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 2010 Results

Revenue grows 43% year-over-year and reaches quarterly record of $45.7 million

Non-GAAP EPS reaches record $0.26 per share

Non-GAAP EBITDA reaches record $10.4 million


News provided by

comScore, Inc.

Nov 02, 2010, 04:23 ET

Share this article

Share toX

Share this article

Share toX

RESTON, Va., Nov. 2, 2010 /PRNewswire-FirstCall/ -- comScore, Inc. (Nasdaq: SCOR), a leader in measuring the digital world, today announced financial results for the third quarter of 2010. The company's results reflect the acquisitions of the products division of Nexius, Inc. on July 1, 2010 and Nedstat on September 1, 2010.

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

(Logo: http://www.newscom.com/cgi-bin/prnh/20080115/COMSCORELOGO)

In the third quarter of 2010, comScore achieved record quarterly revenue of $45.7 million, which was an increase of 43% over the third quarter of 2009.  Revenue was negatively impacted by $1.8 million due to the purchase accounting on acquired deferred revenue and would have been $47.5 million.  GAAP operating results were impacted by a number of acquisition related items, including deal related expenses, amortization of intangible assets and the purchase accounting impact on acquired deferred revenue. GAAP loss before income taxes was ($3.3) million in the third quarter of 2010 and GAAP net loss was ($2.1) million, or ($0.07) per basic and diluted share.  Non-GAAP net income in the third quarter of 2010 was $8.2 million, or $0.26 per diluted share, a 44% increase over the third quarter of 2009.  Adjusted EBITDA was $10.4 million in the third quarter of 2010, compared to adjusted EBITDA of $7.4 million in the third quarter of 2009.

Dr. Magid Abraham, comScore's president and chief executive officer said, "We are pleased with the strong revenue growth and record profitability reflected in non-GAAP EPS and adjusted EBITDA.   We continue to increase the size of our customer base, as we added 58 net new customers in the third quarter, plus an additional 203 new customers from our recent Nexius and Nedstat acquisitions.  We are particularly happy with the significant acceleration in the base comScore business, which we are augmenting by adding compelling new product and service offerings that are both organically developed and from acquisitions.

"During the third quarter, we made substantial progress in our international expansion. We have established a local presence in Spain and Australia for selling audience measurement services and added country-specific measurement capabilities in Poland and Peru.  We also began the rollout of our Video Metrix product in six new countries including China, Japan, Malaysia and Singapore, and we introduced our MobiLens Mobile measurement product in Japan.  Through our Nexius acquisition, we now have major wireless carrier relationships in Egypt, Algeria, Pakistan, and Bangladesh. Through our Nedstat acquisition, and in partnership with GfK Group, we are now providing Internet usage data to STIR, an organization representing the online Media industry in the Netherlands. In addition, we are providing industry-wide measurement of online video in Sweden to MMS, an industry organization representing Swedish broadcasters. We have also finalized the streamlined process for a conversion of interested Nedstat clients to UDM measurement.

"Our integration efforts are focused on implementing our roadmap of Digital Business Analytics which more than triples our addressable market. This means growing beyond audience analytics to incorporate advertising analytics, mobile analytics as well as comprehensive user analytics integrating traditional audience and site analytics products and services.  Many of these offerings are delivered using a software-as-a-service model which, combined with our over 90% subscription renewal rate, improves our already strong revenue visibility."

Third Quarter 2010 Financial and Business Summary
(Dollars in millions, except per share data)


3Q10

3Q09

Change

Revenue

$45.7

$31.9

43.3%

GAAP Income Before Income Taxes

($3.3)

$2.8

-217.9%

GAAP Net Income

($2.1)

$0.9

-333.3%

GAAP EPS

($0.07)

$0.03

-333.3%

Adjusted EBITDA*

$10.4

$7.4

40.5%

Adjusted EBITDA Margin*

22.8%

23.2%

-1.7%

Non-GAAP Net Income*

$8.2

$5.7

43.9%

Non-GAAP EPS*

$0.26

$0.18

44.4%

Operating Cash Flow

$4.2

$6.7

-37.3%

Free Cash Flow*

$5.9

$6.2

-4.8%

Deferred Revenue

$59.2

$41.4

43.0%

Subscription Revenue

$38.4

$27.2

41.2%

Project Revenue

$7.3

$4.7

55.3%

Existing Customer Revenue

$40.1

$28.6

40.2%

New Customer Revenue

$5.6

$3.3

69.7%

International Revenue

$8.9

$4.9

81.6%

Customer Count

1,682

1,216

38.3%

*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, "With our business momentum driving strong top-line results, new products and service offerings, and a broader geographic footprint, we are even more enthusiastic about our growth prospects for 2010.  We are increasing our revenue expectations for the full year, which are further augmented by the impact of our Nedstat acquisition in September.  As a result, we now anticipate 2010 GAAP revenues of $174 to $175 million, representing full year growth of approximately 36% to 37% over 2009, and approximately 50% growth in the fourth quarter.  As we execute our growth strategy and integrate our acquisitions, we expect to be able to take advantage of business synergies that should yield higher margin levels in the longer-term.  We are excited about the opportunities ahead of us and believe we have the components in place that should enable us to deliver continued strong revenue growth with healthy profitability."  

comScore's expectations for the fourth quarter of 2010 are outlined in the table below:



GAAP Revenue

$50.2 million to $51.0 million

GAAP loss before income taxes

($0.8) million to ($1.1) million

Adjusted EBITDA*

$11.0 million to $11.6 million

Estimated fully-diluted shares

32.0 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 on a forward-looking basis without unreasonable efforts.  However, a reconciliation of forward-looking Adjusted EBITDA to GAAP 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 Tuesday, November 2, 2010 at 5:00 pm ET.

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

Call-in Number: 888-679-8034, Pass code 10348664

(International) 617-213-4847, Pass code 10348664


Replay Number: 888-286-8010, Pass code 63400068

(International) 617-801-6888, Pass code 63400068


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 marketing intelligence. 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, 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 under steady state revenue accounting. 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 (expenses), net and one-time costs, such as acquisition 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 our 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 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, both organically and through acquisitions; expectations regarding the impact and financial benefits of certain products, including the roll-out of new products in new geographic markets; projections of the potential addressable market for Digital Business Analytics, expectations regarding the acquisitions of Nexius and Nedstat and the resulting impacts, opportunities and benefits to comScore; expectations and forecasts of future financial performance, including related growth rates and components thereof; and assumptions related to the market and economic environment and assumptions related to growth for the fourth quarter and the full year 2010. These statements involve risks and uncertainties that could cause our actual results to differ materially, including, but not limited to: comScore's ability to retain existing large customers, including those gained through acquisitions, 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; the impact of a change in methodology stemming from acquisitions or the development of new products; the rate of development of the Internet advertising and eCommerce markets; comScore's ability to sell new or additional products and attract new 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, 2009 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


Sept 30,


Sept 30,


2010


2009


2010


2009


(unaudited)


(unaudited) 









Revenues

$      45,703


$      31,916


$    123,802


$      93,915

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

13,743


9,455


36,480


29,186

Selling and marketing (1)

16,319


10,241


41,929


31,057

Research and development (1)

7,254


4,677


18,389


13,210

General and administrative (1)

10,204


4,353


24,577


12,874

Amortization of intangible assets resulting from acquisitions

1,380


385


2,545


1,032

Total expenses from operations

48,900


29,111


123,920


87,359

(Loss) income from operations

(3,197)


2,805


(118)


6,556

Interest and other income (expense), net

(37)


39


116


348

(Loss) from foreign currency

(83)


(71)


(207)


(53)

(Loss) income before income taxes

(3,317)


2,773


(209)


6,851

Income tax  benefit (provision)

1,182


(1,828)


(874)


(4,445)

Net(loss)  income

$      (2,135)


$           945


$      (1,083)


$        2,406









Net(loss)  income available to common stockholders per common share:







     Basic

$        (0.07)


$          0.03


$        (0.04)


$          0.08

     Diluted

$        (0.07)


$          0.03


$        (0.04)


$          0.08









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








     Basic

31,223,077


30,204,147


30,942,078


29,914,460

     Diluted

31,223,077


31,157,222


30,942,078


30,879,072

















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








    Cost of revenues

$           569


$           277


$        1,045


$           925

    Selling and marketing

2,079


1,234


4,335


3,573

    Research and development

699


285


1,278


829

    General and administrative

2,407


755


5,257


2,056

comScore, Inc.

Condensed Consolidated Balance Sheets

(dollars in thousands)
















September 30,


December 31,




2010


2009




(unaudited)


*








Assets





Current assets:






Cash and cash equivalents

$       36,233


$        58,284



Short-term investments

12


29,833



Accounts receivable, net of allowances of $722 and $510, respectively

37,180


34,922



Prepaid expenses and other current assets

3,130


2,324



Deferred tax assets

10,313


11,044


Total current assets

86,868


136,407


Long-term investments

2,621


2,809


Property and equipment, net

23,175


17,302


Other non-current assets

1,207


193


Long-term deferred tax assets

9,159


9,938


Intangible assets, net

52,744


8,745


Goodwill

81,939


42,014


Total assets

$     257,713


$      217,408








Liabilities and stockholders' equity





Current Liabilities:






Accounts payable

$         4,541


$          2,009



Accrued expenses

14,087


8,370



Deferred revenues

59,200


48,140



Deferred rent

1,205


1,231



Capital lease obligations

2,505


360


Total current liabilities

81,538


60,110


Deferred rent, long-term

7,997


8,210


Capital lease obligations, long-term

4,760


674


Other long-term liabilities

661


475


Total liabilities

94,956


69,469








Stockholders' equity:






Common stock

31


30



Additional paid-in capital

212,665


199,270



Accumulated other comprehensive income

2,827


324



Accumulated deficit

(52,766)


(51,685)


Total stockholders' equity

162,757


147,939


Total liabilities and stockholders' equity

$     257,713


$      217,408














* Information derived from the audited Consolidated Financial Statements

comScore, Inc.

Condensed Consolidated Statements of Cash Flows

(dollars in thousands)



















Nine Months Ended





Sept 30,





2010


2009





(unaudited)









Operating Activities:






Net (loss)  income


$    (1,083)


$    2,406


Adjustments to reconcile net (loss) income to net cash provided by operating activities:







Depreciation


5,775


4,924



Amortization of intangible assets resulting from acquisitions


2,545


1,032



Provisions for bad debts


31


271



Stock-based compensation


11,915


7,377



Amortization of deferred rent


(650)


(432)



Amortization of bond premium


188


422



Deferred tax benefit (provision)


19


4,188



Loss on asset disposal


13


108









   Changes in operating assets and liabilities:







Accounts receivable


3,154


3,177



Prepaid expenses and other current assets


(360)


(34)



Accounts payable, accrued expenses, and other liabilities


1,224


(3,482)



Deferred revenues


1,694


(1,868)



Deferred rent


407


331



Net cash provided by operating activities


24,872


18,420









Investing activities:







Acquisitions, net of cash acquired


(68,880)


-



Purchase of investments


-


(41,925)



Sales and maturities of investments


29,964


40,197



Purchase of property and equipment


(3,354)


(4,826)



Net cash provided used in investing activities


(42,270)


(6,554)









Financing activities:







Proceeds from the exercise of common stock options


897


412



Repurchase of common stock


(4,725)


(1,470)



Principal payments on capital lease obligations


(944)


(725)



Net cash used in financing activities


(4,772)


(1,783)









Effect of exchange rate changes on cash


119


596


Net increase (decrease) in cash and cash equivalents


(22,051)


10,679


Cash and cash equivalents at beginning of period


58,284


34,297


Cash and cash equivalents at end of period


$    36,233


$  44,976


Reconciliation of GAAP revenue to non-GAAP Revenue (dollars in thousands)














Three Months Ended


Nine Months Ended




September 30,


September 30,




2010


2009


2010


2009




(unaudited) 


(unaudited) 













Revenue

$ 45,703


$ 31,916


$ 123,802


$ 93,915



Purchase accounting impact on acquired deferred revenue

1,788


-


1,788


-



Non-GAAP Revenue

$ 47,491


$ 31,916


$ 125,590


$ 93,915

Reconciliation from Income 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,



2010


2009


2010


2009



(unaudited)


(unaudited)











(Loss) income before income taxes

$      (3,317)


$        2,773


$             (209)


$         6,851


Deferred tax benefit (provision)

1,053


(1,728)


(19)


(4,188)


Current cash tax benefit (provision)

129


(100)


(855)


(257)


Net(loss) income

(2,135)


945


(1,083)


2,406











Purchase accounting impact on acquired deferred revenue

1,788


-


1,788


-


Amortization of acquired intangibles

1,380


385


2,545


1,032


Stock-based compensation (1)

5,754


2,551


11,915


7,383


Costs related to acquisitions and restructuring

2,467


112


4,442


112


Deferred tax benefit (provision)

(1,053)


1,728


19


4,188


Non-GAAP net income

8,201


5,721


19,626


15,121











Current cash tax benefit (provision)

(129)


100


855


257


Depreciation

2,289


1,727


5,775


4,924


Interest Exp (income), net

36


(131)


(74)


(438)


Adjusted EBITDA

10,397


7,417


26,182


19,864


Adjusted EBITDA margin (%)

23%


23%


21%


21%











EPS (diluted)

$        (0.07)


$          0.03


$            (0.04)


$           0.08


Non-GAAP EPS (diluted)

$          0.26


$          0.18


$              0.62


$           0.49




















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









     Diluted

31,980,091


31,157,222


31,732,948


30,879,072




















(1) The three months  and nine months ended September 2010 includes $1.4 million and $0.6 million and $2.3 million and $0.6 million,  respectively,  related to market-based performance equity grants  and shares issued  with immediate vesting in conjunction with our acquisitions.

Reconciliation from GAAP Operating Cash Flow to Free Cash Flow (dollars in thousands)










Three Months Ended


Nine Months Ended


September 30,


September 30,


2010


2009


2010


2009


(unaudited)


(unaudited)









Net cash provided by operating activities

$ 4,181


$ 6,732


$ 24,872


$ 18,420

Purchase of property and equipment

$  (730)


$  (684)


$ (3,354)


$ (4,826)

Free cash flow

$ 3,451


$ 6,048


$ 21,518


$ 13,594









Costs related to acquisitions and restructuring

$ 2,467


$    112


$   4,442


$      112

Free cash flow, net of costs related to acquisitions and restructuring

$ 5,918


$ 6,160


$ 25,960


$ 13,706

Reconciliation from Income before income taxes to Adjusted EBITDA (Guidance) (dollars in thousands)

Forecasted amounts for the three months ended December 31, 2010 are based on the mid-points of the range of guidance provided herein

The three months ended December 31, 2009 reflect reported results






Three Months Ended


December 31,


2010


2009


(unaudited)





Revenue

$    50,600


$ 33,826

Purchase accounting impact on acquired deferred revenue

2,100



Revenues

52,700


33,826





(Loss) income before income taxes

$       (950)


$   3,057

Purchase accounting impact on acquired deferred revenue

2,100


-

Amortization of acquired intangibles

1,900


425

Stock-based compensation (1)

5,000


2,473

Gain on sale of marketable securities

-


(89)

Costs related to acquisitions and restructuring

550


1,202

Depreciation

2,700


1,620

Interest (income) expense, net

-


(51)

Adjusted EBITDA

$    11,300


$   8,637

Adjusted EBITDA margin (%)

22%


26%









(1) The three months ended December 2010 includes an estimated $1.4 million from market-based performance equity grants.

SOURCE comScore, Inc.

WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?

icon3
440k+
Newsrooms &
Influencers
icon1
9k+
Digital Media
Outlets
icon2
270k+
Journalists
Opted In
GET STARTED

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.