Delivered Strong Revenue Growth Including 13%
Year-Over-Year OEM and National Growth
Achieved 5% ARPD Year-Over-Year Growth
Generated $33MM of Year-To-Date Cash Flows
From Operating Activities
Amended and Extended Credit Agreement into a
$350MM All-Revolver Structure
CHICAGO, May 9, 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 first quarter ended March 31, 2024.
Q1 2024 Financial Highlights
- Revenue of $180.2 million, up
$13.1 million, or 8%
year-over-year
- Net income of $0.8 million, or
$0.01 per diluted share, compared to
Net income of $11.5 million, or
$0.17 per diluted share, in the prior
year
- Adjusted net income of $28.7
million, or $0.43 per diluted
share, compared to Adjusted net income of $26.2 million, or $0.39 per diluted share in the prior year
- Adjusted EBITDA of $52.7 million,
or 29% of revenue, up $8.3 million
year-over-year
- Amended existing Credit Facility, extending maturity to
2029
Q1 2024 Key Metrics and Operational Highlights
- Average Monthly Unique Visitors ("UVs") of 28.3 million,
compared to 28.5 million a year ago
- Traffic ("Visits") of 171.4 million, up 4% year-over-year
- Monthly Average Revenue Per Dealer ("ARPD") of $2,505, up 5% year-over-year
- Dealer Customers totaled 19,381 as of March 31, 2024, compared to 19,504 as of
December 31, 2023
"We delivered another strong quarter driven by our progress
against the growth drivers underpinning our platform strategy. We
believe Dealers and OEMs will increasingly need our
industry-leading solutions to connect with in-market shoppers and
drive greater efficiency while managing rising inventory levels. As
our product adoption continues to grow, we are well-positioned to
deliver our full-year guidance," said Alex
Vetter, Chief Executive Officer of Cars Commerce.
Q1 2024 Results
Revenue for the first quarter totaled $180.2 million, an increase of $13.1 million, or up 8%, compared to the prior
year period. Our subscription-based Dealer revenue also grew 8%
year-over-year, driven by incremental revenue from the D2C Media
acquisition, growth in digital experience revenue, including
websites, and the 2023 Marketplace Repackaging initiative. OEM and
National revenue grew 13% year-over-year driven by increased OEM
spending to raise consumer awareness, as on-the-lot inventory
continues to increase. During the period, approximately two-thirds
of OEM customers increased their year-over-year spend.
First quarter ARPD grew 5% year-over-year, or $119 to $2,505,
primarily driven by the Company's 2023 Marketplace Repackaging
initiative, partially offset by lower ARPD customers acquired
through the D2C Media acquisition. As of March 31, 2024, Dealer Customers totaled 19,381,
compared to 19,504 as of December 31,
2023. The Company believes the sequential change in dealer
customers is influenced by higher flooring costs and the impact of
continued higher interest rates on dealer customers.
Total operating expenses for the first quarter were $167.4 million, compared to $154.5 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
earnout. Adjusted operating expenses for the quarter were
$154.9 million, a $9.2 million increase compared to the prior year
period. The change in Adjusted operating expenses is largely
related to investments in Product and technology, primarily related
to compensation and third party licenses.
Net income for the quarter was $0.8
million, or $0.01 per diluted
share, compared to Net income of $11.5
million, or $0.17 per diluted
share, in the first 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 first quarter was
$28.7 million, or $0.43 per diluted share, compared to $26.2 million, or $0.39 per diluted share a year ago.
Adjusted EBITDA for the quarter totaled $52.7 million, or 29% of revenue, compared to
$44.3 million, or 27% of revenue, for
the prior year period. The increase in Adjusted EBITDA is primarily
driven by revenue growth and slightly lower than expected operating
expenses during the first quarter 2024.
Consumer interest in vehicle purchases remains strong; total
Traffic reached 171.4 million and Average Monthly Unique Visitors
for the quarter year were 28.3 million.
Cash Flow and Balance Sheet
Net cash provided by operating activities in the first quarter
2024 was $33.5 million, compared to
$28.1 million in the prior year. Free
cash flow in the first quarter totaled $27.5
million, compared to $22.8
million in 2023. The increase is primarily due to an
$8.3 million year-over-year increase
in Adjusted EBITDA and favorable working capital, partially offset
by higher one-time cash costs and higher cash paid for interest due
to timing.
The Company repaid $10 million of
debt during the quarter, reducing total debt outstanding to
$480.0 million, as of March 31, 2024. The Company's net leverage (as
defined in the Company's credit facility) remained within its
target net leverage range of 2.0x to 2.5x, and improved to 2.2x
compared to 2.3x, as of March 31,
2023. Total liquidity as of March 31,
2024 was $226.4 million, which
is defined as Cash and cash equivalents of $31.4 million and revolver capacity of
$195.0 million.
In May 2024, the Company amended
and extended its existing Credit Facility in a leverage neutral
transaction, combining its current Term loan and Revolving loan
into a new $350 million Revolving
loan that matures in May 2029. The
new Revolving loan had $80 million
borrowed at closing.
The Company continued to execute on its balanced capital
allocation strategy and for the quarter, repurchased 0.5 million
shares of its common stock for $9.5
million.
"The strength of our subscription-based platform and our asset
light business generated another quarter of robust revenue growth
and Adjusted EBITDA," said Sonia
Jain, Chief Financial Officer of Cars Commerce.
"Additionally, we refinanced our existing credit facility on
favorable terms, which further strengthens our financial profile
and flexibility. Our consistent execution supports strong cash flow
generation and enables us to continue to invest in growth drivers
that create shareholder value."
2024 Outlook
The Company believes consistent execution of its platform
strategy will drive continued revenue growth and margin expansion.
Second quarter revenue is expected to be between $181 million and $183
million, representing year-over-year growth of 7% to 9%.
Second quarter revenue outlook reflects continued strength in
Dealer revenue driven by increased adoption of the Cars Commerce
suite of products, particularly the Company's Dealer Inspire and
AccuTrade solutions. OEM and National advertising revenue is also
expected to grow sequentially, buoyed by increased new vehicle
production and OEM partners seeking to connect with in-market
shoppers and showcase their on-the-lot inventory. Adjusted EBITDA
margin for the second quarter of 2024 is expected to be between
27.5% and 29.5%. Guidance reflects additional investment to support
marketplace brand and product development initiatives, as well as
the shift of certain investments from the first quarter of 2024
into the second quarter of 2024.
For the year, the Company reaffirms its full year revenue growth
guidance of 6% to 8%. The Company expects margins to improve over
the course of the year and to deliver a full year Adjusted EBITDA
margin between 28% to 30%.
Q1 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 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 impractical 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 with the three months ended June 30, 2022, AccuTrade is included in our ARPD
metric. No prior period has been recast as it would be
impracticable to do so and the inclusion of AccuTrade would have
had an immaterial impact on ARPD for prior periods. Additionally,
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 June 30,
2022, this key operating metric includes AccuTrade; however,
no prior period has been recast as it would be impracticable to do
so. Additionally, 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
March 31,
|
|
|
2024
|
|
2023
|
Revenue:
|
|
|
|
|
Dealer
|
|
$
161,815
|
|
$
149,843
|
OEM and
National
|
|
15,307
|
|
13,543
|
Other
|
|
3,054
|
|
3,682
|
Total
revenue
|
|
180,176
|
|
167,068
|
Operating
expenses:
|
|
|
|
|
Cost of revenue
and operations
|
|
29,962
|
|
29,795
|
Product and
technology
|
|
28,085
|
|
24,101
|
Marketing and
sales
|
|
59,163
|
|
58,297
|
General and
administrative
|
|
22,857
|
|
18,304
|
Depreciation and
amortization
|
|
27,365
|
|
24,042
|
Total operating
expenses
|
|
167,432
|
|
154,539
|
Operating income
|
|
12,744
|
|
12,529
|
Nonoperating
expense:
|
|
|
|
|
Interest
expense, net
|
|
(8,321)
|
|
(8,244)
|
Other (expense)
income, net
|
|
(3,603)
|
|
8,239
|
Total
nonoperating expense, net
|
|
(11,924)
|
|
(5)
|
Income before
income taxes
|
|
820
|
|
12,524
|
Income tax
expense
|
|
36
|
|
1,045
|
Net income
|
|
$
784
|
|
$
11,479
|
Weighted-average
common shares outstanding:
|
|
|
|
|
Basic
|
|
66,318
|
|
66,530
|
Diluted
|
|
67,291
|
|
67,747
|
Earnings per
share:
|
|
|
|
|
Basic
|
|
$
0.01
|
|
$
0.17
|
Diluted
|
|
0.01
|
|
0.17
|
Cars.com
Inc
|
Consolidated Balance
Sheets
|
(In thousands,
except per share data)
|
|
|
|
|
|
|
|
March 31,
2024
|
|
December 31,
2023
|
Assets:
|
|
(unaudited)
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
31,363
|
|
$
39,198
|
Accounts receivable,
net
|
|
125,670
|
|
125,373
|
Prepaid
expenses
|
|
12,494
|
|
12,553
|
Other current
assets
|
|
7,644
|
|
1,314
|
Total current
assets
|
|
177,171
|
|
178,438
|
Property and equipment,
net
|
|
43,379
|
|
43,853
|
Goodwill
|
|
146,104
|
|
147,058
|
Intangible assets,
net
|
|
647,302
|
|
669,167
|
Deferred tax assets,
net
|
|
108,647
|
|
112,953
|
Investments and other
assets, net
|
|
20,528
|
|
20,980
|
Total assets
|
|
$
1,143,131
|
|
$
1,172,449
|
Liabilities and
stockholders' equity:
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Accounts
payable
|
|
$
25,583
|
|
$
22,259
|
Accrued
compensation
|
|
17,996
|
|
31,669
|
Current portion of
long-term debt, net
|
|
—
|
|
23,129
|
Other accrued
liabilities
|
|
65,785
|
|
68,691
|
Total current
liabilities
|
|
109,364
|
|
145,748
|
Noncurrent
liabilities:
|
|
|
|
|
Long-term debt,
net
|
|
473,755
|
|
460,119
|
Deferred tax
liabilities, net
|
|
8,687
|
|
8,757
|
Other noncurrent
liabilities
|
|
69,875
|
|
65,717
|
Total noncurrent
liabilities
|
|
552,317
|
|
534,593
|
Total
liabilities
|
|
661,681
|
|
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 March 31, 2024 and
December 31, 2023, respectively
|
|
—
|
|
—
|
Common Stock at par,
$0.01 par value; 300,000 shares authorized; 66,228 and
65,929 shares issued and outstanding as of March 31,
2024 and
December 31, 2023, respectively
|
|
662
|
|
659
|
Additional paid-in
capital
|
|
1,489,525
|
|
1,500,232
|
Accumulated
deficit
|
|
(1,008,950)
|
|
(1,009,734)
|
Accumulated other
comprehensive income
|
|
213
|
|
951
|
Total stockholders'
equity
|
|
481,450
|
|
492,108
|
Total liabilities and
stockholders' equity
|
|
$
1,143,131
|
|
$
1,172,449
|
Cars.com
Inc
|
Consolidated
Statements of Cash Flows
|
(In
thousands)
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
2024
|
|
2023
|
Cash flows from
operating activities:
|
|
|
|
|
Net income
|
|
$
784
|
|
$
11,479
|
Adjustments to
reconcile Net income to Net cash provided by operating
activities:
|
|
|
|
|
Depreciation
|
|
6,360
|
|
4,884
|
Amortization of
intangible assets
|
|
21,005
|
|
19,158
|
Changes in fair value
of contingent consideration
|
|
2,554
|
|
(8,259)
|
Stock-based
compensation
|
|
7,074
|
|
5,982
|
Deferred income
taxes
|
|
4,426
|
|
(228)
|
Provision for doubtful
accounts
|
|
741
|
|
447
|
Amortization of debt
issuance costs
|
|
738
|
|
781
|
Unrealized loss on
foreign currency denominated transactions
|
|
1,009
|
|
—
|
Amortization of
deferred revenue related to AccuTrade Acquisition
|
|
—
|
|
(883)
|
Other, net
|
|
217
|
|
134
|
Changes in operating
assets and liabilities, net of acquisitions:
|
|
|
|
|
Accounts
receivable
|
|
(1,155)
|
|
(6,552)
|
Prepaid expenses and
other assets
|
|
(5,531)
|
|
(3,039)
|
Accounts
payable
|
|
3,294
|
|
(859)
|
Accrued
compensation
|
|
(13,585)
|
|
(6,904)
|
Other
liabilities
|
|
5,537
|
|
12,000
|
Net cash provided by
operating activities
|
|
33,468
|
|
28,141
|
Cash flows from
investing activities:
|
|
|
|
|
Capitalization of internally
developed technology
|
|
(5,305)
|
|
(5,172)
|
Purchase of property and
equipment
|
|
(708)
|
|
(199)
|
Net cash used in
investing activities
|
|
(6,013)
|
|
(5,371)
|
Cash flows from
financing activities:
|
|
|
|
|
Payments of Revolving Loan
borrowings and long-term debt
|
|
(10,000)
|
|
(18,750)
|
Payments for stock-based
compensation plans, net
|
|
(8,357)
|
|
(9,797)
|
Repurchases of common
stock
|
|
(9,096)
|
|
(7,100)
|
Payments of fair value
contingent consideration at acquisition date
|
|
(7,750)
|
|
—
|
Net cash used in
financing activities
|
|
(35,203)
|
|
(35,647)
|
Effect of exchange rate
changes on Cash and cash equivalents
|
|
(87)
|
|
—
|
Net decrease in Cash
and cash equivalents
|
|
(7,835)
|
|
(12,877)
|
Cash and cash
equivalents at beginning of period
|
|
39,198
|
|
31,715
|
Cash and cash
equivalents at end of period
|
|
$
31,363
|
|
$
18,838
|
Supplemental cash
flow information:
|
|
|
|
|
Cash paid for income
taxes
|
|
$
1,168
|
|
$
96
|
Cash paid for interest
and swap
|
|
2,566
|
|
1,486
|
Cars.com
Inc
|
Non-GAAP
Reconciliations
|
(In
thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
|
|
|
2024
|
|
2023
|
|
|
|
|
Reconciliation of
Net income to Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
784
|
|
$
11,479
|
|
|
|
|
Interest expense,
net
|
|
8,321
|
|
8,244
|
|
|
|
|
Income tax
expense
|
|
36
|
|
1,045
|
|
|
|
|
Depreciation and
amortization
|
|
27,365
|
|
24,042
|
|
|
|
|
Stock-based
compensation, including related payroll tax expense
|
|
7,950
|
|
6,952
|
|
|
|
|
Transaction-related and
other one-time items
|
|
7,169
|
|
(7,425)
|
|
|
|
|
Non-operating foreign
exchange expense
|
|
1,048
|
|
—
|
|
|
|
|
Adjusted
EBITDA
|
|
$
52,673
|
|
$
44,337
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
|
|
|
2024
|
|
2023
|
|
|
|
|
Reconciliation of
Net income to Adjusted Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
784
|
|
$
11,479
|
|
|
|
|
Stock-based
compensation, including related payroll tax expense
|
|
7,950
|
|
6,952
|
|
|
|
|
Amortization of
intangible assets
|
|
21,005
|
|
19,158
|
|
|
|
|
Transaction-related
items
|
|
6,143
|
|
(8,777)
|
|
|
|
|
Non-operating foreign
exchange expense
|
|
1,048
|
|
—
|
|
|
|
|
Other one-time
items
|
|
1,026
|
|
1,352
|
|
|
|
|
Adjusted income tax
valuation allowance
|
|
—
|
|
714
|
|
|
|
|
Income tax impact of
adjustments
|
|
(9,293)
|
|
(4,671)
|
|
|
|
|
Adjusted net
income
|
|
$
28,663
|
|
$
26,207
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income per
share, diluted
|
|
$
0.43
|
|
$
0.39
|
|
|
|
|
Weighted-average common
shares outstanding, diluted
|
|
67,291
|
|
67,747
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Net cash provided by operating activities to Free cash
flow
|
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
|
$
33,468
|
|
$
28,141
|
|
|
|
|
Capitalization of
internally developed technology
|
|
(5,305)
|
|
(5,172)
|
|
|
|
|
Purchase of property
and equipment
|
|
(708)
|
|
(199)
|
|
|
|
|
Free cash
flow
|
|
$
27,455
|
|
$
22,770
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Operating expenses to Adjusted operating expenses for the Three
Months Ended March 31, 2024:
|
|
|
|
|
|
|
|
|
|
|
|
As
Reported
|
|
Adjustments
(1)
|
|
Stock-Based
Compensation
|
|
As
Adjusted
|
Cost of revenue and
operations
|
|
$
29,962
|
|
$
—
|
|
$
(329)
|
|
$
29,633
|
Product and
technology
|
|
28,085
|
|
—
|
|
(2,781)
|
|
25,304
|
Marketing and
sales
|
|
59,163
|
|
(44)
|
|
(1,221)
|
|
57,898
|
General and
administrative
|
|
22,857
|
|
(4,570)
|
|
(3,619)
|
|
14,668
|
Depreciation and
amortization
|
|
27,365
|
|
—
|
|
—
|
|
27,365
|
Total operating
expenses
|
|
$
167,432
|
|
$
(4,614)
|
|
$
(7,950)
|
|
$
154,868
|
|
|
|
|
|
|
|
|
|
Total nonoperating
expense, net
|
|
$
(11,924)
|
|
$
3,603
|
|
$
—
|
|
$
(8,321)
|
|
|
|
|
|
|
|
|
|
(1)
Includes transaction related items,
unrealized 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 March 31, 2023:
|
|
|
|
|
|
|
|
|
|
|
|
As
Reported
|
|
Adjustments
(1)
|
|
Stock-Based
Compensation
|
|
As
Adjusted
|
Cost of revenue and
operations
|
|
$
29,795
|
|
$
—
|
|
$
(307)
|
|
$
29,488
|
Product and
technology
|
|
24,101
|
|
—
|
|
(2,057)
|
|
22,044
|
Marketing and
sales
|
|
58,297
|
|
—
|
|
(1,433)
|
|
56,864
|
General and
administrative
|
|
18,304
|
|
(1,917)
|
|
(3,155)
|
|
13,232
|
Depreciation and
amortization
|
|
24,042
|
|
—
|
|
—
|
|
24,042
|
Total operating
expenses
|
|
$
154,539
|
|
$
(1,917)
|
|
$
(6,952)
|
|
$
145,670
|
|
|
|
|
|
|
|
|
|
Total nonoperating
expense, net
|
|
$
(5)
|
|
$
(8,259)
|
|
$
—
|
|
$
(8,264)
|
|
|
|
|
|
|
|
|
|
(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-first-quarter-2024-results-302140926.html
SOURCE Cars Commerce