Comscore Reports Third Quarter 2024 Results

RESTON, Va., Nov. 12, 2024 (GLOBE NEWSWIRE) -- Comscore, Inc. (NASDAQ:SCOR), a trusted partner for planning, transacting and evaluating media across platforms, today reported financial results for the quarter ended September 30, 2024.

Q3 2024 Financial Highlights

• Revenue for the third quarter was $88.5 million compared to $91.0 million in Q3 2023
• Net loss of $60.6 million compared to net income of $2.6 million in Q3 2023, primarily resulting from a non-cash goodwill impairment charge of $63.0 million in 2024
• Adjusted EBITDA of $10.1 million compared to $13.4 million in Q3 2023
• FX adjusted EBITDA of $12.4 million compared to $12.3 million in Q3 2023
• Refining full-year revenue guidance and maintaining adjusted EBITDA guidance
  
  

"In the third quarter, we took meaningful steps forward in our cross-platform business, with our revenue in this area growing nearly 34% year-over-year and underpinning several key wins in the market," said Jon Carpenter, CEO. "We've also made steady progress embedding our cross-platform measurement and audience products into the programmatic ecosystem. This progress enables advertisers to more easily target the audiences most important to them and measure their campaign's ability to deliver incremental audiences across platforms. As we look ahead to Q4 and into 2025, I'm confident we will continue to make progress in our transformation, positioning us to become the industry's leading source for cross-platform audience planning and measurement."

Third Quarter Summary Results

Revenue in the third quarter was $88.5 million, down 2.8% from $91.0 million in Q3 2023. Content & Ad Measurement revenue was flat compared to the prior-year quarter, with lower revenue from our syndicated audience offerings (primarily related to national TV and syndicated digital products) offset by an increase in our cross-platform revenue, which grew 33.5% over Q3 2023. Research & Insight Solutions revenue declined 14.2% from Q3 2023, primarily due to lower deliveries of certain custom digital products.

Our core operating expenses, which include cost of revenues, sales and marketing, research and development and general and administrative expenses, were $82.9 million, a decrease of 3.9% compared to $86.3 million in Q3 2023, primarily due to a decline in employee compensation and lower cloud computing costs.

Due in part to a decline in our stock price and market capitalization, we performed an interim review of our goodwill at quarter-end, resulting in a non-cash goodwill impairment charge of $63.0 million as of September 30, 2024. This charge does not directly impact our liquidity, cash flows or future operations.

Primarily as a result of the goodwill impairment charge, net loss for the quarter was $60.6 million, compared to net income of $2.6 million in Q3 2023, resulting in net (loss) income margins of (68.5)% and 2.9% of revenue, respectively. After accounting for dividends on our convertible preferred stock, loss per share attributable to common shares was $(12.79) and $(0.34) for Q3 2024 and Q3 2023, respectively.

Non-GAAP adjusted EBITDA for the quarter was $10.1 million, compared to $13.4 million in Q3 2023, resulting in adjusted EBITDA margins of 11.5% and 14.7%, respectively. Excluding the impact of foreign currency transactions, FX adjusted EBITDA for the quarter was $12.4 million, compared to $12.3 million in Q3 2023. Adjusted EBITDA and adjusted EBITDA margin exclude impairment of goodwill, impairment of right-of-use and long-lived assets, amortization of cloud-computing implementation costs, restructuring costs, stock-based compensation, transformation costs, change in fair value of contingent consideration and warrants liability and other items as presented in the accompanying tables. FX adjusted EBITDA excludes these items as well as gain/loss from foreign currency transactions.

Balance Sheet and Liquidity

As of September 30, 2024, cash, cash equivalents and restricted cash totaled $20.2 million. Total debt principal, including $10.0 million in then-outstanding borrowings under our senior secured revolving credit agreement, was $20.8 million.

On November 1, 2024, we repaid the outstanding principal balance under our senior secured revolving credit agreement, and on November 5, 2024, we amended the agreement to extend the maturity date with respect to our outstanding letters of credit (totaling $3.2 million) to January 31, 2025. We continue to evaluate alternative financing options for the company, including a replacement of this facility, and have engaged outside advisors to assist in our evaluation.

2024 Outlook

Based on current trends and expectations, we are tightening our full-year 2024 revenue range, with revenue expected to be between $351 and $355 million for the year, and are reaffirming our guidance for an adjusted EBITDA margin of at least 10%. We anticipate a return to growth in 2025 as we continue to invest in and focus on our cross-platform measurement capabilities.

We do not provide GAAP net income (loss) or net income (loss) margin on a forward-looking basis because we are unable to predict with reasonable certainty our future stock-based compensation expense, fair value adjustments, variable interest expense, litigation and restructuring expense and any unusual gains or losses without unreasonable effort. These items are uncertain, depend on various factors, and could be material to results computed in accordance with GAAP. For this reason, we are unable without unreasonable effort to provide a reconciliation of adjusted EBITDA or adjusted EBITDA margin to the most directly comparable GAAP measure, GAAP net income (loss) and net income (loss) margin, on a forward-looking basis.

Conference Call Information for Today, Tuesday, November 12, 2024 at 5:00 p.m. ET

Management will host a conference call to discuss the results on Tuesday, November 12, 2024 at 5:00 p.m. ET. The live audio webcast and supplemental information will be accessible at ir.comscore.com/events-presentations. Participants may also participate via telephone at (800) 715-9871 by using passcode 3850002 or "Comscore Third Quarter 2024 Financial Results". Following the conference call, a replay will be available via webcast at ir.comscore.com/events-presentations.

About Comscore

Comscore is a global, trusted partner for planning, transacting and evaluating media across platforms. With a data footprint that combines digital, linear TV, over-the-top and theatrical viewership intelligence with advanced audience insights, Comscore empowers media buyers and sellers to quantify their multiscreen behavior and make meaningful business decisions with confidence. A proven leader in measuring digital and TV audiences and advertising at scale, Comscore is the industry's emerging, third-party source for reliable and comprehensive cross-platform measurement.

Cautionary Note Regarding Forward-Looking Statements

This press release contains forward-looking statements within the meaning of federal and state securities laws, including, without limitation, our expectations, forecasts, plans and opinions regarding expected revenue and adjusted EBITDA margin for 2024, a return to growth in 2025, revenue drivers, industry positioning, strategic plans and opportunities, market developments, transformation plans, product and technology investments, and our evaluation of alternative financing options. These statements involve risks and uncertainties that could cause actual events to differ materially from expectations, including, but not limited to, changes in our business and customer, partner and vendor relationships; external market conditions and competition; continued changes or declines in ad spending or other macroeconomic factors; evolving privacy and regulatory standards; product adoption rates; the availability of alternative financing; and our ability to achieve our expected strategic, financial and operational plans. For additional discussion of risk factors, please refer to our Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, and other filings that we make from time to time with the U.S. Securities and Exchange Commission (the "SEC"), which are available on the SEC's website (www.sec.gov).

Investors are cautioned not to place undue reliance on our forward-looking statements, which speak only as of the date such statements are made. We do not intend or undertake, and expressly disclaim, any duty or 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.

Use of Non-GAAP Financial Measures

To provide investors with additional information regarding our financial results, we are disclosing in this press release adjusted EBITDA, adjusted EBITDA margin and FX adjusted EBITDA, which are non-GAAP financial measures used by our management to understand and evaluate our core operating performance and trends. We believe that these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating our operating results, as they permit our investors to view our core business performance using the same metrics that management uses to evaluate our performance. Nevertheless, our use of these non-GAAP financial measures has limitations as an analytical tool, and investors should not consider these measures in isolation or as a substitute for analysis of our results as reported under GAAP. Instead, you should consider these measures alongside GAAP-based financial performance measures, net income (loss), net income (loss) margin, various cash flow metrics, and our other GAAP financial results. Set forth below are reconciliations of these non-GAAP financial measures to their most directly comparable GAAP financial measures, net income (loss) and net income (loss) margin. These reconciliations should be carefully evaluated.

Media

Joseph Napolitano

Comscore, Inc.

631-742-9320

[email protected] 

Investors

John Tinker

Comscore, Inc.

212-203-2129

[email protected] 

COMSCORE, INC. CONDENSED CONSOLIDATED BALANCE SHEETS
	As of				As of
	September 30, 2024				December 31, 2023
(In thousands, except share and per share data)	(Unaudited)
Assets
Current assets:
Cash and cash equivalents	$	19,996			$	22,750
Restricted cash		189				186
Accounts receivable, net of allowances of $445 and $614, respectively		55,165				63,826
Prepaid expenses and other current assets		9,583				11,228
Total current assets		84,933				97,990
Property and equipment, net		48,856				41,574
Operating right-of-use assets		14,070				18,628
Deferred tax assets		3,484				2,588
Intangible assets, net		5,750				8,115
Goodwill		247,460				310,360
Other non-current assets		7,909				12,040
Total assets	$	412,462			$	491,295
Liabilities, Convertible Redeemable Preferred Stock and Stockholders' Equity (Deficit)
Current liabilities:
Accounts payable	$	34,277			$	30,551
Accrued expenses		28,501				34,422
Contract liabilities		45,500				48,912
Revolving line of credit		10,000				16,000
Accrued dividends		4,424				24,132
Customer advances		8,034				11,076
Current operating lease liabilities		8,417				7,982
Contingent consideration		1,191				4,806
Other current liabilities		3,815				4,680
Total current liabilities		144,159				182,561
Non-current operating lease liabilities		16,605				23,003
Non-current portion of accrued data costs		36,258				32,833
Deferred tax liabilities		—				1,321
Other non-current liabilities		10,706				7,589
Total liabilities		207,728				247,307
Commitments and contingencies
Convertible redeemable preferred stock, $0.001 par value; 100,000,000 shares authorized as of September 30, 2024 and December 31, 2023; 95,784,903 shares and 82,527,609 shares issued and outstanding as of September 30, 2024 and December 31, 2023, respectively; aggregate liquidation preference of $241,194 as of September 30, 2024, and $228,132 as of December 31, 2023		207,470				187,885
Stockholders' equity (deficit):
Preferred stock, $0.001 par value; 5,000,000 shares authorized as of September 30, 2024 and December 31, 2023; no shares issued or outstanding as of September 30, 2024 or December 31, 2023		—				—
Common stock, $0.001 par value; 13,750,000 shares authorized as of September 30, 2024 and December 31, 2023; 5,228,787 shares issued and 4,890,548 shares outstanding as of September 30, 2024, and 5,093,380 shares issued and 4,755,141 shares outstanding as of December 31, 2023		5				5
Additional paid-in capital		1,713,399				1,696,612
Accumulated other comprehensive loss		(13,282	)			(14,110	)
Accumulated deficit		(1,472,874	)			(1,396,420	)
Treasury stock, at cost, 338,239 shares as of September 30, 2024 and December 31, 2023		(229,984	)			(229,984	)
Total stockholders' equity (deficit)		(2,736	)			56,103
Total liabilities, convertible redeemable preferred stock and stockholders' equity (deficit)	$	412,462			$	491,295

COMSCORE, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE (LOSS) INCOME (Unaudited)
	Three Months Ended September 30,								Nine Months Ended September 30,
(In thousands, except share and per share data)		2024				2023				2024				2023
Revenues	$	88,479			$	91,000			$	261,111			$	276,242
Cost of revenues (1) (2)		52,005				50,473				154,025				155,360
Selling and marketing (1) (2)		12,515				14,794				42,691				48,984
Research and development (1) (2)		7,272				8,083				24,412				25,792
General and administrative (1) (2)		11,116				12,928				35,663				39,776
Amortization of intangible assets		764				800				2,365				4,412
Impairment of goodwill		63,000				—				63,000				44,100
Impairment of right-of-use and long-lived assets		1,397				1,502				1,397				1,502
Restructuring		15				353				968				5,455
Total expenses from operations		148,084				88,933				324,521				325,381
(Loss) income from operations		(59,605	)			2,067				(63,410	)			(49,139	)
Other income, net		—				628				651				425
(Loss) gain from foreign currency transactions		(2,223	)			1,090				(1,508	)			(544	)
Interest expense, net		(424	)			(426	)			(1,440	)			(1,141	)
(Loss) income before income taxes		(62,252	)			3,359				(65,707	)			(50,399	)
Income tax benefit (provision)		1,622				(741	)			2,315				(563	)
Net (loss) income	$	(60,630	)		$	2,618			$	(63,392	)		$	(50,962	)
Net loss available to common stockholders:
Net (loss) income	$	(60,630	)		$	2,618			$	(63,392	)		$	(50,962	)
Convertible redeemable preferred stock dividends		(4,578	)			(4,286	)			(13,062	)			(11,983	)
Total net loss available to common stockholders	$	(65,208	)		$	(1,668	)		$	(76,454	)		$	(62,945	)
Net loss per common share (3):
Basic and diluted	$	(12.79	)		$	(0.34	)		$	(15.33	)		$	(13.15	)
Weighted-average number of shares used in per share calculation - Common Stock (3):
Basic and diluted		5,098,415				4,885,459				4,986,746				4,785,205
Comprehensive (loss) income:
Net (loss) income	$	(60,630	)		$	2,618			$	(63,392	)		$	(50,962	)
Other comprehensive income (loss):
Foreign currency cumulative translation adjustment		2,925				(2,267	)			828				(869	)
Total comprehensive (loss) income	$	(57,705	)		$	351			$	(62,564	)		$	(51,831	)
(1) Excludes amortization of intangible assets, which is presented as a separate line item.
(2) Stock-based compensation (benefit) expense is included in the line items above as follows:
	Three Months Ended September 30,								Nine Months Ended September 30,
		2024				2023				2024				2023
Cost of revenues	$	(281	)		$	113			$	118			$	435
Selling and marketing		(208	)			96				71				411
Research and development		(193	)			85				92				333
General and administrative		560				747				1,986				2,640
Total stock-based compensation (benefit) expense	$	(122	)		$	1,041			$	2,267			$	3,819
(3) Adjusted retroactively for a 1-for-20 reverse split of our common stock effected on December 20, 2023.

COMSCORE, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
	Nine Months Ended September 30,
(In thousands)		2024				2023
Operating activities:
Net loss	$	(63,392	)		$	(50,962	)
Adjustments to reconcile to net cash provided by operating activities:
Impairment of goodwill		63,000				44,100
Depreciation		16,194				14,613
Non-cash operating lease expense		4,031				4,196
Amortization expense of finance leases		2,691				1,268
Amortization of intangible assets		2,365				4,412
Stock-based compensation expense		2,267				3,819
Impairment of right-of-use and long-lived assets		1,397				1,502
Deferred tax benefit		(2,182	)			(61	)
Other		947				1,140
Changes in operating assets and liabilities:
Accounts receivable		8,399				21,899
Prepaid expenses and other assets		4,722				132
Accounts payable, accrued expenses and other liabilities		588				(2,779	)
Contract liabilities and customer advances		(6,172	)			(7,013	)
Operating lease liabilities		(6,715	)			(5,981	)
Net cash provided by operating activities		28,140				30,285
Investing activities:
Capitalized internal-use software costs		(18,189	)			(16,609	)
Purchases of property and equipment		(579	)			(1,240	)
Net cash used in investing activities		(18,768	)			(17,849	)
Financing activities:
Payments of line of credit		(6,000	)			—
Contingent consideration payment at initial value		(3,704	)			(1,037	)
Principal payments on finance leases		(2,172	)			(1,337	)
Other		(266	)			(276	)
Net cash used in financing activities		(12,142	)			(2,650	)
Effect of exchange rate changes on cash, cash equivalents and restricted cash		19				25
Net (decrease) increase in cash, cash equivalents and restricted cash		(2,751	)			9,811
Cash, cash equivalents and restricted cash at beginning of period		22,936				20,442
Cash, cash equivalents and restricted cash at end of period	$	20,185			$	30,253

        

	As of September 30,
		2024				2023
Cash and cash equivalents	$	19,996			$	30,067
Restricted cash		189				186
Total cash, cash equivalents and restricted cash	$	20,185			$	30,253

Reconciliation of Non-GAAP Financial Measures

The following table presents a reconciliation of GAAP net (loss) income and net (loss) income margin to non-GAAP adjusted EBITDA, adjusted EBITDA margin and non-GAAP FX adjusted EBITDA for each of the periods identified:

	Three Months Ended September 30,										Nine Months Ended September 30,
(In thousands)	2024 (Unaudited)					2023 (Unaudited)					2024 (Unaudited)					2023 (Unaudited)
GAAP net (loss) income	$	(60,630	)			$	2,618				$	(63,392	)			$	(50,962	)
Depreciation		5,537					5,020					16,194					14,613
Amortization expense of finance leases		1,035					419					2,691					1,268
Amortization of intangible assets		764					800					2,365					4,412
Interest expense, net		424					426					1,440					1,141
Income tax (benefit) provision		(1,622	)				741					(2,315	)				563
EBITDA		(54,492	)				10,024					(43,017	)				(28,965	)
Adjustments:
Impairment of goodwill		63,000					—					63,000					44,100
Impairment of right-of-use and long-lived assets		1,397					1,502					1,397					1,502
Amortization of cloud-computing implementation costs		351					360					1,075					1,078
Restructuring		15					353					968					5,455
Stock-based compensation (benefit) expense		(122	)				1,041					2,267					3,819
Transformation costs (1)		—					653					75					753
Change in fair value of contingent consideration liability		—					97					89					252
Other income, net (2)		—					(634	)				(663	)				(407	)
Non-GAAP adjusted EBITDA	$	10,149				$	13,396				$	25,191				$	27,587
Net (loss) income margin (3)		(68.5	)	%			2.9		%			(24.3	)	%			(18.4	)	%
Non-GAAP adjusted EBITDA margin (4)		11.5		%			14.7		%			9.6		%			10.0		%
Adjustments:
Loss (gain) from foreign currency transactions		2,223					(1,090	)				1,508					544
Non-GAAP FX adjusted EBITDA	$	12,372				$	12,306				$	26,699				$	28,131
(1) Transformation costs represent expenses incurred prior to formal launch of identified strategic projects with anticipated long-term benefits to the company. These costs generally relate to third-party consulting and non-capitalizable technology costs tied directly to the identified projects.
(2) Adjustments to other income, net reflect non-cash changes in the fair value of warrants liability included in other income, net on our Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income and a loss on asset disposition included in selling and marketing on our Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income.
(3) Net (loss) income margin is calculated by dividing net (loss) income by revenues reported on our Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income for the applicable period.
(4) Adjusted EBITDA margin is calculated by dividing adjusted EBITDA by revenues reported on our Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income for the applicable period.

Revenues

Revenues from our offerings of products and services are as follows:

	Three Months Ended September 30,
(In thousands)	2024 (Unaudited)				% of Revenue				2023 (Unaudited)				% of Revenue				$ Variance				% Variance
Content & Ad Measurement
Syndicated Audience (1)	$	65,042			73.5		%		$	67,946			74.7		%		$	(2,904	)		(4.3	)	%
Cross-Platform		10,232			11.6		%			7,664			8.4		%			2,568			33.5		%
Total Content & Ad Measurement		75,274			85.1		%			75,610			83.1		%			(336	)		(0.4	)	%
Research & Insight Solutions		13,205			14.9		%			15,390			16.9		%			(2,185	)		(14.2	)	%
Total revenues	$	88,479			100.0		%		$	91,000			100.0		%		$	(2,521	)		(2.8	)	%
(1) Syndicated Audience revenue includes revenue from our movies business, which grew from $8.7 million in the third quarter of 2023 to $9.3 million in the third quarter of 2024.

	Nine Months Ended September 30,
(In thousands)	2024 (Unaudited)				% of Revenue				2023 (Unaudited)				% of Revenue				$ Variance				% Variance
Content & Ad Measurement
Syndicated Audience (1)	$	193,831			74.2		%		$	207,551			75.1		%		$	(13,720	)		(6.6	)	%
Cross-Platform		26,252			10.1		%			22,117			8.0		%			4,135			18.7		%
Total Content & Ad Measurement		220,083			84.3		%			229,668			83.1		%			(9,585	)		(4.2	)	%
Research & Insight Solutions		41,028			15.7		%			46,574			16.9		%			(5,546	)		(11.9	)	%
Total revenues	$	261,111			100.0		%		$	276,242			100.0		%		$	(15,131	)		(5.5	)	%
(1) Syndicated Audience revenue includes revenue from our movies business, which grew from $26.2 million in the nine months ended September 30, 2023 to $27.7 million in the nine months ended September 30, 2024.