COMSCORE, INC. SCOR
We are a global information and analytics company that measures advertising, content, and the consumer audiences of each, across media platforms. We create our products using a global data platform that combines information on digital platforms (connected televisions, mobile devices, tablets and computers), televisions, direct to consumer applications, and movie screens with demographics and other descriptive information. We have developed proprietary data science that enables measurement of person-level and household-level audiences, removing duplicated viewing across devices and over time. This combination of data and methods enables a common standard for buyers and sellers to transact on advertising. This helps companies across the media ecosystem better understand and monetize their audiences and develop marketing plans and products to more efficiently and effectively reach those audiences. Our ability to unify behavioral and other descriptive data enables us to provide audience ratings, advertising verification and granular consumer segments that describe hundreds of millions of consumers. Our customers include digital publishers, television networks, movie studios, content owners, brand advertisers, agencies and technology providers.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $357.5M | $356.0M | $371.3M | $376.4M | $367.0M | $356.0M | $388.6M | $419.5M | $403.5M | $399.5M |
| Cost of revenue | $212.8M | $208.7M | $205.6M | $205.3M | $203.0M | $180.7M | $199.6M | $200.2M | $193.6M | $173.1M |
| Gross profit | $144.7M | $147.3M | $165.8M | $171.1M | $164.0M | $175.3M | $189.0M | $219.3M | $209.9M | $226.4M |
| R&D | $30.2M | $33.1M | $33.7M | $37.0M | $39.1M | $38.7M | $61.8M | $77.0M | $89.0M | $87.0M |
| SG&A | $47.6M | $47.7M | $51.2M | $61.2M | $61.7M | $55.8M | $66.4M | $84.5M | $74.7M | $97.5M |
| Total operating expenses | $353.0M | $415.6M | $444.9M | $451.3M | $395.9M | $377.3M | $699.1M | $558.4M | $699.1M | $531.3M |
| Operating income | $4.5M | -$59.5M | -$73.6M | -$74.9M | -$28.9M | -$21.3M | -$310.5M | -$138.9M | -$295.5M | -$131.8M |
| Pre-tax income | -$8.1M | -$59.3M | -$77.8M | -$64.8M | -$49.2M | -$47.0M | -$340.0M | -$155.6M | -$284.1M | -$121.2M |
| Income tax | $1.9M | $924.0K | $1.5M | $1.7M | $859.0K | $902.0K | $1.0M | $3.7M | $2.7M | $4.0M |
| Net income | -$10.0M | -$60.2M | -$79.4M | -$66.6M | -$50.0M | -$47.9M | -$339.0M | -$159.3M | -$281.4M | -$117.2M |
| EPS, basic | 4.30 | -15.53 | -19.88 | -17.71 | -15.51 | -0.67 | -5.33 | — | -4.90 | -2.10 |
| EPS, diluted | 4.25 | -15.53 | -19.88 | -17.71 | -15.51 | -0.67 | -5.33 | -2.76 | -4.90 | -2.10 |
| Shares, diluted (wtd. avg.) | 5.3M | 5.0M | 4.8M | 4.6M | 4.0M | 71.2M | 63.6M | — | 57.5M | 55.7M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $23.6M | $29.9M | $22.8M | $20.4M | $22.3M | $50.7M | $66.8M | $50.2M | $45.1M | $88.3M |
| Short-term investments | — | — | — | — | — | — | — | — | $0 | $28.4M |
| Receivables | $57.3M | $64.3M | $63.8M | $68.5M | $72.1M | $69.4M | $71.9M | $75.6M | $82.0M | $96.2M |
| Total current assets | $96.3M | $108.1M | $98.0M | $104.8M | $109.1M | $137.0M | $154.0M | $145.8M | $179.6M | $232.4M |
| Property, plant and equipment | — | — | — | — | — | — | — | $27.3M | $28.9M | $42.0M |
| Goodwill | $248.6M | $246.0M | $310.4M | $388.0M | $435.7M | $418.3M | $416.4M | $641.2M | $642.4M | $639.9M |
| Other intangibles | $2.5M | $5.1M | $8.1M | $13.3M | $39.9M | $52.3M | $79.6M | $126.9M | $159.8M | $194.2M |
| Total assets | $407.7M | $430.2M | $491.3M | $580.6M | $663.5M | $678.0M | $723.7M | $954.1M | $1.02B | $1.12B |
| Accounts payable | $17.0M | $16.5M | $30.6M | $29.1M | $23.6M | $36.6M | $44.8M | $29.8M | $27.9M | $7.2M |
| Short-term debt | $2.3M | $500.0K | — | — | — | — | — | — | — | — |
| Total current liabilities | $122.9M | $131.3M | $182.6M | $165.1M | $165.4M | $184.3M | $190.2M | $168.9M | $250.5M | $175.9M |
| Long-term debt | $41.5M | $41.2M | $0 | — | — | — | — | — | — | — |
| Total liabilities | $206.5M | $231.0M | $247.3M | $248.5M | $252.4M | $449.0M | $464.7M | $402.6M | $365.9M | $215.9M |
| Retained earnings | -$1.43B | -$1.47B | -$1.40B | -$1.30B | -$1.22B | -$1.16B | -$1.11B | -$769.1M | -$609.1M | -$327.7M |
| Total equity | $111.4M | -$8.3M | $56.1M | $144.2M | $223.2M | $229.0M | $259.0M | $551.6M | $656.5M | $904.9M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $22.7M | $18.1M | $28.9M | $34.9M | $9.9M | $717.0K | -$4.6M | -$72.6M | -$56.4M | -$55.9M |
| Depreciation and amortisation | $23.7M | $22.1M | $19.8M | $16.8M | $15.8M | $14.1M | $12.8M | $17.3M | $23.3M | $25.4M |
| Stock-based compensation | $2.7M | $3.2M | $4.5M | $8.2M | $13.8M | $10.1M | $16.6M | $37.6M | $17.3M | $46.5M |
| Capital expenditure | $956.0K | $813.0K | $1.6M | $1.1M | $803.0K | $477.0K | $2.7M | $4.2M | $10.2M | $7.1M |
| Investing cash flow | -$23.4M | -$24.1M | -$23.8M | -$17.8M | -$14.6M | -$15.6M | -$10.5M | -$13.8M | $18.3M | $47.8M |
| Financing cash flow | -$7.0M | $17.6M | -$3.4M | -$18.1M | -$22.5M | -$2.1M | $32.0M | $93.1M | -$7.5M | -$51.3M |
| Dividends paid | — | — | — | — | $7.9M | — | — | — | — | — |
| Buybacks | — | — | — | — | — | — | — | $94.0M | $1.5M | $27.3M |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001193125-26-197109.
Plot the figures US dollars
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $399.5M | $403.5M | $419.5M | $388.6M | $356.0M | $367.0M | $376.4M | $371.3M | $356.0M | $357.5M |
| Gross profit | $226.4M | $209.9M | $219.3M | $189.0M | $175.3M | $164.0M | $171.1M | $165.8M | $147.3M | $144.7M |
| Net income | -$117.2M | -$281.4M | -$159.3M | -$339.0M | -$47.9M | -$50.0M | -$66.6M | -$79.4M | -$60.2M | -$10.0M |
Recent filings and events
- Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
- Restructuring or exit costs A restructuring: layoffs, a plant closure, a business being wound down. Item 2.05
- Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
- Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
- Officer or director change Item 5.02
- Shareholder vote The results of the annual meeting or a special vote. Item 5.07
- Regulation FD disclosure Item 7.01
- Officer or director change Item 5.02
- Regulation FD disclosure Item 7.01
- Officer or director change Item 5.02
- Material agreement signed The company entered an agreement outside the ordinary course of business - a large contract, a credit facility, a merger agreement. Item 1.01
- Material agreement terminated An agreement that mattered has ended. Often the other half of a deal that fell through. Item 1.02
Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.
Others in SIC 7389
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| MA | Mastercard Inc | $550.02B | 37.7x | 16.4% |
| ACN | Accenture plc | $152.67B | 20.5x | 7.4% |
| UBER | Uber Technologies, Inc | $136.24B | 14.1x | 18.3% |
| MELI | MERCADOLIBRE INC | $91.77B | 45.9x | 34.3% |
| DASH | DoorDash, Inc. | $77.93B | 84.2x | 27.9% |
| EBAY | EBAY INC | $54.03B | 28.0x | 7.9% |
| PYPL | PayPal Holdings, Inc. | $50.30B | 10.5x | 4.3% |
| MSCI | MSCI Inc. | $44.76B | 39.2x | 9.7% |