comScore (SCOR) stock price, revenue, and financials

comScore market cap is $221.9 m, and annual revenue was $388.65 m in FY 2019

$221.9 M

SCOR Mkt cap, 22-May-2020

$89.5 M

comScore Revenue Q1, 2020
comScore Gross profit (Q1, 2020)43.7 M
comScore Gross profit margin (Q1, 2020), %48.8%
comScore Net income (Q1, 2020)-13.2 M
comScore EBIT (Q1, 2020)-12.8 M
comScore Cash, 31-Mar-202036.9 M
comScore EV431 M

comScore Revenue

comScore revenue was $388.65 m in FY, 2019

Embed Graph

comScore Income Statement

Annual

USDFY, 2011FY, 2012FY, 2017FY, 2018FY, 2019

Revenue

232.4m255.2m403.5m419.5m388.6m

Revenue growth, %

4%

Cost of goods sold

75.1m86.4m193.6m200.2m199.6m

Gross profit

157.3m168.8m209.9m219.3m189.0m

Gross profit Margin, %

68%66%52%52%49%

Sales and marketing expense

78.3m91.8m130.5m108.4m89.1m

R&D expense

34.1m34.0m89.0m77.0m61.8m

General and administrative expense

48.5m38.1m74.7m84.5m66.4m

Operating expense total

175.3m176.6m294.2m269.9m499.5m

Depreciation and amortization

34.8m32.9m30.1m

EBIT

(18.0m)(7.8m)(295.5m)(138.9m)(310.5m)

EBIT margin, %

(8%)(3%)(73%)(33%)(80%)

Interest expense

701.0k775.0k661.0k16.5m31.5m

Interest income

100.0k672.0k

Pre tax profit

(18.8m)(9.4m)(284.1m)(155.6m)(340.0m)

Income tax expense

(3.0m)2.4m(2.7m)3.7m(1.0m)

Net Income

(15.8m)(11.8m)(281.4m)(159.3m)(339.0m)

Quarterly

USDQ2, 2011Q3, 2011Q1, 2012Q2, 2012Q3, 2012Q1, 2013Q2, 2013Q1, 2015Q2, 2015Q3, 2015Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019Q3, 2019Q1, 2020

Revenue

58.1m58.8m62.3m60.3m64.3m68.8m69.9m87.3m91.4m92.4m100.9m99.4m100.3m105.9m101.4m102.9m102.3m96.9m94.3m89.5m

Cost of goods sold

19.3m19.6m20.4m20.4m21.9m22.6m21.6m24.9m28.5m30.9m47.3m47.3m48.8m47.3m51.5m49.4m53.4m52.0m47.4m45.8m

Gross profit

38.8m39.2m41.9m39.9m42.3m46.3m48.3m62.4m62.9m61.5m53.5m52.1m51.5m58.7m49.9m53.4m48.9m44.9m46.9m43.7m

Gross profit Margin, %

67%67%67%66%66%67%69%71%69%67%53%52%51%55%49%52%48%46%50%49%

Sales and marketing expense

19.7m20.3m21.3m22.2m22.9m24.5m25.5m24.9m23.2m29.7m31.2m29.9m25.9m29.6m24.9m24.8m23.3m20.4m19.2m

R&D expense

8.8m9.2m8.0m8.3m9.0m10.2m9.8m18.0m16.9m15.0m21.0m21.5m21.6m18.7m20.9m18.7m18.2m16.9m14.1m10.1m

General and administrative expense

14.0m12.6m9.1m9.7m9.4m9.0m11.2m25.0m15.0m17.0m17.8m13.3m22.3m18.7m28.7m18.7m19.5m16.9m14.1m15.5m

Operating expense total

45.0m44.6m40.8m45.9m43.7m45.6m47.3m43.0m31.9m32.1m68.5m66.0m73.8m63.3m142.5m62.3m62.6m317.1m56.7m56.5m

Depreciation and amortization

2.4m2.5m2.3m2.4m4.3m4.2m8.7m8.4m8.5m8.5m8.3m7.9m8.1m8.1m7.0m6.9m

EBIT

(6.2m)(5.4m)1.1m(6.0m)(1.3m)660.0k993.0k(9.2m)(2.8m)2.2m(42.9m)(38.8m)(133.9m)(46.3m)(51.6m)(17.5m)(22.6m)(272.2m)(9.8m)(12.8m)

EBIT margin, %

(11%)(9%)2%(10%)(2%)1%1%(11%)(3%)2%(43%)(39%)(134%)(44%)(51%)(17%)(22%)(281%)(10%)(14%)

Interest expense

213.0k217.0k154.0k252.0k148.0k2.9m4.1m4.7m6.8m8.2m8.2m8.8m

Pre tax profit

(6.2m)(5.6m)606.0k(6.4m)(1.7m)156.0k918.0k(9.7m)(2.7m)921.0k(39.9m)(37.6m)(127.8m)(50.0m)(53.9m)(24.2m)(26.3m)(284.0m)(10.0m)(13.6m)

Income tax expense

2.0m(1.7m)1.1m(156.0k)1.4m2.2m1.3m(2.3m)2.0m(40.0k)866.0k1.1m2.3m1.4m2.1m400.0k1.2m(4.5m)552.0k(415.0k)

Net Income

(8.2m)(3.9m)(471.0k)(6.6m)(3.1m)(2.0m)(398.0k)(7.3m)(4.8m)961.0k(40.8m)(38.6m)(130.1m)(51.4m)(56.0m)(24.6m)(27.5m)(279.5m)(10.6m)(13.2m)

comScore Balance Sheet

Annual

usdY, 2010Y, 2011FY, 2011FY, 2012Y, 2012Y, 2013FY, 2013FY, 2014Y, 2014FY, 2017FY, 2018FY, 2019

Cash

33.7m38.1m38.1m61.8m61.8m67.8m67.8m43.0m43.0m37.9m44.1m46.6m

Accounts Receivable

64.4m68.3m90.0m98.2m82.0m75.6m71.9m

Prepaid Expenses

10.4m8.9m10.2m11.0m15.2m20.0m15.4m

Inventories

10.2m11.0m

Current Assets

119.4m148.9m178.8m178.8m178.9m178.9m179.6m145.8m154.0m

PP&E

28.3m31.4m38.0m38.0m42.4m42.4m28.9m27.3m

Goodwill

102.3m102.9m103.3m103.3m103.5m103.5m642.4m641.2m416.4m

Total Assets

320.1m336.5m363.4m363.4m354.0m354.0m1.0b954.1m723.7m

Accounts Payable

10.3m7.2m3.4m3.4m3.4m3.4m27.9m29.8m44.8m

Short-term debt

6.3m8.0m10.4m13.4m6.2m2.4m

Current Liabilities

112.4m121.3m135.0m135.0m151.6m151.6m250.5m168.9m190.2m

Long-term debt

6.7m6.5m13.3m13.1m2.1m178.5m239.0m

Total Debt

13.0m14.5m23.7m26.4m8.4m180.9m239.0m

Total Liabilities

129.5m140.8m164.6m178.7m365.9m402.6m464.7m

Common Stock

34.0k36.0k36.0k36.0k60.0k59.0k70.0k

Preferred Stock

Additional Paid-in Capital

259.0m274.6m293.3m293.3m324.2m324.2m1.4b1.6b1.6b

Retained Earnings

(69.1m)(80.8m)(83.2m)(83.2m)(93.1m)(93.1m)(609.1m)(769.1m)(1.1b)

Total Equity

190.6m195.6m198.8m175.3m656.5m551.6m259.0m

Debt to Equity Ratio

0.1 x0.1 x0.1 x0.2 x0 x0.3 x

Debt to Assets Ratio

0 x0 x0.1 x0.1 x0 x0.2 x

Financial Leverage

1.7 x1.7 x1.8 x2 x1.6 x1.7 x2.8 x

Quarterly

USDQ2, 2011Q3, 2011Q1, 2012Q2, 2012Q3, 2012Q1, 2013Q2, 2013Q3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019Q3, 2019Q1, 2020

Cash

39.9m33.4m42.4m50.3m59.1m73.7m85.8m79.8m51.8m39.0m39.6m40.9m187.9m141.8m72.6m47.6m54.8m67.3m46.6m47.9m36.7m49.0m53.8m36.9m

Accounts Receivable

53.3m50.4m66.1m57.0m52.1m65.8m61.1m66.3m87.8m86.9m80.8m83.5m79.9m77.8m87.5m85.3m74.3m70.9m70.2m61.9m63.1m71.2m59.4m67.8m

Prepaid Expenses

8.6m8.8m11.0m18.3m11.2m8.5m7.6m8.3m12.3m22.4m24.7m13.6m18.4m23.0m16.9m17.7m17.0m15.6m19.5m20.3m18.7m15.6m16.2m14.7m

Current Assets

110.6m98.4m125.8m134.0m128.3m158.1m165.3m164.7m162.9m160.4m159.0m163.2m307.4m263.6m227.4m206.9m205.4m198.5m152.9m136.4m124.6m140.6m134.1m139.0m

PP&E

29.7m29.2m26.5m27.0m30.4m31.9m33.7m38.6m37.5m40.9m41.8m45.4m45.2m45.5m38.8m34.7m31.8m26.9m27.7m27.3m28.4m32.8m32.6m29.9m

Goodwill

88.9m103.9m103.2m101.8m102.3m102.0m102.2m103.0m103.2m103.0m104.6m101.3m111.7m111.6m640.2m641.5m642.3m643.0m641.7m641.6m640.8m416.8m415.8m415.5m

Total Assets

291.3m294.2m322.6m314.2m319.5m340.6m346.3m350.8m345.0m343.7m338.6m337.3m593.0m545.6m1.1b1.1b1.1b1.0b978.0m953.6m962.6m731.8m711.8m695.8m

Accounts Payable

9.7m8.9m8.9m9.8m6.9m3.3m5.7m6.9m6.9m2.8m6.0m6.2m6.5m6.6m5.1m11.7m21.8m26.2m18.4m19.7m38.2m40.3m44.9m43.8m

Short-term debt

5.4m6.0m6.5m6.9m7.5m7.9m8.6m8.6m10.6m11.9m12.6m14.2m15.3m16.4m11.8m10.2m9.1m6.7m

Current Liabilities

107.0m100.7m110.8m108.6m111.0m122.4m123.0m121.5m137.6m150.2m146.8m142.9m134.7m131.7m199.8m198.8m212.9m232.6m171.3m152.6m161.5m188.3m175.8m178.9m

Long-term debt

7.7m7.1m5.8m5.4m5.5m7.2m9.6m10.2m12.4m13.5m13.0m13.0m15.2m14.7m6.6m4.7m2.9m226.7m226.8m226.9m239.3m

Total Debt

13.1m13.1m12.3m12.3m13.0m15.1m18.2m18.8m23.0m25.4m25.6m27.3m30.5m31.1m18.4m15.0m11.9m226.7m226.8m226.9m246.1m

Total Liabilities

126.2m118.3m126.8m123.7m126.9m143.2m146.0m145.3m165.9m178.1m174.0m168.3m162.4m158.0m235.5m232.6m337.1m483.3m405.1m385.0m428.6m461.8m446.6m450.4m

Common Stock

32.0k33.0k35.0k35.0k36.0k36.0k36.0k36.0k36.0k36.0k36.0k36.0k41.0k40.0k60.0k60.0k60.0k60.0k58.0k59.0k60.0k63.0k64.0k70.0k

Preferred Stock

Additional Paid-in Capital

221.7m239.3m263.0m266.6m270.6m279.2m283.3m287.5m296.0m300.4m307.7m333.4m607.3m610.6m1.4b1.4b1.4b1.4b1.5b1.5b1.6b1.6b1.6b1.6b

Retained Earnings

(61.8m)(65.8m)(69.5m)(76.1m)(79.2m)(82.9m)(83.3m)(83.3m)(84.0m)(87.2m)(90.4m)(100.4m)(105.2m)(104.2m)(368.5m)(407.1m)(537.2m)(661.3m)(717.3m)(741.9m)(796.7m)(1.1b)(1.1b)(1.1b)

Total Equity

165.1m175.8m195.7m190.5m192.6m197.4m200.3m205.5m179.0m165.6m164.6m169.1m430.6m387.7m868.5m839.7m722.6m548.7m573.0m568.5m533.9m270.1m265.2m245.5m

Debt to Equity Ratio

0.1 x0.1 x0.1 x0.1 x0.1 x0.1 x0.1 x0.1 x0.1 x0.2 x0.2 x0.2 x0.1 x0.1 x0 x0 x0 x0.4 x0.8 x

Debt to Assets Ratio

0 x0 x0 x0 x0 x0 x0.1 x0.1 x0.1 x0.1 x0.1 x0.1 x0.1 x0.1 x0 x0 x0 x0.2 x0.3 x

Financial Leverage

1.8 x1.7 x1.6 x1.6 x1.7 x1.7 x1.7 x1.7 x1.9 x2.1 x2.1 x2 x1.4 x1.4 x1.3 x1.3 x1.5 x1.9 x1.7 x1.7 x1.8 x2.7 x2.7 x2.8 x

comScore Cash Flow

Annual

USDFY, 2011FY, 2012FY, 2013FY, 2014FY, 2017FY, 2018FY, 2019

Net Income

(15.8m)(11.8m)(2.3m)(9.9m)(281.4m)(159.3m)(339.0m)

Depreciation and Amortization

13.4m14.2m24.7m25.2m58.2m50.1m30.1m

Accounts Receivable

(10.2m)(4.9m)(22.6m)(16.7m)14.5m4.7m2.7m

Accounts Payable

85.0m(5.0m)10.4m

Cash From Operating Activities

26.8m44.9m44.6m49.5m(56.4m)(72.6m)(4.6m)

Purchases of PP&E

(7.2m)(7.6m)(4.6m)(7.6m)(10.2m)(4.2m)(2.7m)

Cash From Investing Activities

(9.8m)(7.6m)(4.4m)(11.5m)18.3m(13.8m)(10.5m)

Short-term Borrowings

(4.3m)(4.0m)

Long-term Borrowings

(5.4m)(7.0m)(10.2m)(12.1m)(17.0m)(9.0m)(2.5m)

Cash From Financing Activities

(12.3m)(14.3m)(32.9m)(59.1m)(7.5m)93.1m32.0m

Net Change in Cash

4.3m23.7m6.0m(24.8m)(43.2m)5.1m16.6m

Interest Paid

701.0k775.0k756.0k1.3m1.7m8.1m4.1m

Income Taxes Paid

2.0m997.0k1.3m2.1m497.0k1.3m1.2m

Quarterly

USDQ2, 2011Q3, 2011Q1, 2012Q2, 2012Q3, 2012Q1, 2013Q2, 2013Q3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019Q3, 2019Q1, 2020

Net Income

(8.6m)(12.5m)(471.0k)(7.1m)(10.2m)(2.0m)(2.4m)(2.5m)(782.0k)(4.0m)(7.2m)(7.3m)(12.1m)(11.2m)(40.8m)(79.4m)(209.5m)(51.4m)(107.4m)(132.1m)(27.5m)(307.0m)(317.6m)(13.2m)

Depreciation and Amortization

6.4m9.8m3.4m6.9m10.5m4.1m8.2m18.2m6.1m12.4m19.0m6.4m16.0m25.7m14.9m29.2m43.9m13.1m25.6m37.7m11.2m22.3m32.6m10.3m

Accounts Receivable

1.4m4.2m(1.4m)6.5m11.5m1.9m6.2m1.6m2.1m1.2m6.1m12.1m16.0m16.8m8.3m11.7m22.7m11.1m10.6m19.5m12.5m4.4m15.0m2.8m

Accounts Payable

19.9m19.1m49.1m(19.8m)(18.1m)(22.4m)(2.5m)20.2m

Cash From Operating Activities

19.7m18.8m11.3m24.3m33.1m18.4m37.0m38.8m19.4m28.3m42.0m27.9m40.5m47.8m(2.0m)(22.3m)(27.7m)(44.8m)(74.4m)(73.9m)(1.6m)(10.7m)(3.1m)(4.8m)

Purchases of PP&E

(4.2m)(5.9m)(607.0k)(3.0m)(5.0m)(1.6m)(2.3m)(3.6m)(1.9m)(4.7m)(6.6m)(1.4m)(2.5m)(3.2m)(3.0m)(4.0m)(7.6m)(2.7m)(1.3m)(2.2m)(1.8m)(1.9m)(2.8m)(45.0k)

Cash From Investing Activities

(5.1m)(8.0m)(607.0k)(3.0m)(5.0m)(1.4m)(2.2m)(3.4m)(1.9m)(4.7m)(10.6m)(1.4m)(14.6m)(15.9m)(3.0m)(4.0m)7.4m(2.7m)(6.5m)(9.6m)(4.2m)(6.8m)(7.8m)(3.9m)

Short-term Borrowings

(2.0m)(4.0m)

Long-term Borrowings

(2.7m)(3.9m)(1.6m)(3.3m)(5.1m)(2.2m)(4.6m)(7.3m)(2.7m)(5.6m)(8.7m)(3.8m)(8.6m)(11.9m)(4.5m)(8.6m)(12.7m)(2.9m)(5.4m)(7.3m)(1.5m)(1.4m)(2.1m)(407.0k)

Cash From Financing Activities

(8.5m)(10.8m)(7.0m)(9.2m)(7.9m)(4.9m)(10.1m)(16.8m)(33.5m)(52.8m)(57.7m)(26.8m)120.1m68.3m(4.5m)(4.0m)(5.2m)76.8m90.1m93.8m(1.5m)21.0m19.9m(549.0k)

Net Change in Cash

6.2m(334.0k)4.3m12.2m21.1m12.0m24.0m18.0m(16.0m)(28.8m)(28.2m)(2.2m)144.9m98.8m(11.2m)(30.3m)(24.9m)29.7m8.1m9.1m(7.4m)3.6m8.3m(10.2m)

Interest Paid

536.0k213.0k386.0k576.0k217.0k277.0k492.0k315.0k598.0k943.0k388.0k784.0k1.2m265.0k2.3m5.1m3.2m3.4m3.8m6.8m

Income Taxes Paid

1.6m298.0k402.0k554.0k135.0k704.0k1.1m172.0k212.0k955.0k637.0k1.4m1.6m37.0k484.0k666.0k(348.0k)373.0k877.0k338.0k

comScore Ratios

USDY, 2020

EV/EBIT

-33.8 x

EV/CFO

-90.1 x

Financial Leverage

2.8 x

comScore Operating Metrics

comScore's Customers was reported to be 3.2 k in FY, 2016.
FY, 2014FY, 2016

Countries

24 30

Customers

2.55 k3.20 k

Locations

32 80

Patent Applications

70

Patents (Foreign)

29

Patents (US)

32

comScore Employee Rating

2.5456 votes
Culture & Values
2.6
Work/Life Balance
3.7
Senior Management
2.0
Salary & Benefits
3.0
Career Opportunities
2.5
Source