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

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.

1st 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® solutions, including the addition of CCC® Diagnostics Workflow and CCC® 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 2025

 

 

Full Year Fiscal 2025

 

Revenue

 

$

255.5 million to $257.5 million

 

 

$

1.046 billion to $1.056 billion

 

Adjusted EBITDA

 

$

99.0 million to $101.0 million

 

 

$

420.0 million to $428.0 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), 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™ 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

)

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

 

 

 

Contacts

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

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms Of Service.