Please wait

Cars.com Reports Third Quarter 2025 Results

Achieved Record Total Revenue of $182 Million and Dealer Revenue Growth of 2% Year-over-Year

Accelerating Marketplace Adoption Grew Customer Base +271 Year-over-Year to 19,526 Dealer Customers

Marketplace Supported Record Year-to-Date Traffic and the Launch of CarsonTM AI-Powered Search Features

Repurchased $64 Million of Stock Year-to-Date, On Track with $70 to $90 Million Target for FY25

CHICAGO, November 6, 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 third quarter ended September 30, 2025.

“We delivered record revenue in the third quarter as focused execution of our strategy drove a resurgence in Dealer revenue. Underpinning these strong results was another quarter of triple-digit growth in customer count and notable gains in the Cars.com marketplace and AccuTrade. In particular, dealers are responding positively as we lead the industry on AI integration through features like Carson, our new AI shopping assistant, which is already powering millions of web searches and yielding a 2x improvement in visitor engagement,” said Alex Vetter, Chief Executive Officer of Cars Commerce. “Looking ahead, we are confident in our ability to build upon these successes as we position our platform for sustainable growth and value creation.”

Q3 2025 Financial Highlights

(in thousands, except per share data)

Quarter Ended September 30,

2025

2024

Change %

Total Revenue

$ 181,573

$ 179,651

1%

Net income

7,658

18,719

(59%)

Adjusted net income

30,381

27,704

10%

Adjusted EBITDA

54,631

51,131

7%

Net income per diluted share

0.12

0.28

(56%)

Adjusted net income per diluted share

0.48

0.41

18%

Q3 2025 Key Metrics and Operational Highlights

(in millions, except dealer data)

Quarter Ended

September 30,

2025

June 30,

2025

September 30,

2024

Change %

Q/Q

Change % Y/Y

Average Monthly Unique Visitors

25.5

26.6

24.5

(4%)

4%

Traffic (“Visits”)

156.2

162.0

154.2

(4%)

1%

Monthly Average Revenue Per Dealer (“ARPD”)

$ 2,460

$ 2,435

$ 2,478

1%

(1%)

Dealer Customers

19,526

19,412

    19,255

1%

1%

Dealer Customers grew to 19,526 dealers, reaching a new three-year high based on strategic go-to-market enhancements and continued strong sales and product execution
Carson, a new suite of AI-powered search features, is driving 2X more vehicle listings views when utilized for web searches, with mobile app rollout currently in pilot during Q4

Page 2

Successful execution of marketplace repackaging boosted Premium subscribers by approximately 60% year-over-year, while new Premium+ packages leveraged bundled media products to improve leads per listing by 14%1
AccuTrade and DealerClub helped address vehicle sourcing challenges across the industry, evidenced by AccuTrade surpassing one million quarterly appraisals, and DealerClub active users growing by nearly 40% quarter-over-quarter

Q3 2025 Results

Revenue for the third quarter totaled $181.6 million, up 1% compared to the prior year period and reaching a new quarterly record. Subscription-based Dealer revenue was up 2% year-over-year, benefitting from increased adoption of websites and appraisal products as well as Marketplace customer growth and repackaging. OEM and National revenue was down 5% year-over-year, primarily reflecting lower media spending by certain OEM partners.

Total operating expenses for the third quarter were $164.8 million, compared to $168.2 million for the prior year period. Operating expenses declined as compared to the prior year period, as costs associated with the January 2025 acquisition of DealerClub and third party fees were fully offset by efficiencies in headcount and lease-related expenses. Adjusted operating expenses for the quarter were $150.4 million, down 4% compared to the prior year period, reflecting substantially similar dynamics.

Net income for the third quarter was $7.7 million, or $0.12 per diluted share, compared to Net income of $18.7 million, or $0.28 per diluted share, in the third 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 $30.4 million, or $0.48 per diluted share, compared to $27.7 million, or $0.41 per diluted share a year ago. Adjusted EBITDA for the third quarter was $54.6 million, or 30.1% of revenue, compared to $51.1 million, or 28.5% of revenue in the year-ago period. Adjusted EBITDA strengthened on the basis of improved revenue and the aforementioned cost reduction initiatives.

Cash Flow and Balance Sheet

Net cash provided by operating activities for the nine-month period ended September 30, 2025 was $114.5 million, compared to $122.5 million in the prior year, which is largely attributable to the increase in earnout payments associated with the D2C Media acquisition. Resulting free cash flow for the nine-month period ended September 30, 2025 totaled $94.5 million, compared to $103.7 million in the prior year.

The Company’s total debt outstanding was $455.0 million as of September 30, 2025. The Company’s total net leverage (as defined in the Company’s credit facility) was 1.9x as of September 30, 2025, below its target total net leverage range of 2.0x to 2.5x. Total liquidity as of September 30, 2025 was $350.1 million, which is defined as Cash and cash equivalents of $55.1 million and revolver capacity of $295.0 million.

Share Repurchases

The Company repurchased 1.5 million shares of common stock for $19.3 million in the third quarter, bringing total repurchases to 5.2 million shares for $63.9 million in the first nine months of 2025. The Company also reaffirms its target for $70 to $90 million of share repurchases in fiscal 2025, which was previously revised upward in August 2025.

1 Compared to Base Marketplace packages. Cars.com data, September 2025.

 


Page 3

“Third quarter performance demonstrated progress across our major financial and operating metrics, delivering revenue growth as well as strong operating leverage that produced our highest quarter of Adjusted EBITDA margin for this year. Robust cash flow generation also enabled additional share repurchases, consistent with our annual targeted share buyback commitment,” said Sonia Jain, Chief Financial Officer of Cars Commerce. “Through disciplined investments in product innovation as well as prudent capital allocation, we expect to continue to drive platform differentiation and return value to shareholders.”

Outlook

The Company continues to anticipate low-single digit revenue growth for the second half of 2025, based on third quarter performance, current market conditions, and ongoing execution of 2025 growth initiatives. As previously communicated, the favorability, magnitude, and timing of customer spending on media and advertising products are also subject to factors like vehicle production and inventory levels, 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.

Q3 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 industry-leading brands: the flagship automotive marketplace and review site Cars.com, 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 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


Page 4

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 upon first visit to an individual Cars.com property on an individual device/browser combination or installation of one of our mobile apps on an individual device. If a visitor accesses more than one of our 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.

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.


Page 5

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:

Katherine Chen

kchen@carscommerce.inc

408.768.6847

Cars Commerce Media Contact:

Marita Thomas

mthomas@carscommerce.inc

312.601.5692

###


Page 6

Cars.com Inc.

 

Consolidated Statements of Income

 

(In thousands, except per share data)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

Dealer

$

162,009

 

 

$

159,513

 

 

$

479,630

 

 

$

481,171

 

OEM and National

 

16,180

 

 

 

17,014

 

 

 

49,096

 

 

 

48,149

 

Other

 

3,384

 

 

 

3,124

 

 

 

10,610

 

 

 

9,401

 

Total revenue

 

181,573

 

 

 

179,651

 

 

 

539,336

 

 

 

538,721

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue and operations

 

30,063

 

 

 

31,610

 

 

 

91,549

 

 

 

92,602

 

Product and technology

 

27,580

 

 

 

29,223

 

 

 

84,692

 

 

 

84,891

 

Marketing and sales

 

59,336

 

 

 

58,288

 

 

 

177,318

 

 

 

177,664

 

General and administrative

 

24,325

 

 

 

21,511

 

 

 

71,890

 

 

 

67,348

 

Depreciation and amortization

 

23,464

 

 

 

27,563

 

 

 

75,376

 

 

 

82,499

 

Total operating expenses

 

164,768

 

 

 

168,195

 

 

 

500,825

 

 

 

505,004

 

Operating income

 

16,805

 

 

 

11,456

 

 

 

38,511

 

 

 

33,717

 

Nonoperating expenses:

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

(7,631

)

 

 

(8,028

)

 

 

(22,943

)

 

 

(24,458

)

Other income, net

 

1,528

 

 

 

21,111

 

 

 

3,869

 

 

 

32,498

 

Total nonoperating (expense) income, net

 

(6,103

)

 

 

13,083

 

 

 

(19,074

)

 

 

8,040

 

Income before income taxes

 

10,702

 

 

 

24,539

 

 

 

19,437

 

 

 

41,757

 

Income tax expense

 

3,044

 

 

 

5,820

 

 

 

6,783

 

 

 

10,873

 

Net income

$

7,658

 

 

$

18,719

 

 

$

12,654

 

 

$

30,884

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

61,708

 

 

 

66,107

 

 

 

63,133

 

 

 

66,319

 

Diluted

 

63,070

 

 

 

67,666

 

 

 

63,844

 

 

 

67,590

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.12

 

 

$

0.28

 

 

$

0.20

 

 

$

0.47

 

Diluted

 

0.12

 

 

 

0.28

 

 

 

0.20

 

 

 

0.46

 

 


Page 7

Cars.com Inc.

 

Consolidated Balance Sheets

 

(In thousands, except per share data)

 

 

 

 

 

 

 

 

September 30, 2025

 

 

December 31, 2024

 

 

(unaudited)

 

 

 

 

Assets:

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

$

55,072

 

 

$

50,673

 

Accounts receivable, net

 

128,825

 

 

 

133,741

 

Prepaid expenses

 

15,483

 

 

 

13,782

 

Other current assets

 

12,972

 

 

 

16,134

 

Total current assets

 

212,352

 

 

 

214,330

 

Property and equipment, net

 

35,284

 

 

 

40,704

 

Goodwill

 

166,603

 

 

 

143,279

 

Intangible assets, net

 

537,174

 

 

 

585,690

 

Deferred tax assets

 

94,280

 

 

 

100,530

 

Investments and other assets, net

 

25,694

 

 

 

27,332

 

Total assets

$

1,071,387

 

 

$

1,111,865

 

Liabilities and stockholders' equity:

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

$

33,040

 

 

$

33,498

 

Accrued compensation

 

28,890

 

 

 

36,295

 

Other accrued liabilities

 

54,889

 

 

 

47,092

 

Total current liabilities

 

116,819

 

 

 

116,885

 

Noncurrent liabilities:

 

 

 

 

 

Long-term debt, net

 

451,206

 

 

 

455,288

 

Deferred tax liabilities

 

6,658

 

 

 

6,773

 

Other noncurrent liabilities

 

19,135

 

 

 

21,434

 

Total noncurrent liabilities

 

476,999

 

 

 

483,495

 

Total liabilities

 

593,818

 

 

 

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 September 30, 2025 and December 31, 2024,
   respectively

 

 

 

 

 

Common Stock at par, $0.01 par value; 300,000 shares authorized; 60,360
   and 64,391 shares issued and outstanding as of September 30, 2025 and
   December 31, 2024, respectively

 

604

 

 

 

643

 

Additional paid-in capital

 

1,426,829

 

 

 

1,473,986

 

Accumulated deficit

 

(948,892

)

 

 

(961,546

)

Accumulated other comprehensive loss

 

(972

)

 

 

(1,598

)

Total stockholders' equity

 

477,569

 

 

 

511,485

 

Total liabilities and stockholders' equity

$

1,071,387

 

 

$

1,111,865

 

 


Page 8

Cars.com Inc.

 

Consolidated Statements of Cash Flows

 

(In thousands)

 

(Unaudited)

 

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

 

2025

 

 

2024

 

Cash flows from operating activities:

 

 

 

 

 

Net income

$

12,654

 

 

$

30,884

 

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

 

 

 

 

 

Depreciation

 

23,077

 

 

 

19,306

 

Amortization of intangible assets

 

52,299

 

 

 

63,193

 

Stock-based compensation

 

22,433

 

 

 

23,689

 

Deferred income taxes

 

6,269

 

 

 

12,469

 

Provision for doubtful accounts

 

1,501

 

 

 

2,634

 

Amortization of debt issuance costs

 

1,430

 

 

 

1,769

 

Unrealized (gain) loss on foreign currency denominated transactions

 

(1,440

)

 

 

965

 

Changes in fair value of contingent consideration

 

 

 

 

(33,473

)

Other, net

 

2,284

 

 

 

766

 

Changes in operating assets and liabilities, net of acquisitions:

 

 

 

 

 

Accounts receivable

 

4,057

 

 

 

(2,574

)

Prepaid expenses and other assets

 

(8,050

)

 

 

(12,705

)

Accounts payable

 

(320

)

 

 

9,947

 

Accrued compensation

 

(8,119

)

 

 

(2,067

)

Other liabilities

 

6,446

 

 

 

7,714

 

Net cash provided by operating activities

 

114,521

 

 

 

122,517

 

Cash flows from investing activities:

 

 

 

 

 

     Payments for acquisitions, net of cash acquired

 

(24,769

)

 

 

(218

)

     Capitalization of internally developed technology

 

(16,131

)

 

 

(16,770

)

     Purchase of property and equipment

 

(3,901

)

 

 

(2,046

)

     Proceeds from sale of equity investment

 

9,481

 

 

 

 

Net cash used in investing activities

 

(35,320

)

 

 

(19,034

)

Cash flows from financing activities:

 

 

 

 

 

     Proceeds from Revolving Loan borrowings

 

10,000

 

 

 

 

     Payments of Revolving Loan borrowings and long-term debt

 

(15,000

)

 

 

(20,000

)

     Payments for stock-based compensation plans, net

 

(5,227

)

 

 

(8,065

)

     Repurchases of common stock

 

(64,339

)

 

 

(35,686

)

     Payments of contingent consideration

 

 

 

 

(27,435

)

     Payments of debt issuance costs and other fees

 

 

 

 

(1,869

)

Net cash used in financing activities

 

(74,566

)

 

 

(93,055

)

Effect of exchange rate changes on Cash and cash equivalents

 

(236

)

 

 

(53

)

Net increase in Cash and cash equivalents

 

4,399

 

 

 

10,375

 

Cash and cash equivalents at beginning of period

 

50,673

 

 

 

39,198

 

Cash and cash equivalents at end of period

$

55,072

 

 

$

49,573

 

Supplemental cash flow information:

 

 

 

 

 

Cash paid for income taxes

$

2,223

 

 

$

5,506

 

Cash paid for interest

 

17,053

 

 

 

18,453

 

 


Page 9

Cars.com Inc.

 

Non-GAAP Reconciliations

 

(In thousands, except per share data)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net income to Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net income

$

7,658

 

 

$

18,719

 

 

$

12,654

 

 

$

30,884

 

Interest expense, net

 

7,631

 

 

 

8,028

 

 

 

22,943

 

 

 

24,458

 

Income tax expense

 

3,044

 

 

 

5,820

 

 

 

6,783

 

 

 

10,873

 

Depreciation and amortization

 

23,464

 

 

 

27,563

 

 

 

75,376

 

 

 

82,499

 

Stock-based compensation, including related payroll tax expense

 

7,701

 

 

 

8,444

 

 

 

23,162

 

 

 

25,207

 

Transaction-related and other one-time items

 

4,068

 

 

 

(16,971

)

 

 

16,609

 

 

 

(20,655

)

Non-operating foreign exchange loss (gain)

 

1,065

 

 

 

(472

)

 

 

(1,277

)

 

 

963

 

Adjusted EBITDA

$

54,631

 

 

$

51,131

 

 

$

156,250

 

 

$

154,229

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Net income to Adjusted Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net income

$

7,658

 

 

$

18,719

 

 

$

12,654

 

 

$

30,884

 

Stock-based compensation, including related payroll tax expense

 

7,701

 

 

 

8,444

 

 

 

23,162

 

 

 

25,207

 

Amortization of intangible assets

 

17,463

 

 

 

20,979

 

 

 

52,299

 

 

 

63,193

 

Transaction-related items

 

2,864

 

 

 

(17,941

)

 

 

8,530

 

 

 

(24,466

)

Non-operating foreign exchange loss (gain)

 

1,065

 

 

 

(472

)

 

 

(1,277

)

 

 

963

 

Other one-time items

 

1,204

 

 

 

970

 

 

 

8,079

 

 

 

3,811

 

Income tax impact of adjustments

 

(7,574

)

 

 

(2,995

)

 

 

(22,698

)

 

 

(17,177

)

Adjusted net income

$

30,381

 

 

$

27,704

 

 

$

80,749

 

 

$

82,415

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income per share, diluted

$

0.48

 

 

$

0.41

 

 

$

1.26

 

 

$

1.22

 

Weighted-average common shares outstanding, diluted

 

63,070

 

 

 

67,666

 

 

 

63,844

 

 

 

67,590

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net cash provided by operating activities

$

58,838

 

 

$

53,795

 

 

$

114,521

 

 

$

122,517

 

Capitalization of internally developed technology

 

(5,637

)

 

 

(5,594

)

 

 

(16,131

)

 

 

(16,770

)

Purchase of property and equipment

 

(559

)

 

 

(947

)

 

 

(3,901

)

 

 

(2,046

)

Free cash flow

$

52,642

 

 

$

47,254

 

 

$

94,489

 

 

$

103,701

 

 


Page 10

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Reported

 

 

Adjustments (1)

 

 

Stock-Based Compensation

 

 

As Adjusted

 

Cost of revenue and operations

$

30,063

 

 

$

 

 

$

(222

)

 

$

29,841

 

Product and technology

 

27,580

 

 

 

 

 

 

(2,314

)

 

 

25,266

 

Marketing and sales

 

59,336

 

 

 

(43

)

 

 

(1,493

)

 

 

57,800

 

General and administrative

 

24,325

 

 

 

(6,617

)

 

 

(3,672

)

 

 

14,036

 

Depreciation and amortization

 

23,464

 

 

 

 

 

 

 

 

 

23,464

 

Total operating expenses

$

164,768

 

 

$

(6,660

)

 

$

(7,701

)

 

$

150,407

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonoperating expense, net

$

(6,103

)

 

$

(1,527

)

 

$

 

 

$

(7,630

)

 

 

 

 

 

 

 

 

 

 

 

 

(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 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 gains and losses on foreign currency denominated transactions, severance, transformation and other exit costs, and write-off of long-lived assets and other.

 

 

 

 


Page 11

Reconciliation of Operating expenses to Adjusted operating expenses for the Nine Months Ended September 30, 2025:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Reported

 

 

Adjustments (1)

 

 

Stock-Based Compensation

 

 

As Adjusted

 

Cost of revenue and operations

$

91,549

 

 

$

 

 

$

(625

)

 

$

90,924

 

Product and technology

 

84,692

 

 

 

 

 

 

(7,294

)

 

 

77,398

 

Marketing and sales

 

177,318

 

 

 

(128

)

 

 

(5,263

)

 

 

171,927

 

General and administrative

 

71,890

 

 

 

(19,073

)

 

 

(9,980

)

 

 

42,837

 

Depreciation and amortization

 

75,376

 

 

 

 

 

 

 

 

 

75,376

 

Total operating expenses

$

500,825

 

 

$

(19,201

)

 

$

(23,162

)

 

$

458,462

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonoperating expense, net

$

(19,074

)

 

$

(3,869

)

 

$

 

 

$

(22,943

)

 

 

 

 

 

 

 

 

 

 

 

 

(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, 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 gains and losses on foreign currency denominated transactions, severance, transformation and other exit costs, and write-off of long-lived assets and other.