“CCC delivered strong third quarter results, with revenue growth of 10% and adjusted EBITDA margin of approximately 44%. Our performance reflects the durability of our business, the trust customers place in us, and the increasing role our platform plays in helping participants across the insurance economy operate more efficiently and achieve better outcomes,” said
“The pending transaction with GTCR and Elliott marks an exciting next chapter for CCC and our customers,” continued Ramamurthy. “Together, we expect to accelerate the AI and agentic capabilities our customers want from us, expand the network at the center of our platform, and make long-term investments in innovation that help customers navigate growing complexity across the claims lifecycle. We believe this positions CCC to deliver even greater value to the insurance economy in the years ahead.”
Third Quarter 2026 Financial Highlights
Revenue
| • | Total revenue was |
Profitability
| • | GAAP gross profit was | ||
| • | GAAP operating income was | ||
| • | GAAP net income was | ||
| • | Adjusted EBITDA was |
Liquidity
| • | CCC had |
3rd Quarter and Recent Business Highlights
- GTCR and Elliott to acquire CCC. On
October 15, 2026 , CCC announced a definitive agreement to be acquired by a consortium of private investment firms led by GTCR and includingElliott Investment Management in an all-cash transaction in which shareholders will receive$7.75 per share, representing an enterprise value of approximately$6.1 billion . Subject to regulatory and stockholder approvals and other customary closing conditions, the proposed transaction is expected to close in the first quarter of 2027. Following the close, CCC will become a privately held company. - Insurers expand AI adoption across core claims workflows. CCC’s AI-related revenue reached approximately
$130 million in annualized run-rate in the third quarter of 2026, representing growth of 40% year over year and increasing from an annualized run rate of approximately$120 million in the second quarter of 2026. This growth reflects a continuing shift in customer behavior from AI experimentation to AI deployment at scale. - Leading insurer is largest to adopt Medhub for Auto Casualty. During the third quarter of 2026, a top-five insurer (based on 2025 direct premium written) became the largest insurer to adopt CCC’s Medhub for Auto Casualty, which uses AI to extract critical insights from complex medical records and help claims professionals make faster, more informed decisions grounded in auditable claim data. The deployment marks the largest application of EvolutionIQ’s technology within the P&C auto market and demonstrates customers’ willingness to adopt adjacent workflows from CCC, underscoring the substantial growth opportunity beyond the traditional APD business.
Business Outlook and Conference Call Information
In light of the proposed transaction, the Company is suspending its practice of providing guidance and will not be hosting a conference call or webcast to discuss the Company’s financial results.
About
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, the occurrence of any event, change or other circumstances that could give rise to the termination of the definitive transaction documents concerning the proposed transaction, including circumstances requiring payment of a termination fee pursuant to the definitive transaction documents; the failure to obtain stockholder approval of the proposed transaction, or the failure to satisfy other conditions to completion, of the proposed transaction; the risk that regulatory approvals required for the proposed transaction may not be obtained in a timely manner or at all, or may be obtained subject to conditions that are not anticipated; the failure to satisfy the other conditions to the consummation of the proposed transaction on a timely basis or at all; risks related to the disruption of management’s attention from the Company’s ongoing business operations due to the proposed transaction; the effect of the announcement or pendency of the proposed transaction on the Company’s business relationships, operating results and business generally; the risk the proposed transaction may not be completed in the time frame expected by the parties or at all; the risk that any announcements relating to the proposed transaction could have adverse effects on the market price of the Company’s common stock; the risk of any litigation related to the proposed transaction; the possibility that competing offers will be made; the risk that certain restrictions during the pendency of the proposed transaction may impact the Company’s ability to pursue certain business opportunities or strategic transactions; 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 factors outside our control including public health outbreaks, natural catastrophes, war and terrorism; 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
Non-GAAP Financial Measures
This press release includes certain financial measures not presented in accordance with generally accepted accounting principles in the
The Company believes these non-GAAP measures of financial results provide useful information to management and investors regarding certain financial and business trends relating to the Company’s financial condition and results of operations. The Company believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing the Company’s financial measures with other similar companies, many of which present similar non-GAAP financial measures to investors. These non-GAAP financial measures are subject to inherent limitations as they reflect the exercise of judgments by management about which expense and income are excluded or included in determining these non-GAAP financial measures. Please refer to the reconciliations of these measures below to what the Company believes are the most directly comparable measures evaluated in accordance with GAAP.
Additional Information and Where to Find It
This communication is being made in respect of the proposed acquisition of the Company by affiliates of GTCR or Elliott and related transactions (collectively, the “proposed transaction”). In accordance with the definitive transaction documents, a meeting of the stockholders of the Company will be announced as promptly as practicable to seek the Company’s stockholder approval in connection with the proposed transaction. The Company intends to file relevant materials with the
Participants in the Solicitation
The Company and its directors and executive officers may be considered participants in the solicitation of proxies from the Company’s stockholders in connection with the proposed transaction. Information about the directors and executive officers of the Company, including a description of their beneficial ownership of the Company’s securities, is set forth in the Company’s proxy statement for its 2026 annual meeting of stockholders, which was filed with the
Investor Contact:
VP, Investor Relations,
312-229-2355
IR@cccis.com
Media Contact:
Senior Director, Public Relations,
mhellyar@cccis.com
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
| (In thousands, except share data) | ||||||||
| 2026 | 2025 | |||||||
| (Unaudited) | ||||||||
| ASSETS | ||||||||
| CURRENT ASSETS: | ||||||||
| Cash and cash equivalents | $ | 202,926 | $ | 111,192 | ||||
| Accounts receivable—Net of allowances of | 142,078 | 137,056 | ||||||
| Income taxes receivable | 24,933 | 33,274 | ||||||
| Deferred contract costs | 22,897 | 24,923 | ||||||
| Other current assets | 33,679 | 28,653 | ||||||
| Total current assets | 426,513 | 335,098 | ||||||
| SOFTWARE, EQUIPMENT, AND PROPERTY—Net | 173,171 | 166,796 | ||||||
| OPERATING LEASE ASSETS | 34,258 | 36,047 | ||||||
| INTANGIBLE ASSETS—Net | 942,018 | 1,010,658 | ||||||
| 1,955,551 | 1,955,551 | |||||||
| DEFERRED FINANCING FEES, REVOLVER—Net | 1,092 | 1,368 | ||||||
| DEFERRED CONTRACT COSTS | 20,824 | 22,479 | ||||||
| EQUITY METHOD INVESTMENT | 10,228 | 10,228 | ||||||
| OTHER ASSETS | 38,406 | 35,207 | ||||||
| TOTAL | $ | 3,602,061 | $ | 3,573,432 | ||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| CURRENT LIABILITIES: | ||||||||
| Accounts payable | $ | 24,245 | $ | 30,954 | ||||
| Accrued expenses | 78,976 | 80,897 | ||||||
| Current portion of long-term debt | 13,033 | 13,033 | ||||||
| Current portion of long-term licensing agreement—Net | 3,632 | 3,466 | ||||||
| Operating lease liabilities | 6,072 | 7,785 | ||||||
| Deferred revenues | 54,917 | 72,793 | ||||||
| Note payable to minority investor | 27,562 | 25,197 | ||||||
| Total current liabilities | 208,437 | 234,125 | ||||||
| LONG-TERM DEBT—Net | 1,256,563 | 1,264,941 | ||||||
| DEFERRED INCOME TAXES—Net | 217,194 | 199,311 | ||||||
| LONG-TERM LICENSING AGREEMENT—Net | 18,223 | 20,968 | ||||||
| OPERATING LEASE LIABILITIES | 50,014 | 51,467 | ||||||
| OTHER LIABILITIES | 9,745 | 15,610 | ||||||
| Total liabilities | 1,760,176 | 1,786,422 | ||||||
| COMMITMENTS AND CONTINGENCIES (Notes 19 and 20) | ||||||||
| 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; 590,525,042 and 605,449,050 shares issued and outstanding as of respectively | 59 | 60 | ||||||
| Additional paid-in capital | 3,571,841 | 3,483,031 | ||||||
| Accumulated deficit | (1,729,118 | ) | (1,695,057 | ) | ||||
| Accumulated other comprehensive loss | (897 | ) | (1,024 | ) | ||||
| Total stockholders’ equity | 1,841,885 | 1,787,010 | ||||||
| TOTAL | $ | 3,602,061 | $ | 3,573,432 | ||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) | ||||||||||||||||
| (In thousands, except share and per share data) | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| For the Three Months Ended | For the Nine Months Ended | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| REVENUES | $ | 294,093 | $ | 267,120 | $ | 861,298 | $ | 779,136 | ||||||||
| COST OF REVENUES | ||||||||||||||||
| Cost of revenues, exclusive of amortization of acquired technologies | 71,719 | 69,779 | 210,671 | 194,050 | ||||||||||||
| Amortization of acquired technologies | 4,368 | 4,368 | 13,105 | 13,105 | ||||||||||||
| Total cost of revenues | 76,087 | 74,147 | 223,776 | 207,155 | ||||||||||||
| GROSS PROFIT | 218,006 | 192,973 | 637,522 | 571,981 | ||||||||||||
| OPERATING EXPENSES: | ||||||||||||||||
| Research and development | 53,042 | 52,947 | 158,556 | 174,639 | ||||||||||||
| Selling and marketing | 38,017 | 44,208 | 120,934 | 135,980 | ||||||||||||
| General and administrative | 51,049 | 47,332 | 148,660 | 162,080 | ||||||||||||
| Amortization of intangible assets | 18,511 | 18,512 | 55,535 | 55,536 | ||||||||||||
| Total operating expenses | 160,619 | 162,999 | 483,685 | 528,235 | ||||||||||||
| OPERATING INCOME | 57,387 | 29,974 | 153,837 | 43,746 | ||||||||||||
| INTEREST EXPENSE | (20,900 | ) | (18,103 | ) | (61,559 | ) | (52,866 | ) | ||||||||
| INTEREST INCOME | 1,365 | 1,065 | 3,050 | 4,233 | ||||||||||||
| OTHER INCOME (EXPENSE)—NET | 2,082 | 466 | 8,615 | (6,688 | ) | |||||||||||
| PRETAX INCOME (LOSS) | 39,934 | 13,402 | 103,943 | (11,575 | ) | |||||||||||
| INCOME TAX (PROVISION) BENEFIT | (9,703 | ) | (15,373 | ) | (37,508 | ) | 5,143 | |||||||||
| NET INCOME (LOSS) INCLUDING NON-CONTROLLING INTEREST | 30,231 | (1,971 | ) | 66,435 | (6,432 | ) | ||||||||||
| LESS: ACCRETION OF REDEEMABLE NON-CONTROLLING INTEREST | — | — | — | (1,276 | ) | |||||||||||
| NET INCOME (LOSS) ATTRIBUTABLE TO CCC INTELLIGENT SOLUTIONS HOLDINGS INC. COMMON STOCKHOLDERS | $ | 30,231 | $ | (1,971 | ) | $ | 66,435 | $ | (7,708 | ) | ||||||
| Net income (loss) per share attributable to common stockholders: | ||||||||||||||||
| Basic | $ | 0.05 | $ | (0.00 | ) | $ | 0.11 | $ | (0.01 | ) | ||||||
| Diluted | $ | 0.05 | $ | (0.00 | ) | $ | 0.11 | $ | (0.01 | ) | ||||||
| Weighted-average shares used in computing net income (loss) per share attributable to common stockholders: | ||||||||||||||||
| Basic | 575,679,641 | 631,440,015 | 578,837,408 | 635,263,670 | ||||||||||||
| Diluted | 593,430,988 | 631,440,015 | 595,291,220 | 635,263,670 | ||||||||||||
| COMPREHENSIVE INCOME (LOSS): | ||||||||||||||||
| Net income (loss) including non-controlling interest | 30,231 | (1,971 | ) | 66,435 | (6,432 | ) | ||||||||||
| Other comprehensive income—Foreign currency translation adjustment | 33 | 83 | 127 | 121 | ||||||||||||
| COMPREHENSIVE INCOME (LOSS) INCLUDING NON-CONTROLLING INTEREST | 30,264 | (1,888 | ) | 66,562 | (6,311 | ) | ||||||||||
| Less: accretion of redeemable non-controlling interest | — | — | — | (1,276 | ) | |||||||||||
| COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO CCC INTELLIGENT SOLUTIONS HOLDINGS INC. COMMON STOCKHOLDERS | $ | 30,264 | $ | (1,888 | ) | $ | 66,562 | $ | (7,587 | ) | ||||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
| (In thousands) | ||||||||
| (Unaudited) | ||||||||
| For the Nine Months Ended | ||||||||
| 2026 | 2025 | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
| Net income (loss) | $ | 66,435 | $ | (6,432 | ) | |||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||
| Depreciation and amortization of software, equipment, and property | 42,120 | 44,376 | ||||||
| Amortization of intangible assets | 68,640 | 68,641 | ||||||
| Deferred income taxes | 17,883 | (1,208 | ) | |||||
| Stock-based compensation | 93,794 | 146,216 | ||||||
| Amortization of deferred financing fees | 1,562 | 1,405 | ||||||
| Amortization of discount on debt | 110 | 117 | ||||||
| Change in fair value of derivative instruments | (10,019 | ) | 8,441 | |||||
| Noncash interest expense | 2,365 | 1,491 | ||||||
| Changes in: | ||||||||
| Accounts receivable—Net | (5,051 | ) | (33,743 | ) | ||||
| Deferred contract costs | 2,026 | (566 | ) | |||||
| Other current assets | (2,422 | ) | (2,770 | ) | ||||
| Deferred contract costs—Non-current | 1,655 | (1,902 | ) | |||||
| Other assets | (3,199 | ) | 139 | |||||
| Operating lease assets | 1,789 | 1,855 | ||||||
| Income taxes | 10,482 | (30,733 | ) | |||||
| Accounts payable | (6,707 | ) | 3,813 | |||||
| Accrued expenses | (364 | ) | (6,720 | ) | ||||
| Operating lease liabilities | (3,166 | ) | (3,277 | ) | ||||
| Deferred revenues | (17,875 | ) | 10,073 | |||||
| Other liabilities | (594 | ) | (2,901 | ) | ||||
| Net cash provided by operating activities | 259,464 | 196,315 | ||||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | ||||||||
| Purchases of software, equipment, and property | (52,966 | ) | (46,684 | ) | ||||
| Acquisition of | — | (410,412 | ) | |||||
| Net cash used in investing activities | (52,966 | ) | (457,096 | ) | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | ||||||||
| Proceeds from exercise of stock options | 9,314 | 3,603 | ||||||
| Proceeds from employee stock purchase plan | 4,338 | 5,044 | ||||||
| Payments for employee taxes withheld upon vesting of equity awards | (18,631 | ) | (48,262 | ) | ||||
| Repurchase of common stock | (100,166 | ) | (212,485 | ) | ||||
| Proceeds from issuance of long-term debt | — | 225,000 | ||||||
| Payments of fees associated with the debt modification | — | (6,565 | ) | |||||
| Principal payments on long-term debt | (9,774 | ) | (7,508 | ) | ||||
| Net cash used in financing activities | (114,919 | ) | (41,173 | ) | ||||
| NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | 155 | 112 | ||||||
| NET CHANGE IN CASH AND CASH EQUIVALENTS | 91,734 | (301,842 | ) | |||||
| CASH AND CASH EQUIVALENTS: | ||||||||
| Beginning of period | 111,192 | 398,983 | ||||||
| End of period | $ | 202,926 | $ | 97,141 | ||||
| NONCASH INVESTING AND FINANCING ACTIVITIES: | ||||||||
| Noncash purchases of software, equipment, and property | $ | 2,633 | $ | — | ||||
| Stock issued related the acquisition of | $ | — | $ | 250,441 | ||||
| Issuance of promissory note to minority investor of redeemable preferred securities | $ | — | $ | 22,955 | ||||
| SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: | ||||||||
| Cash paid for interest | $ | 57,637 | $ | 51,893 | ||||
| Cash paid for income taxes—Net | $ | 9,142 | $ | 26,199 | ||||
RECONCILIATION OF GROSS PROFIT TO ADJUSTED GROSS PROFIT (In thousands, except profit margin percentage data) (Unaudited) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| (amounts in thousands, except percentages) | 2026 | 2025 | 2026 | 2025 | ||||||||||||
| Gross Profit | $ | 218,006 | $ | 192,973 | $ | 637,522 | $ | 571,981 | ||||||||
| Amortization of acquired technologies | 4,368 | 4,368 | 13,105 | 13,105 | ||||||||||||
| Stock-based compensation and related employer payroll tax | 2,265 | 2,156 | 6,913 | 9,395 | ||||||||||||
| Adjusted Gross Profit | $ | 224,639 | $ | 199,497 | $ | 657,540 | $ | 594,481 | ||||||||
| Gross Profit Margin | 74 | % | 72 | % | 74 | % | 73 | % | ||||||||
| Adjusted Gross Profit Margin | 76 | % | 75 | % | 76 | % | 76 | % | ||||||||
RECONCILIATION OF GAAP OPERATING EXPENSES TO ADJUSTED OPERATING EXPENSES (In thousands) (Unaudited) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| (dollar amounts in thousands) | 2026 | 2025 | 2026 | 2025 | ||||||||||||
| Operating expenses | $ | 160,619 | $ | 162,999 | $ | 483,685 | $ | 528,235 | ||||||||
| Amortization of intangible assets | (18,511 | ) | (18,512 | ) | (55,535 | ) | (55,536 | ) | ||||||||
| Stock-based compensation expense and related employer payroll tax | (29,493 | ) | (37,623 | ) | (90,446 | ) | (142,562 | ) | ||||||||
| M&A and integration costs | (3,657 | ) | (234 | ) | (4,164 | ) | (8,200 | ) | ||||||||
| Equity transaction costs, including secondary offerings | — | (177 | ) | — | (629 | ) | ||||||||||
| Litigation proceeds, net | — | — | — | 3,665 | ||||||||||||
| Debt refinancing costs | — | — | — | (3,119 | ) | |||||||||||
| Adjusted Operating Expenses | $ | 108,958 | $ | 106,453 | $ | 333,540 | $ | 321,854 | ||||||||
RECONCILIATION OF GAAP OPERATING INCOME TO ADJUSTED OPERATING INCOME (In thousands) (Unaudited) | |||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||
| (dollar amounts in thousands) | 2026 | 2025 | 2026 | 2025 | |||||||||
| Operating income | $ | 57,387 | $ | 29,974 | $ | 153,837 | $ | 43,746 | |||||
| Amortization of intangible assets | 18,511 | 18,512 | 55,535 | 55,536 | |||||||||
| Amortization of acquired technologies—Cost of revenue | 4,368 | 4,368 | 13,105 | 13,105 | |||||||||
| Stock-based compensation expense and related employer payroll tax | 31,758 | 39,779 | 97,359 | 151,957 | |||||||||
| M&A and integration costs | 3,657 | 234 | 4,164 | 8,200 | |||||||||
| Equity transaction costs, including secondary offerings | — | 177 | — | 629 | |||||||||
| Litigation proceeds, net | — | — | — | (3,665 | ) | ||||||||
| Debt refinancing costs | — | — | — | 3,119 | |||||||||
| Adjusted Operating Income | $ | 115,681 | $ | 93,044 | $ | 324,000 | $ | 272,627 | |||||
RECONCILIATION OF GAAP NET INCOME (LOSS) TO ADJUSTED EBITDA (In thousands, except for EBITDA margin percentage data) (Unaudited) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| (dollar amounts in thousands) | 2026 | 2025 | 2026 | 2025 | ||||||||||||
| Net income (loss) | $ | 30,231 | $ | (1,971 | ) | $ | 66,435 | $ | (6,432 | ) | ||||||
| Interest expense | 20,900 | 18,103 | 61,559 | 52,866 | ||||||||||||
| Interest income | (1,365 | ) | (1,065 | ) | (3,050 | ) | (4,233 | ) | ||||||||
| Income tax provision (benefit) | 9,703 | 15,373 | 37,508 | (5,143 | ) | |||||||||||
| Amortization of intangible assets | 18,511 | 18,512 | 55,535 | 55,536 | ||||||||||||
| Amortization of acquired technologies—Cost of revenue | 4,368 | 4,368 | 13,105 | 13,105 | ||||||||||||
| Depreciation and amortization of software, equipment and property | 2,048 | 2,180 | 6,069 | 6,675 | ||||||||||||
| Depreciation and amortization of software, equipment and property—Cost of revenue | 12,763 | 14,823 | 36,051 | 37,701 | ||||||||||||
| Stock-based compensation expense and related employer payroll tax | 31,758 | 39,779 | 97,359 | 151,957 | ||||||||||||
| M&A and integration costs | 3,657 | 234 | 4,164 | 8,200 | ||||||||||||
| Litigation proceeds, net | — | — | — | (3,665 | ) | |||||||||||
| Debt refinancing costs | — | — | — | 3,119 | ||||||||||||
| Equity transaction costs, including secondary offerings | — | 177 | — | 629 | ||||||||||||
| Change in fair value of derivative instruments | (2,514 | ) | 60 | (10,019 | ) | 8,441 | ||||||||||
| Expense (Income) from derivative instruments | 479 | (453 | ) | 1,501 | (1,442 | ) | ||||||||||
| Adjusted EBITDA | $ | 130,539 | $ | 110,120 | $ | 366,217 | $ | 317,314 | ||||||||
| Adjusted EBITDA Margin | 44 | % | 41 | % | 43 | % | 41 | % | ||||||||
RECONCILIATION OF GAAP NET INCOME (LOSS) TO ADJUSTED NET INCOME (In thousands, except share and per share data) (Unaudited) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| (dollar amounts in thousands) | 2026 | 2025 | 2026 | 2025 | ||||||||||||
| Net income (loss) | $ | 30,231 | $ | (1,971 | ) | $ | 66,435 | $ | (6,432 | ) | ||||||
| Amortization of intangible assets | 18,511 | 18,512 | 55,535 | 55,536 | ||||||||||||
| Amortization of acquired technologies—Cost of revenue | 4,368 | 4,368 | 13,105 | 13,105 | ||||||||||||
| Stock-based compensation expense and related employer payroll tax | 31,758 | 39,779 | 97,359 | 151,957 | ||||||||||||
| M&A and integration costs | 3,657 | 234 | 4,164 | 8,200 | ||||||||||||
| Litigation proceeds, net | — | — | — | (3,665 | ) | |||||||||||
| Debt refinancing costs | — | — | — | 3,119 | ||||||||||||
| Equity transaction costs, including secondary offerings | — | 177 | — | 629 | ||||||||||||
| Change in fair value of derivative instruments | (2,514 | ) | 60 | (10,019 | ) | 8,441 | ||||||||||
| Tax effect of adjustments | (10,863 | ) | (1,730 | ) | (23,344 | ) | (58,124 | ) | ||||||||
| Adjusted Net Income | $ | 75,148 | $ | 59,429 | $ | 203,235 | $ | 172,766 | ||||||||
| Adjusted Net Income Per Share attributable to common stockholders: | ||||||||||||||||
| Basic | $ | 0.13 | $ | 0.09 | $ | 0.35 | $ | 0.27 | ||||||||
| Diluted | $ | 0.13 | $ | 0.09 | $ | 0.34 | $ | 0.26 | ||||||||
| Weighted average shares outstanding: | ||||||||||||||||
| Basic | 575,679,641 | 631,440,015 | 578,837,408 | 635,263,670 | ||||||||||||
| Diluted | 593,430,988 | 657,825,243 | 595,291,220 | 664,060,542 | ||||||||||||
RECONCILIATION OF NET CASH FLOW FROM OPERATING ACTIVITIES TO FREE CASH FLOW (In thousands) (Unaudited) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| (dollar amounts in thousands) | 2026 | 2025 | 2026 | 2025 | ||||||||||||
| Net cash provided by operating activities | $ | 100,429 | $ | 94,767 | $ | 259,464 | $ | 196,315 | ||||||||
| Purchases of software, equipment, and property | (17,964 | ) | (16,135 | ) | (52,966 | ) | (46,684 | ) | ||||||||
| Free Cash Flow | $ | 82,465 | $ | 78,632 | $ | 206,498 | $ | 149,631 | ||||||||
Source: