CCCS CCC Intelligent Solutions Holdings Inc

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): February 25, 2025

 

 

CCC Intelligent Solutions Holdings Inc.

(Exact name of Registrant as Specified in Its Charter)

 

 

Delaware			001-39447	98-1546280
(State or Other Jurisdiction of Incorporation)			(Commission File Number)	(IRS Employer Identification No.)
167 N. Green Street, 9th Floor
Chicago, Illinois				60607
(Address of Principal Executive Offices)				(Zip Code)

 

Registrant’s Telephone Number, Including Area Code: (800) 621-8070

 

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

Securities registered pursuant to Section 12(b) of the Act:

Title of each class		Trading Symbol(s)		Name of each exchange on which registered
Common stock, par value $0.0001 per share		CCCS		The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

---

Item 2.02 Results of Operations and Financial Condition.

Attached hereto as Exhibit 99.1 and incorporated by reference into this Item 2.02 is a copy of the press release, dated February 25, 2025, announcing the financial results of CCC Intelligent Solutions Holdings Inc. for the quarter and year ended December 31, 2024.

The information in this Item 2.02, including Exhibit 99.1 attached hereto, is being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section and shall not be incorporated by reference into any registration statement or other document filed pursuant to the Securities Act of 1933, as amended, or the Exchange Act, except as otherwise expressly stated in such filing.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits
Exhibit Number	Description
99.1	Press release, dated February 25, 2025
104	Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

---

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

			CCC INTELLIGENT SOLUTIONS HOLDINGS INC.
Date:	February 25, 2025	By:	/s/ Brian Herb
		Name: Title:	Brian Herb Executive Vice President, Chief Financial and Administrative Officer

 

---

Exhibit 99.1

CCC Intelligent Solutions Holdings Inc. Announces Fourth Quarter and Fiscal Year 2024 Financial Results

February 25, 2025 – CCC Intelligent Solutions Holdings Inc. (“CCC” or the “Company”) (NASDAQ: CCCS), a leading cloud platform provider for the P&C insurance economy, today announced its financial results for the three months and year ended December 31, 2024.

“CCC delivered another year of solid financial performance, with year-over-year revenue growth in 2024 of 9% and adjusted EBITDA margin of 42%. We made significant investments in 2024 to deliver AI-based innovation and operational performance to our customers, introducing the largest number of new solutions in CCC’s history while continuing to expand our multi-sided network,” said Githesh Ramamurthy, Chairman & CEO of CCC.

“In addition to our investments in artificial intelligence and the CCC IX Cloud™ platform, our acquisition of EvolutionIQ helps to accelerate our vision of deploying intelligent experiences across the insurance economy,” continued Ramamurthy. “Positive customer feedback regarding these investments reinforces our confidence in our durable business model and long-term growth outlook.”

Fourth Quarter 2024 Financial Highlights

Revenue

Profitability

Full year 2024 Financial Highlights

Revenue

Profitability

Liquidity

---

The information presented above includes non-GAAP financial measures such as “adjusted EBITDA,” “adjusted net income,” “adjusted EBITDA margin,” “adjusted operating income,” “adjusted gross profit,” “adjusted gross profit margin,” and “free cash flow.” Refer to “Non-GAAP Financial Measures” for a discussion of these measures and reconciliations of each non-GAAP financial measure to the most directly comparable GAAP financial measure.

 

4th Quarter and Recent Business Highlights

Business Outlook

Based on information as of today, February 25, 2025, the Company is issuing the following financial guidance:

	First Quarter Fiscal 2025	Full Year Fiscal 2025

 

Revenue	$249.0 million to $250.5 million	$1.055 billion to $1.065 billion
Adjusted EBITDA	$92.5 million to $94.0 million	$417.0 million to $427.0 million

Conference Call Information

CCC will host a conference call today, February 25, 2025, at 5:00 p.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 cloud platform provider for the multi-trillion-dollar P&C 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; 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 net income,” “adjusted operating income,” “adjusted EBITDA margin,” “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 in 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

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

---

 

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)

 

		December 31,				December 31,
		2024				2023
ASSETS
CURRENT ASSETS:
Cash and cash equivalents		$	398,983			$	195,572
Accounts receivable—Net of allowances of $4,692 and $5,574 as of December 31, 2024 and 2023, respectively			106,578				102,365
Income taxes receivable			7,743				1,798
Deferred contract costs			22,373				17,900
Other current assets			28,973				32,364
Total current assets			564,650				349,999
SOFTWARE, EQUIPMENT, AND PROPERTY—Net			172,079				160,416
OPERATING LEASE ASSETS			29,762				30,456
INTANGIBLE ASSETS—Net			934,278				1,015,046
GOODWILL			1,417,724				1,417,724
DEFERRED FINANCING FEES, REVOLVER—Net			1,743				1,672
DEFERRED CONTRACT COSTS			18,692				22,302
EQUITY METHOD INVESTMENT			10,228				10,228
OTHER ASSETS			34,062				43,197
TOTAL		$	3,183,218			$	3,051,040
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES:
Accounts payable		$	18,393			$	16,324
Accrued expenses			72,543				71,478
Income taxes payable			80				3,689
Current portion of long-term debt			8,000				8,000
Current portion of long-term licensing agreement—Net			3,257				3,061
Operating lease liabilities			7,658				6,788
Deferred revenues			44,915				43,567
Total current liabilities			154,846				152,907
LONG-TERM DEBT—Net			761,053				767,504
DEFERRED INCOME TAXES—Net			164,844				195,365
LONG-TERM LICENSING AGREEMENT—Net			24,435				27,692
OPERATING LEASE LIABILITIES			47,235				50,796
WARRANT LIABILITIES			—				51,501
OTHER LIABILITIES			11,303				6,414
Total liabilities			1,163,716				1,252,179
COMMITMENTS AND CONTINGENCIES (Notes 22 and 23)
MEZZANINE EQUITY:
Redeemable non-controlling interest			21,679				16,584
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; 629,207,115 and 603,128,781 shares issued and outstanding at December 31, 2024 and 2023, respectively			63				60
Additional paid-in capital			3,094,182				2,909,757
Accumulated deficit			(1,095,227	)			(1,126,467	)
Accumulated other comprehensive loss			(1,195	)			(1,073	)
Total stockholders’ equity			1,997,823				1,782,277
TOTAL		$	3,183,218			$	3,051,040

 

 

---

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)

(In thousands, except share and per share data)

(Unaudited)

 

		Three months ended December 31,								Year ended December 31,
		2024				2023				2024				2023
REVENUES		$	246,464			$	228,601			$	944,800			$	866,378
COST OF REVENUES
Cost of revenues, exclusive of amortization and impairment of acquired technologies			61,068				49,370				221,997				203,324
Amortization of acquired technologies			172				6,567				9,000				26,464
Impairment of acquired technologies			—				—				—				431
Total cost of revenues (1)			61,240				55,937				230,997				230,219
GROSS PROFIT			185,224				172,664				713,803				636,159
OPERATING EXPENSES:
Research and development (1)			53,238				45,215				201,493				173,106
Selling and marketing (1)			35,963				35,779				142,217				140,851
General and administrative (1)			56,973				54,367				218,220				191,844
Amortization of intangible assets			17,942				17,942				71,768				71,972
Impairment of goodwill			—				—				—				77,405
Impairment of intangible assets			—				—				—				4,906
Total operating expenses			164,116				153,303				633,698				660,084
OPERATING INCOME (LOSS)			21,108				19,361				80,105				(23,925	)
INTEREST EXPENSE			(15,174	)			(16,652	)			(64,608	)			(63,577	)
INTEREST INCOME			3,768				3,806				12,203				16,252
CHANGE IN FAIR VALUE OF WARRANT LIABILITIES			—				30,308				14,378				(15,096	)
OTHER INCOME (EXPENSE)—Net			630				(3,761	)			2,236				1,799
PRETAX INCOME (LOSS)			10,332				33,062				44,314				(84,547	)
INCOME TAX PROVISION			(4,072	)			(6,770	)			(13,074	)			(5,524	)
NET INCOME (LOSS) INCLUDING NON-CONTROLLING INTEREST			6,260				26,292				31,240				(90,071	)
LESS: ACCRETION OF REDEEMABLE NON-CONTROLLING INTEREST			(1,412	)			(1,080	)			(5,095	)			(2,405	)
NET INCOME (LOSS) ATTRIBUTABLE TO CCC INTELLIGENT SOLUTIONS HOLDINGS INC.'S COMMON STOCKHOLDERS			4,848				25,212				26,145				(92,476	)
Net income (loss) per share attributable to common stockholders:
Basic		$	0.01			$	0.04			$	0.04			$	(0.15	)
Diluted (2)		$	0.01			$	(0.01	)		$	0.04			$	(0.15	)
Weighted-average shares used in computing net income (loss) per share    attributable to common stockholders:
Basic			618,767,992				609,128,048				610,761,424				617,889,384
Diluted			648,544,705				609,387,346				641,875,525				617,889,384
COMPREHENSIVE INCOME (LOSS):
Net income (loss) including non-controlling interest			6,260				26,292				31,240				(90,071	)
Other comprehensive income (loss)—Foreign currency translation    adjustment			(148	)			85				(122	)			(189	)
COMPREHENSIVE INCOME (LOSS) INCLUDING    NON-CONTROLLING INTEREST			6,112				26,377				31,118				(90,260	)
Less: accretion of redeemable non-controlling interest			(1,412	)			(1,080	)			(5,095	)			(2,405	)
COMPREHENSIVE INCOME (LOSS) INCLUDING    NON-CONTROLLING INTEREST		$	4,700			$	25,297			$	26,023			$	(92,665	)

 

---

(1) Includes stock-based compensation expense as follows (in thousands):
		Three months ended December 31,								Year Ended December 31,
		2024				2023				2024				2023
Cost of revenues		$	2,291			$	2,207			$	9,342			$	8,802
Research and development			12,441				6,634				47,191				25,467
Sales and marketing			8,933				7,940				28,083				33,204
General and administrative			20,152				23,266				86,422				77,045
Total stock-based compensation expense		$	43,817			$	40,047			$	171,038			$	144,518

 

(2) The following table sets forth a reconciliation of the numerator and denominator used to compute diluted earnings per share of common stock (in thousands, except for share data):
		Three months ended December 31,								Year Ended December 31,
		2024				2023				2024				2023
Numerator
Net income (loss)		$	6,260			$	26,292			$	31,240			$	(90,071	)
Accretion of redeemable non-controlling interest			(1,412	)			(1,080	)			(5,095	)			(2,405	)
Change in fair value of in-the-money warrant liabilities			—				(30,308	)			—				—
Net income (loss) attributable to common stockholders		$	4,848			$	(5,096	)		$	26,145			$	(92,476	)
Denominator
Weighted average shares of common stock - basic			618,767,992				609,128,048				610,761,424				617,889,384
Dilutive effect of stock-based awards			29,776,713				—				31,114,101				—
Dilutive effect of assumed conversion of warrants			—				259,298				—				—
Weighted average shares of common stock - diluted			648,544,705				609,387,346				641,875,525				617,889,384

 

---

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

	Year ended December 31,
	2024				2023
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)	$	31,240			$	(90,071	)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation and amortization of software, equipment, and property		42,908				36,902
Amortization of intangible assets		80,768				98,436
Impairment of goodwill and intangible assets		—				82,742
Deferred income taxes		(30,521	)			(46,333	)
Stock-based compensation		171,038				144,518
Amortization of deferred financing fees		1,871				1,753
Amortization of discount on debt		261				233
Change in fair value of derivative instruments		5,233				5,743
Change in fair value of warrant liabilities		(14,378	)			15,096
Change in fair value of estimated contingent consideration		(100	)			—
Non-cash lease expense		—				1,232
Loss on disposal of software, equipment and property		302				79
Other		221				620
Changes in:
Accounts receivable—Net		(4,196	)			(4,001	)
Deferred contract costs		(4,473	)			(1,344	)
Other current assets		4,319				4,046
Deferred contract costs—Non-current		3,610				(2,141	)
Other assets		2,771				(3,649	)
Operating lease assets		2,301				1,186
Income taxes		(7,147	)			4,984
Accounts payable		2,070				(11,270	)
Accrued expenses		797				1,041
Operating lease liabilities		(4,298	)			(2,145	)
Deferred revenues		1,355				8,321
Other liabilities		(2,066	)			4,055
Net cash provided by operating activities		283,886				250,033
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of software, equipment, and property		(53,012	)			(55,032	)
Net cash used in investing activities		(53,012	)			(55,032	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from exercise of stock options		33,506				25,381
Proceeds from employee stock purchase plan		5,745				4,761
Principal payments on long-term debt		(8,000	)			(8,000	)
Payments for employee taxes withheld upon vesting of equity awards		(57,826	)			(16,715	)
Payment of fees associated with the revolver debt modification		(719	)			—
Repurchase of common stock		—				(328,453	)
Net cash used in financing activities		(27,294	)			(323,026	)
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS		(169	)			(191	)
NET CHANGE IN CASH AND CASH EQUIVALENTS		203,411				(128,216	)
CASH AND CASH EQUIVALENTS:
Beginning of period		195,572				323,788
End of period	$	398,983			$	195,572
NONCASH INVESTING AND FINANCING ACTIVITIES:
Noncash purchases of software, equipment, and property	$	7,154			$	2,044
Fair value of redemmed private warrants	$	37,122			$	—
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid for interest	$	62,898			$	61,367
Cash paid for income taxes—Net	$	50,742			$	42,948

 

---

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 December 31,								Year ended December 31,
(dollar amounts in thousands)		2024				2023				2024				2023
Gross Profit		$	185,224			$	172,664			$	713,803			$	636,159
Amortization of acquired technologies			172				6,567				9,000				26,464
Stock-based compensation and related employer payroll tax			2,326				2,223				9,943				9,129
Impairment of acquired technologies			—				—				—				431
Adjusted Gross Profit		$	187,722			$	181,454			$	732,746			$	672,183
Gross Profit Margin			75	%			76	%			76	%			73	%
Adjusted Gross Profit Margin			76	%			79	%			78	%			78	%

 

---

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP OPERATING EXPENSES TO ADJUSTED OPERATING EXPENSES

(In thousands)

(Unaudited)

 

		Three months ended December 31,								Year ended December 31,
(dollar amounts in thousands)		2024				2023				2024				2023
Operating expenses		$	164,116			$	153,303			$	633,698			$	660,084
Amortization of intangible assets			(17,942	)			(17,942	)			(71,768	)			(71,972	)
Stock-based compensation expense and related    employer payroll tax			(42,038	)			(38,001	)			(167,865	)			(138,578	)
M&A and integration costs			(7,317	)			(3,372	)			(9,193	)			(3,372	)
Litigation costs			(642	)			(1,150	)			(4,455	)			(5,068	)
Equity transaction costs, including secondary offerings			(1,461	)			(2,031	)			(1,938	)			(2,031	)
Change in fair value of contingent consideration			100				—				100				—
Goodwill and intangible asset impairment charges			—				—				—				(82,311	)
Adjusted operating expenses		$	94,816			$	90,807			$	378,579			$	356,752

 

---

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES

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

(In thousands)

(Unaudited)

 

		Three months ended December 31,								Year ended December 31,
(dollar amounts in thousands)		2024				2023				2024				2023
Operating income (loss)		$	21,108			$	19,361			$	80,105			$	(23,925	)
Amortization of intangible assets			17,942				17,942				71,768				71,972
Amortization of acquired technologies—Cost of revenue			172				6,567				9,000				26,464
Stock-based compensation expense and related employer    payroll tax			44,364				40,224				177,808				147,707
M&A and integration costs			8,716				3,372				9,193				3,372
Litigation costs			642				1,150				4,455				5,068
Equity transaction costs, including secondary offerings			62				2,031				1,938				2,031
Change in fair value of contingent consideration			(100	)			—				(100	)			—
Goodwill and intangible asset impairment charges			—				—				—				82,742
Adjusted operating income		$	92,906			$	90,647			$	354,167			$	315,431

 

---

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 December 31,								Year ended December 31,
(dollar amounts in thousands)		2024				2023				2024				2023
Net income (loss)		$	6,260			$	26,292			$	31,240			$	(90,071	)
Interest expense			15,174				16,652				64,608				63,577
Interest income			(3,768	)			(3,806	)			(12,203	)			(16,252	)
Income tax provision			4,072				6,770				13,074				5,524
Amortization of intangible assets			17,942				17,942				71,768				71,972
Amortization of acquired technologies—Cost of revenue			172				6,567				9,000				26,464
Depreciation and amortization related to software, equipment and property			2,319				2,046				8,774				8,577
Depreciation and amortization related to software, equipment and property—Cost of revenue			11,069				6,831				34,134				28,325
Stock-based compensation expense and related employer payroll tax			44,364				40,224				177,808				147,707
M&A and integration costs			8,716				3,372				9,193				3,372
Litigation costs			642				1,150				4,455				5,068
Equity transaction costs, including secondary offering costs			62				2,031				1,938				2,031
Change in fair value of contingent consideration			(100	)			—				(100	)			—
Change in fair value of warrant liabilities			—				(30,308	)			(14,378	)			15,096
Change in fair value of derivative instruments			458				6,306				5,233				5,743
Income from derivative instruments			(1,073	)			(2,016	)			(7,167	)			(6,460	)
Goodwill and intangible asset impairment charges			—				—				—				82,742
Adjusted EBITDA		$	106,309			$	100,053			$	397,377			$	353,415
Adjusted EBITDA Margin			43	%			44	%			42	%			41	%

 

---

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 December 31,								Year ended December 31,
(dollar amounts in thousands)		2024				2023				2024				2023
Net income (loss)		$	6,260			$	26,292			$	31,240			$	(90,071	)
Amortization of intangible assets			17,942				17,942				71,768				71,972
Amortization of acquired technologies—Cost of revenue			172				6,567				9,000				26,464
Stock-based compensation expense and related employer payroll tax			44,364				40,224				177,808				147,707
M&A and integration costs			8,716				3,372				9,193				3,372
Litigation costs			642				1,150				4,455				5,068
Equity transaction costs, including secondary offering costs			62				2,031				1,938				2,031
Change in fair value of contingent consideration			(100	)			—				(100	)			—
Change in fair value of warrant liabilities			—				(30,308	)			(14,378	)			15,096
Change in fair value of derivative instruments			458				6,306				5,233				5,743
Goodwill and intangible asset impairment charges			—				—				—				82,742
Tax effect of adjustments			(14,002	)			(14,584	)			(58,086	)			(59,638	)
Adjusted net income		$	64,514			$	58,992			$	238,071			$	210,486
Adjusted net income per share attributable to common stockholders:
Basic		$	0.10			$	0.10			$	0.39			$	0.34
Diluted		$	0.10			$	0.09			$	0.37			$	0.32
Weighted average shares outstanding:
Basic			618,767,992				609,128,048				610,761,424				617,889,384
Diluted			648,544,705				649,260,826				641,875,525				651,587,360

 

---

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 December 31,								Year ended December 31,
(dollar amounts in thousands)		2024				2023				2024				2023
Net cash provided by operating activities		$	113,645			$	86,895			$	283,886			$	250,033
Less: Purchases of software, equipment and property			(7,939	)			(11,845	)			(53,012	)			(55,032	)
Free Cash Flow		$	105,706			$	75,050			$	230,874			$	195,001

 

---

v3.25.0.1

Document And Entity Information	Feb. 25, 2025
Cover [Abstract]
Document Type	8-K
Amendment Flag	false
Document Period End Date	Feb. 25, 2025
Entity Registrant Name	CCC Intelligent Solutions Holdings Inc.
Entity Central Index Key	0001818201
Entity Emerging Growth Company	false
Entity File Number	001-39447
Entity Incorporation, State or Country Code	DE
Entity Tax Identification Number	98-1546280
Entity Address, Address Line One	167 N. Green Street, 9th Floor
Entity Address, City or Town	Chicago
Entity Address, State or Province	IL
Entity Address, Postal Zip Code	60607
City Area Code	(800)
Local Phone Number	621-8070
Written Communications	false
Soliciting Material	false
Pre-commencement Tender Offer	false
Pre-commencement Issuer Tender Offer	false
Title of 12(b) Security	Common stock, par value $0.0001 per share
Trading Symbol	CCCS
Security Exchange Name	NASDAQ

---