EX-99.1 2 cars-ex99_1.htm EX-99.1 EX-99.1

Exhibit 99.1

 

CARS Reports Second Quarter 2023 Results

Delivered Second Quarter Guidance

Achieved 6% ARPD and 5% Traffic Year-Over-Year Growth

Generated $56 Million of Year-To-Date Cash Flow From Operations

 

CHICAGO, Aug. 3, 2023 -- Cars.com Inc. (NYSE: CARS) (“CARS” or the “Company”), the leading digital automotive platform that provides a robust set of digital solutions, today released its financial results for the second quarter ended June 30, 2023.

Q2 2023 Financial and Key Metric Highlights

Revenue of $168.2 million, up $5.3 million, or 3% year-over-year
Net income of $94.1 million, or $1.37 per diluted share, compared to $5.5 million, or $0.08 per diluted share, in the prior year. Current quarter Net income was primarily related to the release of a significant portion of the Company's valuation allowance
Adjusted EBITDA of $45.6 million, or 27% of revenue, up $0.3 million year-over-year
Average Monthly Unique Visitors (“UVs”) of 26.9 million, compared to 27.1 million a year ago
Traffic (“Visits”) of 156.0 million, up 5% year-over-year
Monthly Average Revenue Per Dealer (“ARPD”) of $2,472, up 6% from the prior year period
Dealer Customers were 18,785 as of June 30, 2023, compared to 19,186 as of March 31, 2023

Operational Highlights

The Marketplace Repackaging initiative, that better aligns subscription pricing and value delivery, is over 60% complete; two-thirds of the repackaged customers have selected the value-added Preferred or Premium Package, which helped drive more than half of the Company’s year-over-year increase in ARPD
Website customers increased to nearly 6,200, up 9% from a year ago and website upsells grew by more than 1,800 from a year ago; Accu-Trade Connected units increased to over 750 from 100, a year ago
Modernized Cars.com logo and launched "Possibilities" advertising campaign with the tagline "Where to Next?" featuring how CARS supports consumers and dealers, in every aspect of the car buying and selling process
Published 2023 American Made Index and Consumer survey which found that interest and demand for American-made vehicles remain strong; consumers are willing to pay up to a 30% premium to support U.S. jobs. This editorial content garnered more than 550 media stories promoting the Cars.com brand

 

“We delivered solid results in the second quarter and garnered positive dealer reception and adoption of our Preferred and Premium Packages and digital solutions,” said Alex Vetter, Chief Executive Officer. “Consumer demand remains strong and customer engagement with our solutions is increasing as well. We believe that our continued efforts to drive digital adoption across our industry will yield increased value to consumers, dealers, and OEMs as well as growth in Revenue and Adjusted EBITDA this year and beyond.”

Q2 2023 Results

Revenue for the second quarter totaled $168.2 million, an increase of $5.3 million, or up 3%, compared to the prior year period. Dealer revenue grew 6% year-over-year, driven by continued growth in solutions and media products, as well as growth resulting from the Marketplace Repackaging initiative.

 

 


Page 2

Second quarter ARPD grew 6%, or $146, year-over-year to $2,472. As of June 30, 2023, Dealer Customers totaled 18,785 as compared to 19,186 at the end of the first quarter of 2023. The sequential change in Dealer Customers was primarily due to the expected cancellations driven by lower-inventory customers as a result of the Company’s Marketplace Repackaging initiative. Marketplace revenue growth drove over 50%, or $78, of the Company’s year-over-year growth in ARPD. The balance of the Company’s ARPD growth was driven by expansion and improved pricing of dealer solutions, including websites and Accu-Trade.

Total operating expenses for the second quarter were $155.8 million, compared to $147.5 million for the prior year period. Adjusted Operating Expenses for the quarter were $147.1 million, an $8.3 million increase compared to the prior year period. The increase is primarily due to increased Marketing and sales costs largely due to higher compensation, as well as costs associated with the Company’s new advertising campaign. The Company also continued to invest in Product and technology and experienced higher compensation and third party costs, including licenses and consulting costs.

Net income for the quarter was $94.1 million, or $1.37 per diluted share, compared to $5.5 million, or $0.08 per diluted share, in the second quarter of 2022. Current quarter Net income was primarily related to 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 EBITDA for the quarter totaled $45.6 million, or 27% of revenue, compared to $45.3 million, or 28% of revenue, for the prior year period.

For the quarter, Average Monthly Unique Visitors were 26.9 million and total Traffic increased 5% to 156.0 million, compared to the second quarter of 2022. Organic traffic grew 4% year-over-year, driven by increased consumer demand, enhanced website experiences and continued strength in the Company’s App, where visits increased 13% compared to the prior year.

Cash Flow and Balance Sheet

Net cash provided by operating activities for the six-month period ended June 30, 2023 was $56.2 million, compared to $42.3 million in the prior year. Free Cash Flow in the first six months totaled $45.6 million compared to $33.7 million in 2022. The increase was primarily driven by positive changes in working capital and higher Adjusted EBITDA, which was partially offset by increased cash taxes. In addition to the semi-annual bond interest payment of $12.8 million, the Company made cash tax payments of $12.2 million during the quarter.

During the first six months of 2023, the Company paid down $22.5 million of debt, reducing total debt outstanding to $458.8 million, as of June 30, 2023. At quarter-end, the Company’s net leverage ratio was 2.3x, within its target net leverage ratio of 2.0x to 2.5x. Total liquidity was $258.6 million, including cash and cash equivalents of $28.6 million and $230.0 million of undrawn revolver capacity, as of June 30, 2023.

Year-to-date, the Company repurchased 0.9 million of its common shares for $17.2 million.

“We delivered another quarter of solid performance with Revenue and Adjusted EBITDA, both within our guidance. Our solid results are a testament to our platform strategy and diversified set of solutions. Given these results, we are raising the midpoint of our full-year revenue guidance to 5% year-over-year growth and reaffirming our margin expectations of approaching 30% by the fourth quarter,” said Sonia Jain, Chief Financial Officer of CARS.

 

 

 


Page 3

2023 Outlook

The Company is well-positioned to deliver profitable growth through continued dealer and OEM adoption of its suite of value-added solutions. Third quarter revenue is expected to be between $172.0 million and $174.0 million, reflecting year-over-year revenue growth of 4.5% to 5.7%. Guidance reflects the continued roll-out of the Company’s Marketplace Repackaging initiative, expansion of dealer solutions and media products, and modest sequential improvement in OEM and National Revenue.

Adjusted EBITDA margin for the third quarter is expected to be between 26.5% and 28.5%, reflecting third quarter revenue guidance and increased Marketing investment to support our Cars.com brand relaunch.

The Company tightened its full-year revenue guidance range to 4% to 6% year-over-year growth, raising the midpoint of revenue guidance, which reflects the benefit of the Company’s Marketplace Repackaging initiative and assumes a conservative outlook on OEM and National Revenue despite recent improvements in inventory levels.

Margins are expected to improve over the course of the year, and the Company expects to exit the year with fourth quarter Adjusted EBITDA margins approaching 30%.

Q2 2023 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 CARS’ 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

CARS is a leading automotive marketplace platform that provides a robust set of digital solutions that connect car shoppers with sellers. Launched in 1998 with the flagship marketplace Cars.com and headquartered in Chicago, the Company empowers shoppers with the data, resources and digital tools needed to make informed buying decisions and seamlessly connect with automotive retailers. In a rapidly changing market, CARS enables dealerships and OEMs with innovative technical solutions and data-driven intelligence to better reach and influence ready-to-buy shoppers, increase inventory turn and gain market share.

In addition to Cars.com™, CARS brands include Dealer Inspire®, a technology provider building solutions that future-proof dealerships with more efficient operations and connected digital experiences; FUEL™, which gives dealers and OEMs the opportunity to harness the untapped power of digital video by leveraging Cars.com's pure audience of in-market car shoppers, DealerRater®, a leading car dealer review and reputation management platform, CreditIQ®, digital financing technology and Accu-Trade®, vehicle valuation and appraisal technology.

The full suite of CARS properties includes Cars.com™, Dealer Inspire®, FUEL™, DealerRater®, CreditIQ®, Accu-Trade.com®. For more information, visit www.Cars.com

Non-GAAP Financial Measures

 

This earnings release discusses Adjusted EBITDA, Adjusted EBITDA margin, 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. For a reconciliation of the non-GAAP measures presented


Page 4

in this earnings release to their most directly comparable financial measure prepared in accordance with GAAP, 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, and (7) 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 Accu-Trade acquisition.

 

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 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 desktop and mobile properties (responsive sites and mobile apps). The Company measures UVs and Traffic via Adobe Analytics. These metrics do not include traffic to Dealer Inspire 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, Accu-Trade is included in our ARPD metric, which had an immaterial impact on ARPD for the quarterly periods. No prior period has been recast as it would be impracticable to do so.

 

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. Beginning June 30, 2022, this key operating metric includes Accu-Trade; however, no prior period has been recast as it would be impracticable to do so.

 

 


Page 5

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. Forward-looking statements include information concerning the Company’s industry, Dealer Customers, results of operations, business strategies, plans and objectives, market potential, outlook, trends, future financial performance, planned operational and product improvements, potential strategic transactions, recent acquisitions, such as CreditIQ and Accu-Trade, liquidity, including draws from the Company’s revolving credit facility, expense management and other matters and involve known and unknown risks that are difficult to predict. These statements often include 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. As a result, the Company’s actual financial results, performance, achievements, strategic actions or prospects may differ materially from those expressed or implied by these forward-looking statements. Forward-looking statements are based on the Company’s current expectations, beliefs, strategies, estimates, projections and assumptions, based on its experience in the industry as well as the Company’s perceptions of historical trends, current conditions, expected future developments, global supply chain shortages, fluctuating fuel prices and other factors the Company thinks are appropriate. Such forward-looking statements are necessarily based upon estimates and assumptions that, while considered reasonable by the Company and its management based on their knowledge and understanding of the business and industry, are inherently uncertain. These statements are expressed in good faith and the Company believes these judgments are reasonable. However, you should understand that these statements are not guarantees of strategic action, performance or results. The Company’s actual results and strategic actions could differ materially from those expressed in the forward-looking statements. Given these uncertainties, forward-looking statements should not be relied on in making investment decisions. Comparisons of results between current and prior periods are not intended to express any future trends, or indications of future performance, unless expressed as such, and should only be viewed 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 the Company’s control.

 

Forward-looking statements are subject to a number of risks, uncertainties and other important factors, many of which are beyond the Company’s control, that could cause its 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 the Company’s Annual Report on Form 10-K, its Quarterly Reports on Form 10-Q, its Current Reports on Form 8-K and its other filings with the Securities and Exchange Commission, available on the Company’s website at investor.cars.com or via EDGAR at www.sec.gov. All forward-looking statements contained in this press release are qualified by these cautionary statements. 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 the Company and speak only as of the date of this press release. The Company undertakes 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 Investor Relations Contact:

Robbin Moore-Randolph

rmr@cars.com

312.601.5929

 

CARS Media Contact:

Marita Thomas

mthomas@cars.com

312.601.5692

###


Page 6

Cars.com Inc.

Consolidated Statements of Income

(In thousands, except per share data)

(Unaudited)

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

  Dealer

 

$

153,309

 

 

$

143,987

 

 

$

303,152

 

 

$

284,403

 

  OEM and National

 

 

12,402

 

 

 

14,144

 

 

 

25,945

 

 

 

29,318

 

  Other

 

 

2,465

 

 

 

4,742

 

 

 

6,147

 

 

 

7,359

 

       Total revenue

 

 

168,176

 

 

 

162,873

 

 

 

335,244

 

 

 

321,080

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

  Cost of revenue and operations

 

 

30,415

 

 

 

29,504

 

 

 

60,210

 

 

 

57,256

 

  Product and technology

 

 

24,956

 

 

 

23,117

 

 

 

49,057

 

 

 

44,424

 

  Marketing and sales

 

 

58,153

 

 

 

54,655

 

 

 

116,450

 

 

 

111,749

 

  General and administrative

 

 

17,649

 

 

 

17,211

 

 

 

35,953

 

 

 

33,771

 

  Depreciation and amortization

 

 

24,669

 

 

 

23,001

 

 

 

48,711

 

 

 

47,554

 

       Total operating expenses

 

 

155,842

 

 

 

147,488

 

 

 

310,381

 

 

 

294,754

 

         Operating income

 

 

12,334

 

 

 

15,385

 

 

 

24,863

 

 

 

26,326

 

Nonoperating expense:

 

 

 

 

 

 

 

 

 

 

 

 

  Interest expense, net

 

 

(8,150

)

 

 

(9,047

)

 

 

(16,394

)

 

 

(18,377

)

  Other (expense) income, net

 

 

(3,133

)

 

 

(54

)

 

 

5,106

 

 

 

154

 

       Total nonoperating expense, net

 

 

(11,283

)

 

 

(9,101

)

 

 

(11,288

)

 

 

(18,223

)

       Income before income taxes

 

 

1,051

 

 

 

6,284

 

 

 

13,575

 

 

 

8,103

 

       Income tax (benefit) expense

 

 

(93,075

)

 

 

739

 

 

 

(92,030

)

 

 

(1,782

)

          Net income

 

$

94,126

 

 

$

5,545

 

 

$

105,605

 

 

$

9,885

 

Weighted-average common shares outstanding:

 

Basic

 

 

66,762

 

 

 

69,194

 

 

 

66,646

 

 

 

69,329

 

Diluted

 

 

68,493

 

 

 

70,257

 

 

 

68,118

 

 

 

70,505

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.41

 

 

$

0.08

 

 

$

1.58

 

 

$

0.14

 

Diluted

 

 

1.37

 

 

 

0.08

 

 

 

1.55

 

 

 

0.14

 

 

 


Page 7

Cars.com Inc.

Consolidated Balance Sheets

(In thousands, except per share data)

 

 

 

June 30, 2023

 

 

December 31, 2022

 

Assets:

 

(unaudited)

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

28,605

 

 

$

31,715

 

Accounts receivable, net

 

 

111,237

 

 

 

107,930

 

Prepaid expenses

 

 

10,104

 

 

 

8,377

 

Other current assets

 

 

7,363

 

 

 

605

 

Total current assets

 

 

157,309

 

 

 

148,627

 

Property and equipment, net

 

 

45,201

 

 

 

45,218

 

Goodwill

 

 

102,856

 

 

 

102,856

 

Intangible assets, net

 

 

668,771

 

 

 

707,088

 

Deferred tax assets, net

 

 

91,255

 

 

 

48

 

Investments and other assets, net

 

 

20,151

 

 

 

21,033

 

Total assets

 

$

1,085,543

 

 

$

1,024,870

 

Liabilities and stockholders' equity:

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

19,888

 

 

$

18,230

 

Accrued compensation

 

 

16,343

 

 

 

19,316

 

Current portion of long-term debt, net

 

 

16,758

 

 

 

14,134

 

Other accrued liabilities

 

 

67,574

 

 

 

54,332

 

Total current liabilities

 

 

120,563

 

 

 

106,012

 

Noncurrent liabilities:

 

 

 

 

 

 

Long-term debt, net

 

 

434,210

 

 

 

458,249

 

Other noncurrent liabilities

 

 

53,313

 

 

 

76,179

 

Total noncurrent liabilities

 

 

487,523

 

 

 

534,428

 

Total liabilities

 

 

608,086

 

 

 

640,440

 

Commitments and contingencies

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

Preferred Stock at par, $0.01 par value; 5,000 shares authorized; no shares
   issued and outstanding as of June 30, 2023 and December 31, 2022,
   respectively

 

 

 

 

 

 

Common Stock at par, $0.01 par value; 300,000 shares authorized; 66,477
   and 66,287 shares issued and outstanding as of June 30, 2023 and
   December 31, 2022, respectively

 

 

665

 

 

 

662

 

Additional paid-in capital

 

 

1,499,363

 

 

 

1,511,944

 

Accumulated deficit

 

 

(1,022,571

)

 

 

(1,128,176

)

Total stockholders' equity

 

 

477,457

 

 

 

384,430

 

Total liabilities and stockholders' equity

 

$

1,085,543

 

 

$

1,024,870

 

 

 


Page 8

Cars.com Inc.

Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)

 

 

 

Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

105,605

 

 

$

9,885

 

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

 

Depreciation

 

 

10,394

 

 

 

7,857

 

Amortization of intangible assets

 

 

38,317

 

 

 

39,697

 

Amortization of Accumulated other comprehensive loss on interest rate swap

 

 

 

 

 

2,362

 

Changes in fair value of contingent consideration

 

 

(5,182

)

 

 

 

Stock-based compensation

 

 

13,520

 

 

 

11,628

 

Deferred income taxes

 

 

(92,587

)

 

 

(92

)

Provision for doubtful accounts

 

 

1,319

 

 

 

463

 

Amortization of debt issuance costs

 

 

1,549

 

 

 

1,630

 

Amortization of deferred revenue related to Accu-Trade Acquisition

 

 

(883

)

 

 

(1,767

)

Other, net

 

 

330

 

 

 

173

 

Changes in operating assets and liabilities, net of acquisitions:

 

 

 

 

 

 

Accounts receivable

 

 

(4,626

)

 

 

(4,383

)

Prepaid expenses and other assets

 

 

(8,065

)

 

 

(6,683

)

Accounts payable

 

 

1,658

 

 

 

(2,422

)

Accrued compensation

 

 

(2,973

)

 

 

(9,904

)

Other liabilities

 

 

(2,194

)

 

 

(6,164

)

Net cash provided by operating activities

 

 

56,182

 

 

 

42,280

 

Cash flows from investing activities:

 

 

 

 

 

 

     Payments for acquisitions, net of cash acquired

 

 

 

 

 

(64,770

)

     Capitalization of internally developed technology

 

 

(10,061

)

 

 

(7,624

)

     Purchase of property and equipment

 

 

(508

)

 

 

(931

)

Net cash used in investing activities

 

 

(10,569

)

 

 

(73,325

)

Cash flows from financing activities:

 

 

 

 

 

 

     Proceeds from Revolving Loan borrowings

 

 

 

 

 

45,000

 

     Payments of long-term debt

 

 

(22,500

)

 

 

(5,000

)

     Payments for stock-based compensation plans, net

 

 

(9,069

)

 

 

(6,838

)

     Repurchases of common stock

 

 

(17,154

)

 

 

(23,052

)

Net cash (used in) provided by financing activities

 

 

(48,723

)

 

 

10,110

 

Net decrease in cash and cash equivalents

 

 

(3,110

)

 

 

(20,935

)

Cash and cash equivalents at beginning of period

 

 

31,715

 

 

 

39,069

 

Cash and cash equivalents at end of period

 

$

28,605

 

 

$

18,134

 

Supplemental cash flow information:

 

 

 

 

 

 

Cash paid for income taxes

 

$

12,282

 

 

$

629

 

Cash paid for interest and swap

 

 

15,541

 

 

 

17,664

 

 

 


Page 9

Cars.com Inc.

Non-GAAP Reconciliations

(In thousands)

(Unaudited)

 

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Reconciliation of Net income to Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

94,126

 

 

$

5,545

 

 

$

105,605

 

 

$

9,885

 

Interest expense, net

 

 

8,150

 

 

 

9,047

 

 

 

16,394

 

 

 

18,377

 

Income tax (benefit) expense

 

 

(93,075

)

 

 

739

 

 

 

(92,030

)

 

 

(1,782

)

Depreciation and amortization

 

 

24,669

 

 

 

23,001

 

 

 

48,711

 

 

 

47,554

 

Stock-based compensation

 

 

7,720

 

 

 

6,581

 

 

 

14,672

 

 

 

11,998

 

Write-off of long-lived assets and other

 

 

195

 

 

 

15

 

 

 

330

 

 

 

(31

)

Severance, transformation and other exit costs

 

 

661

 

 

 

1,419

 

 

 

1,878

 

 

 

1,811

 

Transaction-related items

 

 

3,203

 

 

 

(1,043

)

 

 

(5,574

)

 

 

(486

)

Adjusted EBITDA

 

$

45,649

 

 

$

45,304

 

 

$

89,986

 

 

$

87,326

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

28,041

 

 

$

11,922

 

 

$

56,182

 

 

$

42,280

 

Capitalization of internally developed technology

 

 

(4,889

)

 

 

(4,108

)

 

 

(10,061

)

 

 

(7,624

)

Purchase of property and equipment

 

 

(309

)

 

 

(439

)

 

 

(508

)

 

 

(931

)

Free cash flow

 

$

22,843

 

 

$

7,375

 

 

$

45,613

 

 

$

33,725

 

 

 


Page 10

Reconciliation of Operating expenses to Adjusted operating expenses for the Three Months Ended June 30, 2023:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Reported

 

 

Adjustments (1)

 

 

Stock-Based Compensation

 

 

As Adjusted

 

Cost of revenue and operations

 

$

30,415

 

 

$

 

 

$

(443

)

 

$

29,972

 

Product and technology

 

 

24,956

 

 

 

 

 

 

(2,372

)

 

 

22,584

 

Marketing and sales

 

 

58,153

 

 

 

 

 

 

(1,531

)

 

 

56,622

 

General and administrative

 

 

17,649

 

 

 

(982

)

 

 

(3,374

)

 

 

13,293

 

Depreciation and amortization

 

 

24,669

 

 

 

 

 

 

 

 

 

24,669

 

Total operating expenses

 

$

155,842

 

 

$

(982

)

 

$

(7,720

)

 

$

147,140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonoperating expense, net

 

$

(11,283

)

 

$

3,077

 

 

$

 

 

$

(8,206

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes transaction related items, severance, transformation and other exit costs, and write-off of long-lived assets and other.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Operating expenses to Adjusted operating expenses for the Three Months Ended June 30, 2022:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Reported

 

 

Adjustments (1)

 

 

Stock-Based Compensation

 

 

As Adjusted

 

Cost of revenue and operations

 

$

29,504

 

 

$

 

 

$

(324

)

 

$

29,180

 

Product and technology

 

 

23,117

 

 

 

 

 

 

(2,092

)

 

 

21,025

 

Marketing and sales

 

 

54,655

 

 

 

 

 

 

(1,467

)

 

 

53,188

 

General and administrative

 

 

17,211

 

 

 

(2,031

)

 

 

(2,698

)

 

 

12,482

 

Depreciation and amortization

 

 

23,001

 

 

 

 

 

 

 

 

 

23,001

 

Total operating expenses

 

$

147,488

 

 

$

(2,031

)

 

$

(6,581

)

 

$

138,876

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonoperating expense, net

 

$

(9,101

)

 

$

(15

)

 

$

 

 

$

(9,116

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes severance, transformation and other exit costs, transaction related items, and write-off of long-lived assets and other.

 

 

 


Page 11

Reconciliation of Operating expenses to Adjusted operating expenses for the Six Months Ended June 30, 2023:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Reported

 

 

Adjustments (1)

 

 

Stock-Based Compensation

 

 

As Adjusted

 

Cost of revenue and operations

 

$

60,210

 

 

$

 

 

$

(750

)

 

$

59,460

 

Product and technology

 

 

49,057

 

 

 

 

 

 

(4,429

)

 

 

44,628

 

Marketing and sales

 

 

116,450

 

 

 

 

 

 

(2,964

)

 

 

113,486

 

General and administrative

 

 

35,953

 

 

 

(2,899

)

 

 

(6,529

)

 

 

26,525

 

Depreciation and amortization

 

 

48,711

 

 

 

 

 

 

 

 

 

48,711

 

Total operating expenses

 

$

310,381

 

 

$

(2,899

)

 

$

(14,672

)

 

$

292,810

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonoperating expense, net

 

$

(11,288

)

 

$

(5,182

)

 

$

 

 

$

(16,470

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes transaction related items, severance, transformation and other exit costs, and write-off of long-lived assets and other.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Operating expenses to Adjusted operating expenses for the Six Months Ended June 30, 2022:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Reported

 

 

Adjustments (1)

 

 

Stock-Based Compensation

 

 

As Adjusted

 

Cost of revenue and operations

 

$

57,256

 

 

$

 

 

$

(519

)

 

$

56,737

 

Product and technology

 

 

44,424

 

 

 

 

 

 

(3,332

)

 

 

41,092

 

Marketing and sales

 

 

111,749

 

 

 

 

 

 

(2,772

)

 

 

108,977

 

General and administrative

 

 

33,771

 

 

 

(3,646

)

 

 

(5,375

)

 

 

24,750

 

Depreciation and amortization

 

 

47,554

 

 

 

 

 

 

 

 

 

47,554

 

Total operating expenses

 

$

294,754

 

 

$

(3,646

)

 

$

(11,998

)

 

$

279,110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total nonoperating expense, net

 

$

(18,223

)

 

$

(185

)

 

$

 

 

$

(18,408

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes severance, transformation and other exit costs, transaction related items, and write-off of long-lived assets and other.