Press Release: CCC Intelligent Solutions Holdings Inc. Announces First Quarter 2025 Financial Results

Dow Jones
06 May

CCC Intelligent Solutions Holdings Inc. Announces First Quarter 2025 Financial Results

CHICAGO--(BUSINESS WIRE)--May 06, 2025-- 

CCC Intelligent Solutions Holdings Inc. ("CCC" or the "Company") (NASDAQ: CCCS), a leading SaaS platform provider for the multi-trillion dollar insurance economy, today announced its financial results for the three months ended March 31, 2025.

"CCC delivered strong first quarter results, highlighted by 11% year-over-year revenue growth and adjusted EBITDA margin of 39% -- both above our guidance ranges. Our solid start to 2025 reflects multiple new business wins, renewals, and contract expansions across our customer groups, and reinforces the strength of our business model, multisided network, and customer-focused innovation," said Githesh Ramamurthy, Chairman & CEO of CCC.

"The integration of EvolutionIQ is proceeding on plan and the expected launch of Medhub for Casualty is ahead of schedule. We intend for this to be the first of many new solutions that provide AI-powered synthesis and best next action recommendations based on insurer preferences to enhance insurers' ability to consistently manage increasingly complex injury claims and achieve better outcomes," continued Ramamurthy. "We view this as an important step in accelerating our vision of deploying intelligent experiences across the insurance economy."

First Quarter 2025 Financial Highlights

Revenue

   -- Total revenue was $251.6 million for the first quarter of 2025, an 
      increase of 11% from $227.2 million for the first quarter of 2024. 

Profitability

   -- GAAP gross profit was $185.0 million, representing a gross margin of 74%, 
      for the first quarter of 2025, compared with $167.9 million, representing 
      a gross margin of 74%, for the first quarter of 2024. Adjusted gross 
      profit was $192.5 million, representing an adjusted gross profit margin 
      of 77%, for the first quarter of 2025, compared with $177.0 million, 
      representing an adjusted gross profit margin of 78%, for the first 
      quarter of 2024. 
 
   -- GAAP operating loss was $10.7 million for the first quarter of 2025, 
      compared with GAAP operating income of $7.8 million for the first quarter 
      of 2024. Adjusted operating income was $85.3 million for the first 
      quarter of 2025, compared with adjusted operating income of $84.1 million 
      for the first quarter of 2024. 
 
   -- GAAP net loss was $17.4 million for the first quarter of 2025, compared 
      with GAAP net loss of $0.6 million for the first quarter of 2024. 
      Adjusted net income was $54.5 million for the first quarter of 2025, 
      compared with adjusted net income of $54.8 million for the first quarter 
      of 2024. 
 
   -- Adjusted EBITDA was $99.1 million for the first quarter of 2025, compared 
      with adjusted EBITDA of $93.7 million for the first quarter of 2024. 
      Adjusted EBITDA grew 6% in the first quarter of 2025 compared with the 
      first quarter of 2024. 

Liquidity

   -- CCC had $130.3 million in cash and cash equivalents and $998.5 million of 
      total debt on March 31, 2025. The Company generated $58.5 million in cash 
      from operating activities and had free cash flow of $43.6 million during 
      the first quarter of 2025, compared with $55.2 million in cash generated 
      from operating activities and $39.6 million in free cash flow for the 
      first quarter of 2024. 

1(st) Quarter and Recent Business Highlights

   -- CCC announced that Caliber Collision, the nation's largest auto collision 
      repair provider, has extended its relationship with CCC. Through this 
      multi-year renewal, Caliber will continue to use a broad suite of CCC 
      ONE$(R)$ solutions, including the addition of CCC(R) Diagnostics Workflow 
      and CCC(R) Build Sheets, to streamline operations and enhance services 
      across its repair facilities. With more than 1,800 locations, Caliber 
      offers comprehensive auto repair services across 41 states. Caliber began 
      working with CCC when it had just 100 locations and has grown alongside 
      CCC's technology, leveraging CCC ONE to support its expansion and enhance 
      operational efficiency. By renewing and extending its relationship with 
      CCC, we believe Caliber will be able to drive greater efficiency in 
      vehicle diagnostics and repair planning. 
 
   -- CCC announced plans to accelerate the inclusion of EvolutionIQ's proven, 
      high-impact AI in CCC's auto casualty offerings. This next generation of 
      solutions is being designed to provide AI-powered synthesis and best next 
      action recommendations based on insurer preferences to enhance insurers' 
      ability to consistently manage increasingly complex injury claims and 
      achieve better outcomes. Medhub for Casualty will be the first available 
      product with an expected launch in Q3, and a further expectation that it 
      will be followed by other planned innovations leveraging EvolutionIQ's 
      claims guidance across the auto casualty claims lifecycle in later 
      quarters. 
 
   -- CCC recently signed a large OEM with a captive insurance business and a 
      leading market position in EVs. This new relationship is with both the 
      insurance and the collision repair sides of the business and CCC's 
      solutions are expected to deliver a stair-step improvement in the OEM's 
      operating efficiency and consumer experience. This signing reflects the 
      continued expansion of the CCC network as well as the applicability of 
      CCC's solutions across the broader insurance economy. 

Business Outlook

Based on information as of today, May 6, 2025, the Company is issuing the following financial guidance:

 
 
                     Second Quarter Fiscal          Full Year Fiscal 2025 
                             2025 
                   -------------------------      -------------------------- 
Revenue            $  255.5 million to            $  1.046 billion to $1.056 
                      $257.5 million                 billion 
Adjusted EBITDA    $  99.0 million to $101.0      $  420.0 million to $428.0 
                      million                        million 
 

Conference Call Information

CCC will host a conference call today, May 6, 2025, at 8:00 a.m. (Eastern Time) to discuss the Company's financial results and financial guidance. A live webcast of this conference call will be available on the "Investor Relations" page of the Company's website at https://ir.cccis.com, and a replay will be archived on the website as well.

About CCC Intelligent Solutions

CCC Intelligent Solutions Inc. $(CCC.UK)$, a subsidiary of CCC Intelligent Solutions Holdings Inc. (NASDAQ: CCCS), is a leading SaaS platform provider for the multi-trillion-dollar insurance economy, creating intelligent experiences for insurers, repairers, automakers, part suppliers, and more. The CCC Intelligent Experience $(IX)$ Cloud$(TM)$ platform, powered by proven AI and an innovative event-based architecture, connects more than 35,000 businesses to power customized applications and platforms for optimal outcomes and personalized experiences that just work. Through purposeful innovation and the strength of its connections, CCC technologies empower the people and industry relied upon to keep lives moving forward when it matters most. Learn more about CCC at www.cccis.com.

Forward Looking Statements

This press release contains forward-looking statements that are based on beliefs and assumptions and on information currently available. In some cases, you can identify forward-looking statements by the following words: "may," "will," "could," "would," "should," "expect," "intend," "plan," "anticipate," "believe," "estimate," "predict," "project," "potential," "continue," "ongoing" or the negative of these terms or other comparable terminology, although not all forward-looking statements contain these words. These statements involve risks, uncertainties and other factors that may cause actual results, levels of activity, performance or achievements to be materially different from the information expressed or implied by these forward-looking statements. Forward-looking statements in this press release include, but are not limited to, future events, goals, plans and projections regarding the Company's financial position, results of operations, market position, product development and business strategy. Such differences may be material. We cannot assure you that the forward-looking statements in this press release will prove to be accurate. These forward looking statements are subject to a number of risks and uncertainties, including, among others, our revenues, the concentration of our customers and the ability to retain our current customers; our ability to negotiate with our customers on favorable terms; our ability to maintain and grow our brand and reputation cost-effectively; the execution of our growth strategy; the impact of public health outbreaks, epidemics or pandemics on our business and results of operations; our projected financial information, growth rate and market opportunity; the health of our industry, claim volumes, and market conditions; changes in the insurance and automotive collision industries, including the adoption of new technologies; global economic conditions and geopolitical events, including the imposition of trade tariffs, supply chain disruption and inflationary; competition in our market and our ability to retain and grow market share; our ability to develop, introduce and market new enhanced versions of our solutions; our sales and implementation cycles; the ability of our research and development efforts to create significant new revenue streams; changes in applicable laws or regulations; changes in international economic, political, social and governmental conditions and policies, including corruption risks in China and other countries; our reliance on third-party data, technology and intellectual property; changes in our customers' or the public's

perceptions regarding the use of artificial intelligence; our ability to protect our intellectual property; our ability to keep our data and information systems secure from data security breaches; our ability to acquire or invest in companies or pursue business partnerships; our ability to raise financing in the future and improve our capital structure; our success in retaining or recruiting, or changes required in, our officers, key employees or directors; our estimates regarding expenses, future revenue, capital requirements and needs for additional financing; our ability to expand or maintain our existing customer base; our ability to service our indebtedness; and other risks and uncertainties, including those included under the header "Risk Factors" in the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2024 filed with the Securities and Exchange Commission ("SEC"), which can be obtained, without charge, at the SEC's website (www.sec.gov), and in our other filings with the SEC. The forward-looking statements in this press release represent our views as of the date of this press release. We anticipate that subsequent events and developments will cause our views to change. However, while we may elect to update these forward-looking statements at some point in the future, we have no current intention of doing so except to the extent required by applicable law. You should, therefore, not rely on these forward-looking statements as representing our views as of any date subsequent to the date of this press release.

Non-GAAP Financial Measures

This press release includes certain financial measures not presented in accordance with generally accepted accounting principles in the U.S. ("GAAP"), including, but not limited to, "adjusted EBITDA," "adjusted EBITDA margin," "adjusted net income," "adjusted operating income," "adjusted gross profit," "adjusted gross profit margin," "adjusted operating expenses," and "free cash flow" in each case presented on a non-GAAP basis, and certain ratios and other metrics derived therefrom. These non-GAAP financial measures are not measures of financial performance in accordance with GAAP and may exclude items that are significant in understanding and assessing the Company's financial results. Therefore, these measures should not be considered in isolation or as an alternative to other measures of profitability, liquidity or performance under GAAP. You should be aware that the Company's calculation of these non-GAAP measures may not be comparable to similarly-titled measures used by other companies.

The Company believes these non-GAAP measures of financial results provide useful information to management and investors regarding certain financial and business trends relating to the Company's financial condition and results of operations. The Company believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing the Company's financial measures with other similar companies, many of which present similar non-GAAP financial measures to investors. These non-GAAP financial measures are subject to inherent limitations as they reflect the exercise of judgments by management about which expense and income are excluded or included in determining these non-GAAP financial measures. Please refer to the reconciliations of these measures below to what the Company believes are the most directly comparable measures evaluated in accordance with GAAP.

This press release also includes certain projections of non-GAAP financial measures. Due to the high variability and difficulty in making accurate forecasts and projections of some of the information excluded from these projected measures, together with some of the excluded information not being ascertainable or accessible, the Company is unable to quantify certain amounts that would be required to be included in the most directly comparable GAAP financial measures without unreasonable effort. Consequently, no disclosure of estimated comparable GAAP measures is included and no reconciliation of the forward-looking non-GAAP financial measures is included for these projections.

 
 
 
      CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES 
               CONDENSED CONSOLIDATED BALANCE SHEETS 
                 (In thousands, except share data) 
 
 
                                         March 31,     December 31, 
                                            2025          2024 
                                         ----------    ---------- 
                                        (Unaudited) 
ASSETS 
CURRENT ASSETS: 
   Cash and cash equivalents            $   130,323   $   398,983 
   Accounts receivable--Net of 
    allowances of $4,325 and $4,692 as 
    of March 31, 2025 and December 31, 
    2024, respectively                       99,594       106,578 
   Income taxes receivable                    8,843         7,743 
   Deferred contract costs                   22,884        22,373 
   Other current assets                      36,269        28,973 
                                         ----------    ---------- 
      Total current assets                  297,913       564,650 
SOFTWARE, EQUIPMENT, AND PROPERTY--Net      172,640       172,079 
OPERATING LEASE ASSETS                       37,902        29,762 
INTANGIBLE ASSETS--Net                    1,079,298       934,278 
GOODWILL                                  1,956,485     1,417,724 
DEFERRED FINANCING FEES, REVOLVER--Net        1,643         1,743 
DEFERRED CONTRACT COSTS                      19,295        18,692 
EQUITY METHOD INVESTMENT                     10,228        10,228 
OTHER ASSETS                                 36,408        34,062 
                                         ----------    ---------- 
TOTAL                                   $ 3,611,812   $ 3,183,218 
                                         ==========    ========== 
LIABILITIES, MEZZANINE EQUITY AND 
 STOCKHOLDERS' EQUITY 
CURRENT LIABILITIES: 
   Accounts payable                     $    23,775   $    18,393 
   Accrued expenses                          58,166        72,543 
   Income taxes payable                          80            80 
   Current portion of long-term debt         10,010         8,000 
   Current portion of long-term 
    licensing agreement--Net                  3,308         3,257 
   Operating lease liabilities                7,522         7,658 
   Deferred revenues                         67,980        44,915 
   Payable to Investor                       22,955            -- 
                                         ----------    ---------- 
      Total current liabilities             193,796       154,846 
LONG-TERM DEBT--Net                         975,396       761,053 
DEFERRED INCOME TAXES--Net                  168,406       164,844 
LONG-TERM LICENSING AGREEMENT--Net           23,588        24,435 
OPERATING LEASE LIABILITIES                  54,920        47,235 
OTHER LIABILITIES                            18,246        11,303 
                                         ----------    ---------- 
      Total liabilities                   1,434,352     1,163,716 
                                         ----------    ---------- 
COMMITMENTS AND CONTINGENCIES (Notes 
 19 and 20) 
MEZZANINE EQUITY: 
   Redeemable non-controlling interest           --        21,679 
STOCKHOLDERS' EQUITY: 
   Preferred stock--$0.0001 par; 
   100,000,000 shares authorized; no 
   shares issued or outstanding                  --            -- 
   Common stock--$0.0001 par; 
    5,000,000,000 shares authorized; 
    658,636,205 and 629,207,115 shares 
    issued and outstanding as of March 
    31, 2025 and December 31, 2024, 
    respectively                                 66            63 
   Additional paid-in capital             3,363,526     3,094,182 
   Accumulated deficit                   (1,184,922)   (1,095,227) 
   Accumulated other comprehensive 
    loss                                     (1,210)       (1,195) 
                                         ----------    ---------- 
      Total stockholders' equity          2,177,460     1,997,823 
                                         ----------    ---------- 
TOTAL                                   $ 3,611,812   $ 3,183,218 
                                         ==========    ========== 
 
 
 
 
     CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES 
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE 
                               LOSS 
         (In thousands, except share and per share data) 
                           (Unaudited) 
                                     For the Three Months Ended 
                                             March 31, 
                                    ---------------------------- 
                                        2025           2024 
                                     -----------    ----------- 
REVENUES                            $    251,565   $    227,237 
COST OF REVENUES 
   Cost of revenues, exclusive of 
    amortization of acquired 
    technologies                          62,205         52,808 
   Amortization of acquired 
    technologies                           4,368          6,567 
                                     -----------    ----------- 
      Total cost of revenues              66,573         59,375 
                                     -----------    ----------- 
GROSS PROFIT                             184,992        167,862 
                                     -----------    ----------- 
OPERATING EXPENSES: 
   Research and development               61,763         49,477 
   Selling and marketing                  48,297         35,586 
   General and administrative             67,119         57,060 
   Amortization of intangible 
    assets                                18,512         17,942 
                                     -----------    ----------- 
      Total operating expenses           195,691        160,065 
                                     -----------    ----------- 
OPERATING (LOSS) INCOME                  (10,699)         7,797 
INTEREST EXPENSE                         (16,926)       (16,452) 
INTEREST INCOME                            1,948          2,467 
CHANGE IN FAIR VALUE OF WARRANT 
 LIABILITIES                                  --         (1,585) 
OTHER (EXPENSE) INCOME--NET               (5,097)         2,939 
                                     -----------    ----------- 
PRETAX LOSS                              (30,774)        (4,834) 
INCOME TAX BENEFIT                        13,353          4,237 
                                     -----------    ----------- 
NET LOSS INCLUDING NON-CONTROLLING 
 INTEREST                                (17,421)          (597) 
   LESS: ACCRETION OF REDEEMABLE 
    NON-CONTROLLING INTEREST              (1,276)        (1,142) 
                                     -----------    ----------- 
NET LOSS ATTRIBUTABLE TO CCC 
 INTELLIGENT SOLUTIONS HOLDINGS 
 INC. COMMON STOCKHOLDERS           $    (18,697)  $     (1,739) 
Net loss per share attributable to 
 common stockholders: 
      Basic                         $      (0.03)  $      (0.00) 
      Diluted                       $      (0.03)  $      (0.00) 
Weighted-average shares used in 
 computing net loss per share 
 attributable to common 
 stockholders: 
      Basic                          636,832,216    598,279,377 
      Diluted                        636,832,216    598,279,377 
COMPREHENSIVE LOSS: 
   Net loss including 
    non-controlling interest             (17,421)          (597) 
   Other comprehensive income 
    (loss)--Foreign currency 
    translation adjustment                   (15)           (75) 
                                     -----------    ----------- 
COMPREHENSIVE LOSS INCLUDING 
 NON-CONTROLLING INTEREST                (17,436)          (672) 
   Less: accretion of redeemable 
    non-controlling interest              (1,276)        (1,142) 
                                     -----------    ----------- 
COMPREHENSIVE LOSS ATTRIBUTABLE TO 
 CCC INTELLIGENT SOLUTIONS 
 HOLDINGS INC. COMMON 
 STOCKHOLDERS                       $    (18,712)  $     (1,814) 
                                     ===========    =========== 
 
 
 
 
        CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES 
            CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS 
                             (In thousands) 
                              (Unaudited) 
 
                                          For the Three Months Ended 
                                                  March 31, 
                                      ---------------------------------- 
                                             2025             2024 
                                          -----------       --------- 
CASH FLOWS FROM OPERATING 
 ACTIVITIES: 
   Net loss                            $      (17,421)     $     (597) 
   Adjustments to reconcile net loss 
    to net cash provided by 
    operating activities: 
      Depreciation and amortization 
       of software, equipment, and 
       property                                13,595           9,442 
      Amortization of intangible 
       assets                                  22,880          24,509 
      Deferred income taxes                   (13,354)        (12,055) 
      Stock-based compensation                 61,048          44,971 
      Amortization of deferred 
       financing fees                             474             462 
      Amortization of discount on 
       debt                                        47              62 
      Change in fair value of 
       derivative instruments                   5,741            (718) 
      Change in fair value of 
       warrant liabilities                         --           1,585 
      Loss on disposal of software, 
       equipment and property                      --             253 
      Other                                        --              71 
      Changes in: 
         Accounts receivable--Net               7,364             370 
         Deferred contract costs                 (511)           (793) 
         Other current assets                  (2,394)            992 
         Deferred contract 
          costs--Non-current                     (603)            842 
         Other assets                          (2,346)            144 
         Operating lease assets                   701            (710) 
         Income taxes                          (1,100)          7,235 
         Accounts payable                       4,956           7,395 
         Accrued expenses                     (20,983)        (31,153) 
         Operating lease liabilities           (1,292)            298 
         Deferred revenues                      1,604           1,697 
         Other liabilities                         86             933 
                                          -----------       --------- 
            Net cash provided by 
             operating activities              58,492          55,235 
                                          -----------       --------- 
CASH FLOWS FROM INVESTING 
 ACTIVITIES: 
   Purchases of software, equipment, 
    and property                              (14,846)        (15,663) 
   Acquisition of EvolutionIQ, Inc., 
    net of cash acquired                     (415,133)             -- 
                                          -----------       --------- 
            Net cash used in 
             investing activities            (429,979)        (15,663) 
                                          -----------       --------- 
CASH FLOWS FROM FINANCING 
 ACTIVITIES: 
   Proceeds from exercise of stock 
    options                                     1,004           8,901 
   Proceeds from employee stock 
    purchase plan                               1,650           1,833 
   Payments for employee taxes 
    withheld upon vesting of equity 
    awards                                    (43,471)        (52,581) 
   Repurchase of common stock                 (72,275)             -- 
   Proceeds from issuance of 
   long-term debt                             225,000              -- 
   Payments of fees associated with 
    the debt modification                      (6,565)             -- 
   Principal payments on long-term 
    debt                                       (2,503)         (2,000) 
                                          -----------       --------- 
            Net cash provided by 
             (used in) financing 
             activities                       102,840         (43,847) 
                                          -----------       --------- 
NET EFFECT OF EXCHANGE RATE CHANGES 
 ON CASH AND CASH EQUIVALENTS                     (13)           (109) 
                                          -----------       --------- 
NET CHANGE IN CASH AND CASH 
 EQUIVALENTS                                 (268,660)         (4,384) 
CASH AND CASH EQUIVALENTS: 
   Beginning of period                        398,983         195,572 
                                          -----------       --------- 
   End of period                       $      130,323      $  191,188 
                                          ===========       ========= 
NONCASH INVESTING AND FINANCING 
 ACTIVITIES: 
   Noncash purchases of software, 
    equipment, and property            $           --      $      646 
                                          ===========       ========= 
   Reclassification of redeemable 
    non-controlling interest           $       22,955      $       -- 
                                          ===========       ========= 
   Stock issued related the 
    Acquisition of EvolutionIQ, 
    Inc.                               $      250,441      $       -- 
                                          ===========       ========= 
SUPPLEMENTAL DISCLOSURES OF CASH 
 FLOW INFORMATION: 
   Cash paid for interest              $       16,358      $   15,908 
                                          ===========       ========= 
   Cash paid for income taxes--Net     $          445      $      576 
                                          ===========       ========= 
 
 
 
 
         CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES 
          RECONCILIATION OF GROSS PROFIT TO ADJUSTED GROSS PROFIT 
           (In thousands, except profit margin percentage data) 
                                (Unaudited) 
 
 
                                         Three Months Ended March 31, 
                                    -------------------------------------- 
(amounts in thousands, except 
percentages)                               2025                2024 
---------------------------------       ----------  ---      --------- 
Gross Profit                         $     184,992        $    167,862 
   Amortization of acquired 
    technologies                             4,368               6,567 
   Stock-based compensation and 
    related employer payroll tax             3,101               2,587 
                                        ----------  ---      --------- 
Adjusted Gross Profit                $     192,461        $    177,016 
                                        ==========  ===      ========= 
Gross Profit Margin                             74%                 74% 
Adjusted Gross Profit Margin                    77%                 78% 
 
 
 
 
         CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES 
 RECONCILIATION OF GAAP OPERATING EXPENSES TO ADJUSTED OPERATING EXPENSES 
                              (In thousands) 
                                (Unaudited) 
 
 
                                         Three Months Ended March 31, 
                                    -------------------------------------- 
(dollar amounts in thousands)              2025                 2024 
---------------------------------       -----------          ---------- 
Operating expenses                   $      195,691       $     160,065 
      Amortization of intangible 
       assets                               (18,512)            (17,942) 
      Stock-based compensation 
       expense and related 
       employer payroll tax                 (62,818)            (47,446) 
      M&A and integration costs              (7,619)               (477) 
      Litigation proceeds (costs), 
       net                                    3,790                $(575.SI)$ 
      Debt refinancing costs                 (3,119)                 -- 
      Equity transaction costs, 
       including secondary 
       offerings                               (287)               (692) 
                                        -----------          ---------- 
Adjusted operating expenses          $      107,126       $      92,933 
                                        ===========          ========== 
 
 
 
 
CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES RECONCILIATION 
    OF GAAP OPERATING (LOSS) INCOME TO ADJUSTED OPERATING INCOME (In 
                         thousands) (Unaudited) 
 
 
                                         Three Months Ended March 31, 
                                      ---------------------------------- 
(dollar amounts in thousands)                 2025               2024 
-----------------------------------       -------------       ---------- 
Operating (loss) income                $        (10,699)     $     7,797 
   Amortization of intangible assets             18,512           17,942 
   Amortization of acquired 
    technologies--Cost of revenue                 4,368            6,567 
   Stock-based compensation expense 
    and related employer payroll 
    tax                                          65,919           50,033 
   M&A and integration costs                      7,619              477 
   Litigation (proceeds) costs, net              (3,790)             575 
   Debt refinancing costs                         3,119                - 
   Equity transaction costs, 
    including secondary offerings                   287              692 
                                          -------------       ---------- 
Adjusted operating income              $         85,335      $    84,083 
                                          =============       ========== 
 
 
 
 
         CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES 
            RECONCILIATION OF GAAP NET LOSS TO ADJUSTED EBITDA 
         (In thousands, except for EBITDA margin percentage data) 
                                (Unaudited) 
 
 
                                         Three Months Ended March 31, 
                                    -------------------------------------- 
(dollar amounts in thousands)              2025                 2024 
---------------------------------       -----------  ---      -------- 
Net loss                             $      (17,421)       $      (597) 
      Interest expense                       16,926             16,452 
      Interest income                        (1,948)            (2,467) 
      Income tax benefit                    (13,353)            (4,237) 
      Amortization of intangible 
       assets                                18,512             17,942 
      Amortization of acquired 
       technologies--Cost of 
       revenue                                4,368              6,567 
      Depreciation and 
       amortization of software, 
       equipment and property                 2,264              1,864 
      Depreciation and 
       amortization of software, 
       equipment and 
       property--Cost of revenue             11,331              7,578 
      Stock-based compensation 
       expense and related 
       employer payroll tax                  65,919             50,033 
      M&A and integration costs               7,619                477 
      Litigation (proceeds) costs, 
       net                                   (3,790)               575 
      Debt refinancing costs                  3,119                 -- 
      Equity transaction costs, 
       including secondary 
       offerings                                287                692 
      Change in fair value of 
       derivative instruments                 5,741               (718) 
      Income from derivative 
       instruments                             (497)            (2,031) 
      Change in fair value of 
       warrant liabilities                       --              1,585 
                                        -----------  ---      -------- 
Adjusted EBITDA                      $       99,077        $    93,715 
                                        ===========  ===      ======== 
Adjusted EBITDA Margin                           39%                41% 
 
 
 
       CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES 
          RECONCILIATION OF GAAP NET LOSS TO ADJUSTED EBITDA 
       (In thousands, except for EBITDA margin percentage data) 
                              (Unaudited) 
 
 
                                       Three Months Ended March 31, 
                                    ---------------------------------- 
(dollar amounts in thousands)               2025           2024 
---------------------------------       ------------    ----------- 
Net loss                             $       (17,421)  $       (597) 
      Amortization of intangible 
       assets                                 18,512         17,942 
      Amortization of acquired 
       technologies--Cost of 
       revenue                                 4,368          6,567 
      Stock-based compensation 
       expense and related 
       employer payroll tax                   65,919         50,033 
      M&A and integration costs                7,619            477 
      Litigation (proceeds) costs, 
       net                                    (3,790)           575 
      Debt refinancing costs                   3,119             -- 
      Equity transaction costs, 
       including secondary 
       offerings                                 287            692 
      Change in fair value of 
       derivative instruments                  5,741           (718) 
      Change in fair value of 
       warrant liabilities                        --          1,585 
      Tax effect of adjustments              (29,873)       (21,766) 
                                        ------------    ----------- 
Adjusted net income                  $        54,481   $     54,790 
Adjusted net income per share 
 attributable to common 
 stockholders: 
   Basic                             $          0.09   $       0.09 
   Diluted                           $          0.08   $       0.09 
Weighted average shares 
 outstanding: 
   Basic                                 636,832,216    598,279,377 
   Diluted                               669,658,149    635,104,271 
 
 
 
CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES RECONCILIATION 
    OF NET CASH FLOW FROM OPERATING ACTIVITIES TO FREE CASH FLOW (In 
                         thousands) (Unaudited) 
 
 
                                        Three Months Ended March 31, 
                                    ------------------------------------ 
(dollar amounts in thousands)               2025              2024 
---------------------------------   ---  -----------       ---------- 
Net cash provided by operating 
 activities                           $       58,492      $    55,235 
      Purchases of software, 
       equipment, and property               (14,846)         (15,663) 
                                    ---  -----------       ---------- 
Free Cash Flow                        $       43,646      $    39,572 
                                    ===  ===========       ========== 
 
 

View source version on businesswire.com: https://www.businesswire.com/news/home/20250505359331/en/

 
    CONTACT:    Investor Contact: 

Bill Warmington

VP, Investor Relations, CCC Intelligent Solutions Inc.

312-229-2355

IR@cccis.com

Media Contact:

Michelle Hellyar

Senior Director, Public Relations, CCC Intelligent Solutions Inc.

mhellyar@cccis.com

 
 

(END) Dow Jones Newswires

May 06, 2025 07:05 ET (11:05 GMT)

Disclaimer: Investing carries risk. This is not financial advice. The above content should not be regarded as an offer, recommendation, or solicitation on acquiring or disposing of any financial products, any associated discussions, comments, or posts by author or other users should not be considered as such either. It is solely for general information purpose only, which does not consider your own investment objectives, financial situations or needs. TTM assumes no responsibility or warranty for the accuracy and completeness of the information, investors should do their own research and may seek professional advice before investing.

Most Discussed

  1. 1
     
     
     
     
  2. 2
     
     
     
     
  3. 3
     
     
     
     
  4. 4
     
     
     
     
  5. 5
     
     
     
     
  6. 6
     
     
     
     
  7. 7
     
     
     
     
  8. 8
     
     
     
     
  9. 9
     
     
     
     
  10. 10