CarGurus Announces First Quarter 2025 Results

Marketplace revenue grew 13% YoY

Q1'25 Net Income of $39.0 million; Non-GAAP Adjusted EBITDA of $66.3 million, up 32% YoY

Repurchased $184.2 million worth of shares in Q1'25, representing 6% of our outstanding capital

BOSTON, May 08, 2025 (GLOBE NEWSWIRE) -- CarGurus, Inc. (Nasdaq: CARG), the No. 1 visited digital auto platform for shopping, buying, and selling new and used vehicles*, today announced financial results for the first quarter ended Marchย 31, 2025.

"Our strong momentum in our Marketplace business continued into 2025, which grew 13% year-over-year,โ€ said Jason Trevisan, Chief Executive Officer at CarGurus. โ€œAcross the company, we advanced our 2025 core drivers of value creation: expanding data-driven solutions that help dealers drive more profitable businesses, meeting the evolving needs of car shoppers with a more intelligent and seamless experience, and enabling customers to do more of the transaction online. As a result,ย this focused execution has translated into deeper consumer and dealer engagement and has expanded our market share."

First Quarter Financial Highlights

ย ย Three Months Endedย 
ย ย March 31, 2025ย 
ย ย Results
(in millions)
ย ย Variance from Prior Yearย 
Revenueย ย ย ย ย ย 
Marketplace Revenueย $212.2ย ย ย 13%
Wholesale Revenueย ย 7.7ย ย ย (52)%
Product Revenueย ย 5.2ย ย ย (58)%
Total Revenueย $225.2ย ย ย 4%
ย ย ย ย ย ย ย 
Gross Profitย $199.7ย ย ย 14%
% Marginย ย 89%ย 762 bpsย 
ย ย ย ย ย ย ย 
Operating Expensesย $154.0ย ย ย 4%
ย ย ย ย ย ย ย 
GAAP Net Incomeย $39.0ย ย ย 83%
% Marginย ย 17%ย 747 bpsย 
ย ย ย ย ย ย ย 
Non-GAAP Adjusted EBITDA (1)ย $66.3ย ย ย 32%
% Margin (1)ย ย 29%ย 609 bpsย 
ย ย ย ย ย ย ย 
Cash and Cash Equivalents at period end (2)ย $172.9ย ย ย (43)%

(1)ย  For more information regarding our use of non-GAAP Adjusted EBITDA and other non-GAAP financial measures, please see the reconciliations of GAAP financial measures to non-GAAP financial measures and the section titled โ€œNon-GAAP Financial Measures and Other Business Metricsโ€ below.
(2)ย  Variance represents the change from December 31, 2024.

ย ย Three Months Endedย 
ย ย March 31, 2025ย 
ย ย Resultsย ย Variance from Prior Yearย 
Key Performance Indicators (1)ย ย ย ย ย ย 
U.S. Paying Dealers (2)ย ย 25,153ย ย ย 3%
International Paying Dealers (2)ย ย 7,219ย ย ย 7%
Total Paying Dealers (2)ย ย 32,372ย ย ย 4%
ย ย ย ย ย ย ย 
U.S. QARSD (2)ย $7,369ย ย ย 10%
International QARSD (2)ย $2,073ย ย ย 10%
Consolidated QARSD (2)ย $6,173ย ย ย 9%
ย ย ย ย ย ย ย 
Transactionsย ย 5,209ย ย ย (49)%
ย ย ย ย ย ย ย 
U.S. Average Monthly Unique Users (in millions) (3)ย ย 35.0ย ย N/A(4)ย 
U.S. Average Monthly Sessions (in millions) (3)ย ย 85.7ย ย N/A(4)ย 
ย ย ย ย ย ย ย 
International Average Monthly Unique Users (in millions) (3)ย ย 10.6ย ย N/A(4)ย 
International Average Monthly Sessions (in millions) (3)ย ย 22.2ย ย N/A(4)ย 
ย ย ย ย ย ย ย 
Segment Reporting (in millions)ย ย ย ย ย ย 
U.S. Marketplace Segment Revenueย $195.2ย ย ย 13%
U.S. Marketplace Segment Operating Incomeย $49.8ย ย ย 45%
Digital Wholesale Segment Revenueย $12.9ย ย ย (55)%
Digital Wholesale Segment Operating Lossย $(5.8)ย ย 44%

(1)ย  For more information regarding our use of Key Performance Indicators, please see the section titled โ€œNon-GAAP Financial Measures and Other Business Metricsโ€ below.
(2)ย  Metrics presented as of Marchย 31, 2025.
(3)ย  CarOffer website is excluded from the metrics presented for users and sessions.
(4)ย  As a result of the change from Google Universal Analytics (โ€œGoogle Analyticsโ€) to Google Analytics 4 (โ€œGA4โ€) on July 1, 2024, we are unable to provide comparable monthly unique users or monthly sessions information for this period. For more information regarding the change in methodology for monthly unique users or monthly sessions, please see the section titled โ€œNon-GAAP Financial Measures and Other Business Metricsโ€ below.

Second Quarter 2025 Guidance

The table below provides CarGurusโ€™ guidance, which is based on recent market trends, industry conditions, and managementโ€™s expectations and assumptions as of today.

Second Quarter 2025 Guidance MetricsValues
Total Revenue$222.0 million to $242.0 million
Marketplace Revenue$219.5 million to $224.5 million
Non-GAAP Adjusted EBITDA$71.5 million to $79.5 million
Non-GAAP Earnings per Share$0.52 to $0.58


The second quarter 2025 non-GAAP earnings per share calculation assumes 100.0 million diluted weighted-average common shares outstanding.

The assumptions that are built into guidance for the second quarter 2025 regarding our pace of paid dealer acquisition, churn, and expansion activity for the relevant period are based on recent market trends and industry conditions. Guidance for the second quarter 2025 excludes macro-level industry issues that result in dealers and consumers materially changing their recent market trends or that cause us to enact measures to assist dealers. Guidance also excludes any potential impact of future foreign currency exchange gains or losses. CarGurus may incur charges, realize gains or losses, or experience other events or circumstances in 2025 that could cause any of these assumptions to change and/or actual results to vary from this guidance.

CarGurus has not reconciled its guidance of non-GAAP adjusted EBITDA to GAAP net income or non-GAAP earnings per share to GAAP earnings per share because reconciling items between such GAAP and non-GAAP financial measures, which include, as applicable, stock-based compensation, amortization of intangible assets, depreciation expenses, non-intangible amortization, transaction-related expenses, other income, net, the provision for income taxes, and income tax effects, cannot be reasonably predicted due to, as applicable, the timing, amount, valuation, and number of future employee equity awards and the uncertainty relating to the timing, frequency, and effect of acquisitions and the significance of the resulting transaction-related expenses, and therefore cannot be determined without unreasonable effort.

Conference Call and Webcast Information

CarGurus will host a conference call and live webcast to discuss its first quarter 2025 financial results and business outlook at 5:00 p.m. Eastern Time today, May 8, 2025. To access the conference call, dial (877) 451-6152 for callers in the U.S. or Canada, or (201) 389-0879 for international callers. The webcast will be available live on the Investors section of CarGurusโ€™ website at https://investors.cargurus.com.

An audio replay of the call will also be available to investors beginning at approximately 8:00 p.m. Eastern Time today, May 8, 2025, until 11:59 p.m. Eastern Time on May 22, 2025, by dialing (844) 512-2921 for callers in the U.S. or Canada, or (412) 317-6671 for international callers, and entering passcode 13752230. In addition, an archived webcast will be available on the Investors section of CarGurusโ€™ website at https://investors.cargurus.com.

About CarGurus

CarGurus (Nasdaq: CARG) is a multinational, online automotive platform for buying and selling vehicles that is building upon its industry-leading listings marketplace with both digital retail solutions and the CarOffer online wholesale platform. The CarGurus platform gives consumers the confidence to purchase and/or sell a vehicle either online or in person, and it gives dealerships the power to accurately price, effectively market, instantly acquire, and quickly sell vehicles, all with a nationwide reach. The Company uses proprietary technology, search algorithms, and data analytics to bring trust, transparency, and competitive pricing to the automotive shopping experience. CarGurus is the most visited automotive shopping site in the U.S.*

In addition to the U.S. marketplace, the Company operates online marketplaces under the CarGurus brand in Canada and the U.K., as well as independent online marketplace brands Autolist in the U.S. and PistonHeads in the U.K.

To learn more about CarGurus, visit www.cargurus.com, and for more information about CarOffer, visit www.caroffer.com.

*Source: Similarweb, Traffic Report (Cars.com, Autotrader, TrueCar, CARFAX Listings
(defined as CARFAX Total visits minus Vehicle History Reports traffic)), Q1 2025, U.S.

CarGurusยฎ and Autolistยฎ are each a registered trademark of CarGurus, Inc., and CarOfferยฎ is a registered trademark of CarOffer, LLC. PistonHeadsยฎ is a registered trademark of CarGurus Ireland Limited in the U.K. and the European Union. All other product names, trademarks, and registered trademarks are property of their respective owners.

ยฉ 2025 CarGurus, Inc., All Rights Reserved.

Cautionary Language Concerning Forward-Looking Statements

This press release includes forward-looking statements. Other than statements of historical facts, all statements contained in this press release, including statements regarding our future financial and operating results; our second quarter 2025 financial and business performance, including guidance; our business and growth strategy and our plans to execute on our growth strategy; our ability to grow our business profitably and efficiently; our capital allocation and investment strategy; the attractiveness and value proposition of our current offerings and other product opportunities; our ability to maintain existing and acquire new customers; addressable opportunities; our expectation that we will continue to invest in growth initiatives; our ability to quickly make transformations necessary for our business to achieve long-term goals; and our ability to overcome challenges facing the automotive industry ecosystem, including inventory supply problems, global supply chain challenges, including disruptions to pre-existing supply chains and vendor relations, changes to trade policies or tariff regulations, financial market volatility and disruption, increased interest rates, inflationary concerns, and other macroeconomic issues, including uncertain or volatile economic conditions in the U.S. and abroad, are forward-looking statements. The words โ€œaim,โ€ โ€œanticipate,โ€ โ€œbelieve,โ€ โ€œcould,โ€ โ€œestimate,โ€ โ€œexpect,โ€ โ€œgoal,โ€ โ€œguide,โ€ โ€œguidance,โ€ โ€œintend,โ€ โ€œmay,โ€ โ€œmight,โ€ โ€œplan,โ€ โ€œpotential,โ€ โ€œpredicts,โ€ โ€œprojects,โ€ โ€œseeks,โ€ โ€œshould,โ€ โ€œstrive,โ€ โ€œtarget,โ€ โ€œwill,โ€ โ€œwould,โ€ and similar expressions and their negatives are intended to identify forward-looking statements. We have based these forward-looking statements on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, results of operations, business strategy, short-term and long-term business operations and objectives, and financial needs. You should not rely upon forward-looking statements as predictions of future events.

These forward-looking statements are subject to a number of risks and uncertainties that could cause actual results to differ materially from those reflected in such statements, including risks related to our growth and our ability to grow our revenue; our relationships with dealers; competition in the markets in which we operate; market growth; our ability to innovate; our ability to realize benefits from our acquisitions and successfully implement the integration strategies in connection therewith; impairment of the carrying value of our goodwill, intangible assets, right-of-use assets, or other assets; increased inflation and interest rates, global supply chain challenges, changes in international trade policies, including tariffs, volatile economic conditions, and other macroeconomic issues; changes in our key personnel; natural disasters, epidemics, or pandemics; and our ability to operate in compliance with applicable laws as well as other risks and uncertainties as may be detailed from time to time in our Annual Reports on Form 10-K and Quarterly Reports on Form 10-Q and other reports we file with the U.S. Securities and Exchange Commission. Moreover, we operate in very competitive and rapidly changing environments. New risks emerge from time to time. It is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. In light of these risks, uncertainties, and assumptions, we cannot guarantee that future results, levels of activity, performance, achievements, or events and circumstances reflected in the forward-looking statements will occur. We are under no duty to update any of these forward-looking statements after the date of this press release to conform these statements to actual results or revised expectations, except as required by law. You should, therefore, not rely on these forward-looking statements as representing our views as of any date subsequent to the date of this press release.

Investor Contact:
Kirndeep Singh
Vice President, Head of Investor Relations
investors@cargurus.com

Media Contact:
Maggie Meluzio
Director, Public Relations and External Communications
pr@cargurus.com


Unaudited Condensed Consolidated Balance Sheets
(in thousands, except share and per share data)

ย ย As of
Marchย 31,
2025
ย ย As of
Decemberย 31,
2024
ย 
Assetsย ย ย ย ย ย 
Current assets:ย ย ย ย ย ย 
Cash and cash equivalentsย $172,862ย ย $304,193ย 
Accounts receivable, net of allowance for doubtful accounts of $808
and $788, respectively
ย ย 40,703ย ย ย 44,248ย 
Inventoryย ย 810ย ย ย 338ย 
Prepaid expenses, prepaid income taxes, and other current assetsย ย 21,107ย ย ย 27,868ย 
Deferred contract costsย ย 13,640ย ย ย 12,523ย 
Restricted cashย ย 2,848ย ย ย 2,036ย 
Total current assetsย ย 251,970ย ย ย 391,206ย 
Property and equipment, netย ย 132,383ย ย ย 130,010ย 
Intangible assets, netย ย 11,318ย ย ย 11,767ย 
Goodwillย ย 46,714ย ย ย 46,167ย 
Operating lease right-of-use assetsย ย 119,589ย ย ย 121,484ย 
Deferred tax assetsย ย 110,050ย ย ย 106,672ย 
Deferred contract costs, net of current portionย ย 13,088ย ย ย 13,196ย 
Other non-current assetsย ย 4,003ย ย ย 4,034ย 
Total assetsย $689,115ย ย $824,536ย 
Liabilities and stockholdersโ€™ equityย ย ย ย ย ย 
Current liabilities:ย ย ย ย ย ย 
Accounts payableย $29,891ย ย $26,410ย 
Accrued expenses, accrued income taxes, and other current liabilitiesย ย 32,240ย ย ย 35,975ย 
Deferred revenueย ย 22,407ย ย ย 21,661ย 
Operating lease liabilitiesย ย 9,969ย ย ย 9,005ย 
Total current liabilitiesย ย 94,507ย ย ย 93,051ย 
Operating lease liabilitiesย ย 185,463ย ย ย 183,739ย 
Deferred tax liabilitiesย ย 15ย ย ย 26ย 
Other nonโ€“current liabilitiesย ย 7,080ย ย ย 6,031ย 
Total liabilitiesย ย 287,065ย ย ย 282,847ย 
Stockholdersโ€™ equity:ย ย ย ย ย ย 
Preferred stock, $0.001 par value per share; 10,000,000 shares authorized;
no shares issued and outstanding
ย ย โ€”ย ย ย โ€”ย 
Class A common stock, $0.001 par value per share; 500,000,000 shares
authorized; 84,334,642 and 89,002,571 shares issued and outstanding
at March 31, 2025 and December 31, 2024, respectively
ย ย 84ย ย ย 89ย 
Class B common stock, $0.001 par value per share; 100,000,000 shares
authorized; 14,216,250 and 14,986,745 shares issued and outstanding
at March 31, 2025 and December 31, 2024, respectively
ย ย 14ย ย ย 15ย 
Additional paid-in capitalย ย 6,775ย ย ย 169,013ย 
Retained earningsย ย 396,486ย ย ย 375,119ย 
Accumulated other comprehensive lossย ย (1,309)ย ย (2,547)
Total stockholdersโ€™ equityย ย 402,050ย ย ย 541,689ย 
Total liabilities and stockholdersโ€™ equityย $689,115ย ย $824,536ย 


Unaudited Condensed Consolidated Income Statements
(in thousands, except share and per share data)

ย ย Three Months Endedย 
ย ย March 31,ย 
ย ย 2025ย ย 2024ย 
Revenueย ย ย ย ย ย 
Marketplaceย $212,235ย ย $187,219ย 
Wholesaleย ย 7,747ย ย ย 16,125ย 
Productย ย 5,176ย ย ย 12,452ย 
Total revenueย ย 225,158ย ย ย 215,796ย 
Cost of revenue (1)ย ย ย ย ย ย 
Marketplaceย ย 14,248ย ย ย 14,385ย 
Wholesaleย ย 6,170ย ย ย 14,224ย 
Productย ย 5,033ย ย ย 12,226ย 
Total cost of revenueย ย 25,451ย ย ย 40,835ย 
Gross profitย ย 199,707ย ย ย 174,961ย 
Operating expensesย ย ย ย ย ย 
Sales and marketingย ย 86,716ย ย ย 82,274ย 
Product, technology, and developmentย ย 36,250ย ย ย 35,545ย 
General and administrativeย ย 26,780ย ย ย 28,066ย 
Depreciation and amortizationย ย 4,206ย ย ย 2,792ย 
Total operating expensesย ย 153,952ย ย ย 148,677ย 
Income from operationsย ย 45,755ย ย ย 26,284ย 
Other income, netย ย ย ย ย ย 
Interest incomeย ย 3,098ย ย ย 3,906ย 
Other expense, netย ย (302)ย ย (505)
Total other income, netย ย 2,796ย ย ย 3,401ย 
Income before income taxesย ย 48,551ย ย ย 29,685ย 
Provision for income taxesย ย 9,506ย ย ย 8,384ย 
Net incomeย ย 39,045ย ย ย 21,301ย 
Net income per share attributable to common stockholders:ย ย ย ย ย ย 
Basicย $0.38ย ย $0.20ย 
Dilutedย $0.37ย ย $0.20ย 
Weighted-average number of shares of common stock used in
computing net income per share attributable to common stockholders:
ย ย ย ย ย ย 
Basicย ย 103,094,690ย ย ย 107,174,812ย 
Dilutedย ย 105,068,046ย ย ย 108,632,159ย 

(1)ย  Includes depreciation and amortization expense for the three months ended Marchย 31, 2025 and 2024 of $2,348 and $4,689, respectively.


Unaudited Segment Revenue
(in thousands)

ย ย Three Months Endedย 
ย ย March 31,ย 
ย ย 2025ย ย 2024ย 
Segment Revenue:ย ย ย ย ย ย 
U.S. Marketplaceย $195,228ย ย $172,988ย 
Digital Wholesaleย ย 12,923ย ย ย 28,577ย 
Otherย ย 17,007ย ย ย 14,231ย 
Totalย $225,158ย ย $215,796ย 


Unaudited Segment Income (Loss) from Operations
(in thousands)

ย ย Three Months Endedย 
ย ย March 31,ย 
ย ย 2025ย ย 2024ย 
Segment Income (Loss) from Operations:ย ย ย ย ย ย 
U.S. Marketplaceย $49,781ย ย $34,217ย 
Digital Wholesaleย ย (5,779)ย ย (10,340)
Otherย ย 1,753ย ย ย 2,407ย 
Totalย $45,755ย ย $26,284ย 


Unaudited Condensed Consolidated Statements of Cash Flows
(in thousands)

ย ย Three Months Endedย 
ย ย March 31,ย 
ย ย 2025ย ย 2024ย 
Operating Activitiesย ย ย ย ย ย 
Net incomeย $39,045ย ย $21,301ย 
Adjustments to reconcile net income to net cash provided by operating activities:ย ย ย ย ย ย 
Depreciation and amortizationย ย 6,554ย ย ย 7,481ย 
Currency (gain) loss on foreign denominated transactionsย ย (165)ย ย 384ย 
Deferred taxesย ย (3,389)ย ย (9,052)
Provision for doubtful accountsย ย 424ย ย ย 290ย 
Stock-based compensation expenseย ย 12,900ย ย ย 15,822ย 
Amortization of deferred financing costsย ย 129ย ย ย 129ย 
Amortization of deferred contract costsย ย 3,810ย ย ย 3,258ย 
Changes in operating assets and liabilities:ย ย ย ย ย ย 
Accounts receivableย ย 3,070ย ย ย (4,182)
Inventoryย ย (353)ย ย (319)
Prepaid expenses, prepaid income taxes, and other assetsย ย 6,801ย ย ย 5,974ย 
Deferred contract costsย ย (4,744)ย ย (3,326)
Accounts payableย ย 4,075ย ย ย 707ย 
Accrued expenses, accrued income taxes, and other liabilitiesย ย (5,592)ย ย 681ย 
Deferred revenueย ย 731ย ย ย 120ย 
Lease obligationsย ย 4,583ย ย ย 12,696ย 
Net cash provided by operating activitiesย ย 67,879ย ย ย 51,964ย 
Investing Activitiesย ย ย ย ย ย 
Purchases of property and equipmentย ย (2,240)ย ย (28,665)
Capitalization of website development costsย ย (5,391)ย ย (5,465)
Purchases of short-term investmentsย ย โ€”ย ย ย (494)
Sale of short-term investmentsย ย โ€”ย ย ย 21,218ย 
Advance payments to customers, net of collectionsย ย โ€”ย ย ย 259ย 
Net cash used in investing activitiesย ย (7,631)ย ย (13,147)
Financing Activitiesย ย ย ย ย ย 
Proceeds from issuance of common stock upon exercise of stock optionsย ย 394ย ย ย 11ย 
Payment of withholding taxes on net share settlements of restricted stock unitsย ย (8,985)ย ย (5,115)
Repurchases of common stockย ย (182,828)ย ย (77,442)
Payment of finance lease obligationsย ย (20)ย ย (18)
Change in gross advance payments received from third-party transaction processorย ย (38)ย ย (474)
Net cash used in financing activitiesย ย (191,477)ย ย (83,038)
Impact of foreign currency on cash, cash equivalents, and restricted cashย ย 710ย ย ย (577)
Net decrease in cash, cash equivalents, and restricted cashย ย (130,519)ย ย (44,798)
Cash, cash equivalents, and restricted cash at beginning of periodย ย 306,229ย ย ย 293,926ย 
Cash, cash equivalents, and restricted cash at end of periodย $175,710ย ย $249,128ย 


Unaudited Reconciliation of GAAP Net Income to Non-GAAP Net Income and Non-GAAP Net Income Attributable to Common Stockholders and GAAP Net Income Per Share Attributable to Common Stockholders to Non-GAAP Net Income Per Share Attributable to Common Stockholders:
(in thousands, except per share data)

ย ย Three Months Endedย 
ย ย March 31,ย 
ย ย 2025ย ย 2024(1)ย 
GAAP net incomeย $39,045ย ย $21,301ย 
Stock-based compensation expenseย ย 12,900ย ย ย 15,822ย 
Amortization of intangible assetsย ย 505ย ย ย 1,882ย 
Transaction-related expensesย ย 1,087ย ย ย 811ย 
Income tax effects and adjustmentsย ย (5,174)ย ย (3,422)
Non-GAAP net incomeย $48,363ย ย $36,394ย 
GAAP net income per share attributable to common stockholders:ย ย ย ย ย ย 
Basicย $0.38ย ย $0.20ย 
Dilutedย $0.37ย ย $0.20ย 
Non-GAAP net income per share attributable to common stockholders:ย ย ย ย ย ย 
Basicย $0.47ย ย $0.34ย 
Dilutedย $0.46ย ย $0.34ย 
Shares used in GAAP andย Non-GAAPย per share calculationsย ย ย ย ย ย 
Basicย ย 103,095ย ย ย 107,175ย 
Dilutedย ย 105,068ย ย ย 108,632ย 

(1)ย  During the three months ended March 31, 2025, we identified an immaterial error to our non-GAAP net income calculation related to the income tax effects and adjustments and have updated the table to correct the calculation for the three months ended March 31, 2024. This resulted in an increase in the non-GAAP net income per share attributable to common stockholders from $0.32 per share to $0.34 per share.

Unaudited Reconciliation of GAAP Net Income to Non-GAAP Adjusted EBITDA and GAAP Net Income Margin to Non-GAAP Adjusted EBITDA Margin
(in thousands)

ย ย Three Months Endedย 
ย ย March 31,ย 
ย ย 2025ย ย 2024ย 
GAAP net incomeย $39,045ย ย $21,301ย 
Depreciation and amortizationย ย 6,554ย ย ย 7,481ย 
Stock-based compensation expenseย ย 12,900ย ย ย 15,822ย 
Transaction-related expensesย ย 1,087ย ย ย 811ย 
Other income, netย ย (2,796)ย ย (3,401)
Provision for income taxesย ย 9,506ย ย ย 8,384ย 
Non-GAAP adjusted EBITDAย $66,296ย ย $50,398ย 
ย ย ย ย ย ย ย 
GAAP net income marginย ย 17%ย ย 10%
Non-GAAP adjusted EBITDA marginย ย 29%ย ย 23%


Unaudited Reconciliation of GAAP Gross Profit to Non-GAAP Gross Profit and GAAP Gross Profit Margin to Non-GAAP Gross Profit Margin
(in thousands, except percentages)

ย ย Three Months Endedย 
ย ย March 31,ย 
ย ย 2025ย ย 2024ย 
Revenueย $225,158ย ย $215,796ย 
Cost of revenueย ย 25,451ย ย ย 40,835ย 
GAAP gross profitย ย 199,707ย ย ย 174,961ย 
Stock-based compensation expense included in Cost of revenueย ย 60ย ย ย 231ย 
Amortization of intangible assets included in Cost of revenueย ย โ€”ย ย ย 875ย 
Transaction-related expenses included in Cost of revenueย ย 269ย ย ย 92ย 
Non-GAAP gross profitย $200,036ย ย $176,159ย 
ย ย ย ย ย ย ย 
GAAP gross profit marginย ย 89%ย ย 81%
Non-GAAP gross profit marginย ย 89%ย ย 82%


Unaudited Reconciliation of GAAP Expense to Non-GAAP Expense
(in thousands)

ย ย Three Months Ended March 31, 2025ย 
ย ย GAAP expenseย ย Stock-based
compensation
expense
ย ย Amortization of
intangible assets
ย ย Transaction-related expensesย ย Non-GAAP
expense
ย 
Costย ofย revenueย $25,451ย ย $(60)ย $โ€”ย ย $(269)ย $25,122ย 
Sales and marketingย ย 86,716ย ย ย (2,833)ย ย โ€”ย ย ย (491)ย ย 83,392ย 
Product, technology, and developmentย ย 36,250ย ย ย (5,565)ย ย โ€”ย ย ย (151)ย ย 30,534ย 
General and administrativeย ย 26,780ย ย ย (4,442)ย ย โ€”ย ย ย (176)ย ย 22,162ย 
Depreciation & amortizationย ย 4,206ย ย ย โ€”ย ย ย (505)ย ย โ€”ย ย ย 3,701ย 
Operating expenses(1)ย $153,952ย ย $(12,840)ย $(505)ย $(818)ย $139,789ย 
Total cost of revenue and operating expensesย $179,403ย ย $(12,900)ย $(505)ย $(1,087)ย $164,911ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย Three Months Ended March 31, 2024ย 
ย ย GAAP expenseย ย Stock-based
compensation
expense
ย ย Amortization of
intangible assets
ย ย Transaction-related expensesย ย Non-GAAP
expense
ย 
Costย ofย revenueย $40,835ย ย $(231)ย $(875)ย $(92)ย $39,637ย 
Sales and marketingย ย 82,274ย ย ย (2,874)ย ย โ€”ย ย ย (394)ย ย 79,006ย 
Product, technology, and developmentย ย 35,545ย ย ย (5,977)ย ย โ€”ย ย ย (1)ย ย 29,567ย 
General and administrativeย ย 28,066ย ย ย (6,740)ย ย โ€”ย ย ย (324)ย ย 21,002ย 
Depreciation & amortizationย ย 2,792ย ย ย โ€”ย ย ย (1,007)ย ย โ€”ย ย ย 1,785ย 
Operating expenses(1)ย $148,677ย ย $(15,591)ย $(1,007)ย $(719)ย $131,360ย 
Total cost of revenue and operating expensesย $189,512ย ย $(15,822)ย $(1,882)ย $(811)ย $170,997ย 

(1)ย  Operating expenses include sales and marketing, product, technology, and development, general and administrative, and depreciation & amortization.


Unaudited Reconciliation of GAAP Net Cash and Cash Equivalents Provided by Operating Activities to Non-GAAP Free Cash Flow
(in thousands)

ย ย Three Months Endedย 
ย ย March 31,ย 
ย ย 2025ย ย 2024ย 
GAAP net cash and cash equivalents provided by operating activitiesย $67,879ย ย $51,964ย 
Purchases of property and equipmentย ย (2,240)ย ย (28,665)
Capitalization of website development costsย ย (5,391)ย ย (5,465)
Non-GAAP free cash flowย $60,248ย ย $17,834ย 


Non-GAAP Financial Measures and Other Business Metrics

To supplement our consolidated financial statements, which are prepared and presented in accordance with generally accepted accounting principles in the U.S. ("GAAP"), we provide investors with certain non-GAAP financial measures and other business metrics, which we believe are helpful to our investors. We use these non-GAAP financial measures and other business metrics for financial and operational decision-making purposes and as a means to evaluate period-to-period comparisons. We believe that these non-GAAP financial measures and other business metrics provide useful information about our operating results, enhance the overall understanding of past financial performance and future prospects, and allow for greater transparency with respect to metrics used by our management in its financial and operational decision-making.

The presentation of non-GAAP financial information and other business metrics is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with GAAP. While our non-GAAP financial measures and other business metrics are an important tool for financial and operational decision-making and for evaluating our own operating results over different periods of time, we urge investors to review the reconciliation of these financial measures to the comparable GAAP financial measures included above, and not to rely on any single financial measure to evaluate our business.

While a reconciliation of non-GAAP guidance measures to corresponding GAAP measures is not available on a forward-looking basis without unreasonable effort due to, as applicable, the timing, amount, valuation, and number of future employee equity awards and the uncertainty relating to the timing, frequency, and effect of acquisitions and the significance of the resulting transaction-related expenses, we have provided a reconciliation of non-GAAP financial measures and other business metrics to the nearest comparable GAAP measures in the accompanying financial statement tables included in this press release.

We monitor operating measures of certain non-GAAP items including non-GAAP gross profit, non-GAAP gross margin, non-GAAP expense, non-GAAP net income, non-GAAP net income attributable to common stockholders, and non-GAAP net income per share attributable to common stockholders. These non-GAAP financial measures exclude the effect of stock-based compensation expense, amortization of intangible assets, and transaction related-expenses. Non-GAAP net income, non-GAAP net income attributable to common stockholders, and non-GAAP net income per share attributable to common stockholders also exclude certain income tax effects and adjustments. Our calculations of non-GAAP net income per share attributable to common stockholders utilize applicable GAAP share counts as included in the accompanying financial statement tables included in this press release. In addition, we evaluate our non-GAAP gross profit in relation to our revenue. We refer to this as non-GAAP gross profit margin and define it as non-GAAP gross profit divided by total revenue. We believe that these non-GAAP financial measures provide useful information about our operating results, enhance the overall understanding of past financial performance and future prospects, and allow for greater transparency with respect to metrics used by our management in its financial and operational decision-making.

We define Adjusted EBITDA as net income, adjusted to exclude: depreciation and amortization, stock-based compensation expense, transaction-related expenses, other income, net, and provision for income taxes.

In addition, we evaluate our Non-GAAP Adjusted EBITDA in relation to our revenue. We refer to this as Non-GAAP Adjusted EBITDA margin and define it as Non-GAAP Adjusted EBITDA divided by total revenue.

We have presented Adjusted EBITDA and Adjusted EBITDA margin because they are key measures used by our management and Board of Directors to understand and evaluate our operating performance, generate future operating plans, and make strategic decisions regarding the allocation of capital. We believe Adjusted EBITDA helps identify underlying trends in our business that could otherwise be masked by the effect of the expenses that we exclude. Accordingly, we believe that Adjusted EBITDA provides useful information to investors and others in understanding and evaluating our operating results, enhancing the overall understanding of our past performance and future prospects, and allowing for greater transparency with respect to key financial metrics used by our management in its financial and operational decision making.

We define Free Cash Flow as cash flow from operations adjusted to include: purchases of property and equipment and capitalization of website development costs. We have presented Free Cash Flow because it is a measure of our financial performance that represents the cash that we are able to generate after expenditures required to maintain or expand our asset base.

We define a paying dealer as a dealer account with an active, paid marketplace subscription at the end of a defined period. The number of paying dealers we have is important to us and we believe it provides valuable information to investors because it is indicative of the value proposition of our marketplace products, as well as our sales and marketing success and opportunity, including our ability to retain paying dealers and develop new dealer relationships.

We define Quarterly Average Revenue per Subscribing Dealer ("QARSD"), which is measured at the end of a fiscal quarter, as the marketplace revenue primarily from subscriptions to our Listings packages and Real-time Performance Marketing, our digital advertising suite, and other digital add-on products during that trailing quarter divided by the average number of paying dealers in that marketplace during the quarter. We calculate the average number of paying dealers for a period by adding the number of paying dealers at the end of such period and the end of the prior period and dividing by two. This information is important to us, and we believe it provides useful information to investors, because we believe that our ability to grow QARSD is an indicator of the value proposition of our products and the return on investment that our paying dealers realize from our products. In addition, increases in QARSD, which we believe reflect the value of exposure to our engaged audience in relation to subscription cost, are driven in part by our ability to grow the volume of connections to our users and the quality of those connections, which result in increased opportunity to upsell package levels and cross-sell additional products to our paying dealers.

We define Transactions within the Digital Wholesale segment as the number of vehicles processed from car dealers, consumers, and other marketplaces through the CarOffer website within the defined period. Transactions consists of each unique vehicle (based on vehicle identification number) that reaches "sold and invoiced" status on the CarOffer website within the defined period, including vehicles sold to car dealers, vehicles sold at third-party auctions, vehicles ultimately sold to a different buyer, and vehicles that are returned to their owners without completion of a sale transaction. We exclude vehicles processed within CarOffer's intra-group trading solution (Group Trade) from the definition of Transactions, and we only count any unique vehicle once even if it reaches sold status multiple times. The Digital Wholesale segment includes the purchase and sale of vehicles between dealers, or Dealer-to-Dealer transactions, and Sell My Car - Instant Max Cash Offer transactions. We view Transactions as a key business metric, and we believe it provides useful information to investors, because it provides insight into growth and revenue for the Digital Wholesale segment. Transactions drive a significant portion of Digital Wholesale segment revenue. We believe growth in Transactions demonstrates consumer and dealer utilization and our market share penetration in the Digital Wholesale segment.

Historically, we have used data from Google Analytics to measure two of our key business metrics: monthly unique users and monthly sessions. Effective July 1, 2024, GA4 replaced Google Analytics. The methodologies used in GA4 are different and not comparable to the methodologies used in Google Analytics. As discussed below, we also make certain adjustments to the GA4 data in order to improve the accuracy of the reported monthly unique users and monthly sessions. Due to the change in methodology, we are unable to provide comparable monthly unique user and monthly session information for prior periods, including any periods prior to June 30, 2024.

For each of our websites (excluding the CarOffer website), we define a monthly unique user as an individual who has visited any such website and taken a Visitor Action (as defined below) within a calendar month, based on data as measured by GA4. We calculate average monthly unique users as the sum of the monthly unique users of each of our websites in a defined period, divided by the number of months in that period. Effective July 1, 2024, we count a unique user the first time a computer or mobile device with a unique device identifier accesses any of our websites or application during a calendar month and takes an action on such website or in such application, such as performing a search, visiting vehicle detail pages, and connecting with a dealer ("Visitor Action"). If an individual accesses a website or application using a different device within a given month, the first Visitor Action taken by each such device is counted as a separate unique user. If an individual uses multiple browsers on a single device and/or clears their cookies and returns to our website or application and takes a Visitor Action within a calendar month, each such Visitor Action is counted as a separate unique user. We eliminate any duplicate unique users that may arise when users visit a webview within our native application. We view our average monthly unique users as a key indicator of the quality of our user experience, the effectiveness of our advertising and traffic acquisition, and the strength of our brand awareness. Measuring unique users is important to us and we believe it provides useful information to our investors because our marketplace revenue depends, in part, on our ability to provide dealers with connections to our users and exposure to our marketplace audience. We define connections as interactions between consumers and dealers on our marketplace through phone calls, email, managed text and chat, and clicks to access the dealerโ€™s website or map directions to the dealership.

We define monthly sessions as the number of distinct visits to our websites (excluding the CarOffer website) that include a Visitor Action that take place each month within a given time frame, as measured and defined by GA4. We calculate average monthly sessions as the sum of the monthly sessions in a defined period, divided by the number of months in that period. Effective July 1, 2024, a session is defined as beginning with the first Visitor Action from a computer or mobile device and ending at the earliest of when a user closes their browser window or after 30 minutes of inactivity. We eliminate any duplicate monthly sessions that may arise when users visit a webview within our native application. We believe that measuring the volume of sessions in a time period, when considered in conjunction with the number of unique users in that time period, is an important indicator to us of consumer satisfaction and engagement with our marketplace, and we believe it provides useful information to our investors because the more satisfied and engaged consumers we have, the more valuable our service is to dealers.


Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  214.33
+0.84 (0.39%)
AAPL  260.83
+0.95 (0.37%)
AMD  203.23
+0.55 (0.27%)
BAC  48.56
+0.66 (1.38%)
GOOG  306.93
+0.92 (0.30%)
META  654.07
+6.68 (1.03%)
MSFT  405.76
-3.65 (-0.89%)
NVDA  184.77
+2.12 (1.16%)
ORCL  149.40
-2.16 (-1.43%)
TSLA  399.24
+0.56 (0.14%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article