Skip to content
PalanorPalanor

Palanor Data/CCC

Earnings release · 8-K Exhibit 99

CCC Intelligent Solutions · Earnings release · 8-K Exhibit 99

CCC · Information Technology

Filed 2026-02-24 · CY2026 Q1 · Company’s FY2026 Q1 · 4,427 words

Read the original on sec.gov ↗

Palanor summary

CCC reported 12% revenue growth for FY2025, reaching $1.057 billion, with adjusted EBITDA of $436 million. AI solutions contributed nearly $100 million in revenue. The company issued FY2026 revenue guidance of $1.147 billion to $1.157 billion and a new $500 million share repurchase authorization. Free cash flow was $254.5 million.

Written by Palanor from the full document. Not the company’s words.

Sentiment

+0.40

Confidence

70%

Scored on the whole document. No single passage carries these two numbers, so none is highlighted.

EX-99.12ccc-ex99_1.htmEX-99.1 EX-99.1

Exhibit 99.1

CCC Intelligent Solutions Holdings Inc. Announces Fourth Quarter and Fiscal Year 2025 Financial Results

February 24, 2026 – CCC Intelligent Solutions Holdings Inc. (“CCC” or the “Company”) (NASDAQ: CCC), a leading SaaS platform provider for the multi-trillion-dollar insurance economy, today announced its financial results for the three months and year ended December 31, 2025.

“CCC closed out 2025 with solid financial performance, delivering 12% year-over-year revenue growth and an T1adjusted EBITDA margin of 41% for full year 2025. We achieved these results while continuing to invest for long-term growth and innovation, as our customers rely on CCC to support mission-critical workflows and drive greater operating efficiency across the insurance economy,” said Githesh Ramamurthy, Chairman & CEO of CCC.

“Advances in AI are accelerating our customers’ digital transformation, and CCC’s differentiated combination of proprietary data, deeply embedded workflows, and connected network makes our platform increasingly critical as automation expands across claims and repairs,” continued Ramamurthy. “We are grateful for our multi-year relationships with customers and their partnership as we develop and deploy AI at scale to support their most pressing business challenges. We believe we are still in the early stages of adoption for these data-driven solutions and insights. As customers deepen their use of the CCC platform, it reinforces our confidence in the durability of our model and the long-term growth opportunity ahead.”

Full Year 2025 Financial Highlights

Revenue

•

Total revenue was $1.057 billion for the full year of 2025, an increase of 12% from $944.8 million for the full year of 2024.

Profitability

•

GAAP gross profit was $776.8 million, representing a gross margin of 73% for the full year of 2025, compared with $713.8 million, representing a gross margin of 76% for the full year of 2024. Adjusted gross profit was $805.9 million, representing an adjusted gross profit margin of 76% for the full year of 2025, compared with $732.7 million, representing an adjusted gross profit margin of 78% for the full year of 2024.

•

GAAP operating income was $93.8 million for the full year of 2025, compared with GAAP operating income of 80.1 million for the full year of 2024. Adjusted operating income was $376.9 million for the full year of 2025, compared with adjusted operating income of $354.2 million for the full year of 2024.

•

GAAP net income was $1.7 million for the full year of 2025, compared with GAAP net income of $31.2 million for the full year of 2024. Adjusted net income was $238.0 million for the full year of 2025, compared with adjusted net income of $238.1 million for the full year of 2024.

•

Adjusted EBITDA was $436.0 million for the full year of 2025, up 10% compared with adjusted EBITDA of $397.4 million for the full year of 2024.

Fourth Quarter 2025 Financial Highlights

Revenue

•

Total revenue was $277.9 million for the fourth quarter of 2025, an increase of 13% from $246.5 million for the fourth quarter of 2024.

Profitability

•

GAAP gross profit was $204.8 million, representing a gross margin of 74%, for the fourth quarter of 2025, compared with $185.2 million, representing a gross margin of 75%, for the fourth quarter of 2024. Adjusted gross profit was $211.4 million, representing an adjusted gross profit margin of 76%, for the fourth quarter of 2025, compared with $187.7 million, representing an adjusted gross profit margin of 76%, for the fourth quarter of 2024.

•

GAAP operating income was $50.1 million for the fourth quarter of 2025, compared with GAAP operating income of $21.1 million for the fourth quarter of 2024. Adjusted operating income was $104.3 million for the fourth quarter of 2025, compared with adjusted operating income of $92.9 million for the fourth quarter of 2024.

•

GAAP net income was $8.1 million for the fourth quarter of 2025, compared with GAAP net income of $6.3 million for the fourth quarter of 2024. Adjusted net income was $65.3 million for the fourth quarter of 2025, compared with adjusted net income of $64.5 million for the fourth quarter of 2024.

•

Adjusted EBITDA was $118.7 million for the fourth quarter of 2025, up 12% compared with adjusted EBITDA of $106.3 million for the fourth quarter of 2024.

Liquidity

•

CCC had $111.2 million in cash and cash equivalents and $1.291 billion of total debt on December 31, 2025. T2The Company generated $315.5 million in cash from operating activities and had free cash flow of $254.5 million for the full year of 2025, compared with $283.9 million in cash generated from operating activities and $230.9 million in free cash flow for the full year of 2024.

4th Quarter and Recent Business Highlights

•

AI solution adoption continued to scale across the CCC platform. T3Approximately 10% of CCC’s total revenue, or nearly $100 million, is now generated from AI‑based solutions spanning auto physical damage and bodily injury. Adoption has expanded to more than 125 insurers and over 15,000 collision repair facilities, with claim volume currently processed using AI models ranging from low single-digits to low double-digits of total claims, depending on the solution, underscoring the long runway for continued adoption as customers expand deployment of AI.

•

EvolutionIQ continued to expand CCC’s growth opportunity beyond auto claims. During 2025, T4EvolutionIQ added two top‑15 disability insurers and now serves nine of the top‑15 disability insurers, as measured by direct written premiums. The business also launched multiple new workers’ compensation customers and established a partnership with the world’s largest third‑party administrator, opening access to large employers that self‑insure for disability and workers’ compensation and creating a new channel for growth over time.

•

T5CCC announced a new $500 million share repurchase authorization in December 2025, reinforcing its commitment to disciplined capital allocation. The program includes an accelerated share repurchase to repurchase $300 million of common stock, under which the company received an initial delivery of approximately 33.2 million shares, representing approximately 80% of the shares expected to be repurchased. The new authorization follows the full utilization of the $300 million repurchase program announced in December 2024.

Business Outlook

Based on information as of today, February 24, 2026, the Company is issuing the following financial guidance:

First Quarter Fiscal 2026

Full Year Fiscal 2026

Revenue

$273.5 million to $275.5 million

$1.147 billion to $1.157 billion

Adjusted EBITDA

$113.0 million to $115.0 million

$477.0 million to $485.0 million

Conference Call Information

CCC will host a conference call today, February 24, at 5:00 p.m. (Eastern Time) to discuss the Company’s financial results and financial guidance. A live webcast of this conference call will be available on the “Investor Relations” page of the Company’s website at https://ir.cccis.com, and a replay will be archived on the website as well.

About CCC Intelligent Solutions

CCC Intelligent Solutions Inc. (CCC), a subsidiary of CCC Intelligent Solutions Holdings Inc. (NASDAQ: CCC), is a leading SaaS platform provider for the multi-trillion-dollar insurance economy, creating intelligent experiences for insurers, repairers, automakers, part suppliers, and more. The CCC Intelligent Experience (IX) Cloud™ platform, powered by proven AI and an innovative event-based architecture, connects more than 35,000 businesses to power customized applications and platforms for optimal outcomes and personalized experiences that just work. Through purposeful innovation and the strength of its connections, CCC technologies empower the people and industry relied upon to keep lives moving forward when it matters most. Learn more about CCC at www.cccis.com.

Forward Looking Statements

This press release contains forward-looking statements that are based on beliefs and assumptions and on information currently available. In some cases, you can identify forward-looking statements by the following words: “may,” “will,” “could,” “would,” “should,” “expect,” “intend,” “plan,” “anticipate,” “believe,” “estimate,” “predict,” “project,” “potential,” “continue,” “ongoing” or the negative of these terms or other comparable terminology, although not all forward-looking statements contain these words. These statements involve risks, uncertainties and other factors that may cause actual results, levels of activity, performance or achievements to be materially different from the information expressed or implied by these forward-looking statements. Forward-looking statements in this press release include, but are not limited to, future events, goals, plans and projections regarding the Company’s financial position, results of operations, market position, product development and business strategy.

Such differences may be material. We cannot assure you that the forward-looking statements in this press release will prove to be accurate. These forward looking statements are subject to a number of risks and uncertainties, including, among others, our revenues, the concentration of our customers and the ability to retain our current customers; our ability to negotiate with our customers on favorable terms; our ability to maintain and grow our brand and reputation cost-effectively; the execution of our growth strategy; the impact of 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 China and other countries; our reliance on third-party data, technology and intellectual property; our ability to protect our intellectual property; our ability to keep our data and information systems secure from data security breaches; changes in our customers’ or the public’s perceptions regarding the use of artificial intelligence; our ability to acquire or invest in companies or pursue business partnerships; our ability to raise financing in the future and improve our capital structure; our success in retaining or recruiting, or changes required in, our officers, key employees or directors; our estimates regarding expenses, future revenue, capital requirements and needs for additional financing; our ability to expand or maintain our existing customer base; our ability to service our indebtedness; and other risks and uncertainties, including those included under the header “Risk Factors” in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2025 filed with the Securities and Exchange Commission (“SEC”), which can be obtained, without charge, at the SEC’s website (www.sec.gov), and in our other filings with the SEC.

The forward-looking statements in this press release represent our views as of the date of this press release. We anticipate that subsequent events and developments will cause our views to change. However, while we may elect to update these forward-looking statements at some point in the future, we have no current intention of doing so except to the extent required by applicable law. You should, therefore, not rely on these forward-looking statements as representing our views as of any date subsequent to the date of this press release.

Non-GAAP Financial Measures

This press release includes certain financial measures not presented in accordance with generally accepted accounting principles in the U.S. (“GAAP”), including, but not limited to, “adjusted EBITDA,” “adjusted EBITDA margin,” “adjusted net income,” “adjusted operating income,” “adjusted gross profit,” “adjusted gross profit margin,” “adjusted operating expenses,” and “free cash flow” in each case presented on a non-GAAP basis, and certain ratios and other metrics derived therefrom. These non-GAAP financial measures are not measures of financial performance in accordance with GAAP and may exclude items that are significant in understanding and assessing the Company’s financial results. Therefore, these measures should not be considered in isolation or as an alternative to other measures of profitability, liquidity or performance under GAAP. You should be aware that the Company’s calculation of these non-GAAP measures may not be comparable to similarly-titled measures used by other companies.

The Company believes these non-GAAP measures of financial results provide useful information to management and investors regarding certain financial and business trends relating to the Company’s financial condition and results of operations. The Company believes that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing the Company’s financial measures with other similar companies, many of which present similar non-GAAP financial measures to investors. These non-GAAP financial measures are subject to inherent limitations as they reflect the exercise of judgments by management about which expense and income are excluded or included in determining these non-GAAP financial measures. Please refer to the reconciliations of these measures below to what the Company believes are the most directly comparable measures evaluated in accordance with GAAP.

This press release also includes certain projections of non-GAAP financial measures. Due to the high variability and difficulty in making accurate forecasts and projections of some of the information excluded from these projected measures, together with some of the excluded information not being ascertainable or accessible, the Company is unable to quantify certain amounts that would be required to be included in the most directly comparable GAAP financial measures without unreasonable effort. Consequently, no disclosure of estimated comparable GAAP measures is included and no reconciliation of the forward-looking non-GAAP financial measures is included for these projections.

Investor Contact:

Bill Warmington

VP, Investor Relations, CCC Intelligent Solutions Inc.

312-229-2355

IR@cccis.com

Media Contact:

Michelle Hellyar

Senior Director, Public Relations, CCC Intelligent Solutions Inc.

mhellyar@cccis.com

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)

(unaudited)

December 31,

December 31,

2025

2024

ASSETS

CURRENT ASSETS:

Cash and cash equivalents

$

111,192

$

398,983

Accounts receivable—Net of allowances of $3,773 and $4,692 as of December 31, 2025 and 2024,

respectively

137,056

106,578

Income taxes receivable

33,274

7,743

Deferred contract costs

24,923

22,373

Other current assets

28,653

28,973

Total current assets

335,098

564,650

SOFTWARE, EQUIPMENT, AND PROPERTY—Net

166,796

172,079

OPERATING LEASE ASSETS

36,047

29,762

INTANGIBLE ASSETS—Net

1,010,658

934,278

GOODWILL

1,955,551

1,417,724

DEFERRED FINANCING FEES, REVOLVER—Net

1,368

1,743

DEFERRED CONTRACT COSTS

22,479

18,692

EQUITY METHOD INVESTMENT

10,228

10,228

OTHER ASSETS

35,207

34,062

TOTAL

$

3,573,432

$

3,183,218

LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY

CURRENT LIABILITIES:

Accounts payable

$

30,954

$

18,393

Accrued expenses

80,897

72,543

Income taxes payable

—

80

Current portion of long-term debt

13,033

8,000

Current portion of long-term licensing agreement—Net

3,466

3,257

Operating lease liabilities

7,785

7,658

Deferred revenue

72,793

44,915

Note payable to minority investor

25,197

—

Total current liabilities

234,125

154,846

LONG-TERM DEBT—Net

1,264,941

761,053

DEFERRED INCOME TAXES—Net

199,311

164,844

LONG-TERM LICENSING AGREEMENT—Net

20,968

24,435

OPERATING LEASE LIABILITIES

51,467

47,235

OTHER LIABILITIES

15,610

11,303

Total liabilities

1,786,422

1,163,716

COMMITMENTS AND CONTINGENCIES (Notes 23 and 24)

MEZZANINE EQUITY:

Redeemable non-controlling interest

—

21,679

STOCKHOLDERS’ EQUITY:

Preferred stock—$0.0001 par; 100,000,000 shares authorized; no shares issued or outstanding

—

—

Common stock—$0.0001 par; 5,000,000,000 shares authorized; 605,449,050 and 629,207,115 shares issued and outstanding at December 31, 2025 and 2024, respectively

60

63

Additional paid-in capital

3,483,031

3,094,182

Accumulated deficit

(1,695,057

)

(1,095,227

)

Accumulated other comprehensive loss

(1,024

)

(1,195

)

Total stockholders’ equity

1,787,010

1,997,823

TOTAL

$

3,573,432

$

3,183,218

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)

(In thousands, except share and per share data)

(Unaudited)

Three months ended December 31,

Year ended December 31,

2025

2024

2025

2024

REVENUES

$

277,865

$

246,464

$

1,057,001

$

944,800

COST OF REVENUES

Cost of revenues, exclusive of amortization and impairment

of acquired technologies

68,670

61,068

262,720

221,997

Amortization of acquired technologies

4,368

172

17,473

9,000

Total cost of revenues (1)

73,038

61,240

280,193

230,997

GROSS PROFIT

204,827

185,224

776,808

713,803

OPERATING EXPENSES:

Research and development (1)

52,857

53,238

227,496

201,493

Selling and marketing (1)

38,806

35,963

174,786

142,217

General and administrative (1)

44,557

56,973

206,637

218,220

Amortization of intangible assets

18,511

17,942

74,047

71,768

Total operating expenses

154,731

164,116

682,966

633,698

OPERATING INCOME (LOSS)

50,096

21,108

93,842

80,105

INTEREST EXPENSE

(18,141

)

(15,174

)

(71,007

)

(64,608

)

INTEREST INCOME

649

3,768

4,882

12,203

CHANGE IN FAIR VALUE OF WARRANT LIABILITIES

—

—

—

14,378

OTHER (EXPENSE) INCOME —Net

500

630

(6,188

)

2,236

PRETAX INCOME (LOSS)

33,104

10,332

21,529

44,314

INCOME TAX PROVISION

(24,984

)

(4,072

)

(19,841

)

(13,074

)

NET INCOME (LOSS) INCLUDING NON-CONTROLLING INTEREST

8,120

6,260

1,688

31,240

LESS: ACCRETION OF REDEEMABLE NON-CONTROLLING INTEREST

—

(1,412

)

(1,276

)

(5,095

)

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

8,120

4,848

412

26,145

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

Basic

$

0.01

$

0.01

$

0.00

$

0.04

Diluted (2)

$

0.01

$

0.01

$

0.00

$

0.04

Weighted-average shares used in computing net income (loss) per share

attributable to common stockholders:

Basic

614,223,438

618,767,992

629,960,378

610,761,424

Diluted

639,758,778

648,544,705

659,585,375

641,875,525

COMPREHENSIVE INCOME (LOSS):

Net income (loss) including non-controlling interest

8,120

6,260

1,688

31,240

Other comprehensive income (loss)—Foreign currency

translation adjustment

50

(148

)

171

(122

)

COMPREHENSIVE INCOME (LOSS) INCLUDING

NON-CONTROLLING INTEREST

8,170

6,112

1,859

31,118

Less: accretion of redeemable non-controlling interest

—

(1,412

)

(1,276

)

(5,095

)

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

$

8,170

$

4,700

$

583

$

26,023

(1) Includes stock-based compensation expense as follows (in thousands):

Three months ended December 31,

Year Ended December 31,

2025

2024

2025

2024

Cost of revenues

$

2,190

$

2,291

$

11,109

$

9,342

Research and development

11,229

12,441

57,099

47,191

Sales and marketing

7,650

8,933

44,218

28,083

General and administrative

8,109

20,152

62,968

86,422

Total stock-based compensation expense

$

29,178

$

43,817

$

175,394

$

171,038

(2) The following table sets forth a reconciliation of the numerator and denominator used to compute diluted earnings per share of common stock (in thousands, except for share data):

Three months ended December 31,

Year Ended December 31,

2025

2024

2025

2024

Numerator

Net income (loss)

$

8,120

$

6,260

$

1,688

$

31,240

Accretion of redeemable non-controlling interest

—

(1,412

)

(1,276

)

(5,095

)

Net income (loss) attributable to common stockholders

$

8,120

$

4,848

$

412

$

26,145

Denominator

Weighted average shares of common stock - basic

614,223,438

618,767,992

629,960,378

610,761,424

Dilutive effect of stock-based awards

25,535,340

29,776,713

29,624,997

31,114,101

Weighted average shares of common stock - diluted

639,758,778

648,544,705

659,585,375

641,875,525

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

Year ended December 31,

2025

2024

CASH FLOWS FROM OPERATING ACTIVITIES:

Net income (loss)

$

1,688

$

31,240

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

Depreciation and amortization of software, equipment, and property

58,760

42,908

Amortization of intangible assets

91,520

80,768

Impairment of goodwill and intangible assets

—

—

Deferred income taxes

18,497

(30,521

)

Stock-based compensation

175,394

171,038

Amortization of deferred financing fees

1,887

1,871

Amortization of discount on debt

153

261

Change in fair value of derivative instruments

8,386

5,233

Change in fair value of warrant liabilities

—

(14,378

)

Change in fair value of estimated contingent consideration

—

(100

)

Non-cash lease expense

—

—

Loss on disposal of software, equipment and property

2

302

Noncash interest expense

2,242

—

Other

—

221

Changes in:

Accounts receivable—Net

(30,119

)

(4,196

)

Deferred contract costs

(2,550

)

(4,473

)

Other current assets

(28

)

4,319

Deferred contract costs—Non-current

(3,787

)

3,610

Other assets

(1,146

)

2,771

Operating lease assets

2,556

2,301

Income taxes

(25,944

)

(7,147

)

Accounts payable

12,133

2,070

Accrued expenses

8,067

797

Operating lease liabilities

(4,482

)

(4,298

)

Deferred revenues

6,418

1,355

Other liabilities

(4,168

)

(2,066

)

Net cash provided by operating activities

315,479

283,886

CASH FLOWS FROM INVESTING ACTIVITIES:

Purchases of software, equipment, and property

(60,971

)

(53,012

)

Acquisition of EvolutionIQ, Inc., net of cash acquired

(410,412

)

—

Net cash used in investing activities

(471,383

)

(53,012

)

CASH FLOWS FROM FINANCING ACTIVITIES:

Proceeds from exercise of stock options

4,703

33,506

Proceeds from employee stock purchase plan

5,044

5,745

Principal payments on long-term debt

(10,010

)

(8,000

)

Payments for employee taxes withheld upon vesting of equity awards

(48,549

)

(57,826

)

Payment of fees associated with the debt and revolver debt modification

(7,734

)

(719

)

Repurchase of common stock

(600,567

)

—

Proceeds from issuance of long-term debt

525,000

—

Net cash used in financing activities

(132,113

)

(27,294

)

NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS

226

(169

)

NET CHANGE IN CASH AND CASH EQUIVALENTS

(287,791

)

203,411

CASH AND CASH EQUIVALENTS:

Beginning of period

398,983

195,572

End of period

$

111,192

$

398,983

NONCASH INVESTING AND FINANCING ACTIVITIES:

Noncash purchases of software, equipment, and property

$

79

$

7,154

Fair value of redeemed private warrants

$

—

$

37,122

Stock issued related to the acquisition of EvolutionIQ, Inc

$

250,441

$

—

Issuance of promissory note to minority investor of redeemable preferred shares

$

22,955

$

—

Excise tax accrued on repurchase of common stock

$

958

$

—

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:

Cash paid for interest

$

66,704

$

62,898

Cash paid for income taxes—Net

$

28,595

$

50,742

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES

RECONCILIATION OF GROSS PROFIT TO ADJUSTED GROSS PROFIT

(In thousands, except profit margin percentage data)

(Unaudited)

Three months ended December 31,

Year ended December 31,

(dollar amounts in thousands)

2025

2024

2025

2024

Gross Profit

$

204,827

$

185,224

$

776,808

$

713,803

Amortization of acquired technologies

4,368

172

17,473

9,000

Stock-based compensation and related employer payroll tax

2,204

2,326

11,599

9,943

Adjusted Gross Profit

$

211,399

$

187,722

$

805,880

$

732,746

Gross Profit Margin

74

%

75

%

73

%

76

%

Adjusted Gross Profit Margin

76

%

76

%

76

%

78

%

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP OPERATING EXPENSES TO ADJUSTED OPERATING EXPENSES

(In thousands)

(Unaudited)

Three months ended December 31,

Year ended December 31,

(dollar amounts in thousands)

2025

2024

2025

2024

Operating expenses

$

154,731

$

164,116

$

682,966

$

633,698

Amortization of intangible assets

(18,511

)

(17,942

)

(74,047

)

(71,768

)

Stock-based compensation expense and related

employer payroll tax

(27,124

)

(42,038

)

(169,686

)

(167,865

)

M&A and integration costs

(631

)

(7,317

)

(8,831

)

(9,193

)

Litigation proceeds (costs), net

—

(642

)

3,665

(4,455

)

Equity transaction costs, including secondary offerings

(95

)

(1,461

)

(724

)

(1,938

)

Change in fair value of contingent consideration

—

100

—

100

Debt refinancing costs

(1,240

)

—

(4,359

)

—

Adjusted operating expenses

$

107,130

$

94,816

$

428,984

$

378,579

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES

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

(In thousands)

(Unaudited)

Three months ended December 31,

Year ended December 31,

(dollar amounts in thousands)

2025

2024

2025

2024

Operating income (loss)

$

50,096

$

21,108

$

93,842

$

80,105

Amortization of intangible assets

18,511

17,942

74,047

71,768

Amortization of acquired technologies—Cost of revenue

4,368

172

17,473

9,000

Stock-based compensation expense and related employer

payroll tax

29,328

44,364

181,285

177,808

M&A and integration costs

631

8,716

8,831

9,193

Litigation (proceeds) costs, net

—

642

(3,665

)

4,455

Equity transaction costs, including secondary offerings

95

62

724

1,938

Change in fair value of contingent consideration

—

(100

)

—

(100

)

Debt refinancing costs

1,240

—

4,359

—

Adjusted operating income

$

104,269

$

92,906

$

376,896

$

354,167

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES

RECONCILIATION OF GAAP NET INCOME (LOSS) TO ADJUSTED EBITDA

(In thousands, except for EBITDA margin percentage data)

(Unaudited)

Three months ended December 31,

Year ended December 31,

(dollar amounts in thousands)

2025

2024

2025

2024

Net income (loss)

$

8,120

$

6,260

$

1,688

$

31,240

Interest expense

18,141

15,174

71,007

64,608

Interest income

(649

)

(3,768

)

(4,882

)

(12,203

)

Income tax provision

24,984

4,072

19,841

13,074

Amortization of intangible assets

18,511

17,942

74,047

71,768

Amortization of acquired technologies—Cost of revenue

4,368

172

17,473

9,000

Depreciation and amortization related to software, equipment and property

2,052

2,319

8,727

8,774

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

12,332

11,069

50,033

34,134

Stock-based compensation expense and related employer payroll tax

29,328

44,364

181,285

177,808

M&A and integration costs

631

8,716

8,831

9,193

Litigation (proceeds) costs, net

—

642

(3,665

)

4,455

Equity transaction costs, including secondary offering costs

95

62

724

1,938

Change in fair value of contingent consideration

—

(100

)

—

(100

)

Change in fair value of warrant liabilities

—

—

—

(14,378

)

Change in fair value of derivative instruments

(55

)

458

8,386

5,233

Income from derivative instruments

(369

)

(1,073

)

(1,811

)

(7,167

)

Debt refinancing costs

1,240

—

4,359

—

Adjusted EBITDA

$

118,729

$

106,309

$

436,043

$

397,377

Adjusted EBITDA Margin

43

%

43

%

41

%

42

%

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES

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

(In thousands, except share and per share data)

(Unaudited)

Three months ended December 31,

Year ended December 31,

(dollar amounts in thousands)

2025

2024

2025

2024

Net income (loss)

$

8,120

$

6,260

$

1,688

$

31,240

Amortization of intangible assets

18,511

17,942

74,047

71,768

Amortization of acquired technologies—Cost of revenue

4,368

172

17,473

9,000

Stock-based compensation expense and related employer payroll tax

29,328

44,364

181,285

177,808

M&A and integration costs

631

8,716

8,831

9,193

Litigation (proceeds) costs, net

—

642

(3,665

)

4,455

Equity transaction costs, including secondary offering costs

95

62

724

1,938

Change in fair value of contingent consideration

—

(100

)

—

(100

)

Change in fair value of warrant liabilities

—

—

—

(14,378

)

Change in fair value of derivative instruments

(55

)

458

8,386

5,233

Debt refinancing costs

1,240

—

4,359

—

Tax effect of adjustments

3,019

(14,002

)

(55,105

)

(58,086

)

Adjusted net income

$

65,257

$

64,514

$

238,023

$

238,071

Adjusted net income per share attributable to common stockholders:

Basic

$

0.11

$

0.10

$

0.38

$

0.39

Diluted

$

0.10

$

0.10

$

0.36

$

0.37

Weighted average shares outstanding:

Basic

614,223,438

618,767,992

629,960,378

610,761,424

Diluted

639,758,778

648,544,705

659,585,375

641,875,525

CCC INTELLIGENT SOLUTIONS HOLDINGS INC. AND SUBSIDIARIES

RECONCILIATION OF NET CASH FLOW FROM OPERATING ACTIVITIES TO FREE CASH FLOW

(In thousands)

(Unaudited)

Three months ended December 31,

Year ended December 31,

(dollar amounts in thousands)

2025

2024

2025

2024

Net cash provided by operating activities

$

119,164

$

113,645

$

315,479

$

283,886

Less: Purchases of software, equipment and property

(14,287

)

(7,939

)

(60,971

)

(53,012

)

Free Cash Flow

$

104,877

$

105,706

$

254,508

$

230,874

Mentions · how they’re counted

CategoryUnderlinedWord counterModel’s count
AI

AI, artificial intelligence, generative AI, machine learning, large language model, LLM

8—7
Layoffs

layoffs, RIF, headcount reduction, workforce optimization, restructuring

0—0
Recession

recession, downturn, contraction, slowdown

0—0
Tariffs

tariff, trade war, trade barriers, trade restrictions, trade policy

0—0
Buybacks

share repurchase, buyback program

2—1

Underlines use the same word lists the scores use. AI, recession and tariffs follow Palanor’s word counter, so those counts match it exactly on the same text. Layoffs and buybacks use the terms the model was given. The model’s count is an estimate by meaning, not by string, so it can differ from the underlines.

Not placed in the text

These quotes are stored with a score, but no passage here matches them closely enough to highlight. Rather than point at the wrong passage, they are listed as stored.

Theme · Revenue growth guidance

“Revenue $1.147 billion to $1.157 billion”

Source: SEC EDGAR · public domain · Highlights by Palanor