false000168360600016836062024-05-092024-05-09
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
Date of Report (Date of earliest event reported): May 09, 2024 |
Cars.com Inc.
(Exact name of Registrant as Specified in Its Charter)
|
|
|
|
|
Delaware |
001-37869 |
81-3693660 |
(State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
|
|
|
|
|
300 S. Riverside Plaza |
|
Chicago, Illinois |
|
60606 |
(Address of Principal Executive Offices) |
|
(Zip Code) |
|
Registrant’s Telephone Number, Including Area Code: 312 601-5000 |
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
|
|
|
|
|
Title of each class
|
|
Trading Symbol(s) |
|
Name of each exchange on which registered
|
Common Stock |
|
CARS |
|
The New York Stock Exchange |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition.
On May 9, 2024, Cars.com Inc. (the “Company”) issued a press release announcing its financial results for the quarter ended March 31, 2024. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
The information furnished in this report, including Exhibit 99.1 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities under that section, nor shall it be deemed to be incorporated by reference in any filing made by the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as otherwise expressly set forth by specific reference in such filing.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
|
|
Cars.com Inc. |
|
|
|
|
Date: |
May 9, 2024 |
By: |
/s/ Sonia Jain |
|
|
|
Sonia Jain Chief Financial Officer |
Cars.com Reports First Quarter 2024 Results
Delivered Strong Revenue Growth Including 13% Year-Over-Year OEM and National Growth
Achieved 5% ARPD Year-Over-Year Growth
Generated $33MM of Year-To-Date Cash Flows From Operating Activities
Amended and Extended Credit Agreement into a $350MM All-Revolver Structure
CHICAGO, May 9, 2024 -- Cars.com Inc. (NYSE: CARS) (d/b/a “Cars Commerce Inc.” or the “Company”), an audience-driven technology company empowering the automotive industry, today released its financial results for the first quarter ended March 31, 2024.
Q1 2024 Financial Highlights
•Revenue of $180.2 million, up $13.1 million, or 8% year-over-year
•Net income of $0.8 million, or $0.01 per diluted share, compared to Net income of $11.5 million, or $0.17 per diluted share, in the prior year
•Adjusted net income of $28.7 million, or $0.43 per diluted share, compared to Adjusted net income of $26.2 million, or $0.39 per diluted share in the prior year
•Adjusted EBITDA of $52.7 million, or 29% of revenue, up $8.3 million year-over-year
•Amended existing Credit Facility, extending maturity to 2029
Q1 2024 Key Metrics and Operational Highlights
•Average Monthly Unique Visitors (“UVs”) of 28.3 million, compared to 28.5 million a year ago
•Traffic (“Visits”) of 171.4 million, up 4% year-over-year
•Monthly Average Revenue Per Dealer (“ARPD”) of $2,505, up 5% year-over-year
•Dealer Customers totaled 19,381 as of March 31, 2024, compared to 19,504 as of December 31, 2023
“We delivered another strong quarter driven by our progress against the growth drivers underpinning our platform strategy. We believe Dealers and OEMs will increasingly need our industry-leading solutions to connect with in-market shoppers and drive greater efficiency while managing rising inventory levels. As our product adoption continues to grow, we are well-positioned to deliver our full-year guidance,” said Alex Vetter, Chief Executive Officer of Cars Commerce.
Q1 2024 Results
Revenue for the first quarter totaled $180.2 million, an increase of $13.1 million, or up 8%, compared to the prior year period. Our subscription-based Dealer revenue also grew 8% year-over-year, driven by incremental revenue from the D2C Media acquisition, growth in digital experience revenue, including websites, and the 2023 Marketplace Repackaging initiative. OEM and National revenue grew 13% year-over-year driven by increased OEM spending to raise consumer awareness, as on-the-lot inventory continues to increase. During the period, approximately two-thirds of OEM customers increased their year-over-year spend.
First quarter ARPD grew 5% year-over-year, or $119 to $2,505, primarily driven by the Company’s 2023 Marketplace Repackaging initiative, partially offset by lower ARPD customers acquired through the D2C Media acquisition. As of March 31, 2024, Dealer Customers totaled 19,381, compared to 19,504 as of December 31, 2023. The Company believes the sequential change in dealer customers is influenced by higher flooring costs and the impact of continued higher interest rates on dealer customers.
Total operating expenses for the first quarter were $167.4 million, compared to $154.5 million for the prior year period. The earnout associated with D2C Media is classified as compensation expense and is reflected primarily in General and administrative expense. This quarter the Company expensed $2.8 million associated with the earnout.
Adjusted operating expenses for the quarter were $154.9 million, a $9.2 million increase compared to the prior year period. The change in Adjusted operating expenses is largely related to investments in Product and technology, primarily related to compensation and third party licenses.
Net income for the quarter was $0.8 million, or $0.01 per diluted share, compared to Net income of $11.5 million, or $0.17 per diluted share, in the first quarter of 2023. The change in Net income is primarily attributable to the change in the fair value of contingent consideration associated with prior acquisitions. Adjusted Net income for the first quarter was $28.7 million, or $0.43 per diluted share, compared to $26.2 million, or $0.39 per diluted share a year ago.
Adjusted EBITDA for the quarter totaled $52.7 million, or 29% of revenue, compared to $44.3 million, or 27% of revenue, for the prior year period. The increase in Adjusted EBITDA is primarily driven by revenue growth and slightly lower than expected operating expenses during the first quarter 2024.
Consumer interest in vehicle purchases remains strong; total Traffic reached 171.4 million and Average Monthly Unique Visitors for the quarter year were 28.3 million.
Cash Flow and Balance Sheet
Net cash provided by operating activities in the first quarter 2024 was $33.5 million, compared to $28.1 million in the prior year. Free cash flow in the first quarter totaled $27.5 million, compared to $22.8 million in 2023. The increase is primarily due to an $8.3 million year-over-year increase in Adjusted EBITDA and favorable working capital, partially offset by higher one-time cash costs and higher cash paid for interest due to timing.
The Company repaid $10 million of debt during the quarter, reducing total debt outstanding to $480.0 million, as of March 31, 2024. The Company’s net leverage (as defined in the Company’s credit facility) remained within its target net leverage range of 2.0x to 2.5x, and improved to 2.2x compared to 2.3x, as of March 31, 2023. Total liquidity as of March 31, 2024 was $226.4 million, which is defined as Cash and cash equivalents of $31.4 million and revolver capacity of $195.0 million.
In May 2024, the Company amended and extended its existing Credit Facility in a leverage neutral transaction, combining its current Term loan and Revolving loan into a new $350 million Revolving loan that matures in May 2029. The new Revolving loan had $80 million borrowed at closing.
The Company continued to execute on its balanced capital allocation strategy and for the quarter, repurchased 0.5 million shares of its common stock for $9.5 million.
“The strength of our subscription-based platform and our asset light business generated another quarter of robust revenue growth and Adjusted EBITDA,” said Sonia Jain, Chief Financial Officer of Cars Commerce. “Additionally, we refinanced our existing credit facility on favorable terms, which further strengthens our financial profile and flexibility. Our consistent execution supports strong cash flow generation and enables us to continue to invest in growth drivers that create shareholder value.”
2024 Outlook
The Company believes consistent execution of its platform strategy will drive continued revenue growth and margin expansion. Second quarter revenue is expected to be between $181 million and $183 million, representing year-over-year growth of 7% to 9%. Second quarter revenue outlook reflects continued strength in Dealer revenue driven by increased adoption of the Cars Commerce suite of products, particularly the Company’s Dealer Inspire and AccuTrade solutions. OEM and National advertising revenue is also expected to grow sequentially, buoyed by increased new vehicle production and OEM partners seeking to connect with in-market shoppers and showcase their on-the-lot inventory. Adjusted EBITDA margin for the second quarter of 2024 is expected to be between 27.5% and 29.5%. Guidance reflects additional investment to support marketplace brand and product development initiatives, as well as the shift of certain investments from the first quarter of 2024 into the second quarter of 2024.
For the year, the Company reaffirms its full year revenue growth guidance of 6% to 8%. The Company expects margins to improve over the course of the year and to deliver a full year Adjusted EBITDA margin between 28% to 30%.
Q1 2024 Earnings Call
As previously announced, management will hold a conference call and webcast today at 8:00 a.m. CT. This webcast may be accessed at the Cars Commerce Investor Relations website, investor.cars.com. An archive of the webcast will be available at investor.cars.com following the conclusion of the call.
About Cars Commerce
Cars Commerce is an audience-driven technology company empowering the automotive industry. The Company simplifies everything about car buying and selling with powerful products, solutions and AI-driven technologies that span pretail, retail and post-sale activities – enabling more efficient and profitable retail operations. The Cars Commerce platform is organized around four industry-leading brands: the flagship automotive marketplace and dealer reputation site Cars.com, award-winning technology and digital retail technology and marketing services from Dealer Inspire, essential trade-in and appraisal technology from AccuTrade, and exclusive in-market media solutions from the Cars Commerce Media Network. Learn more at www.carscommerce.inc.
Non-GAAP Financial Measures
This earnings release discusses Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income, Free Cash Flow and Adjusted Operating Expenses. These financial measures are not prepared in accordance with generally accepted accounting principles in the United States ("GAAP"). These financial measures are presented as supplemental measures of operating performance because the Company believes they provide meaningful information regarding the Company’s performance and provide a basis to compare operating results between periods. In addition, the Company uses Adjusted EBITDA as a measure for determining incentive compensation targets. Adjusted EBITDA also is used as a performance measure under the Company’s credit agreement and includes adjustments such as the items defined below and other further adjustments, which are defined in the credit agreement. These non-GAAP financial measures are frequently used by the Company’s lenders, securities analysts, investors and other interested parties to evaluate companies in the Company’s industry.
While a reconciliation of non-GAAP measures to corresponding GAAP measures is not available on a forward-looking basis without unreasonable effort due to, as applicable, the timing, amount, valuation and number of future employee equity awards and the uncertainty relating to the timing, frequency, and effect of acquisitions and the significance of the resulting transaction-related expenses, the Company has provided a reconciliation of non-GAAP financial measures to their most directly comparable financial measure prepared in accordance with GAAP in this earnings release, see "Non-GAAP Reconciliations" below.
Other companies may define or calculate these measures differently, limiting their usefulness as comparative measures. Because of these limitations, non-GAAP financial measures should not be considered in isolation or as substitutes for performance measures calculated in accordance with GAAP. Definitions of these non-GAAP financial measures and reconciliations to the most directly comparable GAAP financial measures are presented in the tables below.
The Company defines Adjusted EBITDA as net income (loss) before (1) interest expense, net, (2) income tax (benefit) expense, (3) depreciation, (4) amortization of intangible assets, (5) stock-based compensation expense, (6) unrealized mark-to-market adjustments and cash transactions related to derivative instruments, (7) unrealized foreign currency exchange gains and losses, and (8) certain other items, such as transaction-related items, severance, transformation and other exit costs and write-off and impairments of goodwill, intangible assets and other long-lived assets.
Transaction-related items result from actual or potential transactions such as business combinations, mergers, acquisitions, dispositions, spin-offs, financing transactions, and other strategic transactions, including, without limitation, (1) transaction-related bonuses and (2) expenses for advisors and representatives such as investment bankers, consultants, attorneys and accounting firms. Transaction-related items may also include, without limitation, transition and integration costs such as retention bonuses and acquisition-related milestone payments to acquired employees, consulting, compensation and other incremental costs associated with integration projects, fair value changes to contingent considerations and amortization of deferred revenue related to the AccuTrade acquisition.
The Company defines Adjusted Net Income as GAAP net income (loss) excluding, net of their related tax effects: (1) amortization of intangible assets, (2) stock-based compensation expense, (3) unrealized mark-to-market adjustments and cash transactions related to derivative instruments, (4) unrealized foreign currency exchange gains and losses, and (5) certain other items, such as transaction-related costs, severance, transformation and other exit costs and write-off and impairments of goodwill, intangible assets and other long-lived assets.
The Company defines Free Cash Flow as net cash provided by operating activities less capital expenditures, including purchases of property and equipment and capitalization of internally developed technology.
The Company defines Adjusted Operating Expenses as total operating expenses adjusted to exclude stock-based compensation, write-off and impairments of goodwill, intangible assets, long-lived assets, severance, transformation and other exit costs and transaction-related items.
Key Metric Definitions
Average Monthly Unique Visitors (“UVs”) and Traffic (“Visits”). The Company defines UVs in a given month as the number of distinct visitors that engage with its platform during that month. Visitors are identified when a user first visits an individual Cars.com property on an individual device/browser combination or installs one of its mobile apps on an individual device. If a visitor accesses more than one of its web properties or apps or uses more than one device or browser, each of those unique property/browser/app/device combinations counts toward the number of UVs. Traffic is defined as the number of visits to Cars.com desktop and mobile properties (responsive sites and mobile apps). The Company measured UVs and Traffic via Adobe Analytics through the year ended December 31, 2023. As of January 1, 2024, the Company now measures UVs and Traffic via RudderStack, which better aligns to the Company’s product and technology platform and provides improved visibility into its UVs and Traffic. Prior period UVs and Traffic information has not been recast, as it is impractical to do so. These metrics do not include traffic to Dealer Inspire or D2C Media websites.
Monthly Average Revenue Per Dealer ("ARPD"). The Company believes that its ability to grow ARPD is an indicator of the value proposition of its platform. The Company defines ARPD as Dealer revenue, excluding digital advertising services, during the period divided by the monthly average number of Dealer Customers during the same period. Beginning with the three months ended June 30, 2022, AccuTrade is included in our ARPD metric. No prior period has been recast as it would be impracticable to do so and the inclusion of AccuTrade would have had an immaterial impact on ARPD for prior periods. Additionally, beginning December 31, 2023, this key operating metric includes D2C Media.
Dealer Customers. Dealer Customers represent dealerships using our products as of the end of each reporting period. Each physical or virtual dealership location is counted separately, whether it is a single-location proprietorship or part of a large, consolidated dealer group. Multi-franchise dealerships at a single location are counted as one dealer. Beginning June 30, 2022, this key operating metric includes AccuTrade; however, no prior period has been recast as it would be impracticable to do so. Additionally, beginning December 31, 2023, this key operating metric includes D2C Media.
Forward-Looking Statements
This press release contains "forward-looking statements" within the meaning of the federal securities laws. All statements other than statements of historical facts are forward-looking statements. These statements often use words such as “believe,” “expect,” “project,” “anticipate,” “outlook,” “intend,” “strategy,” “plan,” “estimate,” “target,” “seek,” “will,” “may,” “would,” “should,” “could,” “forecasts,” “mission,” “strive,” “more,” “goal” or similar expressions. Forward-looking statements are based on our current expectations, beliefs, strategies, estimates, projections and assumptions, experience in the industry as well as our perceptions of historical trends, current conditions, expected future developments, and other factors we think are appropriate. Such forward-looking statements are based on estimates and assumptions that, while considered reasonable by Cars Commerce and its management based on their knowledge and understanding of the business and industry, are inherently uncertain. While Cars Commerce and its management make such statements in good faith and believe such judgments are reasonable, you should understand that these statements are not guarantees of future strategic action, performance or results. Our actual results, performance, achievements, strategic actions or prospects could differ materially from those expressed or implied by these forward-looking statements. Given these uncertainties, you should not rely on forward-looking statements in making investment decisions. When we make comparisons of results between current and prior periods, we do not intend to express any future trends, or indications of future performance, unless expressed as such, and you should view such comparisons as historical data. Whether or not any such forward-looking statement is in fact achieved will depend on future events, some of which are beyond our control.
Forward-looking statements are subject to a number of risks, uncertainties and other important factors, many of which are beyond our control, that could cause our actual results and strategic actions to differ materially from those expressed in the forward-looking statements contained in this press release. For a detailed discussion of many of these and other risks and uncertainties, see “Part I, Item 1A., Risk Factors” and “Part II, Item 7., Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2023, as filed with the Securities and Exchange Commission (“SEC”) on February 22, 2024 and our other filings filed with the SEC and available on our website at investor.cars.com or via EDGAR at www.sec.gov.
You should evaluate all forward-looking statements made in this press release in the context of these risks and uncertainties. The forward-looking statements contained in this press release are based only on information currently available to us and speak only as of the date of this press release. We undertake no obligation, other than as may be required by law, to update or revise any forward-looking or cautionary statements to reflect changes in assumptions, the occurrence of events, unanticipated or otherwise, or changes in future operating results over time or otherwise. The forward-looking statements in this report are intended to be subject to the safe harbor protection provided by the federal securities laws.
Cars Commerce Investor Relations Contact:
Katherine Chen
ir@carscommerce.inc
408.768.6847
Cars Commerce Media Contact:
Marita Thomas
mthomas@carscommerce.inc
312.601.5692
###
Cars.com Inc.
Consolidated Statements of Income
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2024 |
|
|
2023 |
|
Revenue: |
|
|
|
|
|
|
Dealer |
|
$ |
161,815 |
|
|
$ |
149,843 |
|
OEM and National |
|
|
15,307 |
|
|
|
13,543 |
|
Other |
|
|
3,054 |
|
|
|
3,682 |
|
Total revenue |
|
|
180,176 |
|
|
|
167,068 |
|
Operating expenses: |
|
|
|
|
|
|
Cost of revenue and operations |
|
|
29,962 |
|
|
|
29,795 |
|
Product and technology |
|
|
28,085 |
|
|
|
24,101 |
|
Marketing and sales |
|
|
59,163 |
|
|
|
58,297 |
|
General and administrative |
|
|
22,857 |
|
|
|
18,304 |
|
Depreciation and amortization |
|
|
27,365 |
|
|
|
24,042 |
|
Total operating expenses |
|
|
167,432 |
|
|
|
154,539 |
|
Operating income |
|
|
12,744 |
|
|
|
12,529 |
|
Nonoperating expense: |
|
|
|
|
|
|
Interest expense, net |
|
|
(8,321 |
) |
|
|
(8,244 |
) |
Other (expense) income, net |
|
|
(3,603 |
) |
|
|
8,239 |
|
Total nonoperating expense, net |
|
|
(11,924 |
) |
|
|
(5 |
) |
Income before income taxes |
|
|
820 |
|
|
|
12,524 |
|
Income tax expense |
|
|
36 |
|
|
|
1,045 |
|
Net income |
|
$ |
784 |
|
|
$ |
11,479 |
|
Weighted-average common shares outstanding: |
|
|
|
|
|
|
Basic |
|
|
66,318 |
|
|
|
66,530 |
|
Diluted |
|
|
67,291 |
|
|
|
67,747 |
|
Earnings per share: |
|
|
|
|
|
|
Basic |
|
$ |
0.01 |
|
|
$ |
0.17 |
|
Diluted |
|
|
0.01 |
|
|
|
0.17 |
|
Cars.com Inc.
Consolidated Balance Sheets
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
March 31, 2024 |
|
|
December 31, 2023 |
|
|
|
(unaudited) |
|
|
|
|
Assets: |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
31,363 |
|
|
$ |
39,198 |
|
Accounts receivable, net |
|
|
125,670 |
|
|
|
125,373 |
|
Prepaid expenses |
|
|
12,494 |
|
|
|
12,553 |
|
Other current assets |
|
|
7,644 |
|
|
|
1,314 |
|
Total current assets |
|
|
177,171 |
|
|
|
178,438 |
|
Property and equipment, net |
|
|
43,379 |
|
|
|
43,853 |
|
Goodwill |
|
|
146,104 |
|
|
|
147,058 |
|
Intangible assets, net |
|
|
647,302 |
|
|
|
669,167 |
|
Deferred tax assets, net |
|
|
108,647 |
|
|
|
112,953 |
|
Investments and other assets, net |
|
|
20,528 |
|
|
|
20,980 |
|
Total assets |
|
$ |
1,143,131 |
|
|
$ |
1,172,449 |
|
Liabilities and stockholders' equity: |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Accounts payable |
|
$ |
25,583 |
|
|
$ |
22,259 |
|
Accrued compensation |
|
|
17,996 |
|
|
|
31,669 |
|
Current portion of long-term debt, net |
|
|
— |
|
|
|
23,129 |
|
Other accrued liabilities |
|
|
65,785 |
|
|
|
68,691 |
|
Total current liabilities |
|
|
109,364 |
|
|
|
145,748 |
|
Noncurrent liabilities: |
|
|
|
|
|
|
Long-term debt, net |
|
|
473,755 |
|
|
|
460,119 |
|
Deferred tax liabilities |
|
|
8,687 |
|
|
|
8,757 |
|
Other noncurrent liabilities |
|
|
69,875 |
|
|
|
65,717 |
|
Total noncurrent liabilities |
|
|
552,317 |
|
|
|
534,593 |
|
Total liabilities |
|
|
661,681 |
|
|
|
680,341 |
|
Commitments and contingencies |
|
|
|
|
|
|
Stockholders' equity: |
|
|
|
|
|
|
Preferred Stock at par, $0.01 par value; 5,000 shares authorized; no shares issued and outstanding as of March 31, 2024 and December 31, 2023, respectively |
|
|
— |
|
|
|
— |
|
Common Stock at par, $0.01 par value; 300,000 shares authorized; 66,228 and 65,929 shares issued and outstanding as of March 31, 2024 and December 31, 2023, respectively |
|
|
662 |
|
|
|
659 |
|
Additional paid-in capital |
|
|
1,489,525 |
|
|
|
1,500,232 |
|
Accumulated deficit |
|
|
(1,008,950 |
) |
|
|
(1,009,734 |
) |
Accumulated other comprehensive income |
|
|
213 |
|
|
|
951 |
|
Total stockholders' equity |
|
|
481,450 |
|
|
|
492,108 |
|
Total liabilities and stockholders' equity |
|
$ |
1,143,131 |
|
|
$ |
1,172,449 |
|
Cars.com Inc.
Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2024 |
|
|
2023 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
Net income |
|
$ |
784 |
|
|
$ |
11,479 |
|
Adjustments to reconcile Net income to Net cash provided by operating activities: |
|
|
|
|
|
|
Depreciation |
|
|
6,360 |
|
|
|
4,884 |
|
Amortization of intangible assets |
|
|
21,005 |
|
|
|
19,158 |
|
Changes in fair value of contingent consideration |
|
|
2,554 |
|
|
|
(8,259 |
) |
Stock-based compensation |
|
|
7,074 |
|
|
|
5,982 |
|
Deferred income taxes |
|
|
4,426 |
|
|
|
(228 |
) |
Provision for doubtful accounts |
|
|
741 |
|
|
|
447 |
|
Amortization of debt issuance costs |
|
|
738 |
|
|
|
781 |
|
Unrealized loss on foreign currency denominated transactions |
|
|
1,009 |
|
|
|
— |
|
Amortization of deferred revenue related to AccuTrade acquisition |
|
|
— |
|
|
|
(883 |
) |
Other, net |
|
|
217 |
|
|
|
134 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
Accounts receivable |
|
|
(1,155 |
) |
|
|
(6,552 |
) |
Prepaid expenses and other assets |
|
|
(5,531 |
) |
|
|
(3,039 |
) |
Accounts payable |
|
|
3,294 |
|
|
|
(859 |
) |
Accrued compensation |
|
|
(13,585 |
) |
|
|
(6,904 |
) |
Other liabilities |
|
|
5,537 |
|
|
|
12,000 |
|
Net cash provided by operating activities |
|
|
33,468 |
|
|
|
28,141 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
Capitalization of internally developed technology |
|
|
(5,305 |
) |
|
|
(5,172 |
) |
Purchase of property and equipment |
|
|
(708 |
) |
|
|
(199 |
) |
Net cash used in investing activities |
|
|
(6,013 |
) |
|
|
(5,371 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
Payments of Revolving Loan borrowings and long-term debt |
|
|
(10,000 |
) |
|
|
(18,750 |
) |
Payments for stock-based compensation plans, net |
|
|
(8,357 |
) |
|
|
(9,797 |
) |
Repurchases of common stock |
|
|
(9,096 |
) |
|
|
(7,100 |
) |
Payments of contingent consideration |
|
|
(7,750 |
) |
|
|
— |
|
Net cash used in financing activities |
|
|
(35,203 |
) |
|
|
(35,647 |
) |
Effect of exchange rate changes on Cash and cash equivalents |
|
|
(87 |
) |
|
|
— |
|
Net decrease in Cash and cash equivalents |
|
|
(7,835 |
) |
|
|
(12,877 |
) |
Cash and cash equivalents at beginning of period |
|
|
39,198 |
|
|
|
31,715 |
|
Cash and cash equivalents at end of period |
|
$ |
31,363 |
|
|
$ |
18,838 |
|
Supplemental cash flow information: |
|
|
|
|
|
|
Cash paid for income taxes |
|
$ |
1,168 |
|
|
$ |
96 |
|
Cash paid for interest |
|
|
2,566 |
|
|
|
1,486 |
|
|
|
|
|
|
|
|
Cars.com Inc.
Non-GAAP Reconciliation
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2024 |
|
|
2023 |
|
Reconciliation of Net income to Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
784 |
|
|
$ |
11,479 |
|
Interest expense, net |
|
|
8,321 |
|
|
|
8,244 |
|
Income tax expense |
|
|
36 |
|
|
|
1,045 |
|
Depreciation and amortization |
|
|
27,365 |
|
|
|
24,042 |
|
Stock-based compensation, including related payroll tax expense |
|
|
7,950 |
|
|
|
6,952 |
|
Transaction-related and other one-time items |
|
|
7,169 |
|
|
|
(7,425 |
) |
Non-operating foreign exchange expense |
|
|
1,048 |
|
|
|
— |
|
Adjusted EBITDA |
|
$ |
52,673 |
|
|
$ |
44,337 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net income to Adjusted net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
784 |
|
|
$ |
11,479 |
|
Stock-based compensation, including related payroll tax expense |
|
|
7,950 |
|
|
|
6,952 |
|
Amortization of intangible assets |
|
|
21,005 |
|
|
|
19,158 |
|
Transaction-related items |
|
|
6,143 |
|
|
|
(8,777 |
) |
Non-operating foreign exchange expense |
|
|
1,048 |
|
|
|
— |
|
Other one-time items |
|
|
1,026 |
|
|
|
1,352 |
|
Adjusted income tax valuation allowance |
|
|
— |
|
|
|
714 |
|
Income tax impact of adjustments |
|
|
(9,293 |
) |
|
|
(4,671 |
) |
Adjusted net income |
|
$ |
28,663 |
|
|
$ |
26,207 |
|
|
|
|
|
|
|
|
Adjusted net income per share, diluted |
|
$ |
0.43 |
|
|
$ |
0.39 |
|
Weighted-average common shares outstanding, diluted |
|
|
67,291 |
|
|
|
67,747 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net cash provided by operating activities to Free cash flow |
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
$ |
33,468 |
|
|
$ |
28,141 |
|
Capitalization of internally developed technology |
|
|
(5,305 |
) |
|
|
(5,172 |
) |
Purchase of property and equipment |
|
|
(708 |
) |
|
|
(199 |
) |
Free cash flow |
|
$ |
27,455 |
|
|
$ |
22,770 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Operating expenses to Adjusted operating expenses for the Three Months Ended March 31, 2024: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As Reported |
|
|
Adjustments (1) |
|
|
Stock-Based Compensation |
|
|
As Adjusted |
|
Cost of revenue and operations |
|
$ |
29,962 |
|
|
$ |
— |
|
|
$ |
(329 |
) |
|
$ |
29,633 |
|
Product and technology |
|
|
28,085 |
|
|
|
— |
|
|
|
(2,781 |
) |
|
|
25,304 |
|
Marketing and sales |
|
|
59,163 |
|
|
|
(44 |
) |
|
|
(1,221 |
) |
|
|
57,898 |
|
General and administrative |
|
|
22,857 |
|
|
|
(4,570 |
) |
|
|
(3,619 |
) |
|
|
14,668 |
|
Depreciation and amortization |
|
|
27,365 |
|
|
|
— |
|
|
|
— |
|
|
|
27,365 |
|
Total operating expenses |
|
$ |
167,432 |
|
|
$ |
(4,614 |
) |
|
$ |
(7,950 |
) |
|
$ |
154,868 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total nonoperating expense, net |
|
$ |
(11,924 |
) |
|
$ |
3,603 |
|
|
$ |
— |
|
|
$ |
(8,321 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes transaction related items, unrealized loss on foreign currency denominated transactions, severance, transformation and other exit costs, and write-off of long-lived assets and other. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Operating expenses to Adjusted operating expenses for the Three Months Ended March 31, 2023: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As Reported |
|
|
Adjustments (1) |
|
|
Stock-Based Compensation |
|
|
As Adjusted |
|
Cost of revenue and operations |
|
$ |
29,795 |
|
|
$ |
— |
|
|
$ |
(307 |
) |
|
$ |
29,488 |
|
Product and technology |
|
|
24,101 |
|
|
|
— |
|
|
|
(2,057 |
) |
|
|
22,044 |
|
Marketing and sales |
|
|
58,297 |
|
|
|
— |
|
|
|
(1,433 |
) |
|
|
56,864 |
|
General and administrative |
|
|
18,304 |
|
|
|
(1,917 |
) |
|
|
(3,155 |
) |
|
|
13,232 |
|
Depreciation and amortization |
|
|
24,042 |
|
|
|
— |
|
|
|
— |
|
|
|
24,042 |
|
Total operating expenses |
|
$ |
154,539 |
|
|
$ |
(1,917 |
) |
|
$ |
(6,952 |
) |
|
$ |
145,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total nonoperating expense, net |
|
$ |
(5 |
) |
|
$ |
(8,259 |
) |
|
$ |
— |
|
|
$ |
(8,264 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes transaction related items, severance, transformation and other exit costs, and write-off of long-lived assets and other. |
|
v3.24.1.u1
X |
- DefinitionBoolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
+ Details
Name: |
dei_AmendmentFlag |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFor the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
+ Details
Name: |
dei_DocumentPeriodEndDate |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:dateItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
+ Details
Name: |
dei_DocumentType |
Namespace Prefix: |
dei_ |
Data Type: |
dei:submissionTypeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 1 such as Attn, Building Name, Street Name
+ References
+ Details
Name: |
dei_EntityAddressAddressLine1 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
dei_EntityAddressCityOrTown |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCode for the postal or zip code
+ References
+ Details
Name: |
dei_EntityAddressPostalZipCode |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the state or province.
+ References
+ Details
Name: |
dei_EntityAddressStateOrProvince |
Namespace Prefix: |
dei_ |
Data Type: |
dei:stateOrProvinceItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionA unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityCentralIndexKey |
Namespace Prefix: |
dei_ |
Data Type: |
dei:centralIndexKeyItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate if registrant meets the emerging growth company criteria.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityEmergingGrowthCompany |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCommission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
+ Details
Name: |
dei_EntityFileNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:fileNumberItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTwo-character EDGAR code representing the state or country of incorporation.
+ References
+ Details
Name: |
dei_EntityIncorporationStateCountryCode |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarStateCountryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityRegistrantName |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityTaxIdentificationNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:employerIdItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLocal phone number for entity.
+ References
+ Details
Name: |
dei_LocalPhoneNumber |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 13e -Subsection 4c
+ Details
Name: |
dei_PreCommencementIssuerTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14d -Subsection 2b
+ Details
Name: |
dei_PreCommencementTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTitle of a 12(b) registered security.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b
+ Details
Name: |
dei_Security12bTitle |
Namespace Prefix: |
dei_ |
Data Type: |
dei:securityTitleItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the Exchange on which a security is registered.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection d1-1
+ Details
Name: |
dei_SecurityExchangeName |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarExchangeCodeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Section 14a -Number 240 -Subsection 12
+ Details
Name: |
dei_SolicitingMaterial |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTrading symbol of an instrument as listed on an exchange.
+ References
+ Details
Name: |
dei_TradingSymbol |
Namespace Prefix: |
dei_ |
Data Type: |
dei:tradingSymbolItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Securities Act -Number 230 -Section 425
+ Details
Name: |
dei_WrittenCommunications |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
Grafico Azioni Cars com (NYSE:CARS)
Storico
Da Dic 2024 a Gen 2025
Grafico Azioni Cars com (NYSE:CARS)
Storico
Da Gen 2024 a Gen 2025