Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Carlyle Commodities Corp
CCC Intelligent Solutions Holdings Inc. Announces Third Quarter 2025 Financial Results
Business
Oct 30 2025
3 min read

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

CCC Intelligent Solutions Holdings Inc. Announces Third 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 September 30, 2025.

“CCC delivered strong third quarter results, highlighted by 12% year-over-year revenue growth and an adjusted EBITDA margin of 41%. Our financial performance reflects continued momentum across our platform – driven by multiple renewals, relationship expansions, and new business wins – as clients engage with CCC to help them navigate rising complexity and the use of AI to drive operational efficiency,” said Githesh Ramamurthy, Chairman & CEO of CCC.

“This growing adoption supports our continued investment in innovation and organizational scale,” continued Ramamurthy. “By deepening strategic partnerships, expanding our multi-sided network, and refining our go-to-market strategy, we’re positioning CCC to lead in what we believe is a transformative period for the insurance economy – one where technology and collaboration drive better outcomes for businesses and the communities they serve.”

Third Quarter 2025 Financial Highlights

Revenue

  • Total revenue was $267.1 million for the third quarter of 2025, an increase of 12% from $238.5 million for the third quarter of 2024.

Profitability

  • GAAP gross profit was $193.0 million, representing a gross margin of 72%, for the third quarter of 2025, compared with $183.4 million, representing a gross margin of 77%, for the third quarter of 2024. Adjusted gross profit was $199.5 million, representing an adjusted gross profit margin of 75%, for the third quarter of 2025, compared with $185.9 million, representing an adjusted gross profit margin of 78%, for the third quarter of 2024.
  • GAAP operating income was $30.0 million for the third quarter of 2025, compared with GAAP operating income of $28.7 million for the third quarter of 2024. Adjusted operating income was $93.0 million for the third quarter of 2025, compared with adjusted operating income of $91.2 million for the third quarter of 2024.
  • GAAP net loss was $2.0 million for the third quarter of 2025, compared with GAAP net income of $4.1 million for the third quarter of 2024. Adjusted net income was $59.4 million for the third quarter of 2025, compared with adjusted net income of $62.6 million for the third quarter of 2024.
  • Adjusted EBITDA was $110.1 million for the third quarter of 2025, compared with adjusted EBITDA of $101.6 million for the third quarter of 2024. Adjusted EBITDA grew 8% in the third quarter of 2025 compared with the third quarter of 2024.

Liquidity

  • CCC had $97.1 million in cash and cash equivalents and $993.5 million of total debt on September 30, 2025. The Company generated $94.8 million in cash from operating activities and had free cash flow of $78.6 million during the third quarter of 2025, compared with $63.2 million in cash generated from operating activities and $49.4 million in free cash flow for the third quarter of 2024.

3 rd Quarter and Recent Business Highlights

  • Multiple CCC clients renewed and expanded their contracts for the company’s auto physical damage (APD) solutions during the third quarter of 2025. In addition, a top-20 insurer (based on 2024 direct premium written) adopted CCC’s AI-enabled workflow solution for the later stages of audit review – underscoring both the solution’s proven ability to deliver meaningful ROI and operational efficiency and the growing demand for intelligent automation across the claims lifecycle.
  • CCC continued to see solid momentum in its Casualty business during the third quarter of 2025. The company began a new Casualty relationship with a top-10 insurer and secured multiple renewals and contract expansions across its Casualty client base – including a renewal with a top-5 insurer.
  • In the third quarter of 2025, the EvolutionIQ team achieved their first milestone in expanding client adoption across product lines: a top-25 CCC APD and Casualty client contracted for EvolutionIQ’s workers’ compensation solution. Separately, Medhub for Casualty – the integration of EvolutionIQ’s AI-powered medical record synthesis solution into CCC’s casualty suite of solutions – became generally available during Q3 and is generating strong engagement among auto insurance customers.
  • During the third quarter of 2025, CCC repurchased 4.8 million shares of its common stock for approximately $44.9 million. Year to date, the company has repurchased 22.8 million shares of its common stock for $217.2 million under its current $300 million repurchase authorization.
  • Effective with the commencement of trading on October 31, 2025, the Company’s common stock will trade on NASDAQ under the new symbol “CCC”. There is no action required by the company’s stockholders with respect to the ticker symbol change. The company’s common stock will continue to be listed on NASDAQ, and its CUSIP will remain unchanged.

Business Outlook

Based on information as of today, October 30, 2025, the Company is issuing the following financial guidance:

Fourth Quarter Fiscal 2025

Full Year Fiscal 2025

Revenue

$

272.0 million to $277.0 million

$

1.051 billion to $1.056 billion

Adjusted EBITDA

$

106.0 million to $111.0 million

$

423.0 million to $428.0 million

Conference Call Information

CCC will host a conference call today, October 30, 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)

September 30,

December 31,

2025

2024

(Unaudited)

ASSETS

CURRENT ASSETS:

Cash and cash equivalents

$

97,141

$

398,983

Accounts receivable—Net of allowances of $4,101 and $4,692 as of September 30, 2025 and December 31, 2024, respectively

140,702

106,578

Income taxes receivable

38,476

7,743

Deferred contract costs

22,939

22,373

Other current assets

31,422

28,973

Total current assets

330,680

564,650

SOFTWARE, EQUIPMENT, AND PROPERTY—Net

167,960

172,079

OPERATING LEASE ASSETS

36,748

29,762

INTANGIBLE ASSETS—Net

1,033,538

934,278

GOODWILL

1,956,497

1,417,724

DEFERRED FINANCING FEES, REVOLVER—Net

1,459

1,743

DEFERRED CONTRACT COSTS

20,594

18,692

EQUITY METHOD INVESTMENT

10,228

10,228

OTHER ASSETS

33,923

34,062

TOTAL

$

3,591,627

$

3,183,218

LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY

CURRENT LIABILITIES:

Accounts payable

$

22,633

$

18,393

Accrued expenses

73,307

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

3,413

3,257

Operating lease liabilities

7,707

7,658

Deferred revenues

76,450

44,915

Note payable to minority investor

24,446

Total current liabilities

218,046

154,846

LONG-TERM DEBT—Net

971,208

761,053

DEFERRED INCOME TAXES—Net

180,552

164,844

LONG-TERM LICENSING AGREEMENT—Net

21,855

24,435

OPERATING LEASE LIABILITIES

52,750

47,235

OTHER LIABILITIES

17,394

11,303

Total liabilities

1,461,805

1,163,716

COMMITMENTS AND CONTINGENCIES (Notes 20 and 21)

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; 647,182,603 and
629,207,115 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively

65

63

Additional paid-in capital

3,449,971

3,094,182

Accumulated deficit

(1,319,140

)

(1,095,227

)

Accumulated other comprehensive loss

(1,074

)

(1,195

)

Total stockholders’ equity

2,129,822

1,997,823

TOTAL

$

3,591,627

$

3,183,218

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME

(In thousands, except share and per share data)

(Unaudited)

For the Three Months Ended

For the Nine Months Ended

September 30,

September 30,

2025

2024

2025

2024

REVENUES

$

267,120

$

238,481

$

779,136

$

698,336

COST OF REVENUES

Cost of revenues, exclusive of amortization of acquired technologies

69,779

54,890

194,050

160,929

Amortization of acquired technologies

4,368

171

13,105

8,828

Total cost of revenues

74,147

55,061

207,155

169,757

GROSS PROFIT

192,973

183,420

571,981

528,579

OPERATING EXPENSES:

Research and development

52,947

49,525

174,639

148,255

Selling and marketing

44,208

34,347

135,980

106,254

General and administrative

47,332

52,918

162,080

161,247

Amortization of intangible assets

18,512

17,942

55,536

53,826

Total operating expenses

162,999

154,732

528,235

469,582

OPERATING INCOME

29,974

28,688

43,746

58,997

INTEREST EXPENSE

(18,103

)

(16,379

)

(52,866

)

(49,434

)

INTEREST INCOME

1,065

3,343

4,233

8,435

CHANGE IN FAIR VALUE OF WARRANT LIABILITIES

14,378

OTHER INCOME (EXPENSE)—NET

466

(2,587

)

(6,688

)

1,606

PRETAX INCOME (LOSS)

13,402

13,065

(11,575

)

33,982

INCOME TAX (PROVISION) BENEFIT

(15,373

)

(8,933

)

5,143

(9,002

)

NET(LOSS) INCOME INCLUDING NON-CONTROLLING
INTEREST

(1,971

)

4,132

(6,432

)

24,980

LESS: ACCRETION OF REDEEMABLE NON-CONTROLLING INTEREST

(1,320

)

(1,276

)

(3,683

)

NET (LOSS) INCOME ATTRIBUTABLE TO CCC INTELLIGENT
SOLUTIONS HOLDINGS INC. COMMON STOCKHOLDERS

$

(1,971

)

$

2,812

$

(7,708

)

$

21,297

Net (loss) income per share attributable to common stockholders:

Basic

$

(0.00

)

$

0.00

$

(0.01

)

$

0.04

Diluted

$

(0.00

)

$

0.00

$

(0.01

)

$

0.03

Weighted-average shares used in computing net (loss) income per share
attributable to common stockholders:

Basic

631,440,015

615,857,231

635,263,670

608,073,087

Diluted

631,440,015

642,404,517

635,263,670

639,069,491

COMPREHENSIVE (LOSS) INCOME:

Net (loss) income including non-controlling interest

(1,971

)

4,132

(6,432

)

24,980

Other comprehensive income—Foreign currency translation
adjustment

83

117

121

26

COMPREHENSIVE (LOSS) INCOME INCLUDING
NON-CONTROLLING INTEREST

(1,888

)

4,249

(6,311

)

25,006

Less: accretion of redeemable non-controlling interest

(1,320

)

(1,276

)

(3,683

)

COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO CCC INTELLIGENT SOLUTIONS HOLDINGS INC. COMMON STOCKHOLDERS

$

(1,888

)

$

2,929

$

(7,587

)

$

21,323

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

For the Nine Months Ended

September 30,

2025

2024

CASH FLOWS FROM OPERATING ACTIVITIES:

Net (loss) income

$

(6,432

)

$

24,980

Adjustments to reconcile net loss to net cash provided by operating activities:

Depreciation and amortization of software, equipment, and property

44,376

29,520

Amortization of intangible assets

68,641

62,654

Deferred income taxes

(1,208

)

(32,941

)

Stock-based compensation

146,216

127,221

Amortization of deferred financing fees

1,405

1,452

Amortization of discount on debt

117

191

Change in fair value of derivative instruments

8,441

4,775

Change in fair value of warrant liabilities

(14,378

)

Loss on disposal of software, equipment and property

302

Noncash interest expense

1,491

Other

163

Changes in:

Accounts receivable—Net

(33,743

)

(27,237

)

Deferred contract costs

(566

)

(1,807

)

Other current assets

(2,770

)

1,670

Deferred contract costs—Non-current

(1,902

)

906

Other assets

139

1,724

Operating lease assets

1,855

1,580

Income taxes

(30,733

)

(203

)

Accounts payable

3,813

5,483

Accrued expenses

(6,720

)

(14,896

)

Operating lease liabilities

(3,277

)

(2,878

)

Deferred revenues

10,073

3,024

Other liabilities

(2,901

)

(1,064

)

Net cash provided by operating activities

196,315

170,241

CASH FLOWS FROM INVESTING ACTIVITIES:

Purchases of software, equipment, and property

(46,684

)

(45,073

)

Acquisition of EvolutionIQ, Inc., net of cash acquired

(410,412

)

Net cash used in investing activities

(457,096

)

(45,073

)

CASH FLOWS FROM FINANCING ACTIVITIES:

Proceeds from exercise of stock options

3,603

23,997

Proceeds from employee stock purchase plan

5,044

5,745

Payments for employee taxes withheld upon vesting of equity awards

(48,262

)

(57,519

)

Repurchase of common stock

(212,485

)

Proceeds from issuance of long-term debt

225,000

Payments of fees associated with the debt modification

(6,565

)

(661

)

Principal payments on long-term debt

(7,508

)

(6,000

)

Net cash used in financing activities

(41,173

)

(34,438

)

NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS

112

1

NET CHANGE IN CASH AND CASH EQUIVALENTS

(301,842

)

90,731

CASH AND CASH EQUIVALENTS:

Beginning of period

398,983

195,572

End of period

$

97,141

$

286,303

NONCASH INVESTING AND FINANCING ACTIVITIES:

Stock issued related the acquisition of EvolutionIQ, Inc.

$

250,441

$

Issuance of promissory note to minority investor of redeemable preferred securities

$

22,955

$

Noncash purchases of software, equipment, and property

$

$

7,305

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:

Cash paid for interest

$

51,893

$

48,294

Cash paid for income taxes—Net

$

26,199

$

42,137

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 September 30,

Nine Months Ended September 30,

(amounts in thousands, except percentages)

2025

2024

2025

2024

Gross Profit

$

192,973

$

183,420

$

571,981

$

528,579

Amortization of acquired technologies

4,368

171

13,105

8,828

Stock-based compensation and related employer payroll tax

2,156

2,337

9,395

7,617

Adjusted Gross Profit

$

199,497

$

185,928

$

594,481

$

545,024

Gross Profit Margin

72

%

77

%

73

%

76

%

Adjusted Gross Profit Margin

75

%

78

%

76

%

78

%

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP OPERATING EXPENSES TO ADJUSTED OPERATING EXPENSES

(In thousands)

(Unaudited)

Three Months Ended September 30,

Nine Months Ended September 30,

(dollar amounts in thousands)

2025

2024

2025

2024

Operating expenses

$

162,999

$

154,732

$

528,235

$

469,582

Amortization of intangible assets

(18,512

)

(17,942

)

(55,536

)

(53,826

)

Stock-based compensation expense and related employer payroll tax

(37,623

)

(40,306

)

(142,562

)

(125,827

)

M&A and integration costs

(234

)

(8,200

)

(477

)

Equity transaction costs, including secondary offerings

(177

)

(137

)

(629

)

(1,876

)

Litigation (costs) proceeds, net

(1,614

)

3,665

(3,813

)

Debt refinancing costs

(3,119

)

Adjusted Operating Expenses

$

106,453

$

94,733

$

321,854

$

283,763

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP OPERATING INCOME TO ADJUSTED OPERATING INCOME

(In thousands)

(Unaudited)

Three Months Ended September 30,

Nine Months Ended September 30,

(dollar amounts in thousands)

2025

2024

2025

2024

Operating income

$

29,974

$

28,688

$

43,746

$

58,997

Amortization of intangible assets

18,512

17,942

55,536

53,826

Amortization of acquired technologies—Cost of revenue

4,368

171

13,105

8,828

Stock-based compensation expense and related employer payroll tax

39,779

42,643

151,957

133,444

M&A and integration costs

234

8,200

477

Equity transaction costs, including secondary offerings

177

137

629

1,876

Litigation costs (proceeds), net

1,614

(3,665

)

3,813

Debt refinancing costs

3,119

Adjusted Operating Income

$

93,044

$

91,195

$

272,627

$

261,261

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP NET INCOME (LOSS) TO ADJUSTED EBITDA

(In thousands, except for EBITDA margin percentage data)

(Unaudited)

Three Months Ended September 30,

Nine Months Ended September 30,

(dollar amounts in thousands)

2025

2024

2025

2024

Net (loss) income

$

(1,971

)

$

4,132

$

(6,432

)

$

24,980

Interest expense

18,103

16,379

52,866

49,434

Interest income

(1,065

)

(3,343

)

(4,233

)

(8,435

)

Income tax provision (benefit)

15,373

8,933

(5,143

)

9,002

Amortization of intangible assets

18,512

17,942

55,536

53,826

Amortization of acquired technologies—Cost of revenue

4,368

171

13,105

8,828

Depreciation and amortization of software, equipment and property

2,180

2,291

6,675

6,455

Depreciation and amortization of software, equipment and property—Cost of revenue

14,823

8,069

37,701

23,065

Stock-based compensation expense and related employer payroll tax

39,779

42,643

151,957

133,444

M&A and integration costs

234

8,200

477

Equity transaction costs, including secondary offerings

177

137

629

1,876

Litigation costs (proceeds), net

1,614

(3,665

)

3,813

Debt refinancing costs

3,119

Change in fair value of derivative instruments

60

4,641

8,441

4,775

Income from derivative instruments

(453

)

(2,055

)

(1,442

)

(6,094

)

Change in fair value of warrant liabilities

(14,378

)

Adjusted EBITDA

$

110,120

$

101,554

$

317,314

$

291,068

Adjusted EBITDA Margin

41

%

43

%

41

%

42

%

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP NET INCOME (LOSS) TO ADJUSTED NET INCOME

(In thousands, except share and per share data)

(Unaudited)

Three Months Ended September 30,

Nine Months Ended September 30,

(dollar amounts in thousands)

2025

2024

2025

2024

Net (loss) income

$

(1,971

)

$

4,132

$

(6,432

)

$

24,980

Amortization of intangible assets

18,512

17,942

55,536

53,826

Amortization of acquired technologies—Cost of revenue

4,368

171

13,105

8,828

Stock-based compensation expense and related employer payroll tax

39,779

42,643

151,957

133,444

M&A and integration costs

234

8,200

477

Equity transaction costs, including secondary offerings

177

137

629

1,876

Litigation costs (proceeds), net

1,614

(3,665

)

3,813

Debt refinancing costs

3,119

Change in fair value of derivative instruments

60

4,641

8,441

4,775

Change in fair value of warrant liabilities

(14,378

)

Tax effect of adjustments

(1,730

)

(8,700

)

(58,124

)

(44,084

)

Adjusted Net Income

$

59,429

$

62,580

$

172,766

$

173,557

Adjusted Net Income Per Share attributable to common stockholders:

Basic

$

0.09

$

0.10

$

0.27

$

0.29

Diluted

$

0.09

$

0.10

$

0.26

$

0.27

Weighted average shares outstanding:

Basic

631,440,015

615,857,231

635,263,670

608,073,087

Diluted

657,825,243

642,404,517

664,060,542

639,069,491

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 September 30,

Nine Months Ended September 30,

(dollar amounts in thousands)

2025

2024

2025

2024

Net cash provided by operating activities

$

94,767

$

63,232

$

196,315

$

170,241

Purchases of software, equipment, and property

(16,135

)

(13,849

)

(46,684

)

(45,073

)

Free Cash Flow

$

78,632

$

49,383

$

149,631

$

125,168

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