Biggest changeWe expect to maintain this full valuation allowance for the foreseeable future. 42 Results of Operations Comparison of Fiscal Year Ended December 31, 2023 to Fiscal Year Ended December 31, 2022 Year Ended December 31, Change (dollar amounts in thousands, except share and per share data) 2023 2022 $ % Revenues $ 866,378 $ 782,448 $ 83,930 10.7 % Cost of revenues, exclusive of amortization and impairment of acquired technologies 203,324 187,001 16,323 8.7 % Amortization of acquired technologies 26,464 26,938 (474 ) -1.8 % Impairment of acquired technologies 431 — 431 NM Cost of revenues (1) 230,219 213,939 16,280 7.6 % Gross profit 636,159 568,509 67,650 11.9 % Operating expenses: Research and development (1) 173,106 156,957 16,149 10.3 % Selling and marketing (1) 140,851 119,594 21,257 17.8 % General and administrative (1) 191,844 167,758 24,086 14.4 % Amortization of intangible assets 71,972 72,278 (306 ) -0.4 % Impairment of goodwill 77,405 — 77,405 NM Impairment of intangible assets 4,906 — 4,906 NM Total operating expenses 660,084 516,587 143,497 27.8 % Operating (loss) income (23,925 ) 51,922 (75,847 ) NM Other (expense) income, net: Interest expense (63,577 ) (38,990 ) (24,587 ) -63.1 % Interest income 16,252 908 15,344 NM Change in fair value of warrant liabilities (15,096 ) 26,073 (41,169 ) NM Gain on sale of cost method investment — 3,587 (3,587 ) -100.0 % Other income, net 1,799 6,362 (4,563 ) -71.7 % Total other (expense) income, net (60,622 ) (2,060 ) (58,562 ) -2842.8 % Pretax (loss) income (84,547 ) 49,862 (134,409 ) NM Income tax provision (5,524 ) (11,456 ) 5,932 51.8 % Net (loss) income including non-controlling interest $ (90,071 ) $ 38,406 $ (128,477 ) NM Less: accretion of redeemable non-controlling interest (2,405 ) — (2,405 ) NM Net (loss) income attributable to CCC Intelligent Solutions Holdings Inc.'s Common Stockholders $ (92,476 ) $ 38,406 $ (130,882 ) NM Net (loss) income per share attributable to common stockholders: Basic $ (0.15 ) $ 0.06 Diluted $ (0.15 ) $ 0.06 Weighted-average shares used in computing net (loss) income per share attributable to common stockholders: Basic 617,889,384 607,760,886 Diluted 617,889,384 642,841,596 NM—Not Meaningful (1) Includes stock-based compensation expense as follows (in thousands): Year Ended December 31, 2023 2022 Cost of revenues $ 8,802 $ 5,812 Research and development 25,467 19,536 Sales and marketing 33,204 25,309 General and administrative 77,045 58,840 Total stock-based compensation expense $ 144,518 $ 109,497 Revenues Revenue increased by $83.9 million to $866.4 million, or 10.7%, for the year ended December 31, 2023, compared to the year ended December 31, 2022.
Biggest changeResults of Operations Comparison of Fiscal Year Ended December 31, 2024 to Fiscal Year Ended December 31, 2023 Year Ended December 31, Change (dollar amounts in thousands, except share and per share data) 2024 2023 $ % Revenues $ 944,800 $ 866,378 $ 78,422 9.1 % Cost of revenues, exclusive of amortization and impairment of acquired technologies 221,997 203,324 18,673 9.2 % Amortization of acquired technologies 9,000 26,464 (17,464 ) -66.0 % Impairment of acquired technologies — 431 (431 ) NM Cost of revenues (1) 230,997 230,219 778 0.3 % Gross profit 713,803 636,159 77,644 12.2 % Operating expenses: Research and development (1) 201,493 173,106 28,387 16.4 % Selling and marketing (1) 142,217 140,851 1,366 1.0 % General and administrative (1) 218,220 191,844 26,376 13.7 % Amortization of intangible assets 71,768 71,972 (204 ) -0.3 % Impairment of goodwill — 77,405 (77,405 ) NM Impairment of intangible assets — 4,906 (4,906 ) NM Total operating expenses 633,698 660,084 (26,386 ) -4.0 % Operating income (loss) 80,105 (23,925 ) 104,030 NM Other (expense) income—net: Interest expense (64,608 ) (63,577 ) (1,031 ) -1.6 % Interest income 12,203 16,252 (4,049 ) -24.9 % Change in fair value of warrant liabilities 14,378 (15,096 ) 29,474 NM Other income—net 2,236 1,799 437 24.3 % Total other (expense) income—net (35,791 ) (60,622 ) 24,831 41.0 % Pretax income (loss) 44,314 (84,547 ) 128,861 NM Income tax provision (13,074 ) (5,524 ) (7,550 ) -136.7 % Net income (loss) including non-controlling interest $ 31,240 $ (90,071 ) $ 121,311 NM Less: accretion of redeemable non-controlling interest (5,095 ) (2,405 ) (2,690 ) -111.9 % Net income (loss) attributable to CCC Intelligent Solutions Holdings Inc.'s Common Stockholders $ 26,145 $ (92,476 ) $ 118,621 NM Net income (loss) per share attributable to common stockholders: Basic $ 0.04 $ (0.15 ) Diluted $ 0.04 $ (0.15 ) Weighted-average shares used in computing net income (loss) per share attributable to common stockholders: Basic 610,761,424 617,889,384 Diluted 641,875,525 617,889,384 NM—Not Meaningful (1) Includes stock-based compensation expense as follows (in thousands): Year Ended December 31, 2024 2023 Cost of revenues $ 9,342 $ 8,802 Research and development 47,191 25,467 Sales and marketing 28,083 33,204 General and administrative 86,422 77,045 Total stock-based compensation expense $ 171,038 $ 144,518 Revenues 42 Revenue increased by $78.4 million to $944.8 million, or 9.1%, for the year ended December 31, 2024, compared to the year ended December 31, 2023.
See our reconciliation of net (loss) income to Adjusted EBITDA within the section titled “Non-GAAP Financial Measures.” Basis of Presentation The Company’s consolidated financial statements and accompanying notes included elsewhere in this Annual Report on Form 10-K include the accounts of the Company and its consolidated subsidiaries and were prepared in accordance with GAAP.
See our reconciliation of net income (loss) to Adjusted EBITDA within the section titled “Non-GAAP Financial Measures.” Basis of Presentation The Company’s consolidated financial statements and accompanying notes included elsewhere in this Annual Report on Form 10-K include the accounts of the Company and its consolidated subsidiaries and were prepared in accordance with GAAP.
Sales commissions for renewal contracts are deferred and then amortized on a straight-line basis over the related contractual renewal period. Amortization expense is included in selling and marketing expenses on the consolidated statements of operations and comprehensive (loss) income.
Sales commissions for renewal contracts are deferred and then amortized on a straight-line basis over the related contractual renewal period. Amortization expense is included in selling and marketing expenses on the consolidated statements of operations and comprehensive income (loss).
Our Software NDR includes carriers and shops who subscribe to our auto physical damage solutions, which account for most of the Company’s revenue, and excludes revenue from smaller emerging solutions with international subsidiaries or other ecosystem solutions, such as parts suppliers and other automotive manufacturers, and also excludes CCC casualty solutions which are largely usage and professional service based.
Our Software NDR includes carriers and shops who subscribe to our auto physical damage solutions, which account for most of the Company’s revenue, and excludes revenue from smaller emerging solutions with international subsidiaries or other ecosystem solutions, such as parts suppliers and other automotive manufacturers, and excludes CCC casualty solutions which are largely usage and professional service based.
Sales commissions for initial contracts are deferred and then amortized on a straight-line basis over a period of benefit that we have determined to generally be between three and five years. We determined the period of benefit by taking into consideration our customer contracts, our technology, 53 and other factors.
Sales commissions for initial contracts are deferred and then amortized on a straight-line basis over a period of benefit that we have determined to generally be between three and five years. We determined the period of benefit by taking into consideration our customer contracts, our technology, and other factors.
We expect research and development expenses, excluding stock-based compensation, to increase in absolute dollars as we continue to dedicate substantial resources to develop, improve and expand the functionality of our solutions. Selling and Marketing Our selling and marketing expenses consist primarily of personnel-related costs for our sales and marketing functions, including sales commissions and stock-based compensation.
We expect research and development expenses to increase in absolute dollars as we continue to dedicate substantial resources to develop, improve and expand the functionality of our solutions. Selling and Marketing Our selling and marketing expenses consist primarily of personnel-related costs for our sales and marketing functions, including sales commissions and stock-based compensation.
Significant non-cash adjustments include stock-based compensation expense of $144.5 million, depreciation and amortization of $135.3 million, impairment of goodwill and intangible assets of $82.7 million, change in fair value of warrant liabilities of $15.1 million, change in fair value of derivative instruments of $5.7 million and deferred income tax benefits of ($46.3) million.
Significant non-cash adjustments include stock-based compensation expense of $144.5 million, depreciation and amortization of $135.3 million, impairment of goodwill and intangible assets of $82.7 million, change in fair value of warrant liabilities of $15.1 million, change in fair value of derivative instruments of $5.7 million and deferred income tax benefits of ($46.3) 49 million.
Our software integrates seamlessly with both legacy and modern systems alike and enables insurers to rapidly innovate on our platform. Our repair solutions help collision repair facilities achieve better performance throughout the collision repair cycle by digitizing processes to drive business growth, streamline operations, and improve repair quality.
Our software integrates seamlessly with both legacy and modern systems and enables insurers to rapidly innovate on our platform. Our repair solutions help collision repair facilities achieve better performance throughout the collision repair cycle by digitizing processes to drive business growth, streamline operations, and improve repair quality.
Operating expenses Operating expenses are categorized as follows: Research and Development Our research and development expenses consist primarily of personnel-related costs, including stock-based compensation, and costs of external development resources involved in the engineering, design and development of new solutions, as well as expenses associated with significant ongoing improvements to existing solutions.
Operating expenses 40 Operating expenses are categorized as follows: Research and Development Our research and development expenses consist primarily of personnel-related costs, including stock-based compensation, and costs of external development resources involved in the engineering, design and development of new solutions, as well as expenses associated with significant ongoing improvements to existing solutions.
The calculation excludes: (a) changes in estimates related to the timing of one-time revenue and other revenue, including professional services, and (b) annualized 39 software revenue for smaller customers with annualized software revenue below the threshold of $100,000 for carriers and $4,000 for shops.
The calculation excludes: (a) changes in estimates related to the timing of one-time revenue and other revenue, including professional services, and (b) annualized software revenue for smaller customers with annualized software revenue below the threshold of $100,000 for carriers and $4,000 for shops.
Impairment 41 Impairment consists of impairment charges recognized on our China reporting unit's goodwill and intangible assets during the year ended December 31, 2023. Non-operating income (expense) Non-operating income (expense) is categorized as follows: Interest Expense Interest expense comprises interest incurred on our indebtedness.
Impairment Impairment consists of impairment charges recognized on our China reporting unit’s goodwill and intangible assets during the year ended December 31, 2023. Non-operating income (expense) Non-operating income (expense) is categorized as follows: Interest Expense Interest expense comprises interest incurred on our indebtedness.
Most often with larger customers, a new contract or amended master agreement will not include a renewal period that requires assessment of whether the new business and renewal business commissions are commensurate.
Most often with larger customers, a new contract or amended master agreement will not include a renewal period that requires 50 assessment of whether the new business and renewal business commissions are commensurate.
Our actual results could differ materially from the forward-looking statements included herein. Factors that could cause or contribute to such differences include, but are not limited to, those identified below and those discussed in the section titled “Cautionary Note Regarding Forward-Looking Statements and Risk Factors” and “Risk Factors” as set forth elsewhere in this Annual Report on Form 10-K.
Our actual results could differ materially from the forward-looking statements included herein. Factors that could cause or contribute to such differences include, but are not limited to, those identified below and those discussed in the section titled “Special Note Regarding Forward-Looking Statements and Risk Factors” and “Risk Factors” as set forth elsewhere in this Annual Report on Form 10-K.
For the years ended December 31, 2023, 2022 and 2021, the impact on revenue recognized in the respective period, from performance obligations partially or fully satisfied in the previous period, was not significant. Determine the amortizable life of contract assets Sales commissions earned by our sales force are considered incremental and recoverable costs of obtaining a contract with a customer.
For the years ended December 31, 2024, 2023 and 2022, the impact on revenue recognized in the respective period, from performance obligations partially or fully satisfied in the previous period, was not significant. Determine the amortizable life of contract assets Sales commissions earned by our sales force are considered incremental and recoverable costs of obtaining a contract with a customer.
Quarter Ending 2023 2022 2021 Software GDR March 31 99% 99% 98% June 30 99% 99% 98% September 30 98% 99% 98% December 31 99% 99% 98% Key Factors Affecting Operating Results The following are key factors affecting our operating results in the years ending December 31, 2023, 2022 and 2021: • Conversion and implementation of new customers: We focus significant resources on attracting and onboarding new customers across the various segments of the P&C insurance economy we serve.
Quarter Ending 2024 2023 2022 Software GDR March 31 99% 99% 99% June 30 99% 99% 99% September 30 99% 98% 99% December 31 99% 99% 99% Key Factors Affecting Operating Results The following are key factors affecting our operating results in the years ending December 31, 2024, 2023 and 2022: • Conversion and implementation of new customers: We focus significant resources on attracting and onboarding new customers across the various segments of the P&C insurance economy we serve.
We have prioritized building a leading network around our automotive insurance and collision repair pillars to further digitize interactions and maximize value for our customers. We have tens of thousands of companies on our platform that participate in the insurance economy, including insurers, repairers, parts suppliers, automotive manufacturers, and financial institutions.
We have prioritized building a leading network around our automotive insurance and collision repair pillars to further digitize interactions and maximize value for our customers. We have tens of thousands of companies on our platform that participate in the insurance economy, including insurers, repairers, parts suppliers, and automotive manufacturers.
When a principal prepayment is required, the prepayment offsets the future quarterly principal payments of the same amount. As of December 31, 2023 and 2022, the Company's leverage ratio did not exceed the 3.5 threshold and the Company was not subject to the annual excess cash flow calculation, and as such, not required to make a prepayment of principal.
When a principal prepayment is required, the prepayment offsets the future quarterly principal payments of the same amount. As of December 31, 2024 and 2023, the Company’s leverage ratio did not exceed the 3.5 threshold and the Company was not subject to the annual excess cash flow calculation, and as such, not required to make a prepayment of principal.
While our position in the P&C insurance economy is grounded in the automotive insurance sector, the largest insurance sector in the U.S. representing nearly half of DWP, we believe our integrations and cloud platform are capable of driving innovation across the entire P&C insurance economy.
While our position in the insurance economy is grounded in the automotive insurance sector, the largest P&C insurance sector in the U.S. representing nearly half of P&C DWP, we believe our integrations and cloud platform are capable of driving innovation across the broader insurance economy.
Contractual Obligations and Commitments Our estimated future contractual obligations and commitments as of December 31, 2023 consist of: • Principal payments related to our long-term debt and related periodic interest payments; • Routine tax payments; • Operating lease liabilities; • Long-term licensing agreement; and • Other contractual purchase obligations.
Contractual Obligations and Commitments Our estimated future contractual obligations and commitments as of December 31, 2024 consist of: • Principal payments related to our long-term debt and related periodic interest payments; • Routine tax payments; • Operating lease liabilities; • Long-term licensing agreement; and • Other contractual purchase obligations.
Our solutions create value for each of these parties by enabling them to connect to our vast network to collaborate with other companies, streamline operations, and reduce processing costs and dollars lost through claims management inefficiencies, or claims leakage. Expanding our platform has added new layers of network effects, further accelerating the adoption of our software solutions.
Our solutions create value for each of these parties by connecting them with our vast network to collaborate with other companies, streamline operations, and reduce processing costs and dollars lost through claims management inefficiencies, or claims leakage. Expanding our platform has added new layers of network effects, further accelerating the adoption of our software solutions.
We have more than 300 insurers on our network, connecting with approximately 29,500 repair facilities through our multi-tenant cloud platform. We believe our software is the architectural backbone of insurance DRP systems and is a primary driver of material revenue for our collision shop customers and a source of material efficiencies for our insurance carrier customers.
We have more than 300 insurers on our network, connecting with more than 30,500 repair facilities through our multi-tenant cloud platform. We believe our software is the architectural backbone of insurance DRP systems and is a primary driver of material revenue for our collision repair shop customers and a source of material efficiencies for our insurance carrier customers.
Our technology investments are focused on digitizing complex processes and interactions across our ecosystem, and we believe we are well positioned to power the P&C insurance economy of the future with our data, network, and platform.
Our technology investments are focused on digitizing complex processes and interactions across our ecosystem, and we believe we are well positioned to power the insurance economy of the future with our data, network, and platform.
Business Overview Founded in 1980, CCC is a leading SaaS platform for the multi-trillion-dollar P&C insurance economy powering operations for insurers, repairers, automakers, part suppliers, lenders, and more. CCC cloud technology connects more than 35,000 businesses digitizing mission-critical workflows, commerce, and customer experiences.
Business Overview Founded in 1980, CCC is a leading SaaS platform for the multi-trillion-dollar insurance economy powering operations for insurers, repairers, automakers, part suppliers, and more. CCC cloud technology connects more than 35,000 businesses digitizing mission-critical workflows, commerce, and customer experiences.
On May 19, 2023, the Company entered into Amendment No. 1 to the 2021 Credit Agreement (the “Amendment”) to establish SOFR as the benchmark rate for determining the applicable interest rate, replacing LIBOR. No other terms, including the amount of borrowings, required payments or maturity date, were changed as a result of the Amendment.
In May 2023, the Company entered into Amendment No. 1 to the 2021 Credit Agreement (the “Amendment”) to establish SOFR as the benchmark rate for determining the applicable interest rate, replacing LIBOR. No other terms, including the amount of borrowings, required payments or maturity date, were changed as a result of the Amendment.
See Note 6 to our consolidated financial statements for more information concerning certain of the specific assumptions we used in applying the Black-Scholes option pricing model to determine the fair value of our Private Warrants. Some of these assumptions involve inherent uncertainties and the application of significant judgment.
See Note 5 and Note 21 to our consolidated financial statements for more information concerning certain of the specific assumptions we used in applying the Black-Scholes option pricing model to determine the fair value of our Private Warrants. Some of these assumptions involve inherent uncertainties and the application of significant judgment.
Our platform is designed to solve the "many-to-many" problem faced by the insurance economy. There are numerous internally and externally developed insurance software solutions in the market today, with the vast majority of applications focused on insurance-only use cases and not on serving the broader insurance ecosystem.
Our platform is designed to solve the “many-to-many” problem faced by the insurance economy. There are numerous internally and externally developed insurance software solutions in the market today, with the vast majority of applications focused on insurance-only use cases and not on serving the broader insurance ecosystem.
We have customer agreements with more than 300 insurers (including carriers, self-insurers and other entities processing insurance claims), including 27 of the top 30 automotive insurance carriers in the U.S., 38 based on DWP, and hundreds of regional carriers.
We have customer agreements with more than 300 insurers (including carriers, self-insurers and other entities processing insurance claims), including 26 of the top 30 automotive insurance carriers in the U.S., based on DWP, and hundreds of regional carriers.
We believe we have become a leading insurance and repair SaaS provider in the U.S. by increasing the depth and breadth of our SaaS offerings over many years. Our insurance solutions help insurance carriers manage mission-critical workflows across the claims lifecycle, while building smart, dynamic experiences for their own customers.
We believe we have become a leading insurance and repair SaaS provider in the U.S. by increasing the depth and breadth of our SaaS offerings over many years. Our insurance solutions help insurance carriers manage mission-critical workflows across the claims lifecycle, while building intelligent experiences for their customers.
In 2023, our national carrier customers included 27 of the top 30 automotive insurers based on DWP, with average customer relationships spanning more than 10 years, as evidenced by our historical Software GDR of 98%-99%. • Expansion of solution adoption from existing customers: A central part of our strategy is expanding solution adoption across our existing customer base.
In 2024, our 39 national carrier customers included 26 of the top 30 automotive insurers based on DWP, with average customer relationships spanning more than 10 years, as evidenced by our historical Software GDR of 98%-99%. • Expansion of solution adoption from existing customers: A central part of our strategy is expanding solution adoption across our existing customer base.
We expect our general and administrative expenses, excluding stock-based compensation, to increase in absolute dollars as we continue to expand our operations, hire additional personnel, and incur costs to support the growth of our business. Amortization of Intangible Assets Our amortization of intangible assets consists of the capitalized costs of customer relationships in connection with business acquisitions.
We expect our general and administrative expenses to increase in absolute dollars as we continue to expand our operations, hire additional personnel, and incur costs to support the growth of our business. Amortization of Intangible Assets Our amortization of intangible assets consists of the capitalized costs of customer relationships in connection with business acquisitions.
There was no impairment charge recorded during the years ended December 31, 2022 and 2021. Stock-based Compensation The Company accounts for stock-based compensation plans in accordance with ASC 718, Compensation—Stock Compensation , which requires the recognition of expense measured based on the grant date fair value of the stock-based awards.
There was no impairment charge recorded during the year ended December 31, 2022. Stock-based Compensation The Company accounts for stock-based compensation plans in accordance with ASC 718, Compensation—Stock Compensation , which requires the recognition of expense measured based on the grant date fair value of the stock-based awards.
Quarter Ending 2023 2022 2021 Software NDR March 31 106% 114% 106% June 30 107% 111% 110% September 30 107% 110% 113% December 31 108% 106% 115% Software GDR We believe that Software GDR provides our management and our investors with insight into the value our solutions provide to our customers as represented by our ability to retain our existing customer base.
Quarter Ending 2024 2023 2022 Software NDR March 31 107% 106% 114% June 30 107% 107% 111% September 30 106% 107% 110% December 31 105% 108% 106% Software GDR We believe that Software GDR provides our management and our investors with insight into the value our solutions provide to our customers as represented by our ability to retain our existing customer base.
We believe that maintaining our software solution leadership is imperative to our growth plan. As a result, we intend to continue making significant investments in research and development to improve and expand our software solutions. Our research and development expenses totaled $173.1 million, $157.0 million and $166.0 million in the years ended December 31, 2023, 2022 and 2021, respectively.
We believe that maintaining our software solution leadership is imperative to our growth plan. As a result, we intend to continue making significant investments in research and development to improve and expand our software solutions. Our research and development expenses totaled $201.5 million, $173.1 million and $157.0 million in the years ended December 31, 2024, 2023 and 2022, respectively.
The increase in revenue was primarily a result of an 8% growth from existing customer upgrades and expanding solution offerings to these existing customers as well as 3% growth from new customers.
The increase in revenue was primarily a result of 6% growth from existing customer upgrades and expanding solution offerings to these existing customers as well as 3% growth from new customers.
The estimates and assumptions requiring significant judgment under our revenue recognition policy in accordance with ASC 606, Revenue from Contracts with Customers , are as follows: Determine the transaction price The transaction price is determined based on the consideration to which we expect to be entitled in exchange for services to the customer.
The estimates and assumptions requiring significant judgment under our revenue recognition policy in accordance with Accounting Standards Codification (“ASC”) 606, Revenue from Contracts with Customers , are as follows: Determine the transaction price The transaction price is determined based on the consideration to which we expect to be entitled in exchange for services to the customer.
Adjusted Gross Profit is defined as gross profit adjusted for amortization of acquired technologies, stock-based compensation and related employer payroll tax, impairment of acquired technologies, contract termination costs, and Business Combination transaction and related costs.
Adjusted Gross Profit is defined as gross profit adjusted for amortization of acquired technologies, stock-based compensation and related employer payroll tax, impairment of acquired technologies and contract termination costs.
Additional expenses include advertising costs, marketing costs and event costs, including the Company’s annual industry conference. We expect our selling and marketing expenses, excluding stock-based compensation, to increase in absolute dollars as we continue to increase investments to support the growth of our business.
Additional expenses include advertising costs, marketing costs and event costs, including the Company’s annual industry conference. We expect our selling and marketing expenses to increase in absolute dollars as we continue to increase investments to support the growth of our business.
Debt On September 21, 2021, CCC Intelligent Solutions Inc., an indirect wholly owned subsidiary of the Company, together with certain of the Company’s subsidiaries acting as guarantors entered into a credit agreement (the "2021 Credit Agreement").
Debt On September 21, 2021, CCC Intelligent Solutions Inc., an indirect wholly owned subsidiary of the Company, together with certain of the Company’s subsidiaries acting as guarantors entered into a credit agreement (as subsequently amended, the “2021 Credit Agreement”).
Beginning with fiscal year ended December 31, 2022, if the Company's leverage ratio, as defined in the 2021 Credit Agreement is greater than 3.5, the Term B Loan requires a prepayment of principal, subject to certain exceptions, in connection with the receipt of proceeds from certain asset sales, casualty events, and debt issuances by the Company, and up to 50% of annual excess cash flow, as defined in and as further set forth in the 2021 Credit Agreement.
If the Company’s leverage ratio, as defined in the 2021 Credit Agreement is greater than 3.5, the Term B Loan requires a prepayment of principal, subject to certain exceptions, in connection with the receipt of proceeds from certain asset sales, casualty events, and debt issuances by the Company, and up to 50% of annual excess cash flow, as defined in and as further set forth in the 2021 Credit Agreement.
Our cost of revenues is primarily comprised of personnel costs, including stock-based compensation and costs of external resources used in the delivery of services to customers, including software configuration, integration services, and customer support activities, third party costs related to hosting the Company's software for its customers, internal support of production infrastructure, information technology (“IT”) security and production environment expenses, depreciation expense, cost of software production, and license and royalty fees paid to third parties.
Our cost of revenues is primarily comprised of personnel costs, including stock-based compensation and costs of external resources used in the delivery of services to customers, including software configuration, integration and implementation services, and customer support activities, third party costs related to hosting the Company’s software for its customers, internal support of production infrastructure, IT security and production environment expenses, depreciation expense, cost of software production, and professional service, license and royalty fees paid to third parties.
Free Cash Flow is defined as net cash provided by operating activities less cash used for the purchases of software, equipment and property, and purchase of intangible assets.
Free Cash Flow is defined as net cash provided by operating activities less cash used for the purchases of software, equipment and property.
Our AI solutions increase automation across existing insurance and repair processes including vehicle damage detection, claim triage, claim handling, repair estimating, intelligent claim review and claim subrogation. We deliver real-world AI with more than 100 U.S. auto insurers and more than 1,000 U.S. collision repairers actively using AI-powered solutions in production environments.
Our AI solutions streamline existing insurance and repair processes including vehicle damage detection, claim triage, claim handling, repair estimating, intelligent claim review, and claim subrogation. We deliver real-world AI with more than 100 U.S. auto insurers and more than 10,000 U.S. collision repairers actively using AI-powered solutions in production environments.
Management's Discussion and Analysis of Financial Condition and Results of Operations located in our Annual Report on Form 10-K for the year ended December 31, 2022, filed on March 1, 2023, for the discussion of the comparison of the year ended December 31, 2022 to the year ended December 31, 2021, the earliest of the three fiscal years presented in the consolidated financial statements.
Management’s Discussion and Analysis of Financial Condition and Results of Operations located in our Annual Report on Form 10-K for the year ended December 31, 2023, filed on February 28, 2024, for the discussion of the comparison of the year ended December 31, 2023 to the year ended December 31, 2022, the earliest of the three fiscal years presented in the consolidated financial statements.
As a result of adverse macroeconomic impacts due to changes in market conditions and increases in interest rates, which contributed to downward revisions to future projected earnings and cash flows, we performed an interim quantitative goodwill test of our China reporting unit during the three months ended June 30, 2023.
During May 2023, as a result of adverse macroeconomic impacts due to changes in market conditions and increases in interest rates, which contributed to downward revisions to future projected earnings and cash flows, we performed an interim quantitative goodwill test of our China reporting unit.
The income tax provision for the year ended December 31, 2023 was primarily due to the Company's taxable income, after the effect of permanent differences related to stock-based compensation expense and the impairment of certain intangible assets. The income tax provision for the year ended December 31, 2022 was due to the Company's pretax income.
The income tax provision for the year ended December 31, 2023 was primarily due to the Company’s taxable income, after the effect of permanent differences related to stock-based compensation expense and the impairment of certain intangible assets. Comparison of Fiscal Year Ended December 31, 2023 to Fiscal Year Ended December 31, 2022 Refer to Item 7.
Change in Fair Value of Warrant Liabilities We recognized expense of $15.1 million from a change in fair value of warrant liabilities for the year ended December 31, 2023, compared to income of $26.1 million for the year ended December 31, 2022.
Change in Fair Value of Warrant Liabilities We recognized income of $14.4 million from a change in fair value of warrant liabilities for the year ended December 31, 2024, compared to expense of $15.1 million for the year ended December 31, 2023.
Borrowings under the 2021 Credit Facilities bear interest at rates based on the ratio of the Company’s and its subsidiaries’ consolidated first lien net indebtedness to the Company’s and its subsidiaries’ consolidated EBITDA for applicable periods specified in the 2021 Credit Agreement.
Borrowings under the 2021 Credit Facilities bear interest at rates based on the ratio of CCC Intelligent Solutions Inc. and certain of its subsidiaries’ consolidated first lien net indebtedness to consolidated EBITDA for applicable periods specified in the 2021 Credit Agreement.
Net cash used in financing activities was due to a $328.5 million repurchase of common stock, $16.7 million of payroll tax payments related to the net share settlement of equity awards, and $8.0 million of long-term debt payments, partially offset by $25.4 million of proceeds from stock options exercises and $4.8 million of proceeds from shares purchased through the Company's Employee Stock Purchase Plan. 2022 Net cash provided by operating activities was $199.9 million for the year ended December 31, 2022.
Net cash used in financing activities was due to a $328.5 million repurchase of common stock, $16.7 million of payroll tax payments related to the net share settlement of equity awards, and $8.0 million of long-term debt payments, partially offset by $25.4 million of proceeds from stock options exercises and $4.8 million of proceeds from shares purchased through the Company's Employee Stock Purchase Plan.
Some of these assumptions involve inherent uncertainties and the application of significant judgment. As a result, if factors or expected outcomes change and we use significantly different assumptions or estimates, our stock-based compensation could be materially different. Valuation of Warrant Liabilities We account for our Private Warrants in accordance with the guidance contained in ASC 815-40.
As a result, if factors or expected outcomes change and we use significantly different assumptions or estimates, our stock-based compensation could be materially different. Valuation of Warrant Liabilities We account for our Private Warrants in accordance with the guidance contained in ASC 815-40.
Adjusted EBITDA is defined as net (loss) income adjusted for interest, taxes, amortization, depreciation, stock-based compensation expense and related employer payroll tax, goodwill and intangible asset impairment charges, change in fair value of warrant liabilities, change in fair value of derivative instruments, change in fair value of interest rate swap agreements, litigation costs in legal matters in which the Company is the plaintiff, M&A and integration costs, Business Combination transaction and related costs, including secondary offering costs, income from derivative instruments, lease abandonment charges, contract termination costs, lease overlap costs for the incremental expenses associated with the Company’s new corporate headquarters prior to termination of its then existing headquarters’ lease, change in fair value of contingent consideration, (income) costs related to divestiture, net, gain on sale of cost method investment, and loss on early extinguishment of debt.
Adjusted EBITDA is defined as net income (loss) adjusted for interest, taxes, amortization, depreciation, stock-based compensation expense and related employer payroll tax, costs associated with the acquisition and integration of completed and potential M&A, litigation costs in legal matters in which we are the plaintiff and related antitrust matters, equity transaction and related costs, including secondary offering costs, change in fair value of contingent consideration, change in fair value of warrant liabilities, change in fair value of derivative instruments, income from derivative instruments, goodwill and intangible asset impairment charges, lease abandonment charges, contract termination costs, lease overlap costs for the incremental expenses associated with the Company’s new corporate headquarters prior to termination of its then existing headquarters’ lease, gain on sale of cost method investment and income related to divestiture, net.
Adjusted Operating Income is defined as operating (loss) income adjusted for amortization, stock-based compensation expense and related employer payroll tax, goodwill and intangible asset impairment charges, lease abandonment charges, contract termination costs, M&A and integration costs, lease overlap costs for the incremental expenses associated with the Company’s new corporate headquarters prior to termination of its then existing headquarters’ lease, Business Combination transaction and related costs, including secondary offering costs, litigation costs in legal matters in which the Company is the plaintiff, change in fair value of contingent consideration and (income) costs related to divestiture, net. 46 The following table reconciles operating (loss) income to Adjusted Operating Income for the years ended December 31, 2023, 2022 and 2021: Year ended December 31, (dollar amounts in thousands) 2023 2022 2021 Operating (loss) income $ (23,925 ) $ 51,922 $ (144,675 ) Amortization of intangible assets 71,972 72,278 72,358 Amortization of acquired technologies—Cost of revenue 26,464 26,938 26,320 Stock-based compensation expense and related employer payroll tax 147,707 111,865 261,995 Goodwill and intangible asset impairment charges 82,742 — — Plaintiff litigation costs 5,068 894 — M&A and integration costs 3,372 1,772 — Business combination transaction and related costs, including secondary offering costs 2,031 1,330 12,385 Lease abandonment — 6,137 2,582 Contract termination costs — 3,248 — Lease overlap costs — 1,338 3,697 Change in fair value of contingent consideration — (100 ) — (Income) costs related to divestiture, net — (877 ) 2,177 Adjusted operating income $ 315,431 $ 276,745 $ 236,839 Adjusted EBITDA We believe that Adjusted EBITDA, as defined below, is useful in evaluating our operational performance distinct and apart from financing costs, certain expenses that may not be indicative of our recurring core business operating results and non-operational expenses.
Adjusted Operating Income is defined as operating income (loss) adjusted for amortization, stock-based compensation expense and related employer payroll tax, costs associated with the acquisition and integration of completed and potential M&A, litigation costs in legal matters in which we are the plaintiff and related antitrust matters, equity transaction and related costs, including secondary offering costs, change in fair value of contingent consideration, goodwill and intangible asset impairment charges, lease abandonment charges, contract termination costs, lease overlap costs for the incremental expenses associated with the Company’s new corporate headquarters prior to termination of its then existing headquarters’ lease and income related to divestiture, net. 45 The following table reconciles operating income (loss) to Adjusted Operating Income for the years ended December 31, 2024, 2023 and 2022: Year ended December 31, (dollar amounts in thousands) 2024 2023 2022 Operating income (loss) $ 80,105 $ (23,925 ) $ 51,922 Amortization of intangible assets 71,768 71,972 72,278 Amortization of acquired technologies—Cost of revenue 9,000 26,464 26,938 Stock-based compensation expense and related employer payroll tax 177,808 147,707 111,865 M&A and integration costs 9,193 3,372 1,772 Litigation costs 4,455 5,068 894 Equity transaction costs, including secondary offering costs 1,938 2,031 1,330 Change in fair value of contingent consideration (100 ) — (100 ) Goodwill and intangible asset impairment charges — 82,742 — Lease abandonment — — 6,137 Contract termination costs — — 3,248 Lease overlap costs — — 1,338 Income related to divestiture, net — — (877 ) Adjusted operating income $ 354,167 $ 315,431 $ 276,745 Adjusted EBITDA We believe that Adjusted EBITDA, as defined below, is useful in evaluating our operational performance distinct and apart from financing costs, certain expenses that may not be indicative of our recurring core business operating results and non-operational expenses.
The Adjusted Gross Margin is defined as Adjusted Gross Profit divided by Revenue. 45 The following table reconciles Gross Profit to Adjusted Gross Profit for the years ended December 31, 2023, 2022 and 2021: Year ended December 31, (amounts in thousands, except percentages) 2023 2022 2021 Gross Profit $ 636,159 $ 568,509 $ 492,633 Amortization of acquired technologies 26,464 26,938 26,320 Stock-based compensation and related employer payroll tax 9,129 6,090 13,644 Impairment of acquired technologies 431 — — Contract termination costs — 3,248 — Business combination transaction and related costs — — 905 Adjusted Gross Profit $ 672,183 $ 604,785 $ 533,502 Gross Profit Margin 73 % 73 % 72 % Adjusted Gross Profit Margin 78 % 77 % 78 % Adjusted Operating Expenses We believe that Adjusted Operating Expenses, as defined below, provides meaningful supplemental information regarding our performance by excluding certain items that may not be indicative of our recurring core business operating results.
The Adjusted Gross Margin is defined as Adjusted Gross Profit divided by Revenue. 44 The following table reconciles Gross Profit to Adjusted Gross Profit for the years ended December 31, 2024, 2023 and 2022: Year ended December 31, (amounts in thousands, except percentages) 2024 2023 2022 Gross Profit $ 713,803 $ 636,159 $ 568,509 Amortization of acquired technologies 9,000 26,464 26,938 Stock-based compensation and related employer payroll tax 9,943 9,129 6,090 Impairment of acquired technologies — 431 — Contract termination costs — — 3,248 Adjusted Gross Profit $ 732,746 $ 672,183 $ 604,785 Gross Profit Margin 76 % 73 % 73 % Adjusted Gross Profit Margin 78 % 78 % 77 % Adjusted Operating Expenses We believe that Adjusted Operating Expenses, as defined below, provides meaningful supplemental information regarding our performance by excluding certain items that may not be indicative of our recurring core business operating results.
The following table reconciles operating expenses to Adjusted Operating Expenses for the years ended December 31, 2023, 2022 and 2021: Year ended December 31, (dollar amounts in thousands) 2023 2022 2021 Operating expenses $ 660,084 $ 516,587 $ 637,308 Amortization of intangible assets (71,972 ) (72,278 ) (72,358 ) Stock-based compensation expense and related employer payroll tax (138,578 ) (105,775 ) (248,351 ) Goodwill and intangible asset impairment charges (82,311 ) — — Plaintiff litigation costs (5,068 ) (894 ) — M&A and integration costs (3,372 ) (1,772 ) — Business combination transaction and related costs, including secondary offering costs (2,031 ) (1,330 ) (11,480 ) Lease abandonment — (6,137 ) (2,582 ) Lease overlap costs — (1,338 ) (3,697 ) Change in fair value of contingent consideration — 100 — Income (costs) related to divestiture, net — 877 (2,177 ) Adjusted operating expenses $ 356,752 $ 328,040 $ 296,663 Adjusted Operating Income We believe that Adjusted Operating Income, as defined below, provides meaningful supplemental information regarding our performance by excluding certain items that may not be indicative of our recurring core business operating results.
The following table reconciles operating expenses to Adjusted Operating Expenses for the years ended December 31, 2024, 2023 and 2022: Year ended December 31, (dollar amounts in thousands) 2024 2023 2022 Operating expenses $ 633,698 $ 660,084 $ 516,587 Amortization of intangible assets (71,768 ) (71,972 ) (72,278 ) Stock-based compensation expense and related employer payroll tax (167,865 ) (138,578 ) (105,775 ) M&A and integration costs (9,193 ) (3,372 ) (1,772 ) Litigation costs (4,455 ) (5,068 ) (894 ) Equity transaction costs, including secondary offering costs (1,938 ) (2,031 ) (1,330 ) Change in fair value of contingent consideration 100 — 100 Goodwill and intangible asset impairment charges — (82,311 ) — Lease abandonment — — (6,137 ) Lease overlap costs — — (1,338 ) Income related to divestiture, net — — 877 Adjusted operating expenses $ 378,579 $ 356,752 $ 328,040 Adjusted Operating Income We believe that Adjusted Operating Income, as defined below, provides meaningful supplemental information regarding our performance by excluding certain items that may not be indicative of our recurring core business operating results.
Adjusted Operating Expenses is defined as operating expenses adjusted for amortization of intangible assets, stock-based compensation expense and related employer payroll tax, goodwill and intangible asset impairment charges, litigation costs in legal matters in which the Company is the plaintiff, merger and acquisition ("M&A") and integration costs, Business Combination transaction and related costs, including secondary offering costs, lease abandonment charges, lease overlap costs for the incremental expenses associated with the Company’s new corporate headquarters prior to termination of its then existing headquarters’ lease, change in fair value of contingent consideration and income (costs) related to divestiture, net.
Adjusted Operating Expenses is defined as operating expenses adjusted for amortization of intangible assets, stock-based compensation expense and related employer payroll tax, costs associated with the acquisition and integration of completed and potential mergers and acquisitions (“M&A”), litigation costs in legal matters in which we are the plaintiff and related antitrust matters, equity transaction and related costs, including secondary offering costs, change in fair value of contingent consideration, goodwill and intangible asset impairment charges, lease abandonment charges, lease overlap costs for the incremental expenses associated with the Company’s new corporate headquarters prior to termination of its then existing headquarters’ lease and income related to divestiture, net.
Key Performance Measures and Operating Metrics In addition to our GAAP and non-GAAP financial measures, we rely on Software Net Dollar Retention Rate (“Software NDR”) and Software Gross Dollar Retention Rate (“Software GDR”) to measure and evaluate our business to make strategic decisions.
The Swap Agreements expire on July 31, 2027. 38 Key Performance Measures and Operating Metrics In addition to our GAAP and non-GAAP financial measures, we rely on Software Net Dollar Retention Rate (“Software NDR”) and Software Gross Dollar Retention Rate (“Software GDR”) to measure and evaluate our business and to make strategic decisions.
The following table reconciles net (loss) income to Adjusted EBITDA for the years ended December 31, 2023, 2022 and 2021: 47 Year ended December 31, (dollar amounts in thousands) 2023 2022 2021 Net (loss) income $ (90,071 ) $ 38,406 $ (248,919 ) Interest expense 63,577 38,990 58,990 Interest income (16,252 ) (908 ) — Income tax provision (benefit) 5,524 11,456 (26,000 ) Amortization of intangible assets 71,972 72,278 72,358 Amortization of acquired technologies—Cost of revenue 26,464 26,938 26,320 Depreciation and amortization related to software, equipment and property 8,577 10,161 12,511 Depreciation and amortization related to software, equipment and property—Cost of revenue 28,325 17,772 11,940 Stock-based compensation expense and related employer payroll tax 147,707 111,865 261,995 Goodwill and intangible asset impairment charges 82,742 — — Change in fair value of warrant liabilities 15,096 (26,073 ) 64,501 Change in fair value of derivative instruments 5,743 (5,663 ) — Change in fair value of interest rate swap agreements — — (8,373 ) Income from derivative instruments (6,460 ) — — Plaintiff litigation costs 5,068 894 — M&A and integration costs 3,372 1,772 — Business combination transaction and related costs, including secondary offering costs 2,031 1,330 12,385 Lease abandonment — 6,137 2,582 Contract termination costs — 3,248 — Lease overlap costs — 1,338 3,697 Change in fair value of contingent consideration — (100 ) — Gain on sale of cost method investment — (3,587 ) — (Income) costs related to divestiture, net — (877 ) 2,177 Loss on early extinguishment of debt — — 15,240 Adjusted EBITDA $ 353,415 $ 305,377 $ 261,404 Adjusted EBITDA Margin 41 % 39 % 38 % Adjusted Net Income and Adjusted Earnings Per Share We believe that Adjusted Net Income, as defined below, and Adjusted Earnings Per Share are useful in evaluating our operational performance distinct and apart from certain expenses that may not be indicative of our recurring core business operating results.
The following table reconciles net income (loss) to Adjusted EBITDA for the years ended December 31, 2024, 2023 and 2022: Year ended December 31, (dollar amounts in thousands) 2024 2023 2022 Net income (loss) $ 31,240 $ (90,071 ) $ 38,406 Interest expense 64,608 63,577 38,990 Interest income (12,203 ) (16,252 ) (908 ) Income tax provision 13,074 5,524 11,456 Amortization of intangible assets 71,768 71,972 72,278 Amortization of acquired technologies—Cost of revenue 9,000 26,464 26,938 Depreciation and amortization related to software, equipment and property 8,774 8,577 10,161 Depreciation and amortization related to software, equipment and property—Cost of revenue 34,134 28,325 17,772 Stock-based compensation expense and related employer payroll tax 177,808 147,707 111,865 M&A and integration costs 9,193 3,372 1,772 Litigation costs 4,455 5,068 894 Equity transaction costs, including secondary offering costs 1,938 2,031 1,330 Change in fair value of contingent consideration (100 ) — (100 ) Change in fair value of warrant liabilities (14,378 ) 15,096 (26,073 ) Change in fair value of derivative instruments 5,233 5,743 (5,663 ) Income from derivative instruments (7,167 ) (6,460 ) — Goodwill and intangible asset impairment charges — 82,742 — Lease abandonment — — 6,137 Contract termination costs — — 3,248 Lease overlap costs — — 1,338 Gain on sale of cost method investment — — (3,587 ) Income related to divestiture, net — — (877 ) Adjusted EBITDA $ 397,377 $ 353,415 $ 305,377 Adjusted EBITDA Margin 42 % 41 % 39 % 46 Adjusted Net Income and Adjusted Earnings Per Share We believe that Adjusted Net Income, as defined below, and Adjusted Earnings Per Share are useful in evaluating our operational performance distinct and apart from certain expenses that may not be indicative of our recurring core business operating results.
One of the primary obstacles facing the P&C insurance economy is increasing complexity. Complexity in the P&C insurance economy is driven by technological advancements, IoT data, new business models, supply chain disruption and changing consumer expectations. We believe digitization plays a critical role in managing this growing complexity while meeting consumer expectations.
One of the primary obstacles facing the insurance economy is increasing complexity which is driven by technological advancements, supply-chain disruption, social inflation, medical inflation, and IOT data. We believe digitization plays a critical role in managing this growing complexity while meeting consumer expectations.
Change in Fair Value of Warrant Liabilities Change in fair value of warrant liabilities comprises fair value adjustments of the Public Warrants and Private Warrants assumed in connection with the Business Combination. In December 2021, we redeemed all of our outstanding Public Warrants and none were outstanding as of December 31, 2021 or during subsequent periods.
Change in Fair Value of Warrant Liabilities Change in fair value of warrant liabilities comprises fair value adjustments of the private warrants assumed in connection with the Business Combination. In May 2024, we redeemed all of our outstanding private warrants and none were outstanding as of December 31, 2024.
Our stock-based awards have service-based vesting, performance-based vesting and performance-based vesting subject to a market condition. 54 The grant date fair value of our service-based awards, excluding RSUs, is determined using the Black-Scholes option-pricing model. The fair value of each service-based and performance-based RSU is determined using the fair value of the underlying common stock on the date of grant.
The grant date fair value of our service-based awards, excluding RSUs, is determined using the Black-Scholes option-pricing model. The fair value of each service-based and performance-based RSU is determined using the fair value of the underlying common stock on the date of grant.
The increase in both gross profit and gross profit margin was primarily due to increased software subscription revenues and economies of scale resulting from fixed cost arrangements, partially offset by the increase in depreciation expense related to additional investments in platform and customer solution enhancements.
The increase in both gross profit and gross profit margin was primarily due to increased software subscription revenues, economies of scale resulting from fixed cost arrangements and lower amortization of acquired technologies, partially offset by the increase in depreciation expense related to additional investments in new and enhanced customer solutions and platform development.
Interest Rate Swaps —In June 2017, the Company entered into three floating to fixed interest rate swap agreements (“Swap Agreements”) to reduce its exposure to the variability from future cash flows resulting from interest rate risk related to its floating rate long-term debt.
Interest Rate Swaps In February 2025, the Company entered into two floating to fixed interest rate swap agreements (the "Swap Agreements") to reduce its exposure to the variability from future cash flows resulting from interest rate risk related to its floating rate long-term debt.
Net cash provided by financing activities was due to $27.7 million of proceeds from stock option exercises and $3.2 million of proceeds from shares purchased through the Company's Employee Stock Purchase Plan, partially offset by $8.0 million of principal payments of long-term debt and $5.0 million of tax payments related to the net share settlement of employee equity awards. 2021 Net cash provided by operating activities was $127.3 million for the year ended December 31, 2021.
Net cash used in financing activities was primarily due to $57.8 million of payments for employee tax liabilities related to the net share settlement of employee equity awards and $8.0 million of long-term debt payments, partially offset by $33.5 million of proceeds from stock option exercises and $5.7 million of proceeds from shares purchased through the Company’s Employee Stock Purchase Plan. 2023 Net cash provided by operating activities was $250.0 million for the year ended December 31, 2023.
Net cash provided by operating activities consists of net income of $38.4 million, adjusted for $175.4 million of non-cash items, $2.7 million for changes in working capital and ($16.7) million for the effect of changes in other operating assets and liabilities.
Net cash provided by operating activities consists of net income of $31.2 million, adjusted for $257.6 million of non-cash items, $(7.3) million for changes in working capital and $2.3 million for the effect of changes in other operating assets and liabilities.
The following table reconciles net cash provided by operating activities to Free Cash Flow for the years ended December 31, 2023, 2022 and 2021: Year ended December 31, (dollar amounts in thousands) 2023 2022 2021 Net cash provided by operating activities $ 250,033 $ 199,907 $ 127,335 Less: Purchases of software, equipment, and property (55,032 ) (47,951 ) (38,321 ) Less: Purchase of intangible assets — — (49 ) Free Cash Flow $ 195,001 $ 151,956 $ 88,965 Liquidity and Capital Resources We have financed our operations with cash flows from operations.
The following table reconciles net cash provided by operating activities to Free Cash Flow for the years ended December 31, 2024, 2023 and 2022: Year ended December 31, (dollar amounts in thousands) 2024 2023 2022 Net cash provided by operating activities $ 283,886 $ 250,033 $ 199,907 Less: Purchases of software, equipment, and property (53,012 ) (55,032 ) (47,951 ) Free Cash Flow $ 230,874 $ 195,001 $ 151,956 Liquidity and Capital Resources We have financed our operations with cash flows from operations.
The increase was due to an $11.1 million increase in IT related costs, an $8.5 million increase in personnel-related costs, including $5.9 million of stock-based compensation, and an $8.3 million increase in consulting and other professional service costs, partially offset by a $11.7 million increase in the amount of capitalized time on new and enhanced customer solutions and platform development.
The increase was primarily due to a $21.7 million increase in stock-based compensation, a $6.2 million increase in IT related costs, and a $3.3 million decrease in the amount of capitalized time on new and enhanced customer solutions and platform development, partially offset by a $1.9 million decrease in consulting and professional service costs.
The decrease was primarily due to an $11.4 million difference in the change in fair value of the interest rate cap derivative instruments, partially offset by a $6.5 million increase in income from the interest rate cap derivative instruments.
The increase was primarily due to a $0.7 million increase in income from the interest rate cap derivative instruments and a $0.5 million difference in the change in fair value of the interest rate cap derivative instruments, partially offset by a $0.8 million decrease in other income.
Year ended December 31, (dollar amounts in thousands) 2023 2022 2021 Net (loss) income $ (90,071 ) $ 38,406 $ (248,919 ) Amortization of intangible assets 71,972 72,278 72,358 Amortization of acquired technologies—Cost of revenue 26,464 26,938 26,320 Stock-based compensation expense and related employer payroll tax 147,707 111,865 261,995 Goodwill and intangible asset impairment charges 82,742 — — Change in fair value of warrant liabilities 15,096 (26,073 ) 64,501 Change in fair value of derivative instruments 5,743 (5,663 ) — Change in fair value of interest rate swap agreements — — (8,373 ) Plaintiff litigation costs 5,068 894 — M&A and integration costs 3,372 1,772 — Business combination transaction and related costs, including secondary offering costs 2,031 1,330 12,385 Lease abandonment — 6,137 2,582 Contract termination costs — 3,248 — Lease overlap costs — 1,338 3,697 Change in fair value of contingent consideration — (100 ) — (Income) costs related to divestiture, net — (877 ) 2,177 Gain on sale of cost method investment — (3,587 ) — Loss on early extinguishment of debt — — 15,240 Tax effect of adjustments (59,638 ) (51,495 ) (73,684 ) Adjusted net income $ 210,486 $ 176,411 $ 130,279 Adjusted net income per share attributable to common stockholders Basic $ 0.34 $ 0.29 $ 0.24 Diluted $ 0.32 $ 0.27 $ 0.23 Weighted average shares outstanding Basic 617,889,384 607,760,886 543,558,222 Diluted 651,587,360 642,841,596 575,619,243 Free Cash Flow We believe that Free Cash Flow, as defined below, provides meaningful supplemental information regarding our ability to generate cash and fund our operations and capital expenditures.
Year ended December 31, (dollar amounts in thousands) 2024 2023 2022 Net income (loss) $ 31,240 $ (90,071 ) $ 38,406 Amortization of intangible assets 71,768 71,972 72,278 Amortization of acquired technologies—Cost of revenue 9,000 26,464 26,938 Stock-based compensation expense and related employer payroll tax 177,808 147,707 111,865 M&A and integration costs 9,193 3,372 1,772 Litigation costs 4,455 5,068 894 Equity transaction costs, including secondary offering costs 1,938 2,031 1,330 Change in fair value of contingent consideration (100 ) — (100 ) Change in fair value of warrant liabilities (14,378 ) 15,096 (26,073 ) Change in fair value of derivative instruments 5,233 5,743 (5,663 ) Goodwill and intangible asset impairment charges — 82,742 — Lease abandonment — — 6,137 Contract termination costs — — 3,248 Lease overlap costs — — 1,338 Gain on sale of cost method investment — — (3,587 ) Income related to divestiture, net — — (877 ) Tax effect of adjustments (58,086 ) (59,638 ) (51,495 ) Adjusted net income $ 238,071 $ 210,486 $ 176,411 Adjusted net income per share attributable to common stockholders Basic $ 0.39 $ 0.34 $ 0.29 Diluted $ 0.37 $ 0.32 $ 0.27 Weighted average shares outstanding Basic 610,761,424 617,889,384 607,760,886 Diluted 641,875,525 651,587,360 642,841,596 Free Cash Flow We believe that Free Cash Flow, as defined below, provides meaningful supplemental information regarding our ability to generate cash and fund our operations and capital expenditures.
Borrowings under the 2021 Revolving Credit Facility did not exceed 35% of the aggregate commitments and the Company was not subject to the leverage test during the years ended December 31, 2023 and 2022. First Lien Credit Agreement —In April 2017, the Company entered into the First Lien Credit Agreement.
Borrowings under the 2021 Revolving Credit Facility did not exceed 35% of the aggregate commitments and the Company was not subject to the leverage test during the years ended December 31, 2024 and 2023.
As of December 31, 2023, the Company had an accumulated deficit totaling $1,126.5 million and $784.0 million principal outstanding on our term loan.
As of December 31, 2024, the Company had an accumulated deficit totaling $1,095.2 million and $776.0 million principal outstanding on our term loan.
Therefore, we used an expected dividend yield of zero. See Note 21 to our consolidated financial statements for more information concerning certain of the specific assumptions we used in applying the Black-Scholes option pricing model and Monte Carlo simulation method to determine the estimated fair value of our stock-based awards with service vesting and performance vesting.
See Note 20 to our consolidated financial statements for more information concerning certain of the specific assumptions we used in applying the Black-Scholes option pricing model and Monte Carlo simulation method to determine the estimated fair value of our stock-based awards with service vesting and performance vesting. Some of these assumptions involve inherent uncertainties and the application of significant judgment.
The proceeds of the 2021 Credit Agreement were used to repay all outstanding borrowings under the First Lien Credit Agreement. 2021 Credit Agreement —The 2021 Credit Agreement consists of the $800.0 million term loan (the "Term B Loan") and a revolving credit facility for an aggregate principal amount of $250.0 million (the "2021 Revolving Credit Facility" and together with the Term B Loan, the "2021 Credit Facilities").
The proceeds of the 2021 Credit Agreement and cash on hand were used to repay all outstanding borrowings under the Company’s previous credit agreement. 2021 Credit Agreement —The 2021 Credit Agreement consists of an $800.0 million term loan (the “Term B Loan”) and a revolving credit facility for an aggregate principal amount of $250.0 million (the “2021 Revolving Credit Facility” and together with the Term B Loan, the “2021 Credit Facilities”).
The original estimate of an asset’s useful life and the impact of an event or circumstance on either an asset’s useful life or carrying value involve significant judgment regarding estimates of the future cash flows associated with each asset.
The original estimate of an asset’s useful life and the impact of an event or circumstance on either an asset’s useful life or carrying value involve significant judgment regarding estimates of the future cash flows associated with each asset. There was no impairment charge recorded during the year ended December 31, 2024.
Adjusted Net Income is defined as net (loss) income adjusted for the after-tax effects of amortization, stock-based compensation expense and related employer payroll tax, income from derivative instruments, change in fair value of interest rate swap agreements, goodwill and intangible asset impairment charges, change in fair value of warrant liabilities, change in fair value of derivative instruments, litigation costs in legal matters in which the Company is the plaintiff, M&A and integration costs, Business Combination transaction and related costs, including secondary offering costs, lease abandonment charges, contract termination costs, lease overlap costs for the incremental expenses associated with the Company’s new corporate headquarters prior to termination of its then existing headquarters’ lease, change in fair value of contingent consideration, (income) costs related to divestiture, net, gain on sale of cost method investment, and loss on early extinguishment of debt. 48 The following table reconciles net (loss) income to Adjusted Net Income and Adjusted Earnings per Share for the years ended December 31, 2023, 2022 and 2021.
Adjusted Net Income is defined as net income (loss) adjusted for the after-tax effects of amortization, stock-based compensation expense and related employer payroll tax, costs associated with the acquisition and integration of completed and potential M&A, litigation costs in legal matters in which we are the plaintiff and related antitrust matters, equity transaction and related costs, including secondary offering costs, change in fair value of contingent consideration, change in fair value of warrant liabilities, change in fair value of derivative instruments, goodwill and intangible asset impairment charges. lease abandonment charges, contract termination costs, lease overlap costs for the incremental expenses associated with the Company’s new corporate headquarters prior to termination of its then existing headquarters’ lease, gain on sale of cost method investment and income related to divestiture, net.
Our stock-based awards include stock options, restricted stock units (“RSUs”), shares issued through our employee stock purchase program, and phantom shares. Stock-based payment awards that are settled in cash are accounted for as liabilities.
Our stock-based awards include stock options, restricted stock units (“RSUs”) and shares issued through our employee stock purchase program. Stock-based payment awards that are 51 settled in cash are accounted for as liabilities. Our stock-based awards have service-based vesting, performance-based vesting and performance-based vesting subject to a market condition.
Other Income-Net Other income-net consists primarily of changes in fair value of our interest rate cap derivative instruments and income received from our interest rate cap derivative instruments, as well as foreign currency transaction gains and losses related to the impact of transactions denominated in a foreign currency.
Other Income-Net Other income-net consists primarily of changes in fair value of our interest rate cap derivative instruments and income received from our interest rate cap derivative instruments, as well as foreign currency transaction gains and losses related to the impact of transactions denominated in a foreign currency. 41 Income Tax Provision Income tax provision consists of U.S. federal and state income taxes and income taxes in certain foreign jurisdictions in which we conduct business.
Other Income-Net Other income-net decreased $4.6 million to $1.8 million for the year ended December 31, 2023 compared to $6.4 million for the year ended December 31, 2022.
Other Income-Net Other income-net increased $0.4 million to $2.2 million for the year ended December 31, 2024 compared to $1.8 million for the year ended December 31, 2023.
We have more than 35,000 total customers, including approximately 29,500 automotive collision repair facilities (including repairers and other entities that estimate damaged vehicles), approximately 5,000 parts suppliers, 13 of the top 15 automotive manufacturers based on new vehicle sales, and numerous other companies that participate in the P&C insurance economy.
We have more than 35,000 total customers, including more than 30,500 automotive collision repair facilities (including repairers and other entities that estimate damaged vehicles), more than 5,500 parts suppliers, 12 of the top 15 automotive manufacturers based on new vehicle sales, and numerous other companies that participate in the insurance economy. 37 We generate revenue through the sale of software subscriptions and other revenue, primarily from professional services.
The change in working capital was primarily a result of an increase in other current assets of $12.3 million due to timing of payments for prepaid and other deferred costs, an increase in accounts receivable of $4.7 million due to revenue growth and an increase in the current portion of deferred contract costs of $3.1 million due to higher employee sales incentives, partially offset by an increase in accrued expenses of $8.3 million due to timing of payments, an increase in 52 deferred revenue of $4.5 million due to revenue growth and timing of customer payments and an increase in income taxes of $3.8 million due to timing of payments.
The change in working capital was primarily a result of a $7.1 million change in income taxes due to timing of payments, a $4.5 million increase in deferred contract costs due to amounts deferred on new contracts and a $4.2 million increase in accounts receivable due to revenue growth, partially offset by a $4.3 million decrease in other current assets due to timing of payments for prepaid and other deferred costs and an increase in accounts payable of $2.1 million.
Intercompany transactions and balances are eliminated in consolidation. The consolidated financial statements include 100% of the accounts of wholly-owned and majority-owned subsidiaries. The ownership interest of the minority investor is recorded as a non-controlling interest in a subsidiary. The Company operates in one operating segment. The chief operating decision maker for the Company is the chief executive officer.
Intercompany transactions and balances are eliminated in consolidation. The consolidated financial statements include 100% of the accounts of wholly-owned and majority-owned subsidiaries. The ownership interest of the minority investor is recorded as a non-controlling interest in a subsidiary. The Company organizes its segments around its operations by geographic region and operates in one reportable segment.
The impairment charges were the result of lower forecasted earnings and cash flows for the Company’s China reporting unit. There was no impairment charge recognized during the year ended December 31, 2022. See Note 12 to the consolidated financial statements included elsewhere in this Annual Report on Form 10-K for additional information.
Impairment of acquired technologies was $0.4 million for the year ended December 31, 2023 due to an impairment charge recognized as a result of lower forecasted earnings and cash flows for the Company’s China reporting unit. See Note 11 to the consolidated financial statements included elsewhere in the Annual Report on Form 10-K for additional information.