| | | | | | 1 | | | |
| | | | | | 20 | | | |
| | | | | | 28 | | | |
| | | | | | 30 | | | |
| | | | | | 31 | | | |
| | | | | | 37 | | | |
| | | | | | 79 | | | |
| | | | | | 114 | | | |
| | | | | | 116 | | | |
| | | | | | 117 | | | |
| | | | | | 118 | | | |
| | | | | | 119 | | | |
| | | | | | 125 | | | |
| | | | | | 125 | | | |
| | | | | | 126 | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | |
| | | |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |||||||||||||||
| Revenue(1) | | | | $ | 201 | | | | | $ | 261 | | | | | $ | 321 | | | | | $ | 422 | | | | | $ | 514 | | |
|
Adjusted EBITDA(2)
|
| | | $ | 1 | | | | | $ | 24 | | | | | $ | 39 | | | | | $ | 75 | | | | | $ | 105 | | |
|
Capital Expenditures
|
| | | $ | 8 | | | | | $ | 8 | | | | | $ | 9 | | | | | $ | 10 | | | | | $ | 11 | | |
|
Unlevered Free Cash Flow(3)
|
| | | $ | (24) | | | | | $ | (3) | | | | | $ | 3 | | | | | $ | 29 | | | | | $ | 50 | | |
| | | |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |||||||||||||||
| Revenue(1) | | | | $ | 184 | | | | | $ | 223 | | | | | $ | 281 | | | | | $ | 375 | | | | | $ | 461 | | |
|
Adjusted EBITDA(2)
|
| | | $ | (3) | | | | | $ | 18 | | | | | $ | 36 | | | | | $ | 71 | | | | | $ | 101 | | |
|
Capital Expenditures
|
| | | $ | 8 | | | | | $ | 8 | | | | | $ | 9 | | | | | $ | 10 | | | | | $ | 11 | | |
|
Unlevered Free Cash Flow(3)
|
| | | $ | (26) | | | | | $ | (9) | | | | | $ | 3 | | | | | $ | 29 | | | | | $ | 48 | | |
| | | |
2025E
|
| |
2026E
|
| |
2027E
|
| |||||||||
|
Revenue
|
| | | $ | 189 | | | | | $ | 200 | | | | | $ | 216 | | |
|
Adjusted EBITDA(2)
|
| | | $ | (3) | | | | | $ | 4 | | | | | $ | 11 | | |
|
Benchmark
|
| |
Reference Range
|
| |
Price Per Share Range
|
|
| AV/2026E Adj. EBITDA | | | | | | | |
|
Management Case Projections
|
| |
5.0x – 10.0x
|
| |
$1.95 – $2.90
|
|
|
TrueCar Street Consensus Projections
|
| |
5.0x – 10.0x
|
| |
$1.25 – $1.45
|
|
|
Benchmark
|
| |
Price Per Share Range
|
|
| AV/YE 2026 NTM Revenue | | | | |
|
Management Case Projections
|
| |
$1.95 – $3.00
|
|
|
TrueCar Street Consensus Projections
|
| |
$1.65 – $2.45
|
|
| AV/YE 2026 NTM Adj. EBITDA | | | | |
|
Management Case Projections
|
| |
$2.20 – $3.55
|
|
|
TrueCar Street Consensus Projections
|
| |
$1.25 – $1.65
|
|
|
Named Executive Officer
|
| |
Cash ($)(1)
|
| |
Equity ($)(2)
|
| |
Perquisites/
Benefits($)(3) |
| |
Tax
Reimbursement ($) |
| |
Other ($)
|
| |
Total($)(5)(6)
|
| ||||||||||||||||||
|
Jantoon E. Reigersman
President and Chief Executive Officer |
| | | $ | 2,000,000 | | | | | $ | 3,494,458 | | | | | $ | 28,641 | | | | | | — | | | | | | — | | | | | $ | 5,523,100 | | |
|
Oliver M. Foley
Chief Financial Officer |
| | | $ | 333,333 | | | | | $ | 1,389,310 | | | | | $ | 27,144 | | | | | | — | | | | | | — | | | | | $ | 1,749,787 | | |
|
Jill S. Angel
Chief Operating Officer |
| | | $ | 400,000 | | | | | $ | 1,204,668 | | | | | $ | 32,573 | | | | | | — | | | | | | — | | | | | $ | 1,637,241 | | |
|
Jeffrey J. Swart
EVP, General Counsel and Secretary |
| | | $ | 400,000 | | | | | $ | 1,103,118 | | | | | $ | 22,734 | | | | | | — | | | | | | — | | | | | $ | 1,525,852 | | |
|
Jay J. Ku(4)
Former Chief Revenue Officer |
| | | | — | | | | | $ | 143,554 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 143,554 | | |
| | | |
Value of Vested Company
RSUs ($) |
| |
Value of Company
PSUs($)(a) |
| ||||||
|
Mr. Reigersman
|
| | | $ | 2,256,284 | | | | | $ | 1,238,174 | | |
|
Mr. Foley
|
| | | $ | 666,101 | | | | | $ | 723,208 | | |
|
Ms. Angel
|
| | | $ | 630,676 | | | | | $ | 573,992 | | |
|
Mr. Swart
|
| | | $ | 520,106 | | | | | $ | 583,011 | | |
|
Mr. Ku
|
| | | | — | | | | | $ | 143,554 | | |
|
Name of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned |
| |
Percent of
Shares Outstanding |
| ||||||
| 5% Stockholders: | | | | | | | | | | | | | |
|
Caledonia (Private) Investments Pty Limited and Caledonia US, LP(1)
|
| | | | 18,365,289 | | | | | | 20.7% | | |
|
United Services Automobile Association(2)
|
| | | | 7,962,245 | | | | | | 9.0% | | |
|
BlackRock, Inc.(3)
|
| | | | 6,237,051 | | | | | | 7.0% | | |
|
AutoNation, Inc.(4)
|
| | | | 5,370,000 | | | | | | 6.0% | | |
|
Glazer Capital, LLC and Paul J. Glazer(5)
|
| | | | 5,336,721 | | | | | | 6.0% | | |
| Named Executive Officers and Directors: | | | | | | | | | | | | | |
|
Jantoon E. Reigersman(6)
|
| | | | 1,240,391 | | | | | | 1.4% | | |
|
Oliver M. Foley(7)
|
| | | | 101,701 | | | | | | * | | |
|
Jill S. Angel(8)
|
| | | | 122,798 | | | | | | * | | |
|
Jeffrey J. Swart(9)
|
| | | | 945,988 | | | | | | 1.1% | | |
|
Jay J. Ku(10)
|
| | | | 129,260 | | | | | | * | | |
|
Barbara A. Carbone(11)
|
| | | | 259,073 | | | | | | * | | |
|
Faye M. Iosotaluno(12)
|
| | | | 237,680 | | | | | | * | | |
|
Brendan L. Harrington(13)
|
| | | | 332,877 | | | | | | * | | |
|
Diego A. Rodriguez(14)
|
| | | | 34,246 | | | | | | * | | |
|
All current executive officers and directors as a group (8 persons)(15)
|
| | | | 3,274,754 | | | | | | 3.7% | | |
| | | |
Page
|
| |||
| | | | | A-5 | | | |
| | | | | A-5 | | | |
| | | | | A-14 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-16 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-19 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-22 | | | |
| | | | | A-22 | | | |
| | | | | A-23 | | | |
| | | | | A-24 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-27 | | | |
| | | | | A-28 | | | |
| | | | | A-30 | | | |
| | | | | A-33 | | | |
| | | | | A-33 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | |
Page
|
| |||
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-35 | | | |
| | | | | A-36 | | | |
| | | | | A-36 | | | |
| | | | | A-36 | | | |
| | | | | A-36 | | | |
| | | | | A-36 | | | |
| | | | | A-36 | | | |
| | | | | A-37 | | | |
| | | | | A-37 | | | |
| | | | | A-37 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-41 | | | |
| | | | | A-42 | | | |
| | | | | A-45 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-46 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-47 | | | |
| | | | | A-48 | | | |
| | | | | A-49 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-52 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | |
Page
|
| |||
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-54 | | | |
| | | | | A-55 | | | |
| | | | | A-55 | | | |
| | | | | A-56 | | | |
| | | | | A-56 | | | |
| | | | | A-57 | | | |
| | | | | A-57 | | | |
| | | | | A-60 | | | |
| | | | | A-60 | | | |
| | | | | A-61 | | | |
| | | | | A-61 | | | |
| | | | | A-61 | | | |
| | | | | A-61 | | | |
| | | | | A-61 | | | |
| | | | | A-62 | | | |
| | | | | A-62 | | | |
| | | | | A-62 | | | |
| | | | | A-62 | | | |
| | | | | A-62 | | | |
| | | | | A-63 | | | |
|
Exhibit
|
| |
Description
|
|
| A | | | Form of Payoff Letter | |
| |
1933 Act
|
| | | | 2 | | |
| |
1934 Act
|
| | | | 2 | | |
| |
Acceptable Confidentiality Agreement
|
| | | | 53 | | |
| |
Acquisition Proposal
|
| | | | 2 | | |
| |
Additional Equity Financing
|
| | | | 61 | | |
| |
Additional Financing Condition
|
| | | | 78 | | |
| |
Adverse Recommendation Change
|
| | | | 50 | | |
| |
Affiliate
|
| | | | 2 | | |
| |
Agreement
|
| | | | 1 | | |
| |
AI Technology
|
| | | | 2 | | |
| |
Alternative Acquisition Agreement
|
| | | | 51 | | |
| |
Alternative Financing
|
| | | | 61 | | |
| |
Antitrust Laws
|
| | | | 3 | | |
| |
Applicable Date
|
| | | | 3 | | |
| |
Applicable Law
|
| | | | 3 | | |
| |
Author
|
| | | | 29 | | |
| |
Bankruptcy and Equity Exception
|
| | | | 21 | | |
| |
Business Day
|
| | | | 3 | | |
| |
Business Intellectual Property
|
| | | | 29 | | |
| |
Capitalization Date
|
| | | | 22 | | |
| |
Certificates
|
| | | | 13 | | |
| |
Change in Control Transaction Determined Unit
|
| | | | 3 | | |
| |
Closing
|
| | | | 12 | | |
| |
Closing Date
|
| | | | 12 | | |
| |
Code
|
| | | | 3 | | |
| |
Company
|
| | | | 1 | | |
| |
Company 10-K
|
| | | | 3 | | |
| |
Company Affiliated Group
|
| | | | 73 | | |
| |
Company AI Products
|
| | | | 3 | | |
| |
Company Balance Sheet
|
| | | | 3 | | |
| |
Company Balance Sheet Date
|
| | | | 3 | | |
| |
Company Board Recommendation
|
| | | | 21 | | |
| |
Company Disclosure Schedule
|
| | | | 4 | | |
| |
Company Employee
|
| | | | 4 | | |
| |
Company Equity Awards
|
| | | | 17 | | |
| |
Company Equity Plans
|
| | | | 4 | | |
| |
Company IT Systems
|
| | | | 4 | | |
| |
Company Option
|
| | | | 16 | | |
| |
Company Products
|
| | | | 4 | | |
| |
Company PSU
|
| | | | 16 | | |
| |
Company PSU Consideration
|
| | | | 16 | | |
| |
Company RSU
|
| | | | 4 | | |
| |
Company SEC Documents
|
| | | | 24 | | |
| |
Company Securities
|
| | | | 22 | | |
| |
Company Software
|
| | | | 30 | | |
| |
Company Stock
|
| | | | 4 | | |
| |
Company Stockholder Approval
|
| | | | 20 | | |
| |
Company Stockholder Meeting
|
| | | | 49 | | |
| |
Company Subsidiary Securities
|
| | | | 24 | | |
| |
Company Transaction Expenses
|
| | | | 55 | | |
| |
Confidentiality Agreement
|
| | | | 4 | | |
| |
Continuation Period
|
| | | | 58 | | |
| |
Continuing Employee
|
| | | | 58 | | |
| |
Contract
|
| | | | 4 | | |
| |
Converted Stock Unit Cash Award
|
| | | | 16 | | |
| |
D&O Insurance
|
| | | | 57 | | |
| |
Data Privacy and Security Requirements
|
| | | | 4 | | |
| |
Deposit Amount
|
| | | | 18 | | |
| |
Depository Bank
|
| | | | 18 | | |
| |
DGCL
|
| | | | 4 | | |
| |
Dissenting Shares
|
| | | | 15 | | |
| |
effect
|
| | | | 6 | | |
| |
Effective Time
|
| | | | 13 | | |
| |
Electronic Delivery
|
| | | | 77 | | |
| |
e-mail
|
| | | | 74 | | |
| |
Employee Plan
|
| | | | 4 | | |
| |
End Date
|
| | | | 69 | | |
| |
Enforcement Expenses
|
| | | | 72 | | |
| |
Environmental Laws
|
| | | | 5 | | |
| |
Equity Commitment Letter
|
| | | | 42 | | |
| |
Equity Financing
|
| | | | 42 | | |
| |
ERISA
|
| | | | 5 | | |
| |
ERISA Affiliate
|
| | | | 5 | | |
| |
Exchange Agent
|
| | | | 13 | | |
| |
Excluded Party
|
| | | | 53 | | |
| |
Financing Conditions
|
| | | | 43 | | |
| |
GAAP
|
| | | | 5 | | |
| |
Government Official
|
| | | | 5 | | |
| |
Governmental Authority
|
| | | | 5 | | |
| |
Hazardous Substances
|
| | | | 5 | | |
| |
HSR Act
|
| | | | 5 | | |
| |
In the Money Company Option
|
| | | | 6 | | |
| |
Indemnified Person
|
| | | | 56 | | |
| |
Insurance Policies
|
| | | | 40 | | |
| |
Intellectual Property
|
| | | | 6 | | |
| |
Internal Controls
|
| | | | 25 | | |
| |
Intervening Event
|
| | | | 53 | | |
| |
In-the-Money Company Option Consideration
|
| | | | 17 | | |
| |
Investor
|
| | | | 42 | | |
| |
IRS
|
| | | | 6 | | |
| |
Knowledge
|
| | | | 6 | | |
| |
Leased Real Property
|
| | | | 28 | | |
| |
Lien
|
| | | | 6 | | |
| |
Material Adverse Effect
|
| | | | 6 | | |
| |
Material Contract
|
| | | | 39 | | |
| |
Merger
|
| | | | 12 | | |
| |
Merger Consideration
|
| | | | 13 | | |
| |
Merger Subsidiary
|
| | | | 1 | | |
| |
Nasdaq
|
| | | | 7 | | |
| |
New Benefit Plan
|
| | | | 59 | | |
| |
No-Shop Period Start Date
|
| | | | 49 | | |
| |
Notice Period
|
| | | | 52 | | |
| |
OFAC
|
| | | | 8 | | |
| |
Open Source Software
|
| | | | 7 | | |
| |
Order
|
| | | | 7 | | |
| |
Owned IP
|
| | | | 7 | | |
| |
Parent
|
| | | | 1 | | |
| |
Parent Affiliated Group
|
| | | | 73 | | |
| |
Parent Disclosure Schedule
|
| | | | 7 | | |
| |
Parent Material Adverse Effect
|
| | | | 7 | | |
| |
Parent Termination Fee
|
| | | | 72 | | |
| |
Parent Transaction Expenses
|
| | | | 71 | | |
| |
Permits
|
| | | | 20 | | |
| |
Permitted Liens
|
| | | | 7 | | |
| |
Person
|
| | | | 8 | | |
| |
Personal Information
|
| | | | 8 | | |
| |
Prime Rate
|
| | | | 72 | | |
| |
Proceeding
|
| | | | 8 | | |
| |
Proxy Statement
|
| | | | 26 | | |
| |
Real Property
|
| | | | 28 | | |
| |
Real Property Lease
|
| | | | 28 | | |
| |
Representatives
|
| | | | 49 | | |
| |
Required Amount
|
| | | | 43 | | |
| |
Rollover Share
|
| | | | 1 | | |
| |
Rollover Shares
|
| | | | 1 | | |
| |
Rollover Stockholders
|
| | | | 1 | | |
| |
Sanctioned Country
|
| | | | 8 | | |
| |
Sanctioned Person
|
| | | | 8 | | |
| |
Sanctions
|
| | | | 8 | | |
| |
Sarbanes-Oxley Act
|
| | | | 8 | | |
| |
SEC
|
| | | | 8 | | |
| |
Security Incident
|
| | | | 8 | | |
| |
Solvent
|
| | | | 43 | | |
| |
Subsidiary
|
| | | | 9 | | |
| |
Superior Proposal
|
| | | | 54 | | |
| |
Support Agreements
|
| | | | 1 | | |
| |
Surviving Corporation
|
| | | | 12 | | |
| |
Takeover Laws
|
| | | | 9 | | |
| |
Tax
|
| | | | 9 | | |
| |
Tax Return
|
| | | | 9 | | |
| |
Termination Fee
|
| | | | 72 | | |
| |
Third Party
|
| | | | 9 | | |
| |
Transaction Litigation
|
| | | | 66 | | |
| |
Transactions
|
| | | | 1 | | |
| |
Uncertificated Shares
|
| | | | 13 | | |
| |
Unvested Company RSU Award
|
| | | | 9 | | |
| |
Vested Company RSU
|
| | | | 16 | | |
| |
Vested Company RSU Consideration
|
| | | | 16 | | |
| |
Vesting and Issuance Criteria
|
| | | | 9 | | |
| |
WARN Act
|
| | | | 36 | | |
| |
Willful Breach
|
| | | | 70 | | |
| | | | | |
Total Number of Subject Securities
(by type) |
| | | | |
| | | | | | | | | | | |
| | Company Stock Owned as of October 14, 2025 | | | | | | | | | |
| | Company Options Owned as of October 14, 2025 | | | | | | | | | |
| | Company RSUs Owned as of October 14, 2025 | | | | | | | | | |
| | Company PSUs Owned as of October 14, 2025 | | | | | | | | | |
| | | | | | | | | | ||
| |
Abbigail Webb, Esq.
5875 NW 163rd St. Suite 105 Miami Lakes, Florida 33014 Email: [***] |
| |
Greenberg Traurig, P.A.
401 East Las Olas Blvd., Suite 2000 Fort Lauderdale, FL 33301 Attention: Zach Schlichter Email: schlichterz@gtlaw.com |
|