Financials comScore, Inc.

Stocks

SCOR

US20564W2044

Advertising & Marketing

Market Closed - Nasdaq Other stock markets 23:00:00 12/06/2026 +03			5-day change	1st Jan Change
7.600 ^USD	-1.68%		-3.68%	+16.92%

06-11	ComScore, Inc. - Special Call
06-10	ComScore Announces Exit of COO Dale, Chief Data and Analytics Officer Friedman	MT

Projected Income Statement: comScore, Inc.

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Net sales ¹	367	376.4	371.3	356	357.5	325.4	311
Change	-	2.56%	-1.35%	-4.12%	0.4%	-8.96%	-4.45%
EBITDA ¹	31.87	37.01	44.03	42.36	42.04	33.04	37.69
Change	-	16.12%	18.98%	-3.79%	-0.77%	-21.4%	14.07%
EBIT	-28.86	-74.87	-73.6	-59.51	4.509	-	-
Change	-	-159.39%	1.7%	19.15%	107.58%	-	-
Interest Paid ¹	-7.801	-0.915	-1.445	-1.883	-6.693	-2.65	-1.2
Earnings before Tax (EBT)	-49.18	-64.84	-77.83	-59.32	-	-	-
Change	-	-31.84%	-20.04%	23.78%	-	-	-
Net income	-62.66	-82.07	-95.63	-77.85	22.57	-	-
Change	-	-30.98%	-16.52%	18.6%	128.99%	-	-
Announcement Date	2/28/22 A	2/28/23 A	3/6/24 A	3/4/25 A	3/17/26 A	-	-

¹USD in Million

Estimates

Fiscal Period: December	2021 Q2	2021 Q3	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4	2027 Q1	2027 Q2	2027 Q3	2027 Q4
Net sales ¹	87.66	92.49	96.54	93.97	91.43	92.78	98.24	91.56	93.68	91	95.1	86.8	85.84	88.48	94.94	85.71	89.39	88.91	93.46	85.32	83.26	75.46	81.4	74.98	77.38	76.63	81.98
Change	-	5.51%	4.38%	-2.66%	-2.69%	1.48%	5.88%	-6.8%	2.32%	-2.86%	4.51%	-8.73%	-1.1%	3.08%	7.3%	-9.72%	4.29%	-0.54%	5.13%	-8.71%	-2.41%	-9.38%	7.88%	-7.89%	3.2%	-0.97%	6.99%
EBITDA ¹	2.626	11.26	12.42	6.789	6.483	11.72	12.02	5.244	8.847	13.4	16.44	8.132	6.91	10.15	17.17	7.37	8.915	11.04	14.72	5.049	7.334	8.429	12.23	6.475	8.446	9.359	13.41
Change	-	328.87%	10.25%	-45.32%	-4.51%	80.7%	2.61%	-56.38%	68.71%	51.42%	22.75%	-50.55%	-15.03%	46.87%	69.19%	-57.08%	20.96%	23.78%	33.35%	-65.69%	45.26%	14.93%	45.06%	-47.04%	30.44%	10.81%	43.25%
EBIT	-10.89	-4.022	-2.494	-10.55	-11.31	-56.44	3.425	-3.827	2.486	2.067	-24.46	-1.877	-1.928	4.792	3.901	-2.066	-1.681	1.705	6.551	-4.52	-	-	-	-	-	-	-
Change	-	63.07%	37.99%	-322.85%	-7.24%	-399.05%	106.07%	-211.74%	164.96%	-16.85%	-1,283.45%	92.33%	-2.72%	348.55%	-18.59%	-152.96%	18.64%	201.43%	284.22%	-169%	-	-	-	-	-	-	-
Charge d'intérêts ¹	-0.355	-0.169	-0.232	-0.2	-0.176	-0.284	-0.255	-0.352	-0.363	-0.426	-0.304	-0.572	-0.444	-0.424	-0.443	-1.758	-1.553	-1.699	-1.683	-1.75	-0.3	-0.3	-0.3	-0.3	-0.3	-0.3	-0.3
Earnings before Tax (EBT)	-18.12	2.702	1.576	-7.893	-4.402	-52.47	-0.074	-7.457	-46.3	3.359	-27.43	-1.211	-2.244	-62.25	6.383	-5.567	-7.037	0.142	-	-	-	-	-	-	-	-	-
Change	-	114.91%	-41.67%	-600.82%	44.23%	-1,091.91%	99.86%	-9,977.03%	-520.91%	107.25%	-916.58%	95.58%	-85.3%	-2,674.15%	110.25%	-187.22%	-26.41%	102.02%	-	-	-	-	-	-	-	-	-
Net income	-22.41	-1.93	-1.027	-13.1	-8.918	-56.29	-3.763	-12.5	-48.78	-1.668	-32.69	-5.294	-5.952	-65.21	-1.394	-8.432	-13.99	-4.518	35.68	-6.248	-	-	-	-	-	-	-
Change	-	91.39%	46.79%	-1,175.66%	31.93%	-531.22%	93.32%	-232.08%	-290.37%	96.58%	-1,859.59%	83.8%	-12.43%	-995.56%	97.86%	-504.88%	-65.87%	67.7%	889.82%	-117.51%	-	-	-	-	-	-	-
Announcement Date	8/9/21 A	11/8/21 A	2/28/22 A	5/10/22 A	8/9/22 A	11/8/22 A	2/28/23 A	5/9/23 A	8/8/23 A	11/6/23 A	3/6/24 A	5/7/24 A	8/6/24 A	11/12/24 A	3/4/25 A	5/6/25 A	8/5/25 A	11/4/25 A	3/17/26 A	5/14/26 A	-	-	-	-	-	-	-

¹USD in Million

Estimates

Forecast Balance Sheet: comScore, Inc.

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Net Debt	-5.85	-4.04	-	-	-	-	-
Change	-	30.94%	-	-	-	-	-
Announcement Date	2/28/22 A	2/28/23 A	3/6/24 A	3/4/25 A	3/17/26 A	-	-

Estimates

Cash Flow Forecast: comScore, Inc.

Fiscal Period: December	2020	2021	2022	2023	2024	2025
CAPEX ¹	0.477	0.803	1.137	1.58	0.813	0.956
Change	-	68.34%	41.59%	38.96%	-48.54%	17.59%
Free Cash Flow (FCF) ¹	-8.042	30.75	23.69	23.23	-31.97	0.997
Change	-	482.41%	-22.96%	-1.94%	-237.61%	103.12%
Announcement Date	3/10/21 A	3/2/22 A	3/2/23 A	3/12/24 A	3/6/25 A	3/26/26 A

¹USD in Million

Estimates

Forecast Financial Ratios: comScore, Inc.

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Profitability
EBITDA Margin (%)	-	8.68%	9.83%	11.86%	11.9%	11.76%	10.15%	12.12%
EBIT Margin (%)	-	-7.86%	-19.89%	-19.82%	-16.71%	1.26%	-	-
EBT Margin (%)	-	-13.4%	-17.22%	-20.96%	-16.66%	-	-	-
Net margin (%)	-	-17.07%	-21.8%	-25.75%	-21.86%	6.31%	-	-
FCF margin (%)	-	-1.55%	4.55%	-	-	-	-	-
FCF / Net Income (%)	-	9.09%	-20.85%	-	-	-	-	-
Profitability
ROA	-1.48%	-2.64%	-2.01%	1.48%	0.8%	0.67%	-	-
ROE	-19.64%	-15.64%	-17.91%	-27.55%	-27.19%	-5%	-	-
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	4.24%	4.73%	-	-	-	-	-
CAPEX / EBITDA (%)	-	48.79%	48.16%	-	-	-	-	-
CAPEX / FCF (%)	-	-273.09%	104.13%	-	-	-	-	-
Items per share
Cash flow per share ¹	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Dividend per Share ¹	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Book Value Per Share ¹	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
EPS ¹	-	-15.6	-17.8	-19.88	-15.53	4.25	-0.03	0.53
Change	-	-	-14.1%	-11.69%	21.88%	127.37%	-100.71%	1,866.67%
Nbr of stocks (in thousands)	-	4,110	4,600	4,755	4,891	14,876	15,094	15,094
Announcement Date	-	2/28/22 A	2/28/23 A	3/6/24 A	3/4/25 A	3/17/26 A	-	-