uncertainty relating to the timing, frequency, and effect of
acquisitions and the significance of the resulting
transaction-related expenses, the Company has provided a
reconciliation of non-GAAP financial measures to their most
directly comparable financial measure prepared in accordance with
GAAP in this earnings release, see "Non-GAAP Reconciliations"
below.
Other companies may define or calculate these measures
differently, limiting their usefulness as comparative measures.
Because of these limitations, non-GAAP financial measures should
not be considered in isolation or as substitutes for performance
measures calculated in accordance with GAAP. Definitions of these
non-GAAP financial measures and reconciliations to the most
directly comparable GAAP financial measures are presented in the
tables below.
The Company defines Adjusted EBITDA as net income (loss) before
(1) interest expense, net, (2) income tax (benefit) expense, (3)
depreciation, (4) amortization of intangible assets, (5)
stock-based compensation expense, (6) unrealized mark-to-market
adjustments and cash transactions related to derivative
instruments, (7) unrealized foreign currency exchange gains and
losses, and (8) certain other items, such as transaction-related
items, severance, transformation and other exit costs and write-off
and impairments of goodwill, intangible assets and other long-lived
assets.
Transaction-related items result from actual or potential
transactions such as business combinations, mergers, acquisitions,
dispositions, spin-offs, financing transactions, and other
strategic transactions, including, without limitation, (1)
transaction-related bonuses and (2) expenses for advisors and
representatives such as investment bankers, consultants, attorneys
and accounting firms. Transaction-related items may also include,
without limitation, transition and integration costs such as
retention bonuses and acquisition-related milestone payments to
acquired employees, consulting, compensation and other incremental
costs associated with integration projects, fair value changes to
contingent considerations and amortization of deferred revenue
related to the AccuTrade acquisition.
The Company defines Adjusted Net Income as GAAP net income
(loss) excluding, net of their related tax effects: (1)
amortization of intangible assets, (2) stock-based compensation
expense, (3) unrealized mark-to-market adjustments and cash
transactions related to derivative instruments, (4) unrealized
foreign currency exchange gains and losses, and (5) certain other
items, such as transaction-related costs, severance, transformation
and other exit costs and write-off and impairments of goodwill,
intangible assets and other long-lived assets.
The Company defines Free Cash Flow as net cash provided by
operating activities less capital expenditures, including purchases
of property and equipment and capitalization of internally
developed technology.
The Company defines Adjusted Operating Expenses as total
operating expenses adjusted to exclude stock-based compensation,
write-off and impairments of goodwill, intangible assets,
long-lived assets, severance, transformation and other exit costs
and transaction-related items.
Key Metric Definitions
Average Monthly Unique Visitors ("UVs") and Traffic ("Visits").
The Company defines UVs in a given month as the number of distinct
visitors that engage with its platform during that month. Visitors
are identified when a user first visits an individual Cars.com
property on an individual device/browser combination or installs
one of its mobile apps on an individual device. If a visitor
accesses more than one of its web properties or apps or uses more
than one device or browser, each of those unique
property/browser/app/device combinations counts toward the number
of UVs. Traffic is defined as the number of visits to Cars.com
desktop and mobile properties (responsive sites and mobile apps).
The Company measured UVs and Traffic via Adobe Analytics through
the year ended December 31, 2023. As
of January 1, 2024, the Company now
measures UVs and Traffic via RudderStack, which we believe better
aligns to the Company's product and technology platform and
provides improved visibility into its UVs and Traffic. Prior period
UVs and Traffic information has not been recast, as it is
impracticable to do so. These metrics do not include traffic to
Dealer Inspire or D2C Media websites.
Monthly Average Revenue Per Dealer ("ARPD"). The Company
believes that its ability to grow ARPD is an indicator of the value
proposition of its platform. The Company defines ARPD as Dealer
revenue, excluding digital advertising services, during the period
divided by the monthly average number of Dealer Customers during
the same period. Beginning December 31,
2023, this key operating metric includes D2C Media.
Dealer Customers. Dealer Customers represent dealerships using
our products as of the end of each reporting period. Each physical
or virtual dealership location is counted separately, whether it is
a single-location proprietorship or part of a large, consolidated
dealer group. Multi-franchise dealerships at a single location are
counted as one dealer. Beginning December
31, 2023, this key operating metric includes D2C Media.
Forward-Looking Statements
This press release contains "forward-looking statements" within
the meaning of the federal securities laws. All statements other
than statements of historical facts are forward-looking statements.
These statements often use words such as "believe," "expect,"
"project," "anticipate," "outlook," "intend," "strategy," "plan,"
"estimate," "target," "seek," "will," "may," "would," "should,"
"could," "forecasts," "mission," "strive," "more," "goal" or
similar expressions. Forward-looking statements are based on our
current expectations, beliefs, strategies, estimates, projections
and assumptions, experience in the industry as well as our
perceptions of historical trends, current conditions, expected
future developments, and other factors we think are appropriate.
Such forward-looking statements are based on estimates and
assumptions that, while considered reasonable by Cars Commerce and
its management based on their knowledge and understanding of the
business and industry, are inherently uncertain. While Cars
Commerce and its management make such statements in good faith and
believe such judgments are reasonable, you should understand that
these statements are not guarantees of future strategic action,
performance or results. Our actual results, performance,
achievements, strategic actions or prospects could differ
materially from those expressed or implied by these forward-looking
statements. Given these uncertainties, you should not rely on
forward-looking statements in making investment decisions. When we
make comparisons of results between current and prior periods, we
do not intend to express any future trends, or indications of
future performance, unless expressed as such, and you should view
such comparisons as historical data. Whether or not any such
forward-looking statement is in fact achieved will depend on future
events, some of which are beyond our control.
Forward-looking statements are subject to a number of risks,
uncertainties and other important factors, many of which are beyond
our control, that could cause our actual results and strategic
actions to differ materially from those expressed in the
forward-looking statements contained in this press release. For a
detailed discussion of many of these and other risks and
uncertainties, see "Part I, Item 1A., Risk Factors" and "Part II,
Item 7., Management's Discussion and Analysis of Financial
Condition and Results of Operations" in our Annual Report on Form
10-K for the year ended December 31,
2023, as filed with the Securities and Exchange Commission
("SEC") on February 22, 2024 and our
other filings filed with the SEC and available on our website at
investor.cars.com or via EDGAR at www.sec.gov.
You should evaluate all forward-looking statements made in this
press release in the context of these risks and uncertainties. The
forward-looking statements contained in this press release are
based only on information currently available to us and speak only
as of the date of this press release. We undertake no obligation,
other than as may be required by law, to update or revise any
forward-looking or cautionary statements to reflect changes in
assumptions, the occurrence of events, unanticipated or otherwise,
or changes in future operating results over time or otherwise. The
forward-looking statements in this report are intended to be
subject to the safe harbor protection provided by the federal
securities laws.
Cars Commerce Investor Relations Contact:
Katherine Chen
ir@carscommerce.inc
408.768.6847
Cars Commerce Media Contact:
Marita Thomas
mthomas@carscommerce.inc
312.601.5692
Cars.com
Inc.
|
Consolidated
Statements of Income
|
(In thousands,
except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue:
|
|
|
|
|
|
|
|
Dealer
|
$
159,513
|
|
$
157,116
|
|
$
481,171
|
|
$
460,268
|
OEM and
National
|
17,014
|
|
14,549
|
|
48,149
|
|
40,494
|
Other
|
3,124
|
|
2,668
|
|
9,401
|
|
8,815
|
Total
revenue
|
179,651
|
|
174,333
|
|
538,721
|
|
509,577
|
Operating
expenses:
|
|
|
|
|
|
|
|
Cost of revenue and
operations
|
31,610
|
|
31,077
|
|
92,602
|
|
91,287
|
Product and
technology
|
29,223
|
|
25,297
|
|
84,891
|
|
74,354
|
Marketing and
sales
|
58,288
|
|
60,186
|
|
177,664
|
|
176,636
|
General and
administrative
|
21,511
|
|
17,785
|
|
67,348
|
|
53,738
|
Depreciation and
amortization
|
27,563
|
|
25,670
|
|
82,499
|
|
74,381
|
Total operating
expenses
|
168,195
|
|
160,015
|
|
505,004
|
|
470,396
|
Operating
income
|
11,456
|
|
14,318
|
|
33,717
|
|
39,181
|
Nonoperating
expenses:
|
|
|
|
|
|
|
|
Interest expense,
net
|
(8,028)
|
|
(7,777)
|
|
(24,458)
|
|
(24,171)
|
Other income (expense),
net
|
21,111
|
|
(3,902)
|
|
32,498
|
|
1,204
|
Total nonoperating
income (expense), net
|
13,083
|
|
(11,679)
|
|
8,040
|
|
(22,967)
|
Income before income
taxes
|
24,539
|
|
2,639
|
|
41,757
|
|
16,214
|
Income tax expense
(benefit)
|
5,820
|
|
(1,852)
|
|
10,873
|
|
(93,882)
|
Net income
|
$
18,719
|
|
$
4,491
|
|
$
30,884
|
|
$
110,096
|
Weighted-average
common shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
66,107
|
|
66,773
|
|
66,319
|
|
66,820
|
Diluted
|
67,666
|
|
68,508
|
|
67,590
|
|
68,199
|
Earnings per
share:
|
|
|
|
|
|
|
|
Basic
|
$
0.28
|
|
$
0.07
|
|
$
0.47
|
|
$
1.65
|
Diluted
|
0.28
|
|
0.07
|
|
0.46
|
|
1.61
|
Cars.com
Inc.
|
Consolidated Balance
Sheets
|
(In thousands,
except per share data)
|
|
|
|
|
|
September 30,
2024
|
|
December 31,
2023
|
|
(unaudited)
|
|
|
Assets:
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
49,573
|
|
$
39,198
|
Accounts receivable,
net
|
125,214
|
|
125,373
|
Prepaid
expenses
|
15,536
|
|
12,553
|
Other current
assets
|
9,574
|
|
1,314
|
Total current
assets
|
199,897
|
|
178,438
|
Property and equipment,
net
|
42,827
|
|
43,853
|
Goodwill
|
145,843
|
|
147,058
|
Intangible assets,
net
|
605,130
|
|
669,167
|
Deferred tax assets,
net
|
100,530
|
|
112,953
|
Investments and other
assets, net
|
24,281
|
|
20,980
|
Total assets
|
$
1,118,508
|
|
$
1,172,449
|
Liabilities and
stockholders' equity:
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts
payable
|
$
32,228
|
|
$
22,259
|
Accrued
compensation
|
29,561
|
|
31,669
|
Current portion of
long-term debt, net
|
—
|
|
23,129
|
Other accrued
liabilities
|
49,600
|
|
68,691
|
Total current
liabilities
|
111,389
|
|
145,748
|
Noncurrent
liabilities:
|
|
|
|
Long-term debt,
net
|
464,979
|
|
460,119
|
Deferred tax
liabilities, net
|
8,293
|
|
8,757
|
Other noncurrent
liabilities
|
31,422
|
|
65,717
|
Total noncurrent
liabilities
|
504,694
|
|
534,593
|
Total
liabilities
|
616,083
|
|
680,341
|
Commitments and
contingencies
|
|
|
|
Stockholders'
equity:
|
|
|
|
Preferred Stock at par,
$0.01 par value; 5,000 shares authorized; no shares
issued and outstanding as of September 30, 2024 and
December 31, 2023,
respectively
|
—
|
|
—
|
Common Stock at par,
$0.01 par value; 300,000 shares authorized; 65,022
and 65,929 shares issued and outstanding as of
September 30, 2024 and
December 31, 2023, respectively
|
650
|
|
659
|
Additional paid-in
capital
|
1,480,400
|
|
1,500,232
|
Accumulated
deficit
|
(978,850)
|
|
(1,009,734)
|
Accumulated other
comprehensive income
|
225
|
|
951
|
Total stockholders'
equity
|
502,425
|
|
492,108
|
Total liabilities and
stockholders' equity
|
$
1,118,508
|
|
$
1,172,449
|
Cars.com
Inc.
|
Consolidated
Statements of Cash Flows
|
(In
thousands)
|
(Unaudited)
|
|
|
|
|
|
Nine Months Ended
September 30,
|
|
2024
|
|
2023
|
Cash flows from
operating activities:
|
|
|
|
Net income
|
$
30,884
|
|
$
110,096
|
Adjustments to
reconcile Net income to Net cash provided by operating
activities:
|
|
|
|
Depreciation
|
19,306
|
|
16,367
|
Amortization of
intangible assets
|
63,193
|
|
58,014
|
Changes in fair value
of contingent consideration
|
(33,473)
|
|
(1,280)
|
Stock-based
compensation
|
23,689
|
|
20,930
|
Deferred income
taxes
|
12,469
|
|
(98,821)
|
Provision for doubtful
accounts
|
2,634
|
|
2,117
|
Amortization of debt
issuance costs
|
1,769
|
|
2,303
|
Unrealized loss on
foreign currency denominated transactions
|
965
|
|
—
|
Amortization of
deferred revenue related to AccuTrade acquisition
|
—
|
|
(883)
|
Other, net
|
766
|
|
640
|
Changes in operating
assets and liabilities:
|
|
|
|
Accounts
receivable
|
(2,574)
|
|
(12,472)
|
Prepaid expenses and
other assets
|
(12,705)
|
|
(13,073)
|
Accounts
payable
|
9,947
|
|
473
|
Accrued
compensation
|
(2,067)
|
|
1,741
|
Other
liabilities
|
7,714
|
|
5,428
|
Net cash provided by
operating activities
|
122,517
|
|
91,580
|
Cash flows from
investing activities:
|
|
|
|
Payments for acquisitions,
net of cash acquired
|
(218)
|
|
—
|
Capitalization of internally
developed technology
|
(16,770)
|
|
(14,838)
|
Purchase of property and
equipment
|
(2,046)
|
|
(737)
|
Net cash used in
investing activities
|
(19,034)
|
|
(15,575)
|
Cash flows from
financing activities:
|
|
|
|
Payments of Revolving Loan
borrowings and long-term debt
|
(20,000)
|
|
(26,250)
|
Payments for stock-based
compensation plans, net
|
(8,065)
|
|
(9,069)
|
Repurchases of common
stock
|
(35,686)
|
|
(23,316)
|
Payments of contingent
consideration
|
(27,435)
|
|
—
|
Payments of debt issuance
costs and other fees
|
(1,869)
|
|
—
|
Net cash used in
financing activities
|
(93,055)
|
|
(58,635)
|
Effect of exchange rate
changes on Cash and cash equivalents
|
(53)
|
|
—
|
Net increase in Cash
and cash equivalents
|
10,375
|
|
17,370
|
Cash and cash
equivalents at beginning of period
|
39,198
|
|
31,715
|
Cash and cash
equivalents at end of period
|
$
49,573
|
|
$
49,085
|
Supplemental cash
flow information:
|
|
|
|
Cash paid for income
taxes
|
$
5,506
|
|
$
17,107
|
Cash paid for
interest
|
18,453
|
|
16,806
|
Cars.com
Inc.
|
Non-GAAP
Reconciliations
|
(In thousands,
except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Reconciliation of
Net income to Adjusted EBITDA
|
|
|
|
|
|
|
|
|
Net income
|
$
18,719
|
|
$
4,491
|
|
$
30,884
|
|
$
110,096
|
Interest expense,
net
|
8,028
|
|
7,777
|
|
24,458
|
|
24,171
|
Income tax expense
(benefit)
|
5,820
|
|
(1,852)
|
|
10,873
|
|
(93,882)
|
Depreciation and
amortization
|
27,563
|
|
25,670
|
|
82,499
|
|
74,381
|
Stock-based
compensation, including related payroll tax expense
|
8,444
|
|
7,611
|
|
25,207
|
|
22,283
|
Transaction-related and
other one-time items
|
(16,971)
|
|
5,797
|
|
(20,655)
|
|
2,431
|
Non-operating foreign
exchange (gain) loss
|
(472)
|
|
—
|
|
963
|
|
—
|
Adjusted
EBITDA
|
$
51,131
|
|
$
49,494
|
|
$
154,229
|
|
$
139,480
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Reconciliation of
Net income to Adjusted Net income
|
|
|
|
|
|
|
|
|
Net income
|
$
18,719
|
|
$
4,491
|
|
$
30,884
|
|
$
110,096
|
Stock-based
compensation, including related payroll tax expense
|
8,444
|
|
7,611
|
|
25,207
|
|
22,283
|
Amortization of
intangible assets
|
20,979
|
|
19,697
|
|
63,193
|
|
58,014
|
Transaction-related
items
|
(17,941)
|
|
5,019
|
|
(24,466)
|
|
(555)
|
Non-operating foreign
exchange (gain) loss
|
(472)
|
|
—
|
|
963
|
|
—
|
Other one-time
items
|
970
|
|
778
|
|
3,811
|
|
2,986
|
Valuation
allowance
|
—
|
|
(1,976)
|
|
—
|
|
(96,113)
|
Income tax impact of
adjustments
|
(2,995)
|
|
(8,276)
|
|
(17,177)
|
|
(20,682)
|
Adjusted net
income
|
$
27,704
|
|
$
27,344
|
|
$
82,415
|
|
$
76,029
|
|
|
|
|
|
|
|
|
Adjusted net income per
share, diluted
|
$
0.41
|
|
$
0.40
|
|
$
1.22
|
|
$
1.11
|
Weighted-average common
shares outstanding, diluted
|
67,666
|
|
68,508
|
|
67,590
|
|
68,199
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Reconciliation of
Net cash provided by operating activities to Free cash
flow
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
$
53,795
|
|
$
35,398
|
|
$
122,517
|
|
$
91,580
|
Capitalization of
internally developed technology
|
(5,594)
|
|
(4,777)
|
|
(16,770)
|
|
(14,838)
|
Purchase of property
and equipment
|
(947)
|
|
(229)
|
|
(2,046)
|
|
(737)
|
Free cash
flow
|
$
47,254
|
|
$
30,392
|
|
$
103,701
|
|
$
76,005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Operating expenses to Adjusted operating expenses for the Three
Months Ended September 30, 2024:
|
|
|
|
|
|
|
|
|
|
As
Reported
|
|
Adjustments
(1)
|
|
Stock-Based
Compensation
|
|
As
Adjusted
|
Cost of revenue and
operations
|
$
31,610
|
|
$
—
|
|
$
(215)
|
|
$
31,395
|
Product and
technology
|
29,223
|
|
—
|
|
(2,956)
|
|
26,267
|
Marketing and
sales
|
58,288
|
|
(44)
|
|
(1,469)
|
|
56,775
|
General and
administrative
|
21,511
|
|
(3,624)
|
|
(3,804)
|
|
14,083
|
Depreciation and
amortization
|
27,563
|
|
—
|
|
—
|
|
27,563
|
Total operating
expenses
|
$
168,195
|
|
$
(3,668)
|
|
$
(8,444)
|
|
$
156,083
|
|
|
|
|
|
|
|
|
Total nonoperating
income (expense), net
|
$
13,083
|
|
$
(21,111)
|
|
$
—
|
|
$
(8,028)
|
|
|
|
|
|
|
|
|
(1) Includes
transaction related items, unrealized gain/loss on foreign currency
denominated transactions, severance, transformation and other exit
costs, and
write-off of long-lived assets and other.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Operating expenses to Adjusted operating expenses for the Three
Months Ended September 30, 2023:
|
|
|
|
|
|
|
|
|
|
As
Reported
|
|
Adjustments
(1)
|
|
Stock-Based
Compensation
|
|
As
Adjusted
|
Cost of revenue and
operations
|
$
31,077
|
|
$
—
|
|
$
(425)
|
|
$
30,652
|
Product and
technology
|
25,297
|
|
—
|
|
(2,413)
|
|
22,884
|
Marketing and
sales
|
60,186
|
|
—
|
|
(1,548)
|
|
58,638
|
General and
administrative
|
17,785
|
|
(1,895)
|
|
(3,225)
|
|
12,665
|
Depreciation and
amortization
|
25,670
|
|
—
|
|
—
|
|
25,670
|
Total operating
expenses
|
$
160,015
|
|
$
(1,895)
|
|
$
(7,611)
|
|
$
150,509
|
|
|
|
|
|
|
|
|
Total nonoperating
expense, net
|
$
(11,679)
|
|
$
3,902
|
|
$
—
|
|
$
(7,777)
|
|
|
|
|
|
|
|
|
(1) Includes
transaction related items, severance, transformation and other exit
costs, and
write-off of long-lived assets and other.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Operating expenses to Adjusted operating expenses for the Nine
Months Ended September 30, 2024:
|
|
|
|
|
|
|
|
|
|
As
Reported
|
|
Adjustments
(1)
|
|
Stock-Based
Compensation
|
|
As
Adjusted
|
Cost of revenue and
operations
|
$
92,602
|
|
$
—
|
|
$
(773)
|
|
$
91,829
|
Product and
technology
|
84,891
|
|
—
|
|
(8,746)
|
|
76,145
|
Marketing and
sales
|
177,664
|
|
(132)
|
|
(4,362)
|
|
173,170
|
General and
administrative
|
67,348
|
|
(12,675)
|
|
(11,326)
|
|
43,347
|
Depreciation and
amortization
|
82,499
|
|
—
|
|
—
|
|
82,499
|
Total operating
expenses
|
$
505,004
|
|
$
(12,807)
|
|
$
(25,207)
|
|
$
466,990
|
|
|
|
|
|
|
|
|
Total nonoperating
income (expense), net
|
$
8,040
|
|
$
(32,499)
|
|
$
—
|
|
$
(24,459)
|
|
|
|
|
|
|
|
|
(1) Includes
transaction related items, unrealized gain/loss on foreign currency
denominated transactions, severance, transformation and
other exit costs, and write-off of long-lived assets and
other.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Operating expenses to Adjusted operating expenses for the Nine
Months Ended September 30, 2023:
|
|
|
|
|
|
|
|
|
|
As
Reported
|
|
Adjustments
(1)
|
|
Stock-Based
Compensation
|
|
As
Adjusted
|
Cost of revenue and
operations
|
$
91,287
|
|
$
—
|
|
$
(1,175)
|
|
$
90,112
|
Product and
technology
|
74,354
|
|
—
|
|
(6,842)
|
|
67,512
|
Marketing and
sales
|
176,636
|
|
—
|
|
(4,512)
|
|
172,124
|
General and
administrative
|
53,738
|
|
(4,794)
|
|
(9,754)
|
|
39,190
|
Depreciation and
amortization
|
74,381
|
|
—
|
|
—
|
|
74,381
|
Total operating
expenses
|
$
470,396
|
|
$
(4,794)
|
|
$
(22,283)
|
|
$
443,319
|
|
|
|
|
|
|
|
|
Total nonoperating
expense, net
|
$
(22,967)
|
|
$
(1,280)
|
|
$
—
|
|
$
(24,247)
|
|
|
|
|
|
|
|
|
(1) Includes
transaction related items, severance, transformation and other exit
costs, and write-off of long-lived assets and other.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/carscom-reports-third-quarter-2024-results-302298450.html
SOURCE Cars Commerce