Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News in Focus
      • Browse News Releases

      • All News Releases
      • All Public Company
      • English-only
      • News Releases Overview

      • Multimedia Gallery

      • All Multimedia
      • All Photos
      • All Videos
      • Multimedia Gallery Overview

      • Trending Topics

      • All Trending Topics
  • Business & Money
      • Auto & Transportation

      • All Automotive & Transportation
      • Aerospace, Defense
      • Air Freight
      • Airlines & Aviation
      • Automotive
      • Maritime & Shipbuilding
      • Railroads and Intermodal Transportation
      • Supply Chain/Logistics
      • Transportation, Trucking & Railroad
      • Travel
      • Trucking and Road Transportation
      • Auto & Transportation Overview

      • View All Auto & Transportation

      • Business Technology

      • All Business Technology
      • Blockchain
      • Broadcast Tech
      • Computer & Electronics
      • Computer Hardware
      • Computer Software
      • Data Analytics
      • Electronic Commerce
      • Electronic Components
      • Electronic Design Automation
      • Financial Technology
      • High Tech Security
      • Internet Technology
      • Nanotechnology
      • Networks
      • Peripherals
      • Semiconductors
      • Business Technology Overview

      • View All Business Technology

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Financial Services & Investing

      • All Financial Services & Investing
      • Accounting News & Issues
      • Acquisitions, Mergers and Takeovers
      • Banking & Financial Services
      • Bankruptcy
      • Bond & Stock Ratings
      • Conference Call Announcements
      • Contracts
      • Cryptocurrency
      • Dividends
      • Earnings
      • Earnings Forecasts & Projections
      • Financing Agreements
      • Insurance
      • Investments Opinions
      • Joint Ventures
      • Mutual Funds
      • Private Placement
      • Real Estate
      • Restructuring & Recapitalization
      • Sales Reports
      • Shareholder Activism
      • Shareholder Meetings
      • Stock Offering
      • Stock Split
      • Venture Capital
      • Financial Services & Investing Overview

      • View All Financial Services & Investing

      • General Business

      • All General Business
      • Awards
      • Commercial Real Estate
      • Corporate Expansion
      • Earnings
      • Environmental, Social and Governance (ESG)
      • Human Resource & Workforce Management
      • Licensing
      • New Products & Services
      • Obituaries
      • Outsourcing Businesses
      • Overseas Real Estate (non-US)
      • Personnel Announcements
      • Real Estate Transactions
      • Residential Real Estate
      • Small Business Services
      • Socially Responsible Investing
      • Surveys, Polls and Research
      • Trade Show News
      • General Business Overview

      • View All General Business

  • Science & Tech
      • Consumer Technology

      • All Consumer Technology
      • Artificial Intelligence
      • Blockchain
      • Cloud Computing/Internet of Things
      • Computer Electronics
      • Computer Hardware
      • Computer Software
      • Consumer Electronics
      • Cryptocurrency
      • Data Analytics
      • Electronic Commerce
      • Electronic Gaming
      • Financial Technology
      • Mobile Entertainment
      • Multimedia & Internet
      • Peripherals
      • Social Media
      • STEM (Science, Tech, Engineering, Math)
      • Supply Chain/Logistics
      • Wireless Communications
      • Consumer Technology Overview

      • View All Consumer Technology

      • Energy & Natural Resources

      • All Energy
      • Alternative Energies
      • Chemical
      • Electrical Utilities
      • Gas
      • General Manufacturing
      • Mining
      • Mining & Metals
      • Oil & Energy
      • Oil and Gas Discoveries
      • Utilities
      • Water Utilities
      • Energy & Natural Resources Overview

      • View All Energy & Natural Resources

      • Environ­ment

      • All Environ­ment
      • Conservation & Recycling
      • Environmental Issues
      • Environmental Policy
      • Environmental Products & Services
      • Green Technology
      • Natural Disasters
      • Environ­ment Overview

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All Heavy Industry & Manufacturing
      • Aerospace & Defense
      • Agriculture
      • Chemical
      • Construction & Building
      • General Manufacturing
      • HVAC (Heating, Ventilation and Air-Conditioning)
      • Machinery
      • Machine Tools, Metalworking and Metallurgy
      • Mining
      • Mining & Metals
      • Paper, Forest Products & Containers
      • Precious Metals
      • Textiles
      • Tobacco
      • Heavy Industry & Manufacturing Overview

      • View All Heavy Industry & Manufacturing

      • Telecomm­unications

      • All Telecomm­unications
      • Carriers and Services
      • Mobile Entertainment
      • Networks
      • Peripherals
      • Telecommunications Equipment
      • Telecommunications Industry
      • VoIP (Voice over Internet Protocol)
      • Wireless Communications
      • Telecomm­unications Overview

      • View All Telecomm­unications

  • Lifestyle & Health
      • Consumer Products & Retail

      • All Consumer Products & Retail
      • Animals & Pets
      • Beers, Wines and Spirits
      • Beverages
      • Bridal Services
      • Cannabis
      • Cosmetics and Personal Care
      • Fashion
      • Food & Beverages
      • Furniture and Furnishings
      • Home Improvement
      • Household, Consumer & Cosmetics
      • Household Products
      • Jewelry
      • Non-Alcoholic Beverages
      • Office Products
      • Organic Food
      • Product Recalls
      • Restaurants
      • Retail
      • Supermarkets
      • Toys
      • Consumer Products & Retail Overview

      • View All Consumer Products & Retail

      • Entertain­ment & Media

      • All Entertain­ment & Media
      • Advertising
      • Art
      • Books
      • Entertainment
      • Film and Motion Picture
      • Magazines
      • Music
      • Publishing & Information Services
      • Radio & Podcast
      • Television
      • Entertain­ment & Media Overview

      • View All Entertain­ment & Media

      • Health

      • All Health
      • Biometrics
      • Biotechnology
      • Clinical Trials & Medical Discoveries
      • Dentistry
      • FDA Approval
      • Fitness/Wellness
      • Health Care & Hospitals
      • Health Insurance
      • Infection Control
      • International Medical Approval
      • Medical Equipment
      • Medical Pharmaceuticals
      • Mental Health
      • Pharmaceuticals
      • Supplementary Medicine
      • Health Overview

      • View All Health

      • Sports

      • All Sports
      • General Sports
      • Outdoors, Camping & Hiking
      • Sporting Events
      • Sports Equipment & Accessories
      • Sports Overview

      • View All Sports

      • Travel

      • All Travel
      • Amusement Parks and Tourist Attractions
      • Gambling & Casinos
      • Hotels and Resorts
      • Leisure & Tourism
      • Outdoors, Camping & Hiking
      • Passenger Aviation
      • Travel Industry
      • Travel Overview

      • View All Travel

  • Policy & Public Interest
      • Policy & Public Interest

      • All Policy & Public Interest
      • Advocacy Group Opinion
      • Animal Welfare
      • Congressional & Presidential Campaigns
      • Corporate Social Responsibility
      • Domestic Policy
      • Economic News, Trends, Analysis
      • Education
      • Environmental
      • European Government
      • FDA Approval
      • Federal and State Legislation
      • Federal Executive Branch & Agency
      • Foreign Policy & International Affairs
      • Homeland Security
      • Labor & Union
      • Legal Issues
      • Natural Disasters
      • Not For Profit
      • Patent Law
      • Public Safety
      • Trade Policy
      • U.S. State Policy
      • Policy & Public Interest Overview

      • View All Policy & Public Interest

  • People & Culture
      • People & Culture

      • All People & Culture
      • Aboriginal, First Nations & Native American
      • African American
      • Asian American
      • Children
      • Diversity, Equity & Inclusion
      • Hispanic
      • Lesbian, Gay & Bisexual
      • Men's Interest
      • People with Disabilities
      • Religion
      • Senior Citizens
      • Veterans
      • Women
      • People & Culture Overview

      • View All People & Culture

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Hamburger menu
  • PR Newswire: news distribution, targeting and monitoring
  • Send a Release
    • ALL CONTACT INFO
    • Contact Us

      888-776-0942
      from 8 AM - 10 PM ET

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • Amplify Content
  • All Products
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS

comScore Reports Third Quarter 2011 Results

Third quarter revenue grows 29% year-over-year

Third quarter non-GAAP EPS reaches $0.21 per share


News provided by

comScore, Inc.

Nov 02, 2011, 04:05 ET

Share this article

Share toX

Share this article

Share toX

RESTON, Va., Nov. 2, 2011 /PRNewswire/ -- comScore, Inc. (NASDAQ: SCOR), a leader in measuring the digital world, today announced financial results for the third quarter of 2011.

(Logo:  http://photos.prnewswire.com/prnh/20080115/COMSCORELOGO)

In the third quarter of 2011, comScore achieved record quarterly revenue of $58.8 million, which was an increase of 29% over the third quarter of 2010.  GAAP loss before income taxes was ($5.7) million in the third quarter of 2011 and GAAP net loss was ($3.9) million, or ($0.12) per basic and diluted share.  Non-GAAP net income in the third quarter of 2011 was $6.9 million or $0.21 per diluted share.  Adjusted EBITDA was $10.7 million in the third quarter of 2011, an increase of 3% from adjusted EBITDA of $10.4 million in the third quarter of 2010, and above the high end of our previously announced guidance for the quarter.

Dr. Magid Abraham, comScore's president and chief executive officer said, "We are pleased to report record revenue in the third quarter and that adjusted EBITDA was above our previously announced guidance range, driven by our focus on execution and prudent cost controls. We saw continued strength from a broad cross section of products and verticals including core products such as Media Metrix 360 and our AdEffx suite. We added 64 net new customers during the quarter, including 11 customers through our AdXpose acquisition.  We believe that AdXpose's contribution to comScore's product portfolio has been well received in the marketplace. Our international expansion continues its momentum with revenue from outside the United States contributing 27% of revenue in the quarter, resulting in international revenue growth of 77%. Customer satisfaction levels remain high as demonstrated by renewal rates that were above our historical benchmark of 90% or higher on a constant dollar basis, and which reached a record renewal level for the company."  

Third Quarter 2011 Financial and Business Summary

(Dollars in millions, except per share data)


3Q11

3Q10

Change

Revenue

$  58.8

$  45.7

28.7%

GAAP Loss Before Income Taxes

$   (5.7)

$   (3.3)

NM

GAAP Net Loss

$   (3.9)

$   (2.1)

NM

GAAP EPS

$ (0.12)

$ (0.07)

NM

Adjusted EBITDA*

$  10.7

$  10.4

2.9%

Adjusted EBITDA Margin*

18.2%

22.8%

-20.2%

Non-GAAP Net Income*

$    6.9

$    8.2

-15.9%

Non-GAAP EPS*

$  0.21

$  0.26

-19.2%

Operating Cash Flow

$   (0.9)

$    4.2

-121.4%

Free Cash Flow*

$   (2.6)

$    3.5

-174.3%

Deferred Revenue

$  64.4

$  59.2

8.8%

Subscription Revenue

$  50.3

$  38.4

31.0%

Project Revenue

$    8.5

$    7.3

16.4%

Existing Customer Revenue

$  52.6

$  40.1

31.2%

New Customer Revenue

$    6.2

$    5.6

10.7%

International Revenue

$  15.8

$    8.9

77.5%

Customer Count

1,924

1,682

14.4%

*A complete reconciliation of GAAP to non-GAAP historical results is set forth in the attachment to this press release.

Financial Outlook

Dr. Abraham concluded, "We remain very positive about our outlook and anticipate full year revenue performance consistent with prior growth expectations. We have also increased our adjusted EBITDA guidance to reflect the additional positive effects of our third quarter.  We believe we will be able to continue our momentum into 2012 resulting in strong top line growth and even stronger profitability improvements."    

comScore's expectations for the fourth quarter of 2011 are outlined in the table below:

GAAP Revenue

$63.1 million to $63.7 million

GAAP (loss) before income taxes

($0.5) million to ($1.1) million

Adjusted EBITDA*

$14.1 million to $14.7 million

Estimated fully-diluted shares

33.6 million

comScore's expectations for full year 2011 are outlined in the table below:


GAAP Revenue

$232.9 million to $233.5 million

GAAP (loss) before income taxes

($14.8) million to ($15.4) million

Adjusted EBITDA*

$45.8 million to $46.4 million

Estimated fully-diluted shares

33.0 million


*Reconciliations of GAAP to non-GAAP measures are set forth in the attachment to this press release.

Due to the high variability and difficulty in predicting certain items that affect GAAP net income, such as tax rates and stock price, comScore is unable to provide a complete reconciliation of Adjusted EBITDA to net income (loss) on a forward-looking basis without unreasonable efforts.  However, a reconciliation of forward-looking Adjusted EBITDA to GAAP income (loss) before income taxes is set forth in the attachment to this press release.

Conference Call Information:

Management will provide commentary on the company's results in a conference call on Wednesday, November 2, 2011 at 5:00 pm ET.

The conference call and replay can be accessed by telephone and webcast as follows:  

Call-in Number: 888-679-8018, Pass code 15614397

(International) 617-213-4845, Pass code 15614397


Replay Number: 888-286-8010, Pass code 84051586

(International) 617-801-6888, Pass code 84051586


Webcast (live and replay):  http://ir.comscore.com/events.cfm

About comScore 

comScore, Inc. (NASDAQ: SCOR) is a global leader in measuring the digital world and preferred source of digital business analytics. For more information, please visit http://www.comscore.com/companyinfo.

Non-GAAP Financial Measures

comScore reports all financial information required in accordance with generally accepted accounting principles (GAAP).  comScore believes, however, that evaluating its ongoing operating results will be enhanced if it also discloses certain non-GAAP information because it is useful to understand comScore's performance, as it excludes non-cash and other charges that many investors believe may obscure comScore's on-going operating results.  

For example, comScore uses non-GAAP revenue and non-GAAP net income, which excludes stock-based compensation, amortization of acquired intangible assets, impairment of marketable securities, costs from acquisitions and restructurings, the non-cash deferred tax provision, litigation costs, and the purchase accounting impact on acquired deferred revenue.  Nexius and Nedstat recorded deferred revenue related to past transactions for which revenue would have been recognized in future periods as revenue recognition criteria were satisfied. Purchase accounting for the acquisition requires comScore to record acquired deferred revenue to its current fair value. As a result, in post-acquisition reporting periods, the Company does not recognize the full amount of this revenue that otherwise would have been recognized by Nexius and Nedstat as independent companies. comScore has and will adjust for the effect of the deferred revenue adjustment in non-GAAP revenue and non-GAAP net income to reflect the full amount of this impact and help investors evaluate the intrinsic profitability of the business. comScore also reports non-GAAP EPS (diluted), which uses non-GAAP net income in lieu of GAAP net income in calculating earnings per share.

In addition, comScore believes that adjusted EBITDA is a useful measure for investors to use to evaluate its operating performance.  Adjusted EBITDA comprises non-GAAP net income further adjusted to exclude the cash tax provision, depreciation, interest income (expense) net, and costs not associated with ongoing operations, such as acquisition and litigation related costs.  A reconciliation of comScore's GAAP results to these non-GAAP measures is included in the financial tables accompanying this release.

The company believes that adjusted EBITDA is an important indicator of the company's operational strength and the performance of its business because it provides a link between profitability and operating cash flow.  Adjusted EBITDA is also widely used by investors and analysts as a supplemental measure to evaluate the overall operating performance of companies in comScore's industry.  comScore's management also uses adjusted EBITDA extensively as a measure of operating performance because it does not include the impact of items not directly resulting from its core operations.  Moreover, the company's management uses the measure for planning purposes, to allocate resources and to evaluate the effectiveness of the company's business strategies and management's performance.

The company believes that excluding certain costs from non-GAAP net income and EPS and from adjusted EBITDA provides a meaningful indication to investors of the expected on-going operating performance of the company.  Specifically as it relates to acquisitions and restructurings, the exclusion of these costs reflects the expected benefits realized or to be realized upon the integration of acquired entities into comScore, and the realized benefits of the restructurings.  

comScore's management also uses free cash flow as a non-GAAP measure of the company's operating cash flow less cash expenditures for capital spending and acquisition-related costs as a key indicator of the company's operating cash flow performance net of these expenditures.

Whenever comScore uses such historical non-GAAP financial measures, it provides a reconciliation of historical non-GAAP financial measures to the most closely applicable GAAP financial measure.  Investors are encouraged to review the related GAAP financial measures and the reconciliation of these historical non-GAAP financial measures to their most directly comparable GAAP financial measure included in the financial tables accompanying this release.  Although the company provides a reconciliation of historical non-GAAP financial measures, due to the high variability and difficulty in predicting certain items that affect net income, such as tax rates and stock price, comScore is unable to provide a complete reconciliation of adjusted EBITDA to net income on a forward-looking basis without unreasonable efforts.  However, a reconciliation of forward-looking adjusted EBITDA to GAAP income (loss) before income taxes is set forth in the attachment to this press release.

These non-GAAP financial measures do not reflect a comprehensive system of accounting, differ from GAAP measures with the same captions and may differ from non-GAAP financial measures with the same or similar captions that are used by other companies.  The use of certain non-GAAP financial measures requires management to make estimates and assumptions regarding amounts of assets and liabilities and the amounts of revenue and expense during the reporting periods. Significant estimates and assumptions are inherent in the analysis and the measurement of certain elements of non-GAAP financial measures such as the impact of purchase accounting on acquired deferred revenue and the amortization of deferred contract costs associated with acquired deferred revenue.  comScore bases its estimates on historical experience and assumptions that it believes are reasonable. Actual results could differ from those estimates.

Cautionary Statement

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, including, without limitation, comScore's expectations regarding the continued growth of its customer base; expectations regarding continued financial growth and the effects of cost cutting measures; expectations as to customer renewal rates; expectations regarding the customer reception, impact and financial benefits of certain products, including Media Metrix 360, AdEffx and AdXpose products; the effects of the integration of certain entities acquired by comScore, including AdXpose; expectations and forecasts of future financial performance, including related growth rates and components thereof; and assumptions related to growth for the fourth quarter and the full year 2011. These statements involve risks and uncertainties that could cause our actual results to differ materially, including, but not limited to: comScore's ability to generate strong revenue and margin growth in future periods; comScore's ability to retain existing large customers and obtain new large customers; risks related to the domestic and global economies and the effects they may have on comScore, its industry or its customers; comScore's ability to manage its growth, including through acquisitions; comScore's ability to sell new or additional products and attract new customers; comScore's ability to sell additional subscription-based products to customers; comScore's ability to sell additional products and services to existing customers; limitations over comScore's control of certain variables in financial forecasts such as its stock price and the resulting effect on its tax rates; and the volatility of quarterly results and expectations.

For a detailed discussion of these and other risk factors, please refer to comScore's Annual Report on Form 10-K for the period ended December 31, 2010 and Quarterly Report on Form 10-Q for the period ended June 30, 2011 and from time to time other filings with the Securities and Exchange Commission (the "SEC"), which are available on the SEC's Web site (http://www.sec.gov).

Stockholders of comScore are cautioned not to place undue reliance on our forward-looking statements, which speak only as of the date such statements are made.  comScore does not undertake any obligation to publicly update any forward-looking statements to reflect events, circumstances or new information after the date of this press release, or to reflect the occurrence of unanticipated events.

comScore, Inc.

Condensed Consolidated Statements of Operations

(dollars in thousands, except share and per share data)


























Three Months Ended


Nine Months Ended


September 30,


September 30,


2011


2010


2011


2010


(unaudited)


(unaudited)









Revenues

$      58,759


$      45,703


$    169,805


$    123,802

Cost of revenues (excludes amortization of intangible assets resulting from acquisitions shown below) (1)

19,560


13,743


56,000


36,480

Selling and marketing (1)

20,330


16,319


58,216


41,929

Research and development (1)

9,219


7,254


25,951


18,389

General and administrative (1)

12,568


10,204


36,863


24,577

Amortization of intangible assets resulting from acquisitions

2,458


1,380


6,886


2,545

Total expenses from operations

64,135


48,900


183,916


123,920

Loss from operations

(5,376)


(3,197)


(14,111)


(118)

Interest and other (expense) income, net

(143)


(37)


(356)


116

Loss from foreign currency

(342)


(83)


(90)


(207)

Gain on sale of marketable securities

211


-


211


-

Loss before income taxes

(5,650)


(3,317)


(14,346)


(209)

Income tax (provision) benefit

1,712


1,182


1,845


(874)

Net loss

$      (3,938)


$      (2,135)


$    (12,501)


$      (1,083)









Net loss available to common stockholders per common share:








     Basic

$        (0.12)


$        (0.07)


$        (0.39)


$        (0.04)

     Diluted

$        (0.12)


$        (0.07)


$        (0.39)


$        (0.04)









Weighted -average number of shares used in per share calculation - common stock








     Basic

32,492,939


31,223,077


31,996,867


30,942,078

     Diluted

32,492,939


31,223,077


31,996,867


30,942,078

















(1) Amortization of stock-based compensation is included in the line items above as follows:








    Cost of revenues

$           514


$           569


$        1,582


$        1,045

    Selling and marketing

2,291


2,079


6,310


4,335

    Research and development

536


699


1,594


1,278

    General and administrative

2,069


2,407


6,955


5,257

comScore, Inc. 

Condensed Consolidated Balance Sheets

(dollars in thousands)













September 30,


December 31,



2011


2010


Assets

(unaudited)


*






Current assets:





Cash and cash equivalents

$         33,402


$         33,736


Accounts receivable, net of allowances of $787 and $725, respectively

50,405


54,269


Prepaid expenses and other current assets

8,811


8,391


Deferred tax assets

5,763


6,701

Total current assets

98,381


103,097

Long-term investments

-


2,819

Property and equipment, net

29,169


28,637

Other non-current assets

1,082


733

Long-term deferred tax assets

16,359


11,316

Intangible assets, net

45,284


50,260

Goodwill

103,897


86,217

Total assets

$       294,172


$       283,079






Liabilities and stockholders' equity









Current Liabilities:





Accounts payable

$           8,902


$           5,588


Accrued expenses

21,131


15,297


Deferred revenues

63,640


70,611


Deferred rent

982


941


Deferred tax liability

-


132


Capital lease obligations

6,002


4,659

Total current liabilities

100,657


97,228

Deferred rent, long-term

7,835


8,019

Deferred revenue, long-term

736


843

Deferred tax liability, long-term

-


744

Capital lease obligations, long-term

7,053


7,959

Other long-term liabilities

2,054


2,454

Total liabilities

118,335


117,247






Stockholders' equity:





Common stock

33


32


Additional paid-in capital

239,317


216,895


Accumulated other comprehensive income

2,249


2,166


Accumulated deficit

(65,762)


(53,261)

Total stockholders' equity

175,837


165,832

Total liabilities and stockholders' equity

$       294,172


$       283,079











* Information derived from the audited Consolidated Financial Statements

comScore, Inc.

Condensed Consolidated Statements of Cash Flows

(dollars in thousands)
















Nine Months Ended  




September 30,




2011


2010




(unaudited)







Operating Activities:





Net loss


$ (12,501)


$ (1,083)

Adjustments to reconcile net loss to net cash provided by operating activities:






Depreciation


9,808


5,775


Amortization of intangible assets resulting from acquisitions


6,886


2,545


Provisions for bad debts


116


31


Stock-based compensation


16,441


11,915


Amortization of deferred rent


(647)


(650)


Amortization of bond premium


-


188


Deferred tax (benefit) provision


(3,362)


19


Loss on asset disposal


8


13


Gain on sale of marketable securities


(211)


-







 Changes in operating assets and liabilities:






Accounts receivable


4,218


3,154


Prepaid expenses and other current assets


(628)


(360)


Accounts payable, accrued expenses, and other liabilities


6,183


1,224


Deferred revenues


(8,072)


1,694


Deferred rent


520


407


Net cash provided by operating activities


18,759


24,872







Investing activities:






Acquisitions, net of cash acquired


(4,687)


(68,880)


Sales and maturities of investments


2,591


29,964


Purchase of property and equipment


(5,899)


(3,354)


Net cash used in investing activities


(7,995)


(42,270)







Financing activities:






Proceeds from the exercise of common stock options


343


897


Repurchase of common stock


(7,181)


(4,725)


Principal payments on capital lease obligations


(3,879)


(944)


Debt issuance costs


(69)


-


Net cash used in financing activities


(10,786)


(4,772)







Effect of exchange rate changes on cash


(312)


119

Net decrease in cash and cash equivalents


(334)


(22,051)

Cash and cash equivalents at beginning of period


33,736


58,284

Cash and cash equivalents at end of period


$  33,402


$ 36,233

Reconciliation of GAAP revenue to non-GAAP Revenue

(dollars in thousands)










Three Months Ended


Nine Months Ended


September 30,


September 30,


2011


2010


2011


2010


(unaudited)


(unaudited)









Revenue

$ 58,759


$ 45,703


$ 169,805


$ 123,802

Purchase accounting impact on acquired deferred revenue

-


1,788


1,600


1,788

Non-GAAP Revenue

$ 58,759


$ 47,491


$ 171,405


$ 125,590

Reconciliation from Loss before income taxes to Non-GAAP Net Income and Adjusted EBITDA

(dollars in thousands, except per share amounts)


















Three Months Ended


Nine Months Ended


September 30,


September 30,


2011


2010


2011


2010


(unaudited)


(unaudited)









Loss before income taxes

$      (5,650)


$      (3,317)


$    (14,346)


$         (209)

Deferred tax benefit (provision)

1,878


1,053


3,362


(19)

Current cash tax benefit (provision)

(166)


129


(1,517)


(855)

Net loss

(3,938)


(2,135)


(12,501)


(1,083)









Purchase accounting impact on acquired deferred revenue

-


1,788


1,600


1,788

Amortization of acquired intangibles

2,458


1,380


6,886


2,545

Stock-based compensation

5,410


5,754


16,441


11,915

Costs related to acquisitions and restructuring

1,771


2,467


2,334


4,442

Costs related to litigation

3,282


-


8,725


-

Gain on sale of marketable securities

(211)


-


(211)


-

Deferred tax (benefit) provision

(1,878)


(1,053)


(3,362)


19

Non-GAAP net income

6,894


8,201


19,912


19,626









Current cash tax (benefit) provision

166


(129)


1,517


855

Depreciation

3,417


2,289


9,808


5,775

Interest Exp (income), net

201


36


431


(74)

Adjusted EBITDA

10,678


10,397


31,668


26,182

Adjusted EBITDA margin (%)

18%


23%


19%


21%









EPS (diluted)

$        (0.12)


$        (0.07)


$        (0.39)


$        (0.04)

Non-GAAP EPS (diluted)

$          0.21


$          0.26


$          0.61


$          0.62

















Weighted -average number of shares used in per share calculation - common stock
















GAAP EPS (diluted)

32,492,939


31,223,077


31,996,867


30,942,078

Non-GAAP EPS (diluted)

33,064,702


31,980,091


32,627,500


31,732,948

Reconciliation from GAAP Operating Cash Flow to Free Cash Flow

(dollars in thousands)










Three Months Ended


Nine Months Ended


September 30,


September 30,


2011


2010


2011


2010


(unaudited)


(unaudited)









Net cash (used in) provided by operating activities

$    (933)


$ 4,181


$ 18,759


$ 24,872

Purchase of property and equipment

(1,677)


(730)


(5,899)


(3,354)

Free cash flow

$ (2,610)


$ 3,451


$ 12,860


$ 21,518

Reconciliation of GAAP revenue to non-GAAP revenue and reconciliation from Loss before income taxes to Adjusted EBITDA (Guidance)

(dollars in thousands)

Forecasted amounts for the three and twelve months ended December 31, 2011 are based on the mid-points of the range of guidance provided herein

The three and twelve months ended December 31, 2010 reflect reported results










Three Months Ended


Full Year


December 31,


December 31,


2011


2010


2011


2010


(unaudited)


(unaudited)









Revenue

$ 63,400


$ 51,197


$ 233,200


$ 174,999

Purchase accounting impact on acquired deferred revenue

-


2,100


1,600


3,888

Non-GAAP Revenue

63,400


53,297


234,800


178,887









Loss before income taxes

$    (800)


$ (1,545)


$ (15,100)


$   (1,753)

Purchase accounting impact on acquired deferred revenue

-


2,100


1,600


3,888

Amortization of acquired intangibles

2,500


1,989


9,400


4,534

Stock-based compensation

5,200


5,223


21,600


17,774

Costs related to acquisitions and restructuring

300


979


2,600


5,421

Costs related to litigation

3,300


-


12,100


-

Gain on sale of investments

-


-


(210)


-

Depreciation

3,700


2,647


13,500


8,422

Interest (income) expense, net

200


67


600


(7)

Adjusted EBITDA

$ 14,400


$ 11,460


$   46,090


$   38,279

Adjusted EBITDA margin (%)

23%


22%


20%


22%

SOURCE comScore, Inc.

21%

more press release views with 
Request a Demo

Modal title

Contact PR Newswire

  • Call PR Newswire at 888-776-0942
    from 8 AM - 9 PM ET
  • Chat with an Expert
  • General Inquiries
  • Editorial Bureaus
  • Partnerships
  • Media Inquiries
  • Worldwide Offices

Products

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • Careers
  • Accessibility Statement
  • APAC
  • APAC - Simplified Chinese
  • APAC - Traditional Chinese
  • Brazil
  • Canada
  • Czech
  • Denmark
  • Finland
  • France
  • Germany
  • India
  • Indonesia
  • Israel
  • Italy
  • Japan
  • Korea
  • Mexico
  • Middle East
  • Middle East - Arabic
  • Netherlands
  • Norway
  • Poland
  • Portugal
  • Russia
  • Slovakia
  • Spain
  • Sweden
  • United Kingdom
  • Vietnam

My Services

  • All New Releases
  • Platform Login
  • ProfNet
  • Data Privacy

Do not sell or share my personal information:

  • Submit via [email protected] 
  • Call Privacy toll-free: 877-297-8921

Contact PR Newswire

Products

About

My Services
  • All News Releases
  • Platform Login
  • ProfNet
Call PR Newswire at
888-776-0942
  • Terms of Use
  • Privacy Policy
  • Information Security Policy
  • Site Map
  • RSS
  • Cookies
Copyright © 2025 Cision US Inc.