Exhibit 99.1

Cars.com Reports Second Quarter 2025 Results

Grew to 19,412 Dealer Customers, Driven by Strong Sequential Increase in Marketplace Subscriptions

Achieved Record First Half 27.8MM Monthly Average Unique Visitors and 332MM Visits

Repurchased 2.1 Million Shares, Representing 3% of Shares Outstanding

Raising FY 2025 Share Repurchase Target to $70 to $90 Million

CHICAGO, August 7, 2025 -- 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 second quarter ended June 30, 2025.

“Second quarter performance reflected positive customer and product trends, giving us confidence in improved revenue momentum relative to a softer start to the year. We delivered our best sequential organic customer growth in over three years, and expanded across our major product lines, with the Cars.com marketplace accounting for more than half of that growth. Other key growth initiatives are also in progress and on-track as of mid-year, such as repackaging, AI product innovation, and continued ramp of our DealerClub auction platform,” said Alex Vetter, Chief Executive Officer of Cars Commerce. “Our first half operating results, coupled with new commercial leadership, supports our expectation of an upward trajectory in the second half of the year.”

Q2 2025 Financial Highlights

(in thousands, except per share data)

Quarter Ended June 30,

2025

2024

Change %

Total Revenue

$ 178,739

$ 178,894

NM

Net income

7,009

11,381

(38%)

Adjusted net income

26,412

26,048

1%

Adjusted EBITDA

50,898

50,425

1%

Net income per diluted share

0.11

0.17

(35%)

Adjusted net income per diluted share

0.41

0.38

8%

NM = Not meaningful

Q2 2025 Key Metrics and Operational Highlights

(in millions, except dealer data)

Quarter Ended

June 30,

2025

March 31,

2025

June 30,

2024

Change %

Q/Q

Change % Y/Y

Average Monthly Unique Visitors

26.6

29.0

26.1

(8%)

2%

Traffic (“Visits”)

162.0

170.1

158.1

(5%)

2%

Monthly Average Revenue Per Dealer (“ARPD”)

$ 2,435

$ 2,473

$ 2,474

(2%)

(2%)

Dealer Customers

19,412

19,250

  19,390

1%

NM

NM = Not meaningful

Dealer Customers grew to 19,412, up over 160 dealers quarter-over-quarter and the best sequential customer growth in over three years*
Average Monthly Unique Visitors were up 2% year-over-year based on strong consumer demand, tariff-motivated shopping behavior, and benefits from strategic marketing investments, including highly relevant editorial content

Page 2

AccuTrade was selected as the enterprise trade and appraisal solution by leading dealer group, expanding AccuTrade’s proprietary insights and technology into roughly 150 total stores by end of 2025
AccuTrade appraisals grew 45% year-over-year, reflecting both increased product adoption and customer engagement
DealerClub transaction volume was up 50% quarter-over-quarter alongside double-digit active user growth

*Excluding the Q4 2023 increase in dealer count associated with the acquisition of D2C Media

Q2 2025 Results

Revenue for the second quarter totaled $178.7 million, roughly flat compared to the prior year period. Subscription-based Dealer revenue was down 1% year-over-year, primarily reflecting changes in customer and product mix, with marketplace performance offsetting growth across websites and appraisal technology. OEM and National revenue was up 5% year-over-year, inclusive of temporary shifts in media investments, primarily at the start of the quarter, as automakers adjusted to tariff announcements and impacts.

Total operating expenses for the second quarter were $163.5 million, compared to $169.4 million for the prior year period. Operating expenses included costs associated with the January 2025 acquisition of DealerClub, which were absent in the prior year period, that were fully offset by actions taken to streamline costs, including headcount and lease-related expenses, as well as shifts in marketing investments, as compared to the prior year period. Adjusted operating expenses for the quarter were $152.7 million, down 2% compared to the prior year period, reflecting efficiencies previously described.

Net income for the second quarter was $7.0 million, or $0.11 per diluted share, compared to Net income of $11.4 million, or $0.17 per diluted share, in the second quarter of 2024. The change in Net income is primarily attributable to changes in the fair value of contingent consideration in the prior-year period associated with prior acquisitions. Adjusted net income for the quarter was $26.4 million, or $0.41 per diluted share, compared to $26.0 million, or $0.38 per diluted share a year ago. Adjusted EBITDA for the second quarter totaled $50.9 million, or 28.5% of revenue.

Cash Flow and Balance Sheet

Net cash provided by operating activities for the six-month period ended June 30, 2025 was $55.7 million, compared to $68.7 million in the prior year. Free cash flow for the six-month period ended June 30, 2025 totaled $41.8 million, compared to $56.4 million in the prior year, which is largely attributable to the anticipated increase in earnout payments associated with D2C Media.

The Company’s total debt outstanding was $460.0 million as of June 30, 2025. The Company’s total net leverage (as defined in the Company’s credit facility) was 2.1x as of June 30, 2025, within its target total net leverage range of 2.0x to 2.5x. Total liquidity as of June 30, 2025 was $317.7 million, which is defined as Cash and cash equivalents of $27.7 million and revolver capacity of $290.0 million.

Share Repurchases

The Company executed on its capital allocation strategy with the repurchase of 2.1 million shares of common stock for $23.1 million in the second quarter, bringing total repurchases to 3.7 million shares for $44.6 million in the first half of 2025. As such, the Company is raising its target for share repurchases for 2025 to a range of $70 to $90 million, reaffirming its strong commitment to return capital to shareholders.


Page 3

“In the second quarter we executed on our growth initiatives while also gaining meaningful operational efficiencies. Judicious cost management helped us reduce operating expenses, which were down 3% year-over-year. As a result, we achieved an Adjusted EBITDA margin of 28.5%, at the high end of our expectations. We also exceeded our capital return commitment, buying back 2.1 million shares, equivalent to 127% of free cash flow, in the second quarter,” said Sonia Jain, Chief Financial Officer of Cars Commerce. “Looking to the second half, we are well positioned for revenue growth, and we are also pleased to raise our full year share repurchase target to $70 to $90 million as we drive value creation for all stakeholders.”

Outlook

Based on current market conditions, the Company anticipates low-single digit revenue growth for the second half of 2025. The Company continues to execute on 2025 growth initiatives, including driving product adoption and innovation, and broad-based repackaging. However, as previously communicated, the favorability, magnitude, and timing of customer spending in certain product categories, such as advertising, is subject to market factors like vehicle production levels and affordability, which have been volatile year-to-date.

The Company is reaffirming Full Year Adjusted EBITDA margin guidance of 29% to 31%. Adjusted EBITDA margin guidance reflects the Company’s confidence in managing operating levers across a range of macroeconomic scenarios.

Q2 2025 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, a reputation-based dealer-to-dealer wholesale auction from DealerClub 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 (loss) 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


Page 4

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 (loss) income 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 RudderStack. These metrics do not include traffic to Dealer Inspire, D2C Media, or DealerClub websites.


Page 5

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 and DealerClub, during the period divided by the monthly average number of Dealer Customers during the same period.

Dealer Customers. Dealer Customers represent dealerships using the Company’s 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. Dealer Customer metrics do not include DealerClub.

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, 2024, as filed with the Securities and Exchange Commission (“SEC”) on February 27, 2025 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:


Page 6

Katherine Chen

ir@carscommerce.inc

408.768.6847

 

Cars Commerce Media Contact:

Marita Thomas

mthomas@carscommerce.inc

312.601.5692

 

###

 


Page 7

Cars.com Inc.

 

Consolidated Statements of Income

 

(In thousands, except per share data)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

Dealer

$

158,477

 

 

$

159,843

 

 

$

317,621

 

 

$

321,658

 

OEM and National

 

16,637

 

 

 

15,828

 

 

 

32,916

 

 

 

31,135

 

Other

 

3,625

 

 

 

3,223

 

 

 

7,226

 

 

 

6,277

 

Total revenue

 

178,739

 

 

 

178,894

 

 

 

357,763

 

 

 

359,070

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue and operations

 

30,547

 

 

 

31,030

 

 

 

61,486

 

 

 

60,992

 

Product and technology

 

28,634

 

 

 

27,583

 

 

 

57,112

 

 

 

55,668

 

Marketing and sales

 

57,757

 

 

 

60,213

 

 

 

117,982

 

 

 

119,376

 

General and administrative

 

21,682

 

 

 

22,980

 

 

 

47,566

 

 

 

45,837

 

Depreciation and amortization

 

24,873

 

 

 

27,571

 

 

 

51,912

 

 

 

54,936

 

Total operating expenses

 

163,493

 

 

 

169,377

 

 

 

336,058

 

 

 

336,809

 

Operating income

 

15,246

 

 

 

9,517

 

 

 

21,705

 

 

 

22,261

 

Nonoperating expenses:

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

(7,644

)

 

 

(8,109

)

 

 

(15,312

)

 

 

(16,430

)

Other income, net

 

2,366

 

 

 

14,990

 

 

 

2,342

 

 

 

11,387

 

Total nonoperating (expense) income, net

 

(5,278

)

 

 

6,881

 

 

 

(12,970

)

 

 

(5,043

)

Income before income taxes

 

9,968

 

 

 

16,398

 

 

 

8,735

 

 

 

17,218

 

Income tax expense

 

2,959

 

 

 

5,017

 

 

 

3,739

 

 

 

5,053

 

Net income

$

7,009

 

 

$

11,381

 

 

$

4,996

 

 

$

12,165

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

63,163

 

 

 

66,534

 

 

 

63,859

 

 

 

66,426

 

Diluted

 

63,842

 

 

 

67,821

 

 

 

64,476

 

 

 

67,514

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.11

 

 

$

0.17

 

 

$

0.08

 

 

$

0.18

 

Diluted

 

0.11

 

 

 

0.17

 

 

 

0.08

 

 

 

0.18

 

 


Page 8

Cars.com Inc.

 

Consolidated Balance Sheets

 

(In thousands, except per share data)

 

 

 

 

 

 

 

 

June 30, 2025

 

 

December 31, 2024

 

 

(unaudited)

 

 

 

 

Assets:

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

$

27,704

 

 

$

50,673

 

Accounts receivable, net

 

132,852

 

 

 

133,741

 

Prepaid expenses

 

11,320

 

 

 

13,782

 

Other current assets

 

7,769

 

 

 

16,134

 

Total current assets

 

179,645

 

 

 

214,330

 

Property and equipment, net

 

35,998

 

 

 

40,704

 

Goodwill

 

167,562

 

 

 

143,279

 

Intangible assets, net

 

555,363

 

 

 

585,690

 

Deferred tax assets

 

99,772

 

 

 

100,530

 

Investments and other assets, net

 

26,314

 

 

 

27,332

 

Total assets

$

1,064,654

 

 

$

1,111,865

 

Liabilities and stockholders' equity:

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

$

30,935

 

 

$

33,498

 

Accrued compensation

 

22,528

 

 

 

36,295

 

Other accrued liabilities

 

45,463

 

 

 

47,092

 

Total current liabilities

 

98,926

 

 

 

116,885

 

Noncurrent liabilities:

 

 

 

 

 

Long-term debt, net

 

455,897

 

 

 

455,288

 

Deferred tax liabilities

 

7,207

 

 

 

6,773

 

Other noncurrent liabilities

 

19,407

 

 

 

21,434

 

Total noncurrent liabilities

 

482,511

 

 

 

483,495

 

Total liabilities

 

581,437

 

 

 

600,380

 

Commitments and contingencies

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

Preferred Stock at par, $0.01 par value; 5,000 shares authorized; no shares
   issued and outstanding as of June 30, 2025 and December 31, 2024,
   respectively

 

 

 

 

 

Common Stock at par, $0.01 par value; 300,000 shares authorized; 61,799
   and 64,391 shares issued and outstanding as of June 30, 2025 and
   December 31, 2024, respectively

 

618

 

 

 

643

 

Additional paid-in capital

 

1,439,410

 

 

 

1,473,986

 

Accumulated deficit

 

(956,550

)

 

 

(961,546

)

Accumulated other comprehensive loss

 

(261

)

 

 

(1,598

)

Total stockholders' equity

 

483,217

 

 

 

511,485

 

Total liabilities and stockholders' equity

$

1,064,654

 

 

$

1,111,865

 

 


Page 9

Cars.com Inc.

 

Consolidated Statements of Cash Flows

 

(In thousands)

 

(Unaudited)

 

 

 

 

 

 

 

 

Six Months Ended June 30,

 

 

2025

 

 

2024

 

Cash flows from operating activities:

 

 

 

 

 

Net income

$

4,996

 

 

$

12,165

 

Adjustments to reconcile Net income to Net cash provided by operating activities:

 

 

 

 

 

Depreciation

 

17,076

 

 

 

12,722

 

Amortization of intangible assets

 

34,836

 

 

 

42,214

 

Stock-based compensation

 

15,013

 

 

 

15,541

 

Deferred income taxes

 

1,158

 

 

 

7,798

 

Provision for doubtful accounts

 

957

 

 

 

1,753

 

Amortization of debt issuance costs

 

950

 

 

 

1,289

 

Unrealized (gain) loss on foreign currency denominated transactions

 

(2,474

)

 

 

1,480

 

Changes in fair value of contingent consideration

 

 

 

 

(12,834

)

Other, net

 

1,439

 

 

 

578

 

Changes in operating assets and liabilities, net of acquisitions:

 

 

 

 

 

Accounts receivable

 

795

 

 

 

(5,090

)

Prepaid expenses and other assets

 

1,193

 

 

 

(6,869

)

Accounts payable

 

(2,475

)

 

 

7,282

 

Accrued compensation

 

(14,570

)

 

 

(8,834

)

Other liabilities

 

(3,211

)

 

 

(473

)

Net cash provided by operating activities

 

55,683

 

 

 

68,722

 

Cash flows from investing activities:

 

 

 

 

 

     Payments for acquisitions, net of cash acquired

 

(24,769

)

 

 

(218

)

     Capitalization of internally developed technology

 

(10,494

)

 

 

(11,176

)

     Purchase of property and equipment

 

(3,342

)

 

 

(1,099

)

     Proceeds from sale of equity investment

 

9,481

 

 

 

 

Net cash used in investing activities

 

(29,124

)

 

 

(12,493

)

Cash flows from financing activities:

 

 

 

 

 

     Proceeds from Revolving Loan borrowings

 

10,000

 

 

 

 

     Payments of Revolving Loan borrowings and long-term debt

 

(10,000

)

 

 

(15,000

)

     Payments for stock-based compensation plans, net

 

(4,699

)

 

 

(7,557

)

     Repurchases of common stock

 

(44,644

)

 

 

(14,362

)

     Payments of contingent consideration

 

 

 

 

(27,435

)

     Payments of debt issuance costs and other fees

 

 

 

 

(1,869

)

Net cash used in financing activities

 

(49,343

)

 

 

(66,223

)

Effect of exchange rate changes on Cash and cash equivalents

 

(185

)

 

 

(133

)

Net decrease in Cash and cash equivalents

 

(22,969

)

 

 

(10,127

)

Cash and cash equivalents at beginning of period

 

50,673

 

 

 

39,198

 

Cash and cash equivalents at end of period

$

27,704

 

 

$

29,071

 

Supplemental cash flow information:

 

 

 

 

 

Cash paid for income taxes

$

2,088

 

 

$

4,639

 

Cash paid for interest

 

15,067

 

 

 

16,893

 

 


Page 10

Cars.com Inc.

 

Non-GAAP Reconciliations

 

(In thousands, except per share data)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net income to Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net income

$

7,009

 

 

$

11,381

 

 

$

4,996

 

 

$

12,165

 

Interest expense, net

 

7,644

 

 

 

8,109

 

 

 

15,312

 

 

 

16,430

 

Income tax expense

 

2,959

 

 

 

5,017

 

 

 

3,739

 

 

 

5,053

 

Depreciation and amortization

 

24,873

 

 

 

27,571

 

 

 

51,912

 

 

 

54,936

 

Stock-based compensation, including related payroll tax expense

 

6,758

 

 

 

8,813

 

 

 

15,461

 

 

 

16,763

 

Transaction-related and other one-time items

 

4,022

 

 

 

(10,853

)

 

 

12,541

 

 

 

(3,684

)

Non-operating foreign exchange (gain) loss

 

(2,367

)

 

 

387

 

 

 

(2,342

)

 

 

1,435

 

Adjusted EBITDA

$

50,898

 

 

$

50,425

 

 

$

101,619

 

 

$

103,098

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net income to Adjusted Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net income

$

7,009

 

 

$

11,381

 

 

$

4,996

 

 

$

12,165

 

Stock-based compensation, including related payroll tax expense

 

6,758

 

 

 

8,813

 

 

 

15,461

 

 

 

16,763

 

Amortization of intangible assets

 

17,458

 

 

 

21,209

 

 

 

34,836

 

 

 

42,214

 

Transaction-related items

 

2,736

 

 

 

(12,668

)

 

 

5,666

 

 

 

(6,525

)

Non-operating foreign exchange (gain) loss

 

(2,367

)

 

 

387

 

 

 

(2,342

)

 

 

1,435

 

Other one-time items

 

1,286

 

 

 

1,815

 

 

 

6,875

 

 

 

2,841

 

Income tax impact of adjustments

 

(6,468

)

 

 

(4,889

)

 

 

(15,124

)

 

 

(14,182

)

Adjusted net income

$

26,412

 

 

$

26,048

 

 

$

50,368

 

 

$

54,711

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income per share, diluted

$

0.41

 

 

$

0.38

 

 

$

0.78

 

 

$

0.81

 

Weighted-average common shares outstanding, diluted

 

63,842

 

 

 

67,821

 

 

 

64,476

 

 

 

67,514

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net cash provided by operating activities to Free cash flow

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net cash provided by operating activities

$

26,228

 

 

$

35,254

 

 

$

55,683

 

 

$

68,722

 

Capitalization of internally developed technology

 

(5,510

)

 

 

(5,871

)

 

 

(10,494

)

 

 

(11,176

)

Purchase of property and equipment

 

(2,531

)

 

 

(391

)

 

 

(3,342

)

 

 

(1,099

)

Free cash flow

$

18,187

 

 

$

28,992

 

 

$

41,847

 

 

$

56,447

 

 


Page 11

Reconciliation of Operating expenses to Adjusted operating expenses for the Three Months Ended June 30, 2025:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Reported

 

 

Adjustments (1)

 

 

Stock-Based Compensation

 

 

As Adjusted

 

Cost of revenue and operations

$

30,547

 

 

$

 

 

$

(225

)

 

$

30,322

 

Product and technology

 

28,634

 

 

 

 

 

 

(2,467

)

 

 

26,167

 

Marketing and sales

 

57,757

 

 

 

(43

)

 

 

(1,583

)

 

 

56,131

 

General and administrative

 

21,682

 

 

 

(3,978

)

 

 

(2,483

)

 

 

15,221

 

Depreciation and amortization

 

24,873

 

 

 

 

 

 

 

 

 

24,873

 

Total operating expenses

$

163,493

 

 

$

(4,021

)

 

$

(6,758

)

 

$

152,714

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonoperating expense, net

$

(5,278

)

 

$

(2,366

)

 

$

 

 

$

(7,644

)

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes transaction related items, unrealized gains and losses 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 June 30, 2024:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Reported

 

 

Adjustments (1)

 

 

Stock-Based Compensation

 

 

As Adjusted

 

Cost of revenue and operations

$

31,030

 

 

$

 

 

$

(229

)

 

$

30,801

 

Product and technology

 

27,583

 

 

 

 

 

 

(3,009

)

 

 

24,574

 

Marketing and sales

 

60,213

 

 

 

(44

)

 

 

(1,672

)

 

 

58,497

 

General and administrative

 

22,980

 

 

 

(4,480

)

 

 

(3,903

)

 

 

14,597

 

Depreciation and amortization

 

27,571

 

 

 

 

 

 

 

 

 

27,571

 

Total operating expenses

$

169,377

 

 

$

(4,524

)

 

$

(8,813

)

 

$

156,040

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonoperating income (expense), net

$

6,881

 

 

$

(14,990

)

 

$

 

 

$

(8,109

)

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes transaction related items, unrealized gains and losses on foreign currency denominated transactions, severance, transformation and other exit costs, and write-off of long-lived assets and other.

 

 

 

 


Page 12

Reconciliation of Operating expenses to Adjusted operating expenses for the Six Months Ended June 30, 2025:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Reported

 

 

Adjustments (1)

 

 

Stock-Based Compensation

 

 

As Adjusted

 

Cost of revenue and operations

$

61,486

 

 

$

 

 

$

(403

)

 

$

61,083

 

Product and technology

 

57,112

 

 

 

 

 

 

(4,980

)

 

 

52,132

 

Marketing and sales

 

117,982

 

 

 

(85

)

 

 

(3,770

)

 

 

114,127

 

General and administrative

 

47,566

 

 

 

(12,456

)

 

 

(6,308

)

 

 

28,802

 

Depreciation and amortization

 

51,912

 

 

 

 

 

 

 

 

 

51,912

 

Total operating expenses

$

336,058

 

 

$

(12,541

)

 

$

(15,461

)

 

$

308,056

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonoperating expense, net

$

(12,970

)

 

$

(2,342

)

 

$

 

 

$

(15,312

)

 

 

 

 

 

 

 

 

 

 

 

 

(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 Six Months Ended June 30, 2024:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Reported

 

 

Adjustments (1)

 

 

Stock-Based Compensation

 

 

As Adjusted

 

Cost of revenue and operations

$

60,992

 

 

$

 

 

$

(558

)

 

$

60,434

 

Product and technology

 

55,668

 

 

 

 

 

 

(5,790

)

 

 

49,878

 

Marketing and sales

 

119,376

 

 

 

(88

)

 

 

(2,893

)

 

 

116,395

 

General and administrative

 

45,837

 

 

 

(9,051

)

 

 

(7,522

)

 

 

29,264

 

Depreciation and amortization

 

54,936

 

 

 

 

 

 

 

 

 

54,936

 

Total operating expenses

$

336,809

 

 

$

(9,139

)

 

$

(16,763

)

 

$

310,907

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonoperating expense, net

$

(5,043

)

 

$

(11,388

)

 

$

 

 

$

(16,431

)

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes transaction related items, unrealized gains and losses on foreign currency denominated transactions, severance, transformation and other exit costs, and write-off of long-lived assets and other.