Comscore Inc
NASDAQ:SCOR
Income Statement
Earnings Waterfall
Comscore Inc
Revenue
|
371.3m
USD
|
Cost of Revenue
|
-203.1m
USD
|
Gross Profit
|
168.3m
USD
|
Operating Expenses
|
-155.9m
USD
|
Operating Income
|
12.3m
USD
|
Other Expenses
|
-108m
USD
|
Net Income
|
-95.6m
USD
|
Income Statement
Comscore Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
287
N/A
|
295
+3%
|
305
+3%
|
316
+3%
|
329
+4%
|
340
+3%
|
351
+3%
|
361
+3%
|
271
-25%
|
275
+1%
|
284
+3%
|
292
+3%
|
400
+37%
|
409
+2%
|
408
0%
|
408
0%
|
404
-1%
|
409
+1%
|
411
+0%
|
413
+1%
|
420
+2%
|
416
-1%
|
411
-1%
|
403
-2%
|
389
-4%
|
376
-3%
|
368
-2%
|
361
-2%
|
356
-1%
|
357
+0%
|
356
0%
|
361
+1%
|
367
+2%
|
371
+1%
|
374
+1%
|
375
+0%
|
376
+0%
|
374
-1%
|
376
+1%
|
375
0%
|
371
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(90)
|
(91)
|
(92)
|
(95)
|
(98)
|
(99)
|
(104)
|
(111)
|
(112)
|
(124)
|
(140)
|
(154)
|
(173)
|
(184)
|
(187)
|
(190)
|
(194)
|
(194)
|
(198)
|
(198)
|
(200)
|
(205)
|
(205)
|
(201)
|
(196)
|
(188)
|
(182)
|
(181)
|
(177)
|
(184)
|
(191)
|
(194)
|
(200)
|
(201)
|
(202)
|
(205)
|
(202)
|
(204)
|
(206)
|
(205)
|
(203)
|
|
Gross Profit |
197
N/A
|
204
+4%
|
213
+4%
|
220
+4%
|
232
+5%
|
241
+4%
|
247
+3%
|
251
+2%
|
159
-37%
|
151
-5%
|
144
-5%
|
138
-4%
|
226
+64%
|
225
-1%
|
221
-2%
|
217
-2%
|
210
-3%
|
215
+2%
|
213
-1%
|
215
+1%
|
219
+2%
|
211
-4%
|
207
-2%
|
201
-3%
|
193
-4%
|
188
-3%
|
186
-1%
|
180
-3%
|
179
-1%
|
173
-3%
|
165
-4%
|
167
+1%
|
167
+0%
|
170
+2%
|
173
+2%
|
170
-2%
|
174
+3%
|
170
-3%
|
171
+0%
|
170
0%
|
168
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(195)
|
(203)
|
(211)
|
(219)
|
(234)
|
(252)
|
(257)
|
(260)
|
(230)
|
(268)
|
(304)
|
(333)
|
(389)
|
(375)
|
(370)
|
(385)
|
(413)
|
(421)
|
(422)
|
(389)
|
(341)
|
(310)
|
(287)
|
(273)
|
(256)
|
(236)
|
(214)
|
(203)
|
(195)
|
(193)
|
(193)
|
(195)
|
(196)
|
(198)
|
(201)
|
(198)
|
(197)
|
(185)
|
(173)
|
(164)
|
(156)
|
|
Selling, General & Administrative |
(146)
|
(152)
|
(157)
|
(161)
|
(166)
|
(179)
|
(178)
|
(177)
|
(169)
|
(192)
|
(204)
|
(210)
|
(224)
|
(195)
|
(189)
|
(195)
|
(205)
|
(202)
|
(216)
|
(207)
|
(193)
|
(194)
|
(177)
|
(169)
|
(159)
|
(149)
|
(139)
|
(133)
|
(129)
|
(127)
|
(128)
|
(130)
|
(131)
|
(134)
|
(137)
|
(134)
|
(132)
|
(125)
|
(121)
|
(118)
|
(116)
|
|
Research & Development |
(41)
|
(43)
|
(46)
|
(50)
|
(60)
|
(66)
|
(70)
|
(71)
|
(53)
|
(56)
|
(61)
|
(69)
|
(87)
|
(87)
|
(86)
|
(85)
|
(89)
|
(87)
|
(86)
|
(83)
|
(77)
|
(76)
|
(72)
|
(68)
|
(62)
|
(54)
|
(46)
|
(42)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(38)
|
(38)
|
(38)
|
(37)
|
(36)
|
(35)
|
(35)
|
(33)
|
|
Depreciation & Amortization |
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(7)
|
(9)
|
(11)
|
(9)
|
(13)
|
(17)
|
(22)
|
(32)
|
(35)
|
(35)
|
(34)
|
(35)
|
(35)
|
(35)
|
(34)
|
(33)
|
(33)
|
(33)
|
(32)
|
(31)
|
(29)
|
(28)
|
(28)
|
(28)
|
(27)
|
(27)
|
(26)
|
(26)
|
(26)
|
(26)
|
(27)
|
(28)
|
(23)
|
(17)
|
(11)
|
(7)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(22)
|
(33)
|
(47)
|
(58)
|
(60)
|
(70)
|
(83)
|
(98)
|
(85)
|
(64)
|
(38)
|
(7)
|
(5)
|
(5)
|
(4)
|
(4)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
2
N/A
|
1
-56%
|
2
+114%
|
2
N/A
|
(2)
N/A
|
(11)
-371%
|
(10)
+12%
|
(9)
+11%
|
(71)
-701%
|
(117)
-64%
|
(160)
-37%
|
(195)
-22%
|
(163)
+16%
|
(150)
+8%
|
(148)
+1%
|
(167)
-13%
|
(203)
-21%
|
(206)
-2%
|
(209)
-1%
|
(174)
+17%
|
(122)
+30%
|
(99)
+18%
|
(80)
+20%
|
(72)
+10%
|
(63)
+13%
|
(48)
+23%
|
(28)
+41%
|
(23)
+20%
|
(17)
+27%
|
(20)
-20%
|
(28)
-41%
|
(28)
N/A
|
(29)
-2%
|
(28)
+3%
|
(28)
-1%
|
(29)
-1%
|
(23)
+21%
|
(15)
+35%
|
(3)
+82%
|
6
N/A
|
12
+120%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(1)
|
(2)
|
(2)
|
(4)
|
(10)
|
(11)
|
(16)
|
(15)
|
(14)
|
(23)
|
(18)
|
(29)
|
(27)
|
(24)
|
(30)
|
(26)
|
(29)
|
(22)
|
(14)
|
(11)
|
(6)
|
(3)
|
(2)
|
0
|
(2)
|
(5)
|
(6)
|
(4)
|
|
Non-Reccuring Items |
2
|
2
|
(3)
|
(10)
|
(12)
|
(12)
|
(14)
|
(7)
|
(4)
|
30
|
32
|
32
|
31
|
(4)
|
(1)
|
(82)
|
(93)
|
(93)
|
(103)
|
(21)
|
(17)
|
(16)
|
(256)
|
(256)
|
(248)
|
(253)
|
(3)
|
(3)
|
(5)
|
(10)
|
(10)
|
(10)
|
(10)
|
0
|
0
|
(52)
|
(52)
|
(53)
|
(102)
|
(51)
|
(86)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
7
|
10
|
12
|
12
|
12
|
15
|
15
|
14
|
12
|
4
|
(2)
|
(3)
|
(4)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
(10)
|
(17)
|
(11)
|
0
|
13
|
24
|
20
|
10
|
6
|
3
|
2
|
0
|
|
Pre-Tax Income |
2
N/A
|
1
-43%
|
(2)
N/A
|
(9)
-271%
|
(15)
-71%
|
(24)
-59%
|
(24)
N/A
|
(18)
+28%
|
(78)
-344%
|
(87)
-12%
|
(125)
-43%
|
(157)
-25%
|
(121)
+23%
|
(142)
-17%
|
(139)
+2%
|
(236)
-70%
|
(284)
-20%
|
(294)
-4%
|
(311)
-6%
|
(207)
+33%
|
(156)
+25%
|
(132)
+15%
|
(362)
-175%
|
(348)
+4%
|
(340)
+2%
|
(327)
+4%
|
(54)
+83%
|
(55)
-2%
|
(47)
+15%
|
(69)
-46%
|
(76)
-10%
|
(62)
+18%
|
(49)
+21%
|
(22)
+56%
|
(8)
+63%
|
(63)
-690%
|
(65)
-3%
|
(65)
+0%
|
(106)
-65%
|
(51)
+53%
|
(78)
-54%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(4)
|
(2)
|
(2)
|
2
|
5
|
8
|
6
|
4
|
(1)
|
3
|
5
|
4
|
4
|
(3)
|
(3)
|
(5)
|
(6)
|
(6)
|
(7)
|
(5)
|
(4)
|
(4)
|
3
|
3
|
1
|
3
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
1
|
(0)
|
(2)
|
|
Income from Continuing Operations |
(2)
|
(1)
|
(4)
|
(7)
|
(10)
|
(17)
|
(18)
|
(14)
|
(78)
|
(84)
|
(120)
|
(152)
|
(117)
|
(145)
|
(143)
|
(241)
|
(290)
|
(300)
|
(318)
|
(212)
|
(159)
|
(135)
|
(359)
|
(345)
|
(339)
|
(325)
|
(56)
|
(56)
|
(48)
|
(71)
|
(79)
|
(66)
|
(50)
|
(23)
|
(10)
|
(64)
|
(67)
|
(66)
|
(106)
|
(51)
|
(79)
|
|
Net Income (Common) |
(2)
N/A
|
(1)
+52%
|
(4)
-255%
|
(7)
-82%
|
(10)
-39%
|
(17)
-67%
|
(18)
-10%
|
(14)
+24%
|
(78)
-467%
|
(84)
-7%
|
(120)
-43%
|
(152)
-27%
|
(117)
+23%
|
(145)
-24%
|
(143)
+2%
|
(241)
-69%
|
(281)
-17%
|
(292)
-4%
|
(310)
-6%
|
(204)
+34%
|
(159)
+22%
|
(135)
+15%
|
(359)
-165%
|
(345)
+4%
|
(339)
+2%
|
(325)
+4%
|
(56)
+83%
|
(56)
-1%
|
(48)
+15%
|
(72)
-50%
|
(84)
-17%
|
(75)
+11%
|
(63)
+16%
|
(38)
+39%
|
(25)
+35%
|
(79)
-218%
|
(82)
-4%
|
(82)
+1%
|
(121)
-49%
|
(67)
+45%
|
(96)
-43%
|
|
EPS (Diluted) |
-0.07
N/A
|
-0.03
+57%
|
-0.11
-267%
|
-0.21
-91%
|
-0.29
-38%
|
-0.49
-69%
|
-0.45
+8%
|
-0.34
+24%
|
-2.07
-509%
|
-1.63
+21%
|
-2.1
-29%
|
-2.66
-27%
|
-2.1
+21%
|
-2.54
-21%
|
-2.49
+2%
|
-4.2
-69%
|
-4.89
-16%
|
-5.29
-8%
|
-5.59
-6%
|
-3.5
+37%
|
-2.76
+21%
|
-2.25
+18%
|
-5.91
-163%
|
-5.37
+9%
|
-5.33
+1%
|
-4.63
+13%
|
-0.78
+83%
|
-0.78
N/A
|
-0.67
+14%
|
-0.94
-40%
|
-1.03
-10%
|
-0.9
+13%
|
-0.78
+13%
|
-0.41
+47%
|
-0.27
+34%
|
-0.85
-215%
|
-0.89
-5%
|
-0.87
+2%
|
-1.28
-47%
|
-0.7
+45%
|
-19.88
-2 740%
|