Record Full Year Revenue of $719 Million, up 4% Year-Over-Year
AccuTrade Connected Expands to ~1,000 Subscribers
Generated $153MM of Annual Net Cash Provided by Operating
Activities, up 12% Year-Over-Year
Announces $250 Million Share Repurchase
Authorization
CHICAGO, Feb. 27,
2025 /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 fourth
quarter and year ended December 31,
2024.
"Our fourth quarter was highlighted by strong OEM and National
revenue, which was up 15% year-over-year, and robust Adjusted
EBITDA margin of nearly 31%, capping a year of solid growth and
consistent profitability improvement. As the automotive industry
looks for efficiency, the benefits of leveraging our platform of
connected solutions are leading to measurable benefits and
meaningful sales impact for our customers," said Alex Vetter, Chief Executive Officer of Cars
Commerce. "We are excited about new capabilities and additional
product enhancements in 2025 that give us confidence in
accelerating organic growth and creating long-term, sustainable
value for shareholders."
Q4 2024 and Full Year Financial Highlights
(in thousands,
except per share data)
|
Quarter Ended December
31,
|
|
|
|
Year Ended December
31,
|
|
|
2024
|
|
2023
|
|
Change %
|
|
2024
|
|
2023
|
|
Change %
|
Revenue
|
$
180,431
|
|
$
179,606
|
|
NM
|
|
$
719,152
|
|
$
689,183
|
|
4 %
|
Net income
|
17,304
|
|
8,346
|
|
107 %
|
|
48,188
|
|
118,442
|
|
(59 %)
|
Adjusted net
income
|
32,508
|
|
32,748
|
|
(1 %)
|
|
114,923
|
|
108,777
|
|
6 %
|
Adjusted
EBITDA
|
55,488
|
|
55,404
|
|
NM
|
|
209,717
|
|
194,884
|
|
8 %
|
Net income per diluted
share
|
0.26
|
|
0.12
|
|
117 %
|
|
0.72
|
|
1.74
|
|
(59 %)
|
Adjusted net income per
diluted share
|
0.49
|
|
0.48
|
|
2 %
|
|
1.71
|
|
1.59
|
|
8 %
|
Q4 2024 Key Metrics and Operational Highlights
(in millions, except
dealer data)
|
Quarter
Ended
|
|
|
December 31,
2024
|
|
September 30,
2024
|
|
December 31,
2023
|
|
Change %
Q/Q
|
|
Change %
Y/Y
|
Average Monthly Unique
Visitors
|
23.1
|
|
24.5
|
|
24.3
|
|
(6 %)
|
|
(5 %)
|
Traffic
("Visits")
|
143.8
|
|
154.2
|
|
142.7
|
|
(7 %)
|
|
1 %
|
Monthly Average Revenue
Per Dealer ("ARPD")
|
$
2,475
|
|
$
2,478
|
|
$
2,523
|
|
NM
|
|
(2 %)
|
Dealer
Customers
|
19,206
|
|
19,255
|
|
19,504
|
|
NM
|
|
(2 %)
|
- Organic traffic was 61% of traffic share in the fourth quarter,
up from 58% in the prior year period, demonstrating the Cars.com
marketplace's differentiated traffic acquisition strategy and
leading consumer brand
- Average Monthly Unique Visitors was down 5% YoY in line with
seasonal trends, balanced by repeat visitation up 6% YoY,
reflecting our ability to consistently attract high-intent,
in-market shoppers as vehicle inventory supply improves
- Cars.com exited 2024 with the highest monthly unique visitors
and, on average, the most time spent on site per visit, among
automotive marketplace competitors*
- AccuTrade Connected grew to a new record of approximately 1,000
subscribers, and has been endorsed by ten OEM partners as of
January 2025, supporting broader
dealer awareness and additional sales opportunities
- DealerClub acquisition closed in January
2025, adding dealer-to-dealer, reputation-based wholesale
auction capabilities to Cars Commerce platform
"AccuTrade had a strong fourth quarter and we believe the
durable improvements we made to the customer and product experience
will continue serving as tailwinds for subscriber growth throughout
2025. The addition of DealerClub's wholesale auction capabilities,
now allows customers to appraise, source, retail, and wholesale
vehicles all within the Cars Commerce platform, demonstrates our
commitment to delivering superior ROI through simplified solutions
that power dealership growth," added Mr. Vetter. "Our team is
focused on integrating DealerClub and cross-selling solutions to
drive ARPD and transaction revenue growth in 2025 and beyond."
*Source: Comscore Plan Metrix Multi-Platform, Desktop &
Mobile, December 2024, U.S., Target
Audience 18+, Total Unique Visitors / Viewers (Target Audience) and
Average Minutes Per Visit, Custom-Defined List including [M]
CARS.COM, [C] CARGURUS.COM, [E] AUTOTRADER.COM, [C] KBB.COM, [P]
CARFAX.COM.
Q4 2024 Results
Revenue for the fourth quarter totaled $180.4 million, an increase of $0.8 million and up slightly compared to the
prior year period. Subscription-based Dealer revenue was down 1%
year-over-year, reflecting external pressures on dealer
profitability and marketing spend, partially offset by D2C Media
growth. OEM and National revenue grew 15% year-over-year, capturing
strong demand from automakers seeking increased consumer awareness
as on-lot inventory levels increased.
Total operating expenses for the fourth quarter were
$160.7 million, compared to
$164.7 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
$2.7 million associated with the D2C
earnout. Adjusted operating expenses for the quarter were
$149.6 million, relatively flat
compared to the prior year period with sustained emphasis on
investments in Product and technology to drive long-term
growth.
Net income for the fourth quarter was $17.3 million, or $0.26 per diluted share, compared to Net income
of $8.3 million, or $0.12 per diluted share, in the fourth quarter of
2023. The change in Net income is primarily attributable to the
gain on the sale of an equity investment. Adjusted net income for
the quarter was $32.5 million, or
$0.49 per diluted share, compared to
$32.7 million, or $0.48 per diluted share a year ago.
Adjusted EBITDA for the fourth quarter totaled $55.5 million, or 30.8% of revenue, representing
the strongest quarter of Adjusted EBITDA performance on both a
dollar and margin basis in fiscal 2024.
Full Year Results
Revenue for fiscal 2024 totaled $719.2
million, a new full year record, increasing $30.0 million and up over 4% year-over-year.
Subscription-based Dealer revenue was up 3% year-over-year, driven
by solutions growth in dealer websites and trade and appraisal
products, and the acquisition of D2C Media. OEM and National
revenue was up 18% year-over-year, based on greater marketing by
manufacturers to reach in-market shoppers as vehicle inventory
levels rose throughout the year.
Total operating expenses for the year were $665.7 million, compared to $635.1 million in 2023, which included
$11 million in expenses classified as
compensation associated with the D2C earnout. Adjusted Operating
Expenses for the year were $616.6
million, a $22.5 million
increase compared to the prior year that was largely driven by
compensation and employee-related expenses to accelerate Product
and technology investments. Accordingly, Depreciation and
amortization expense also grew year-over-year, in-line with the
elevated focus on product and technology development.
Net income for the year totaled $48.2
million, or $0.72 per diluted
share, compared to Net income of $118.4
million, or $1.74 per diluted
share in the prior year. Net income in the prior year had benefited
from the release of a significant portion of the Company's
valuation allowance, given the expectation of projected future
income and utilization of the Company's tax assets. Adjusted net
income for the year was $114.9
million, or $1.71 per diluted
share, compared to $108.8 million, or
$1.59 per diluted share a year
ago.
Adjusted EBITDA for the year totaled $209.7 million, or 29.2% of revenue, compared to
$194.9 million, or 28.3% of revenue,
in the prior year period. Adjusted EBITDA growth reflected strong
fixed cost leverage, operating leverage from improved marketing and
advertising efficiency, and overall revenue growth.
Cash Flow and Balance Sheet
Net cash provided by operating activities for the year ended
December 31, 2024 was $152.5 million, compared to $136.7 million in the prior year. Free cash flow
in the year ended December 31, 2024
totaled $128.1 million, compared to
$115.8 million in the prior year.
Free cash flow increased primarily due to Adjusted EBITDA growth,
partially offset by increased net working capital and capital
expenditures.
The Company repaid $30.0 million
of debt during 2024, reducing total debt outstanding to
$460.0 million as of December 31, 2024. The Company's total net
leverage (as defined in the Company's credit facility) remained
2.0x as of December 31, 2024, at the
low-end of its target total net leverage range of 2.0x to 2.5x.
Total liquidity as of December 31,
2024 was $340.7 million, which
is defined as Cash and cash equivalents of $50.7 million and revolver capacity of
$290.0 million.
Share Repurchase and 2025 Authorization
The Company continues to execute on its capital allocation
strategy and repurchased 2.8 million shares of common stock for
$49.2 million in 2024. In the second
half of 2024, the Company repurchased 2.0 million shares
representing approximately 49% of free cash flow, in-line with its
target to return 50% of free cash flow to shareholders via share
repurchases for this period.
In February 2025, the Company
announced the authorization of a $250
million share repurchase program with a three-year term. The
Company is targeting share repurchases totaling $60 to $70 million
for 2025, demonstrating its commitment to both return capital to
shareholders and offset expected dilution from stock-based
compensation.
"Our highly leverageable operating model, market-leading brand,
and focus on cost discipline lifted fourth quarter Adjusted EBITDA
margin to the midpoint of our guidance range despite modest revenue
growth. Furthermore, free cash generation reached the highest level
since 2018, giving us the flexibility to both meet our share
repurchase commitment and invest in product and technology
capabilities to augment our platform. Looking ahead, we remain
committed to utilizing our newly approved share repurchase
authorization to return capital to shareholders while
simultaneously investing for long-term growth," said Sonia Jain, Chief Financial Officer of Cars
Commerce.
First Quarter and Full Year 2025 Outlook
First quarter revenue is expected to be between $178 million and $181
million, relatively consistent with revenue in the prior
year period. Dealer revenue reflects the fourth quarter exit rate
for the Company's subscription products, which was negatively
impacted by pressure on dealer spending at year end. OEM and
National revenue is expected to continue growing year-over-year,
supporting increased marketing and advertising activity by
automakers as they compete for consumer demand amidst rising
vehicle inventory levels.
For the full year, the Company anticipates revenue of
$745 million to $755 million, driven by ongoing growth
initiatives related to improved adoption of AccuTrade, broad-based
repackaging across multiple product lines, and new product
launches, including DealerClub.
Adjusted EBITDA margin for the first quarter of 2025 is expected
to be between 25.5% and 27%. In addition to seasonally higher
Marketing and sales investments for large-scale industry events in
the first quarter, the Company is also investing to accelerate
integration of DealerClub following the close of that acquisition
in January 2025.
For the full year, the Company expects to deliver Adjusted
EBITDA margin between 29% to 31%, driven by leverageable revenue
growth and sustained cost discipline.
Q4 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, 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 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 began
to measure UVs and Traffic via RudderStack, which we believe better
aligns to the Company's product and technology platform and
provides improved visibility into its UVs and Traffic. Prior period
UVs and Traffic information has not been recast, as it is
impracticable to do so. These metrics do not include traffic to
Dealer Inspire or D2C Media websites.
Monthly Average Revenue Per Dealer ("ARPD"). The Company
believes that its ability to grow ARPD is an indicator of the value
proposition of its platform. The Company defines ARPD as Dealer
revenue, excluding digital advertising services, during the period
divided by the monthly average number of Dealer Customers during
the same period. Beginning December 31,
2023, this key operating metric includes D2C Media.
Dealer Customers. Dealer Customers represent dealerships
subscribed to 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. 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,
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
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
December 31,
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue:
|
|
|
|
|
|
|
|
Dealer
|
$
159,551
|
|
$
161,393
|
|
$
640,722
|
|
$
621,661
|
OEM and
National
|
17,745
|
|
15,410
|
|
65,894
|
|
55,904
|
Other
|
3,135
|
|
2,803
|
|
12,536
|
|
11,618
|
Total
revenue
|
180,431
|
|
179,606
|
|
719,152
|
|
689,183
|
Operating
expenses:
|
|
|
|
|
|
|
|
Cost of revenue and
operations
|
31,730
|
|
30,918
|
|
124,332
|
|
122,205
|
Product and
technology
|
29,040
|
|
25,230
|
|
113,931
|
|
99,584
|
Marketing and
sales
|
53,838
|
|
58,835
|
|
231,502
|
|
235,471
|
General and
administrative
|
21,359
|
|
23,069
|
|
88,707
|
|
76,807
|
Depreciation and
amortization
|
24,683
|
|
26,619
|
|
107,182
|
|
101,000
|
Total operating
expenses
|
160,650
|
|
164,671
|
|
665,654
|
|
635,067
|
Operating
income
|
19,781
|
|
14,935
|
|
53,498
|
|
54,116
|
Nonoperating
expenses:
|
|
|
|
|
|
|
|
Interest expense,
net
|
(7,739)
|
|
(8,254)
|
|
(32,197)
|
|
(32,425)
|
Other income (expense),
net
|
8,064
|
|
(4,790)
|
|
40,562
|
|
(3,586)
|
Total nonoperating
income (expense), net
|
325
|
|
(13,044)
|
|
8,365
|
|
(36,011)
|
Income before income
taxes
|
20,106
|
|
1,891
|
|
61,863
|
|
18,105
|
Income tax expense
(benefit)
|
2,802
|
|
(6,455)
|
|
13,675
|
|
(100,337)
|
Net income
|
$
17,304
|
|
$
8,346
|
|
$
48,188
|
|
$
118,442
|
Weighted-average
common shares outstanding:
|
|
|
|
|
|
|
|
Basic
|
65,071
|
|
66,510
|
|
66,006
|
|
66,742
|
Diluted
|
66,802
|
|
68,326
|
|
67,387
|
|
68,227
|
Earnings per
share:
|
|
|
|
|
|
|
|
Basic
|
$
0.27
|
|
$
0.13
|
|
$
0.73
|
|
$
1.77
|
Diluted
|
0.26
|
|
0.12
|
|
0.72
|
|
1.74
|
Cars.com
Inc.
|
Consolidated Balance
Sheets
|
(In thousands,
except per share data)
|
|
|
|
|
|
December 31,
2024
|
|
December 31,
2023
|
Assets:
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
50,673
|
|
$
39,198
|
Accounts receivable,
net
|
133,741
|
|
125,373
|
Prepaid
expenses
|
13,782
|
|
12,553
|
Other current
assets
|
16,134
|
|
1,314
|
Total current
assets
|
214,330
|
|
178,438
|
Property and equipment,
net
|
40,704
|
|
43,853
|
Goodwill
|
143,279
|
|
147,058
|
Intangible assets,
net
|
585,690
|
|
669,167
|
Deferred tax assets,
net
|
100,530
|
|
112,953
|
Investments and other
assets, net
|
27,332
|
|
20,980
|
Total assets
|
$
1,111,865
|
|
$
1,172,449
|
Liabilities and
stockholders' equity:
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts
payable
|
$
33,498
|
|
$
22,259
|
Accrued
compensation
|
36,295
|
|
31,669
|
Current portion of
long-term debt, net
|
—
|
|
23,129
|
Other accrued
liabilities
|
47,092
|
|
68,691
|
Total current
liabilities
|
116,885
|
|
145,748
|
Noncurrent
liabilities:
|
|
|
|
Long-term debt,
net
|
455,288
|
|
460,119
|
Deferred tax
liabilities, net
|
6,773
|
|
8,757
|
Other noncurrent
liabilities
|
21,434
|
|
65,717
|
Total noncurrent
liabilities
|
483,495
|
|
534,593
|
Total
liabilities
|
600,380
|
|
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 December 31, 2024 and
December 31, 2023,
respectively
|
—
|
|
—
|
Common Stock at par,
$0.01 par value; 300,000 shares authorized; 64,391
and 65,929 shares issued and outstanding as of
December 31, 2024 and
December 31, 2023, respectively
|
643
|
|
659
|
Additional paid-in
capital
|
1,473,986
|
|
1,500,232
|
Accumulated
deficit
|
(961,546)
|
|
(1,009,734)
|
Accumulated other
comprehensive income
|
(1,598)
|
|
951
|
Total stockholders'
equity
|
511,485
|
|
492,108
|
Total liabilities and
stockholders' equity
|
$
1,111,865
|
|
$
1,172,449
|
Cars.com
Inc.
|
Consolidated
Statements of Cash Flows
|
(In
thousands)
|
|
|
|
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
Cash flows from
operating activities:
|
|
|
|
Net income
|
$
48,188
|
|
$
118,442
|
Adjustments to
reconcile Net income to Net cash provided by operating
activities:
|
|
|
|
Depreciation
|
26,677
|
|
22,331
|
Amortization of
intangible assets
|
80,505
|
|
78,669
|
Changes in fair value
of contingent consideration
|
(33,473)
|
|
5,537
|
Stock-based
compensation
|
30,553
|
|
28,491
|
Deferred income
taxes
|
11,894
|
|
(114,498)
|
Provision for doubtful
accounts
|
3,389
|
|
2,986
|
Amortization of debt
issuance costs
|
2,249
|
|
3,042
|
Unrealized loss (gain)
on foreign currency denominated transactions
|
3,697
|
|
(2,072)
|
Gain on sale of equity
investment
|
(10,846)
|
|
—
|
Amortization of
deferred revenue related to AccuTrade acquisition
|
—
|
|
(883)
|
Other, net
|
662
|
|
1,026
|
Changes in operating
assets and liabilities, net of acquisitions:
|
|
|
|
Accounts
receivable
|
(12,321)
|
|
(15,567)
|
Prepaid expenses and
other assets
|
(5,390)
|
|
(5,101)
|
Accounts
payable
|
11,104
|
|
3,722
|
Accrued
compensation
|
5,313
|
|
11,638
|
Other
liabilities
|
(9,677)
|
|
(1,043)
|
Net cash provided by
operating activities
|
152,524
|
|
136,720
|
Cash flows from
investing activities:
|
|
|
|
Payments for acquisitions,
net of cash acquired
|
(216)
|
|
(76,168)
|
Capitalization of internally
developed technology
|
(21,381)
|
|
(19,602)
|
Purchase of property and
equipment
|
(3,000)
|
|
(1,280)
|
Net cash used in
investing activities
|
(24,597)
|
|
(97,050)
|
Cash flows from
financing activities:
|
|
|
|
Proceeds from Revolving Loan
borrowings
|
—
|
|
45,000
|
Payments of Revolving Loan
borrowings and long-term debt
|
(30,000)
|
|
(36,250)
|
Payments for stock-based
compensation plans, net
|
(7,475)
|
|
(9,205)
|
Repurchases of common
stock
|
(49,179)
|
|
(31,293)
|
Payments of contingent
consideration
|
(27,435)
|
|
—
|
Payments of debt issuance
costs and other fees
|
(1,869)
|
|
—
|
Net cash used in
financing activities
|
(115,958)
|
|
(31,748)
|
Effect of exchange rate
changes on Cash and cash equivalents
|
(494)
|
|
(439)
|
Net increase in Cash
and cash equivalents
|
11,475
|
|
7,483
|
Cash and cash
equivalents at beginning of period
|
39,198
|
|
31,715
|
Cash and cash
equivalents at end of period
|
$
50,673
|
|
$
39,198
|
Supplemental cash
flow information:
|
|
|
|
Cash paid for income
taxes
|
$
6,487
|
|
$
17,636
|
Cash paid for
interest
|
32,525
|
|
30,416
|
Cars.com
Inc.
|
Non-GAAP
Reconciliations
|
(In thousands,
except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
Reconciliation of
Net income to Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net income
|
$
17,304
|
|
$
8,346
|
|
$
48,188
|
|
$
118,442
|
Interest expense,
net
|
7,739
|
|
8,254
|
|
32,197
|
|
32,425
|
Income tax expense
(benefit)
|
2,802
|
|
(6,455)
|
|
13,675
|
|
(100,337)
|
Depreciation and
amortization
|
24,683
|
|
26,619
|
|
107,182
|
|
101,000
|
Stock-based
compensation, including related payroll tax expense
|
7,166
|
|
7,844
|
|
32,373
|
|
30,127
|
Transaction-related and
other one-time items
|
(6,989)
|
|
12,868
|
|
(27,644)
|
|
15,299
|
Non-operating foreign
exchange loss (gain)
|
2,783
|
|
(2,072)
|
|
3,746
|
|
(2,072)
|
Adjusted
EBITDA
|
$
55,488
|
|
$
55,404
|
|
$
209,717
|
|
$
194,884
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Net income to Adjusted Net income
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net income
|
$
17,304
|
|
$
8,346
|
|
$
48,188
|
|
$
118,442
|
Stock-based
compensation, including related payroll tax expense
|
7,166
|
|
7,844
|
|
32,373
|
|
30,127
|
Amortization of
intangible assets
|
17,312
|
|
20,655
|
|
80,505
|
|
78,669
|
Transaction-related
items
|
2,744
|
|
11,253
|
|
(21,722)
|
|
10,698
|
Non-operating foreign
exchange loss (gain)
|
2,783
|
|
(2,072)
|
|
3,746
|
|
(2,072)
|
Other one-time
items
|
(9,733)
|
|
1,615
|
|
(5,922)
|
|
4,601
|
Valuation
allowance
|
—
|
|
(5,069)
|
|
—
|
|
(101,182)
|
Income tax impact of
adjustments
|
(5,068)
|
|
(9,824)
|
|
(22,245)
|
|
(30,506)
|
Adjusted net
income
|
$
32,508
|
|
$
32,748
|
|
$
114,923
|
|
$
108,777
|
|
|
|
|
|
|
|
|
Adjusted net income per
share, diluted
|
$
0.49
|
|
$
0.48
|
|
$
1.71
|
|
$
1.59
|
Weighted-average common
shares outstanding, diluted
|
66,802
|
|
68,326
|
|
67,387
|
|
68,227
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Net cash provided by operating activities to Free cash
flow
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net cash provided by
operating activities
|
$
30,007
|
|
$
45,140
|
|
$
152,524
|
|
$
136,720
|
Capitalization of
internally developed technology
|
(4,611)
|
|
(4,764)
|
|
(21,381)
|
|
(19,602)
|
Purchase of property
and equipment
|
(954)
|
|
(543)
|
|
(3,000)
|
|
(1,280)
|
Free cash
flow
|
$
24,442
|
|
$
39,833
|
|
$
128,143
|
|
$
115,838
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Operating expenses to Adjusted operating expenses for the Three
Months Ended December 31, 2024:
|
|
|
|
|
|
|
|
|
|
As
Reported
|
|
Adjustments
(1)
|
|
Stock-Based
Compensation
|
|
As
Adjusted
|
Cost of revenue and
operations
|
$
31,730
|
|
$
—
|
|
$
(149)
|
|
$
31,581
|
Product and
technology
|
29,040
|
|
—
|
|
(2,642)
|
|
26,398
|
Marketing and
sales
|
53,838
|
|
(43)
|
|
(1,360)
|
|
52,435
|
General and
administrative
|
21,359
|
|
(3,814)
|
|
(3,015)
|
|
14,530
|
Depreciation and
amortization
|
24,683
|
|
—
|
|
—
|
|
24,683
|
Total operating
expenses
|
$
160,650
|
|
$
(3,857)
|
|
$
(7,166)
|
|
$
149,627
|
|
|
|
|
|
|
|
|
Total nonoperating
income (expense), net
|
$
325
|
|
$
(8,063)
|
|
$
—
|
|
$
(7,738)
|
|
|
|
|
|
|
|
|
(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 December 31, 2023:
|
|
|
|
|
|
|
|
|
|
As
Reported
|
|
Adjustments
(1)
|
|
Stock-Based
Compensation
|
|
As
Adjusted
|
Cost of revenue and
operations
|
$
30,918
|
|
$
—
|
|
$
(396)
|
|
$
30,522
|
Product and
technology
|
25,230
|
|
—
|
|
(2,518)
|
|
22,712
|
Marketing and
sales
|
58,835
|
|
(48)
|
|
(1,566)
|
|
57,221
|
General and
administrative
|
23,069
|
|
(6,003)
|
|
(3,364)
|
|
13,702
|
Depreciation and
amortization
|
26,619
|
|
—
|
|
—
|
|
26,619
|
Total operating
expenses
|
$
164,671
|
|
$
(6,051)
|
|
$
(7,844)
|
|
$
150,776
|
|
|
|
|
|
|
|
|
Total nonoperating
expense, net
|
$
(13,044)
|
|
$
4,745
|
|
$
—
|
|
$
(8,299)
|
|
|
|
|
|
|
|
|
(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 Year
Ended December 31, 2024:
|
|
|
|
|
|
|
|
|
|
As
Reported
|
|
Adjustments
(1)
|
|
Stock-Based
Compensation
|
|
As
Adjusted
|
Cost of revenue and
operations
|
$
124,332
|
|
$
—
|
|
$
(922)
|
|
$
123,410
|
Product and
technology
|
113,931
|
|
—
|
|
(11,388)
|
|
102,543
|
Marketing and
sales
|
231,502
|
|
(174)
|
|
(5,722)
|
|
225,606
|
General and
administrative
|
88,707
|
|
(16,489)
|
|
(14,341)
|
|
57,877
|
Depreciation and
amortization
|
107,182
|
|
—
|
|
—
|
|
107,182
|
Total operating
expenses
|
$
665,654
|
|
$
(16,663)
|
|
$
(32,373)
|
|
$
616,618
|
|
|
|
|
|
|
|
|
Total nonoperating
income (expense), net
|
$
8,365
|
|
$
(40,561)
|
|
$
—
|
|
$
(32,196)
|
|
|
|
|
|
|
|
|
(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 Year
Ended December 31, 2023:
|
|
|
|
|
|
|
|
|
|
As
Reported
|
|
Adjustments
(1)
|
|
Stock-Based
Compensation
|
|
As
Adjusted
|
Cost of revenue and
operations
|
$
122,205
|
|
$
—
|
|
$
(1,571)
|
|
$
120,634
|
Product and
technology
|
99,584
|
|
—
|
|
(9,360)
|
|
90,224
|
Marketing and
sales
|
235,471
|
|
(48)
|
|
(6,078)
|
|
229,345
|
General and
administrative
|
76,807
|
|
(10,797)
|
|
(13,118)
|
|
52,892
|
Depreciation and
amortization
|
101,000
|
|
—
|
|
—
|
|
101,000
|
Total operating
expenses
|
$
635,067
|
|
$
(10,845)
|
|
$
(30,127)
|
|
$
594,095
|
|
|
|
|
|
|
|
|
Total nonoperating
expense, net
|
$
(36,011)
|
|
$
3,465
|
|
$
—
|
|
$
(32,546)
|
|
|
|
|
|
|
|
|
(1) Includes
transaction related items, severance, transformation and other exit
costs, unrealized gains and losses on foreign currency denominated
transactions, and write-off of long-lived assets and
other.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/carscom-reports-fourth-quarter-and-full-year-2024-results-302386872.html
SOURCE Cars Commerce