XML 40 R34.htm IDEA: XBRL DOCUMENT v3.24.3
Segment Information (Tables)
9 Months Ended
Sep. 30, 2024
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information

The following tables are in thousands:

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30, 2024

 

Software

 

 

CES

 

 

All other

 

 

Total

 

Revenue

 

$

144,419

 

 

$

6,237

 

 

$

794

 

 

$

151,450

 

Adjusted EBITDA

 

$

26,134

 

 

$

241

 

 

$

(670

)

 

$

25,705

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30, 2023

 

Software

 

 

CES

 

 

All other

 

 

Total

 

Revenue

 

$

125,594

 

 

$

7,126

 

 

$

1,283

 

 

$

134,003

 

Adjusted EBITDA

 

$

15,312

 

 

$

502

 

 

$

(360

)

 

$

15,454

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2024

 

Software

 

 

CES

 

 

All other

 

 

Total

 

Revenue

 

$

450,965

 

 

$

19,248

 

 

$

2,944

 

 

$

473,157

 

Adjusted EBITDA

 

$

89,514

 

 

$

593

 

 

$

(1,236

)

 

$

88,871

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2023

 

Software

 

 

CES

 

 

All other

 

 

Total

 

Revenue

 

$

414,322

 

 

$

22,936

 

 

$

3,940

 

 

$

441,198

 

Adjusted EBITDA

 

$

75,791

 

 

$

1,544

 

 

$

(1,770

)

 

$

75,565

 

Reconciliation of U.S. GAAP (Loss) Income Before Income Taxes to Adjusted EBITDA

 

 

Three Months Ended
 September 30,

 

 

Nine Months Ended
September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Reconciliation of Adjusted EBITDA to U.S. GAAP
   income (loss) before income taxes:

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

25,705

 

 

$

15,454

 

 

$

88,871

 

 

$

75,565

 

Stock-based compensation expense

 

 

(17,356

)

 

 

(20,526

)

 

 

(50,710

)

 

 

(66,423

)

Interest expense

 

 

(1,317

)

 

 

(1,529

)

 

 

(4,497

)

 

 

(4,583

)

Depreciation and amortization

 

 

(11,563

)

 

 

(9,783

)

 

 

(31,120

)

 

 

(29,271

)

Special adjustments, interest income and other (1)

 

 

9,660

 

 

 

5,481

 

 

 

20,144

 

 

 

7,480

 

Income (loss) before income taxes

 

$

5,129

 

 

$

(10,903

)

 

$

22,688

 

 

$

(17,232

)

 

The three months ended September 30, 2024, includes $5.9 million of interest income and $3.8 million of currency gains on acquisition-related intercompany loans. The three months ended September 30, 2023, includes $4.8 million of interest income, $2.8 million of currency losses on acquisition-related intercompany loans, and a $3.5 million gain from the mark-to-market adjustment of contingent consideration associated with the World Programming acquisition. The nine months ended September 30, 2024, includes $17.5 million of interest income, $2.8 million of currency gains on acquisition-related intercompany loans, and a $0.2 million loss from the mark-to-market adjustment of contingent consideration associated with the World Programming acquisition. The nine months ended September 30, 2023, includes an $4.5 million loss from the mark-to-market adjustment of contingent consideration associated with the World Programming acquisition, $11.7 million of interest income, and $0.3 million of currency gains on acquisition-related intercompany loans.