![]() | 5860 Trinity Parkway Centreville, VA 21020 www.mobilityglobal.c |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||
(dollars in millions except per share data) | 2026 | 2025 | % Chg | 2026 | 2025 | % Chg | |
(unaudited) | (unaudited) | ||||||
Revenue | |||||||
CARFAX | $313 | $291 | 8% | $923 | $855 | 8% | |
B2B | 164 | 154 | 6% | 477 | 449 | 6% | |
Total revenue | 478 | 445 | 7% | 1,401 | 1,304 | 7% | |
Subscription revenue | 389 | 362 | 7% | 1,144 | 1,063 | 8% | |
Non-subscription revenue | 89 | 83 | 7% | 257 | 241 | 7% | |
Profitability (GAAP) | — | ||||||
Operating profit | 92 | 104 | (12)% | 255 | 284 | (10)% | |
Net income | 42 | 71 | (41)% | 150 | 194 | (23)% | |
Net income margin | 9% | 16% | (44)% | 11% | 15% | (27)% | |
Diluted EPS | 0.14 | 0.24 | (42)% | 0.51 | 0.66 | (23)% | |
Non-GAAP measures | |||||||
Adjusted EBITDA | 195 | 191 | 2% | 581 | 548 | 6% | |
Adjusted EBITDA margin | 41% | 43% | (5)% | 41% | 42% | (2)% | |
Adjusted Net income | 119 | 131 | (9)% | 381 | 375 | 2% | |
Adjusted diluted EPS | 0.40 | 0.44 | (9)% | 1.29 | 1.27 | 2% | |
Cash flow | |||||||
Net cash provided by operating activities | 205 | 144 | 42% | 394 | 377 | 5% | |
Free cash flow | 186 | 136 | 37% | 363 | 361 | 1% | |
Three months Ended September 30, 2026 | Nine months Ended September 30, 2026 | |||||||||||
CARFAX | B2B | Total | CARFAX | B2B | Total | |||||||
Organic constant currency revenue growth | 7.9% | 6.5% | 7.6% | 7.7% | 5.8% | 7.1% | ||||||
Operating Performance | Updated Full-Year 2026 Guidance | Prior Full-Year 2026 Guidance |
Revenue | $1,870 - $1,885 million | $1,870 - $1,885 million |
Revenue growth (year over year) | 6.9% - 7.7% | 6.9% - 7.7% |
Adjusted EBITDA | $750 - $760 million | $745 - $760 million |
Adjusted EBITDA margin | ~40% | ~40% |
(unaudited) | Three Months Ended September 30, | Change | Nine Months Ended September 30, | Change | |||||||||||
2026 | 2025 | $ | % | 2026 | 2025 | $ | % | ||||||||
Revenue | $478 | $445 | $33 | 7% | $1,401 | $1,304 | $97 | 7% | |||||||
Expenses: | |||||||||||||||
Operating-related expenses | 105 | 129 | (24) | (19)% | 375 | 388 | (13) | (3)% | |||||||
Selling and general expenses | 203 | 135 | 68 | 50% | 538 | 400 | 138 | 35% | |||||||
Depreciation | 4 | 3 | 1 | 33% | 11 | 10 | 1 | 10% | |||||||
Amortization of intangibles | 74 | 74 | — | —% | 222 | 222 | — | —% | |||||||
Total expenses | 386 | 341 | 45 | 13% | 1,146 | 1,020 | 126 | 12% | |||||||
Operating profit | 92 | 104 | (12) | (12)% | 255 | 284 | (29) | (10)% | |||||||
Interest expense and other, net | 26 | 4 | 22 | N/M | 36 | 11 | 25 | N/M | |||||||
Income before provision for income taxes | 66 | 100 | (34) | (34)% | 219 | 273 | (54) | (20)% | |||||||
Provision for income taxes | 24 | 29 | (5) | (17)% | 69 | 79 | (10) | (13)% | |||||||
Net income | $42 | $71 | $(29) | (41)% | $150 | $194 | $(44) | (23)% | |||||||
Net income per common share: | |||||||||||||||
Basic | $0.14 | $0.24 | $(0.10) | (41)% | $0.51 | $0.66 | $(0.15) | (23)% | |||||||
Diluted | $0.14 | $0.24 | $(0.10) | (41)% | $0.51 | $0.66 | $(0.15) | (23)% | |||||||
(unaudited) | September 30, | December 31, | |
2026 | 2025 | ||
Assets: | |||
Current assets: | |||
Cash and cash equivalents | $351 | $38 | |
Accounts receivable, net of allowance for doubtful accounts | 226 | 211 | |
Prepaid and other current assets | 44 | 32 | |
Total current assets | 621 | 281 | |
Property and equipment, net of accumulated depreciation | 25 | 19 | |
Right of use assets | 75 | 16 | |
Goodwill | 8,845 | 8,845 | |
Other intangible assets, net | 3,566 | 3,789 | |
Other non-current assets | 65 | 45 | |
Total assets | $13,197 | $12,995 | |
Liabilities and Equity: | |||
Accounts payable | $73 | $56 | |
Due to related parties – current | — | 19 | |
Accrued compensation | 56 | 64 | |
Unearned revenue | 87 | 78 | |
Other current liabilities | 106 | 45 | |
Total current liabilities | 322 | 262 | |
Long-term debt | 1,981 | — | |
Operating lease liabilities | 73 | 11 | |
Deferred tax liability, net | 989 | 1,006 | |
Due to related parties – non-current | — | 230 | |
Other non-current liabilities | 5 | 1 | |
Total liabilities | 3,370 | 1,510 | |
Equity: | |||
Common stock - $0.01 par value - Authorized 1,000,000,000, 294,840,885 and no shares issued and outstanding as of September 30, 2026 and December 31, 2025, respectively. | 3 | — | |
Additional paid-in capital | 9,777 | — | |
Retained earnings | 24 | — | |
Former Parent investment | — | 11,489 | |
Accumulated other comprehensive income (loss) | 23 | (4) | |
Total equity | 9,827 | 11,485 | |
Total liabilities and equity | $13,197 | $12,995 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||
(unaudited) | 2026 | 2025 | 2026 | 2025 | |||
Operating Activities: | |||||||
Net income | 42 | $71 | $150 | $194 | |||
Adjustments to reconcile net income to cash provided by operating activities: | |||||||
Depreciation | 4 | 3 | 11 | 10 | |||
Amortization of intangibles | 74 | 74 | 222 | 222 | |||
Deferred income taxes | (25) | (24) | (63) | (67) | |||
Stock-based compensation | 9 | 7 | 18 | 16 | |||
Other | 3 | 2 | 4 | 4 | |||
Net changes in other operating assets and liabilities | 98 | 11 | 52 | (2) | |||
Cash provided by operating activities | 205 | 144 | 394 | 377 | |||
Investing Activities: | |||||||
Capital expenditures | (19) | (8) | (31) | (16) | |||
Purchases of equity investments | — | — | (3) | (3) | |||
Cash used for investing activities | (19) | (8) | (34) | (19) | |||
Financing Activities: | |||||||
Proceeds from issuance of Senior Notes | — | — | 1,986 | — | |||
Payment of deferred financing costs | (8) | — | (8) | — | |||
Payment of dividends | (18) | — | (18) | — | |||
Net transfers from (to) Former Parent | 5 | (138) | (2,006) | (328) | |||
Payments related to loan from related parties | — | — | — | (18) | |||
Contingent consideration payments | — | — | — | (2) | |||
Cash used for financing activities | (21) | (138) | (46) | (348) | |||
Effect of exchange rate changes on cash | — | 1 | (1) | 2 | |||
Net change in cash and cash equivalents | 165 | (1) | 313 | 12 | |||
Cash and cash equivalents at beginning of period | 186 | 40 | 38 | 27 | |||
Cash and cash equivalents at end of period | $351 | $39 | $351 | $39 | |||
(unaudited) | Three months ended September 30, 2026 | ||||||
CARFAX | B2B | Corporate | Total | ||||
Revenue | $313 | $164 | $— | $478 | |||
Expenses: | |||||||
Operating-related expenses | 48 | 57 | — | 105 | |||
Selling and general expenses | 115 | 65 | 23 | 203 | |||
Depreciation and amortization | 49 | 29 | — | 78 | |||
Total expenses | 212 | 151 | 23 | 386 | |||
Operating profit | 101 | 13 | (23) | 92 | |||
Adjusted EBITDA | $153 | $45 | $(4) | $195 | |||
(unaudited) | Three months ended September 30, 2025 | ||||||
CARFAX | B2B | Corporate | Total | ||||
Revenue | $291 | $154 | $— | $445 | |||
Expenses: | |||||||
Operating-related expenses | 65 | 64 | — | 129 | |||
Selling and general expenses | 84 | 40 | 11 | 135 | |||
Depreciation and amortization | 50 | 27 | — | 77 | |||
Total expenses | 199 | 131 | 11 | 341 | |||
Operating profit | 92 | 23 | (11) | 104 | |||
Adjusted EBITDA | $146 | $52 | $(7) | $191 | |||
(unaudited) | Nine months ended September 30, 2026 | ||||||
CARFAX | B2B | Corporate | Total | ||||
Revenue | $923 | $477 | $— | $1,401 | |||
Expenses: | |||||||
Operating-related expenses | 184 | 191 | — | 375 | |||
Selling and general expenses | 299 | 181 | 58 | 538 | |||
Depreciation and amortization | 149 | 84 | — | 233 | |||
Total expenses | 632 | 456 | 58 | 1,146 | |||
Operating profit | 291 | 21 | (58) | 255 | |||
Adjusted EBITDA | $446 | $147 | $(13) | $581 | |||
(unaudited) | Nine months ended September 30, 2025 | ||||||
CARFAX | B2B | Corporate | Total | ||||
Revenue | $855 | $449 | $— | $1,304 | |||
Expenses: | |||||||
Operating-related expenses | 195 | 193 | — | 388 | |||
Selling and general expenses | 252 | 121 | 27 | 400 | |||
Depreciation and amortization | 150 | 82 | — | 232 | |||
Total expenses | 597 | 396 | 27 | 1,020 | |||
Operating profit | 258 | 53 | (27) | 284 | |||
Adjusted EBITDA | $418 | $145 | $(15) | $548 | |||
(unaudited) | Three months ended September 30, 2026 | ||||||
CARFAX | B2B | Corporate | Total | ||||
Net income (GAAP) | $42 | ||||||
Interest expense and other, net | 26 | ||||||
Provision for income taxes | 24 | ||||||
Operating profit (GAAP) | 101 | 13 | (23) | 92 | |||
Adjusted to add: | |||||||
Amortization of intangibles | 47 | 27 | — | 74 | |||
Depreciation | 2 | 2 | — | 4 | |||
Stock-based compensation | 3 | 3 | 3 | 9 | |||
Transaction costs | — | — | 16 | 16 | |||
Adjusted EBITDA | $153 | $45 | $(4) | $195 | |||
% Net income margin | 9% | ||||||
% Adjusted EBITDA margin | 49% | 27% | N/M | 41% | |||
(unaudited) | Three months ended September 30, 2025 | ||||||
CARFAX | B2B | Corporate | Total | ||||
Net income (GAAP) | $71 | ||||||
Interest expense and other, net | 4 | ||||||
Provision for income taxes | 29 | ||||||
Operating profit (GAAP) | 92 | 23 | (11) | 104 | |||
Adjusted to add: | |||||||
Amortization of intangibles | 48 | 26 | — | 74 | |||
Depreciation | 2 | 1 | — | 3 | |||
Stock-based compensation | 4 | 3 | — | 7 | |||
Transaction costs | — | — | 3 | 3 | |||
Employee severance charges and other | — | (1) | 1 | — | |||
Adjusted EBITDA | $146 | $52 | $(7) | $191 | |||
% Net income margin | 16% | ||||||
% Adjusted EBITDA margin | 50% | 34% | N/M | 43% | |||
(unaudited) | Nine months ended September 30, 2026 | ||||||
CARFAX | B2B | Corporate | Total | ||||
Net income (GAAP) | $150 | ||||||
Interest expense and other, net | 36 | ||||||
Provision for income taxes | 69 | ||||||
Operating profit (GAAP) | 291 | 21 | (58) | 255 | |||
Adjusted to add: | |||||||
Amortization of intangibles | 142 | 80 | — | 222 | |||
Depreciation | 7 | 4 | — | 11 | |||
Stock-based compensation | 6 | 9 | 3 | 18 | |||
Transaction costs | — | 33 | 40 | 73 | |||
Employee severance charges and other | — | — | 2 | 2 | |||
Adjusted EBITDA | $446 | $147 | $(13) | $581 | |||
% Net income margin | 11% | ||||||
% Adjusted EBITDA margin | 48% | 31% | N/M | 41% | |||
(unaudited) | Nine months ended September 30, 2025 | ||||||
CARFAX | B2B | Corporate | Total | ||||
Net income (GAAP) | $194 | ||||||
Interest expense and other, net | 11 | ||||||
Provision for income taxes | 79 | ||||||
Operating profit (GAAP) | 258 | 53 | (27) | 284 | |||
Adjusted to add: | |||||||
Amortization of intangibles | 143 | 79 | — | 222 | |||
Depreciation | 7 | 3 | — | 10 | |||
Stock-based compensation | 9 | 7 | — | 16 | |||
Transaction costs | — | — | 5 | 5 | |||
Employee severance charges and other | 1 | 3 | 7 | 11 | |||
Adjusted EBITDA | $418 | $145 | $(15) | $548 | |||
% Net income margin | 15% | ||||||
% Adjusted EBITDA margin | 49% | 32% | N/M | 42% | |||
(unaudited) | Three Months Ended September 30, | Nine Months Ended September 30, | |||||
2026 | 2025 | 2026 | 2025 | ||||
Net income (GAAP) | $42 | $71 | $150 | $194 | |||
Amortization of intangibles | 74 | 74 | 222 | 222 | |||
Stock-based compensation | 9 | 7 | 18 | 16 | |||
Transaction costs | 16 | 3 | 73 | 5 | |||
Employee severance and other | — | — | 2 | 11 | |||
Adjustments for tax effect (1) | (22) | (24) | (84) | (73) | |||
Adjusted Net income (non-GAAP) | $119 | $131 | $381 | $375 | |||
Weighted-average diluted shares outstanding | 296 | 295 | 295 | 295 | |||
Diluted earnings per share (GAAP) | $0.14 | $0.24 | $0.51 | $0.66 | |||
Amortization of intangibles | 0.25 | 0.25 | 0.75 | 0.75 | |||
Stock-based compensation | 0.03 | 0.02 | 0.06 | 0.05 | |||
Transaction costs | 0.05 | 0.01 | 0.25 | 0.02 | |||
Employee severance and other | — | — | 0.01 | 0.04 | |||
Adjustments for tax effect (1) | (0.07) | (0.08) | (0.28) | (0.25) | |||
Adjusted diluted earnings per share (non-GAAP) | $0.40 | $0.44 | $1.29 | $1.27 | |||
(unaudited) | CARFAX | B2B | Total | ||||||||
$ | Change % | $ | Change % | $ | Change % | ||||||
Revenue for the Three Months Ended September 30, 2025 | 291 | 154 | 445 | ||||||||
Organic business (2) | 23 | 7.9% | 10 | 6.5% | 34 | 7.6% | |||||
Foreign currency translation (3) | (1) | (0.3)% | — | —% | (1) | (0.2)% | |||||
Total Revenue growth | $22 | 7.6% | $10 | 6.5% | $33 | 7.4% | |||||
Three Months Ended September 30, 2026 | $313 | $164 | $478 | ||||||||
(unaudited) | CARFAX | B2B | Total | ||||||||
$ | Change % | $ | Change % | $ | Change % | ||||||
Revenue for the Nine Months Ended September 30, 2025 | 855 | 449 | 1,304 | ||||||||
Organic business (2) | 66 | 7.7% | 26 | 5.8% | 93 | 7.1% | |||||
Foreign currency translation (3) | 2 | 0.2% | 2 | 0.4% | 4 | 0.3% | |||||
Total Revenue growth | $68 | 8.0% | $28 | 6.2% | $97 | 7.4% | |||||
Nine Months Ended September 30, 2026 | $923 | $477 | $1,401 | ||||||||
(unaudited) | Three Months Ended September 30, | Nine Months Ended September 30, | |||||
2026 | 2025 | 2026 | 2025 | ||||
Cash provided by operating activities | 205 | 144 | 394 | 377 | |||
Capital expenditures | (19) | (8) | (31) | (16) | |||
Free cash flow | $186 | $136 | $363 | $361 | |||