Cars.com Reports Third Quarter 2025 Results
Cars Commerce (NYSE: CARS) reported Q3 2025 revenue of $181.6M, a quarterly record and +1% year-over-year, driven by Dealer revenue +2% Y/Y and marketplace adoption. Dealer customers rose to 19,526 (+271 Y/Y). Adjusted net income was $30.4M (+10% Y/Y) and Adjusted EBITDA was $54.6M (30.1% margin). Reported net income was $7.7M versus $18.7M a year ago. Cash flow: nine-month free cash flow $94.5M; total debt $455.0M; total liquidity $350.1M; net leverage 1.9x. The company repurchased $63.9M of stock YTD and reaffirmed a $70–$90M 2025 buyback target. Outlook: low-single-digit H2 revenue growth and full-year Adjusted EBITDA margin guidance of 29%–31%.
Cars Commerce (NYSE: CARS) ha riportato ricavi del Q3 2025 di $181.6M, un record trimestrale e +1% anno su anno, trainato da ricavi dai concessionari +2% YoY e l'adozione del marketplace. I clienti concessionari sono saliti a 19,526 (+271 YoY). Utile netto rettificato è stato di $30.4M (+10% YoY) e EBITDA rettificato è stato di $54.6M (margine 30,1%). L'utile netto rettificato è stato $7.7M contro $18.7M un anno fa. Flusso di cassa: free cash flow nei nove mesi $94.5M; debito totale $455.0M; liquidità totale $350.1M; leva netta 1.9x. La società ha riacquistato azioni per $63.9M da inizio anno e ha riaffermato un obiettivo di buyback 2025 di $70–$90M. Prospettive: crescita del fatturato H2 a basso singolo digit e guida di margine EBITDA rettificato per l'anno completo di 29%–31%.
Cars Commerce (NYSE: CARS) informó los ingresos del 3T 2025 de $181.6M, un récord trimestral y +1% interanual, impulsado por los ingresos de Distribuidores +2% interanual y la adopción del marketplace. Los clientes Distribuidores subieron a 19,526 (+271 interanual). Ingreso neto ajustado fue de $30.4M (+10% interanual) y EBITDA ajustado fue de $54.6M (margen del 30.1%). El ingreso neto reportado fue de $7.7M frente a $18.7M hace un año. Flujo de caja: flujo de caja libre de nueve meses $94.5M; deuda total $455.0M; liquidez total $350.1M; apalancamiento neto 1.9x. La empresa recompró $63.9M en acciones en lo que va del año y reafirmó un objetivo de recompra de $70–$90M para 2025. Perspectivas: crecimiento de ingresos en H2 de un solo dígito y guía de margen EBITDA ajustado para el año completo de 29%–31%.
Cars Commerce (NYSE: CARS)는 2025년 3분기 매출 $181.6M를 보고하여 분기 사상 최대치를 기록했고 전년 대비 +1%, 딜러 매출 +2% YoY 및 마켓플레이스 도입으로 견인되었습니다. 딜러 고객 수는 19,526명으로 증가했습니다 (+전년 대비 271). 조정 순이익은 $30.4M(+전년 대비 10%)였고 조정 EBITDA는 $54.6M(마진 30.1%)이었습니다. 보고된 순이익은 $7.7M으로, 작년 동기 $18.7M에 비해 감소했습니다. 현금 흐름: 9개월간 자유현금흐름 $94.5M; 총부채 $455.0M; 총 유동성 $350.1M; 순차입 레버리지 1.9배. 회사는 연초 이래 주식 6,390만 달러를 재매입했고 2025년 buyback 목표를 $70–$90M으로 재확인했습니다. 전망: H2 매출 성장률은 저단일 자릿수로 예상되며 전체년 조정 EBITDA 마진 가이던스는 29%–31%입니다.
Cars Commerce (NYSE: CARS) a rapporté un chiffre d'affaires au T3 2025 de 181,6 M$, un record trimestriel et +1% en glissement annuel, soutenu par un chiffre d'affaires des concessionnaires +2% YoY et l'adoption du marketplace. Les clients concessionnaires ont augmenté à 19 526 (+271 YoY). Résultat net ajusté était de 30,4 M$ (+10% YoY) et EBITDA ajusté s'élevait à 54,6 M$ (marge de 30,1%). Le résultat net déclaré était de 7,7 M$ contre 18,7 M$ l'année dernière. Flux de trésorerie : flux de trésorerie libre sur neuf mois 94,5 M$; dette totale 455,0 M$; liquidité totale 350,1 M$; levier net 1,9x. L'entreprise a racheté des actions pour 63,9 M$ à ce jour et a réaffirmé un objectif de rachat de 70–90 M$ pour 2025. Prévisions : croissance du chiffre d'affaires au H2 à faible chiffre et marge EBITDA ajustée guidée pour l'année complète entre 29% et 31%.
Cars Commerce (NYSE: CARS) meldete den Umsatz des Q3 2025 von 181,6 Mio. $, einen Rekord im Quartal und +1% YoY, getragen von Dealer-Umsatz +2% YoY und der Akzeptanz des Marktplatzes. Die Dealer-Kunden stiegen auf 19.526 (+271 YoY). Bereinigtes Nettoeinkommen betrug 30,4 Mio. $ (+10% YoY) und bereinigtes EBITDA lag bei 54,6 Mio. $ (Marge 30,1%). Das berichtete Nettoeinkommen betrug 7,7 Mio. $, gegenüber 18,7 Mio. $ vor einem Jahr. Cashflow: Neunmonats-Freier Cashflow 94,5 Mio. $; Gesamtverbindlichkeiten 455,0 Mio. $; gesamte Liquidität 350,1 Mio. $; Nettoschuldensafe 1,9x. Das Unternehmen hat Aktien im Wert von 63,9 Mio. $ YTD zurückgekauft und bestätigte ein Buyback-Ziel von 70–90 Mio. $ für 2025. Ausblick: Wachstum der Umsätze im H2 im unteren Ein-Stelligen Bereich und Guidance für die volle-year bereinigte EBITDA-Marge von 29%–31%.
Cars Commerce (NYSE: CARS) أبلغت عن إيرادات الربع الثالث من عام 2025 بلغت 181.6 مليون دولار، وهو رقم قياسي ربع سنوي وزيادة +1% مقارنة بالعام السابق، مدفوعًا بـ إيرادات الوكلاء +2% على أساس سنوي واعتماد السوق. ارتفع عدد عملاء الوكلاء إلى 19,526 (+271 على أساس سنوي). صافي الدخل المعدل كان 30.4 مليون دولار (+10% على أساس سنوي) و EBITDA المعدل 54.6 مليون دولار (هامش 30.1%). صافي الدخل المعلن كان 7.7 مليون دولار مقابل 18.7 مليون قبل عام. التدفقات النقدية: التدفق النقدي الحر خلال تسعة أشهر 94.5 مليون دولار؛ الدين الإجمالي 455.0 مليون دولار؛ السيولة الإجمالية 350.1 مليون دولار؛ الرفع الصافي 1.9x. الشركة أعادت شراء أسهم بقيمة 63.9 مليون دولار حتى تاريخه وكررت هدف إعادة شراء بقيمة 70–90 مليون دولار لعام 2025. التوقعات: نمو الإيرادات في النصف الثاني من السنة بحدود منخفضة الرقم واحد وتوجيه هامش EBITDA المعدل للسنة الكاملة بين 29% و31%.
- Record total revenue of $181.6M in Q3 2025
- Adjusted net income $30.4M (+10% Y/Y)
- Repurchased $63.9M shares YTD; reaffirmed $70–$90M FY25 target
- AccuTrade exceeded 1 million quarterly appraisals
- Reported net income fell to $7.7M (down 59% Y/Y)
- Net income per diluted share declined to $0.12 (down 56% Y/Y)
Insights
Record revenue and expanding adjusted EBITDA margin, with buybacks and AI adoption supporting positive operational momentum.
Revenue reached a quarterly record of
Key dependencies and risks remain explicit in the results: OEM and National revenue declined
Concrete items to watch near term include execution on the Carson AI rollout (mobile pilot in
Achieved Record Total Revenue of
Accelerating Marketplace Adoption Grew Customer Base +271 Year-over-Year to 19,526 Dealer Customers
Marketplace Supported Record Year-to-Date Traffic and the Launch of CarsonTM AI-Powered Search Features
Repurchased
"We delivered record revenue in the third quarter as focused execution of our strategy drove a resurgence in Dealer revenue. Underpinning these strong results was another quarter of triple-digit growth in customer count and notable gains in the Cars.com marketplace and AccuTrade. In particular, dealers are responding positively as we lead the industry on AI integration through features like Carson, our new AI shopping assistant, which is already powering millions of web searches and yielding a 2x improvement in visitor engagement," said Alex Vetter, Chief Executive Officer of Cars Commerce. "Looking ahead, we are confident in our ability to build upon these successes as we position our platform for sustainable growth and value creation."
Q3 2025 Financial Highlights
|
(in thousands, except per share data) |
Quarter Ended September 30, |
|
|
|
||
|
2025 |
|
2024 |
|
Change % |
|
|
|
Total Revenue |
$ 181,573 |
|
$ 179,651 |
|
1 % |
|
|
Net income |
7,658 |
|
18,719 |
|
(59 %) |
|
|
Adjusted net income |
30,381 |
|
27,704 |
|
10 % |
|
|
Adjusted EBITDA |
54,631 |
|
51,131 |
|
7 % |
|
|
Net income per diluted share |
0.12 |
|
0.28 |
|
(56 %) |
|
|
Adjusted net income per diluted share |
0.48 |
|
0.41 |
|
18 % |
|
Q3 2025 Key Metrics and Operational Highlights
|
(in millions, except dealer data) |
Quarter Ended |
|
|
||||||
|
September 30, 2025 |
|
June 30, 2025 |
|
September 30, 2024 |
|
Change % Q/Q |
|
Change % |
|
|
Average Monthly Unique Visitors |
25.5 |
|
26.6 |
|
24.5 |
|
(4 %) |
|
4 % |
|
Traffic ("Visits") |
156.2 |
|
162.0 |
|
154.2 |
|
(4 %) |
|
1 % |
|
Monthly Average Revenue Per Dealer ("ARPD") |
$ 2,460 |
|
$ 2,435 |
|
$ 2,478 |
|
1 % |
|
(1 %) |
|
Dealer Customers |
19,526 |
|
19,412 |
|
19,255 |
|
1 % |
|
1 % |
- Dealer Customers grew to 19,526 dealers, reaching a new three-year high based on strategic go-to-market enhancements and continued strong sales and product execution
- Carson, a new suite of AI-powered search features, is driving 2X more vehicle listings views when utilized for web searches, with mobile app rollout currently in pilot during Q4
- Successful execution of marketplace repackaging boosted Premium subscribers by approximately
60% year-over-year, while new Premium+ packages leveraged bundled media products to improve leads per listing by14% 1 - AccuTrade and DealerClub helped address vehicle sourcing challenges across the industry, evidenced by AccuTrade surpassing one million quarterly appraisals, and DealerClub active users growing by nearly
40% quarter-over-quarter
1 Compared to Base Marketplace packages. Cars.com data, September 2025.
Q3 2025 Results
Revenue for the third quarter totaled
Total operating expenses for the third quarter were
Net income for the third quarter was
Cash Flow and Balance Sheet
Net cash provided by operating activities for the nine-month period ended September 30, 2025 was
The Company's total debt outstanding was
Share Repurchases
The Company repurchased 1.5 million shares of common stock for
"Third quarter performance demonstrated progress across our major financial and operating metrics, delivering revenue growth as well as strong operating leverage that produced our highest quarter of Adjusted EBITDA margin for this year. Robust cash flow generation also enabled additional share repurchases, consistent with our annual targeted share buyback commitment," said Sonia Jain, Chief Financial Officer of Cars Commerce. "Through disciplined investments in product innovation as well as prudent capital allocation, we expect to continue to drive platform differentiation and return value to shareholders."
Outlook
The Company continues to anticipate low-single digit revenue growth for the second half of 2025, based on third quarter performance, current market conditions, and ongoing execution of 2025 growth initiatives. As previously communicated, the favorability, magnitude, and timing of customer spending on media and advertising products are also subject to factors like vehicle production and inventory levels, which have been volatile year-to-date.
The Company is reaffirming Full Year Adjusted EBITDA margin guidance of
Q3 2025 Earnings Call
As previously announced, management will hold a conference call and webcast today at 8:00 a.m. CT. This webcast may be accessed at the Cars Commerce Investor Relations website, investor.cars.com. An archive of the webcast will be available at investor.cars.com following the conclusion of the call.
About Cars Commerce
Cars Commerce is an audience-driven technology company empowering the automotive industry. The Company simplifies everything about car buying and selling with powerful products, solutions and AI-driven technologies that span pretail, retail and post-sale activities – enabling more efficient and profitable retail operations. The Cars Commerce platform is organized around industry-leading brands: the flagship automotive marketplace and review site Cars.com, digital retail technology and marketing services from Dealer Inspire, essential trade-in and appraisal technology from AccuTrade, a reputation-based dealer-to-dealer wholesale auction from DealerClub and exclusive in-market media solutions from the Cars Commerce Media Network. Learn more at www.carscommerce.inc.
Non-GAAP Financial Measures
This earnings release discusses Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net (loss) income, Free Cash Flow and Adjusted Operating Expenses. These financial measures are not prepared in accordance with generally accepted accounting principles in
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 (loss) income excluding, net of their related tax effects: (1) amortization of intangible assets, (2) stock-based compensation expense, (3) unrealized mark-to-market adjustments and cash transactions related to derivative instruments, (4) unrealized foreign currency exchange gains and losses, and (5) certain other items, such as transaction-related costs, severance, transformation and other exit costs and write-off and impairments of goodwill, intangible assets and other long-lived assets.
The Company defines Free Cash Flow as net cash provided by operating activities less capital expenditures, including purchases of property and equipment and capitalization of internally developed technology.
The Company defines Adjusted Operating Expenses as total operating expenses adjusted to exclude stock-based compensation, write-off and impairments of goodwill, intangible assets, long-lived assets, severance, transformation and other exit costs and transaction-related items.
Key Metric Definitions
Average Monthly Unique Visitors ("UVs") and Traffic ("Visits"). The Company defines UVs in a given month as the number of distinct visitors that engage with its platform during that month. Visitors are identified upon first visit to an individual Cars.com property on an individual device/browser combination or installation of one of our mobile apps on an individual device. If a visitor accesses more than one of our web properties or apps or uses more than one device or browser, each of those unique property/browser/app/device combinations counts toward the number of UVs. Traffic is defined as the number of visits to Cars.com desktop and mobile properties (responsive sites and mobile apps). The Company measured UVs and Traffic via RudderStack. These metrics do not include traffic to Dealer Inspire, D2C Media, or DealerClub websites.
Monthly Average Revenue Per Dealer ("ARPD"). The Company believes that its ability to grow ARPD is an indicator of the value proposition of its platform. The Company defines ARPD as Dealer revenue, excluding digital advertising services and DealerClub, during the period divided by the monthly average number of Dealer Customers during the same period.
Dealer Customers. Dealer Customers represent dealerships using the Company's products as of the end of each reporting period. Each physical or virtual dealership location is counted separately, whether it is a single-location proprietorship or part of a large, consolidated dealer group. Multi-franchise dealerships at a single location are counted as one dealer. Dealer Customer metrics do not include DealerClub.
Forward-Looking Statements
This press release contains "forward-looking statements" within the meaning of the federal securities laws. All statements other than statements of historical facts are forward-looking statements. These statements often use words such as "believe," "expect," "project," "anticipate," "outlook," "intend," "strategy," "plan," "estimate," "target," "seek," "will," "may," "would," "should," "could," "forecasts," "mission," "strive," "more," "goal" or similar expressions. Forward-looking statements are based on our current expectations, beliefs, strategies, estimates, projections and assumptions, experience in the industry as well as our perceptions of historical trends, current conditions, expected future developments, and other factors we think are appropriate. Such forward-looking statements are based on estimates and assumptions that, while considered reasonable by Cars Commerce and its management based on their knowledge and understanding of the business and industry, are inherently uncertain. While Cars Commerce and its management make such statements in good faith and believe such judgments are reasonable, you should understand that these statements are not guarantees of future strategic action, performance or results. Our actual results, performance, achievements, strategic actions or prospects could differ materially from those expressed or implied by these forward-looking statements. Given these uncertainties, you should not rely on forward-looking statements in making investment decisions. When we make comparisons of results between current and prior periods, we do not intend to express any future trends, or indications of future performance, unless expressed as such, and you should view such comparisons as historical data. Whether or not any such forward-looking statement is in fact achieved will depend on future events, some of which are beyond our control.
Forward-looking statements are subject to a number of risks, uncertainties and other important factors, many of which are beyond our control, that could cause our actual results and strategic actions to differ materially from those expressed in the forward-looking statements contained in this press release. For a detailed discussion of many of these and other risks and uncertainties, see "Part I, Item 1A., Risk Factors" and "Part II, Item 7., Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report on Form 10-K for the year ended December 31, 2024, as filed with the Securities and Exchange Commission ("SEC") on February 27, 2025 and our other filings filed with the SEC and available on our website at investor.cars.com or via EDGAR at www.sec.gov.
You should evaluate all forward-looking statements made in this press release in the context of these risks and uncertainties. The forward-looking statements contained in this press release are based only on information currently available to us and speak only as of the date of this press release. We undertake no obligation, other than as may be required by law, to update or revise any forward-looking or cautionary statements to reflect changes in assumptions, the occurrence of events, unanticipated or otherwise, or changes in future operating results over time or otherwise. The forward-looking statements in this report are intended to be subject to the safe harbor protection provided by the federal securities laws.
Cars Commerce Investor Relations Contact:
Katherine Chen
kchen@carscommerce.inc
408.768.6847
Cars Commerce Media Contact:
Marita Thomas
mthomas@carscommerce.inc
312.601.5692
|
Cars.com Inc. |
|||||||
|
Consolidated Statements of Income |
|||||||
|
(In thousands, except per share data) |
|||||||
|
(Unaudited) |
|||||||
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Revenue: |
|
|
|
|
|
|
|
|
Dealer |
|
|
|
|
|
|
|
|
OEM and National |
16,180 |
|
17,014 |
|
49,096 |
|
48,149 |
|
Other |
3,384 |
|
3,124 |
|
10,610 |
|
9,401 |
|
Total revenue |
181,573 |
|
179,651 |
|
539,336 |
|
538,721 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
Cost of revenue and operations |
30,063 |
|
31,610 |
|
91,549 |
|
92,602 |
|
Product and technology |
27,580 |
|
29,223 |
|
84,692 |
|
84,891 |
|
Marketing and sales |
59,336 |
|
58,288 |
|
177,318 |
|
177,664 |
|
General and administrative |
24,325 |
|
21,511 |
|
71,890 |
|
67,348 |
|
Depreciation and amortization |
23,464 |
|
27,563 |
|
75,376 |
|
82,499 |
|
Total operating expenses |
164,768 |
|
168,195 |
|
500,825 |
|
505,004 |
|
Operating income |
16,805 |
|
11,456 |
|
38,511 |
|
33,717 |
|
Nonoperating expenses: |
|
|
|
|
|
|
|
|
Interest expense, net |
(7,631) |
|
(8,028) |
|
(22,943) |
|
(24,458) |
|
Other income, net |
1,528 |
|
21,111 |
|
3,869 |
|
32,498 |
|
Total nonoperating (expense) income, net |
(6,103) |
|
13,083 |
|
(19,074) |
|
8,040 |
|
Income before income taxes |
10,702 |
|
24,539 |
|
19,437 |
|
41,757 |
|
Income tax expense |
3,044 |
|
5,820 |
|
6,783 |
|
10,873 |
|
Net income |
$ 7,658 |
|
$ 18,719 |
|
$ 12,654 |
|
$ 30,884 |
|
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
Basic |
61,708 |
|
66,107 |
|
63,133 |
|
66,319 |
|
Diluted |
63,070 |
|
67,666 |
|
63,844 |
|
67,590 |
|
Earnings per share: |
|
|
|
|
|
|
|
|
Basic |
$ 0.12 |
|
$ 0.28 |
|
$ 0.20 |
|
$ 0.47 |
|
Diluted |
0.12 |
|
0.28 |
|
0.20 |
|
0.46 |
|
Cars.com Inc. |
|||
|
Consolidated Balance Sheets |
|||
|
(In thousands, except per share data) |
|||
|
|
|
|
|
|
|
September 30, 2025 |
|
December 31, 2024 |
|
|
(unaudited) |
|
|
|
Assets: |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
$ 55,072 |
|
$ 50,673 |
|
Accounts receivable, net |
128,825 |
|
133,741 |
|
Prepaid expenses |
15,483 |
|
13,782 |
|
Other current assets |
12,972 |
|
16,134 |
|
Total current assets |
212,352 |
|
214,330 |
|
Property and equipment, net |
35,284 |
|
40,704 |
|
Goodwill |
166,603 |
|
143,279 |
|
Intangible assets, net |
537,174 |
|
585,690 |
|
Deferred tax assets |
94,280 |
|
100,530 |
|
Investments and other assets, net |
25,694 |
|
27,332 |
|
Total assets |
$ 1,071,387 |
|
$ 1,111,865 |
|
Liabilities and stockholders' equity: |
|
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable |
$ 33,040 |
|
$ 33,498 |
|
Accrued compensation |
28,890 |
|
36,295 |
|
Other accrued liabilities |
54,889 |
|
47,092 |
|
Total current liabilities |
116,819 |
|
116,885 |
|
Noncurrent liabilities: |
|
|
|
|
Long-term debt, net |
451,206 |
|
455,288 |
|
Deferred tax liabilities |
6,658 |
|
6,773 |
|
Other noncurrent liabilities |
19,135 |
|
21,434 |
|
Total noncurrent liabilities |
476,999 |
|
483,495 |
|
Total liabilities |
593,818 |
|
600,380 |
|
Commitments and contingencies |
|
|
|
|
Stockholders' equity: |
|
|
|
|
Preferred Stock at par, |
— |
|
— |
|
Common Stock at par, |
604 |
|
643 |
|
Additional paid-in capital |
1,426,829 |
|
1,473,986 |
|
Accumulated deficit |
(948,892) |
|
(961,546) |
|
Accumulated other comprehensive loss |
(972) |
|
(1,598) |
|
Total stockholders' equity |
477,569 |
|
511,485 |
|
Total liabilities and stockholders' equity |
$ 1,071,387 |
|
$ 1,111,865 |
|
Cars.com Inc. |
|||
|
Consolidated Statements of Cash Flows |
|||
|
(In thousands) |
|||
|
(Unaudited) |
|||
|
|
|
|
|
|
|
Nine Months Ended |
||
|
|
2025 |
|
2024 |
|
Cash flows from operating activities: |
|
|
|
|
Net income |
$ 12,654 |
|
$ 30,884 |
|
Adjustments to reconcile Net income to Net cash provided by operating activities: |
|
|
|
|
Depreciation |
23,077 |
|
19,306 |
|
Amortization of intangible assets |
52,299 |
|
63,193 |
|
Stock-based compensation |
22,433 |
|
23,689 |
|
Deferred income taxes |
6,269 |
|
12,469 |
|
Provision for doubtful accounts |
1,501 |
|
2,634 |
|
Amortization of debt issuance costs |
1,430 |
|
1,769 |
|
Unrealized (gain) loss on foreign currency denominated transactions |
(1,440) |
|
965 |
|
Changes in fair value of contingent consideration |
— |
|
(33,473) |
|
Other, net |
2,284 |
|
766 |
|
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
|
Accounts receivable |
4,057 |
|
(2,574) |
|
Prepaid expenses and other assets |
(8,050) |
|
(12,705) |
|
Accounts payable |
(320) |
|
9,947 |
|
Accrued compensation |
(8,119) |
|
(2,067) |
|
Other liabilities |
6,446 |
|
7,714 |
|
Net cash provided by operating activities |
114,521 |
|
122,517 |
|
Cash flows from investing activities: |
|
|
|
|
Payments for acquisitions, net of cash acquired |
(24,769) |
|
(218) |
|
Capitalization of internally developed technology |
(16,131) |
|
(16,770) |
|
Purchase of property and equipment |
(3,901) |
|
(2,046) |
|
Proceeds from sale of equity investment |
9,481 |
|
— |
|
Net cash used in investing activities |
(35,320) |
|
(19,034) |
|
Cash flows from financing activities: |
|
|
|
|
Proceeds from Revolving Loan borrowings |
10,000 |
|
— |
|
Payments of Revolving Loan borrowings and long-term debt |
(15,000) |
|
(20,000) |
|
Payments for stock-based compensation plans, net |
(5,227) |
|
(8,065) |
|
Repurchases of common stock |
(64,339) |
|
(35,686) |
|
Payments of contingent consideration |
— |
|
(27,435) |
|
Payments of debt issuance costs and other fees |
— |
|
(1,869) |
|
Net cash used in financing activities |
(74,566) |
|
(93,055) |
|
Effect of exchange rate changes on Cash and cash equivalents |
(236) |
|
(53) |
|
Net increase in Cash and cash equivalents |
4,399 |
|
10,375 |
|
Cash and cash equivalents at beginning of period |
50,673 |
|
39,198 |
|
Cash and cash equivalents at end of period |
$ 55,072 |
|
$ 49,573 |
|
Supplemental cash flow information: |
|
|
|
|
Cash paid for income taxes |
$ 2,223 |
|
$ 5,506 |
|
Cash paid for interest |
17,053 |
|
18,453 |
|
Cars.com Inc. |
|||||||
|
Non-GAAP Reconciliations |
|||||||
|
(In thousands, except per share data) |
|||||||
|
(Unaudited) |
|||||||
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net income to Adjusted EBITDA |
|||||||
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Net income |
$ 7,658 |
|
$ 18,719 |
|
$ 12,654 |
|
$ 30,884 |
|
Interest expense, net |
7,631 |
|
8,028 |
|
22,943 |
|
24,458 |
|
Income tax expense |
3,044 |
|
5,820 |
|
6,783 |
|
10,873 |
|
Depreciation and amortization |
23,464 |
|
27,563 |
|
75,376 |
|
82,499 |
|
Stock-based compensation, including related payroll tax expense |
7,701 |
|
8,444 |
|
23,162 |
|
25,207 |
|
Transaction-related and other one-time items |
4,068 |
|
(16,971) |
|
16,609 |
|
(20,655) |
|
Non-operating foreign exchange loss (gain) |
1,065 |
|
(472) |
|
(1,277) |
|
963 |
|
Adjusted EBITDA |
$ 54,631 |
|
$ 51,131 |
|
$ 156,250 |
|
$ 154,229 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net income to Adjusted Net income |
|||||||
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Net income |
$ 7,658 |
|
$ 18,719 |
|
$ 12,654 |
|
$ 30,884 |
|
Stock-based compensation, including related payroll tax expense |
7,701 |
|
8,444 |
|
23,162 |
|
25,207 |
|
Amortization of intangible assets |
17,463 |
|
20,979 |
|
52,299 |
|
63,193 |
|
Transaction-related items |
2,864 |
|
(17,941) |
|
8,530 |
|
(24,466) |
|
Non-operating foreign exchange loss (gain) |
1,065 |
|
(472) |
|
(1,277) |
|
963 |
|
Other one-time items |
1,204 |
|
970 |
|
8,079 |
|
3,811 |
|
Income tax impact of adjustments |
(7,574) |
|
(2,995) |
|
(22,698) |
|
(17,177) |
|
Adjusted net income |
$ 30,381 |
|
$ 27,704 |
|
$ 80,749 |
|
$ 82,415 |
|
|
|
|
|
|
|
|
|
|
Adjusted net income per share, diluted |
$ 0.48 |
|
$ 0.41 |
|
$ 1.26 |
|
$ 1.22 |
|
Weighted-average common shares outstanding, diluted |
63,070 |
|
67,666 |
|
63,844 |
|
67,590 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net cash provided by operating activities to Free cash flow |
|||||||
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Net cash provided by operating activities |
$ 58,838 |
|
$ 53,795 |
|
$ 114,521 |
|
$ 122,517 |
|
Capitalization of internally developed technology |
(5,637) |
|
(5,594) |
|
(16,131) |
|
(16,770) |
|
Purchase of property and equipment |
(559) |
|
(947) |
|
(3,901) |
|
(2,046) |
|
Free cash flow |
$ 52,642 |
|
$ 47,254 |
|
$ 94,489 |
|
$ 103,701 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Operating expenses to Adjusted operating expenses for the Three Months Ended September 30, 2025: |
|||||||
|
|
|
|
|
|
|
|
|
|
|
As Reported |
|
Adjustments (1) |
|
Stock-Based |
|
As Adjusted |
|
Cost of revenue and operations |
$ 30,063 |
|
$ — |
|
$ (222) |
|
$ 29,841 |
|
Product and technology |
27,580 |
|
— |
|
(2,314) |
|
25,266 |
|
Marketing and sales |
59,336 |
|
(43) |
|
(1,493) |
|
57,800 |
|
General and administrative |
24,325 |
|
(6,617) |
|
(3,672) |
|
14,036 |
|
Depreciation and amortization |
23,464 |
|
— |
|
— |
|
23,464 |
|
Total operating expenses |
$ 164,768 |
|
$ (6,660) |
|
$ (7,701) |
|
$ 150,407 |
|
|
|
|
|
|
|
|
|
|
Total nonoperating expense, net |
$ (6,103) |
|
$ (1,527) |
|
$ — |
|
$ (7,630) |
|
|
|
|
|
|
|
|
|
|
(1) Includes transaction related items, unrealized gains and losses on foreign currency denominated transactions, severance, transformation and other exit costs, and write-off of long-lived assets and other. |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Operating expenses to Adjusted operating expenses for the Three Months Ended September 30, 2024: |
|||||||
|
|
|
|
|
|
|
|
|
|
|
As Reported |
|
Adjustments (1) |
|
Stock-Based |
|
As Adjusted |
|
Cost of revenue and operations |
$ 31,610 |
|
$ — |
|
$ (215) |
|
$ 31,395 |
|
Product and technology |
29,223 |
|
— |
|
(2,956) |
|
26,267 |
|
Marketing and sales |
58,288 |
|
(44) |
|
(1,469) |
|
56,775 |
|
General and administrative |
21,511 |
|
(3,624) |
|
(3,804) |
|
14,083 |
|
Depreciation and amortization |
27,563 |
|
— |
|
— |
|
27,563 |
|
Total operating expenses |
$ 168,195 |
|
$ (3,668) |
|
$ (8,444) |
|
$ 156,083 |
|
|
|
|
|
|
|
|
|
|
Total nonoperating income (expense), net |
$ 13,083 |
|
$ (21,111) |
|
$ — |
|
$ (8,028) |
|
|
|
|
|
|
|
|
|
|
(1) Includes transaction related items, unrealized gains and losses on foreign currency denominated transactions, severance, transformation and other exit costs, and write-off of long-lived assets and other. |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Operating expenses to Adjusted operating expenses for the Nine Months Ended September 30, 2025: |
|||||||
|
|
|
|
|
|
|
|
|
|
|
As Reported |
|
Adjustments (1) |
|
Stock-Based |
|
As Adjusted |
|
Cost of revenue and operations |
$ 91,549 |
|
$ — |
|
$ (625) |
|
$ 90,924 |
|
Product and technology |
84,692 |
|
— |
|
(7,294) |
|
77,398 |
|
Marketing and sales |
177,318 |
|
(128) |
|
(5,263) |
|
171,927 |
|
General and administrative |
71,890 |
|
(19,073) |
|
(9,980) |
|
42,837 |
|
Depreciation and amortization |
75,376 |
|
— |
|
— |
|
75,376 |
|
Total operating expenses |
$ 500,825 |
|
$ (19,201) |
|
$ (23,162) |
|
$ 458,462 |
|
|
|
|
|
|
|
|
|
|
Total nonoperating expense, net |
$ (19,074) |
|
$ (3,869) |
|
$ — |
|
$ (22,943) |
|
|
|
|
|
|
|
|
|
|
(1) Includes transaction related items, unrealized gain/loss on foreign currency denominated transactions, severance, transformation and other exit costs, and write-off of long-lived assets and other. |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Operating expenses to Adjusted operating expenses for the Nine Months Ended September 30, 2024: |
|||||||
|
|
|
|
|
|
|
|
|
|
|
As Reported |
|
Adjustments (1) |
|
Stock-Based |
|
As Adjusted |
|
Cost of revenue and operations |
$ 92,602 |
|
$ — |
|
$ (773) |
|
$ 91,829 |
|
Product and technology |
84,891 |
|
— |
|
(8,746) |
|
76,145 |
|
Marketing and sales |
177,664 |
|
(132) |
|
(4,362) |
|
173,170 |
|
General and administrative |
67,348 |
|
(12,675) |
|
(11,326) |
|
43,347 |
|
Depreciation and amortization |
82,499 |
|
— |
|
— |
|
82,499 |
|
Total operating expenses |
$ 505,004 |
|
$ (12,807) |
|
$ (25,207) |
|
$ 466,990 |
|
|
|
|
|
|
|
|
|
|
Total nonoperating income (expense), net |
$ 8,040 |
|
$ (32,499) |
|
$ — |
|
$ (24,459) |
|
|
|
|
|
|
|
|
|
|
(1) Includes transaction related items, unrealized gains and losses on foreign currency denominated transactions, severance, transformation and other exit costs, and write-off of long-lived assets and other. |
|||||||
View original content to download multimedia:https://www.prnewswire.com/news-releases/carscom-reports-third-quarter-2025-results-302606752.html
SOURCE Cars.com Inc.