comScore Inc. Financial Ratios — SCOR Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	-8.86	-6.1	-1.18	-5.29	-89.26	-25.9	-36.04	-26.37	-83.65	-19.64	-27.72	-44.69	-95.5	- -	- -
Return on Assets (%)	-5.24	-3.59	-0.67	-2.76	-44.2	-20.91	-26.26	-16.12	-40.41	-6.84	-7.46	-10.7	-14.81	-13.08	-2.39
Return on Capital (%)	- -	- -	-1.56	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	-0.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	67.68	66.15	68.64	70.39	58.68	56.67	52.02	52.27	48.64	49.24	44.68	45.46	44.64	41.38	40.48
EBITDA Margin (%)	4.21	7.44	9.15	6.94	-14.79	-26.44	-35.51	-16.87	-4.3	7.4	3.86	6.29	10.57	9.75	9.65
Operating Margin (%)	-5.54	-1.74	0.53	-0.72	-26.32	-40.79	-49.93	-28.82	-15.95	-4.66	-7.86	-6.01	3.32	1.66	1.26
Incremental Operating Margin (%)	- -	- -	18.86	- -	- -	- -	- -	- -	- -	- -	- -	- -	-687.83	41.97	-98.87
Pretax Margin (%)	-8.07	-3.69	0.73	-4.62	-28.71	-30.34	-70.4	-37.08	-87.48	-13.21	-13.4	-17.22	-20.96	-16.66	-2.26
Profit Margin (%)	-6.79	-4.62	-0.81	-3.01	-28.89	-29.33	-69.73	-37.97	-87.23	-13.46	-13.63	-17.68	-21.37	-16.92	-2.8
Net Income to Common Margin (%)	-6.79	-4.62	-0.81	-3.01	-28.89	-29.33	-69.73	-37.97	-87.23	-13.46	-17.07	-21.8	-25.75	-21.86	12.39
Effective Tax Rate (%)	- -	- -	211.47	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.55	- -	17.01	22.61	122.6
Sustainable Growth Rate (%)	-8.86	-6.1	-1.18	-5.29	-89.26	-25.9	-36.04	-26.37	-83.65	-19.64	-24.24	-44.69	-79.26	- -	- -

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	13	14	24	26	- -	21	8	180	246	249	60	53	47	64	54
ST Debt	6	8	10	13	- -	13	6	2	7	20	8	8	24	9	9
LT Debt	7	6	13	13	- -	8	2	177	239	229	52	46	23	56	46
Total Debt/EBITDA	1.33	0.76	0.9	1.16	- -	-0.2	-0.06	-2.54	-14.69	9.44	4.21	2.25	1.2	1.85	1.57
Net Debt/EBITDA	-3.89	-3.25	-2.58	-1.88	- -	0.8	0.26	-1.88	-8.96	6.62	-0.41	-0.17	-0.17	0.31	0.45
Total Debt/EBIT	-1.01	-3.26	15.59	-11.21	- -	-0.13	-0.04	-1.49	-3.96	-14.98	-2.06	-2.35	3.81	10.84	12.05
Net Debt/EBIT	2.96	13.87	-44.63	18.24	- -	0.52	0.19	-1.1	-2.42	-10.5	0.2	0.18	-0.55	1.82	3.48
EBITDA to Interest Expense	18.64	21.83	27.99	18.33	-30.33	-220.92	-216.82	-4.3	-0.53	0.74	1.81	25.88	27.17	18.43	5.15
EBITDA-CapEx/Interest Expense	4.86	13.11	23.09	12.19	-33.6	-235.79	-232.22	-5.14	-0.98	0.3	1.71	24.64	26.07	18	5.01
EBIT to Interest Expense	-24.5	-5.12	1.62	-1.89	-53.95	-340.87	-304.81	-7.34	-1.97	-0.46	-3.7	-24.71	8.54	3.14	0.67
Interest Expense	1	1	1	1	1	- -	1	16	32	36	8	1	1	2	7
Common Equity/Total Assets	59.54	58.14	54.7	49.52	- -	80.73	64.21	57.81	35.78	33.78	33.64	24.83	11.42	-1.92	27.33
Long-Term Debt/Equity (%)	3.5	3.31	6.71	7.46	- -	0.88	0.32	32.15	92.3	100.01	23.32	31.62	41	- -	22.64
Long-Term Debt/Capital (%)	3.28	3.08	5.99	6.48	- -	0.86	0.32	24.25	47.35	47.94	18.41	23.1	22.31	99.4	17.82
Long-Term Debt/Total Assets (%)	2.09	1.93	3.67	3.69	- -	0.71	0.21	18.59	33.03	33.78	7.85	7.85	4.68	12.9	11.17
Total Debt/Equity (%)	6.81	7.41	11.91	15.08	- -	2.31	1.27	32.59	94.91	108.6	26.7	36.92	83.75	-776	27
Total Debt/Capital (%)	6.38	6.9	10.64	13.1	- -	2.26	1.26	24.58	48.69	52.06	21.07	26.97	45.58	114.79	21.26
Total Debt/Total Assets (%)	4.06	4.31	6.52	7.47	- -	1.87	0.82	18.84	33.96	36.68	8.98	9.17	9.56	14.9	13.32
Net Debt to Equity	-19.98	-31.57	-34.1	-24.54	- -	-9.3	-5.77	24.16	57.9	76.17	-2.62	-2.81	-12.03	-130.47	7.79
Net Debt/Capital (%)	-23.01	-41.63	-43.83	-27.11	- -	-9.99	-6.04	19.39	32.73	39.06	-2.24	-2.28	-8.4	41.59	6.76
EBITDA	10	19	26	23	-40	-106	-143	-71	-17	26	14	24	39	35	34
EBITDA-CapEx	3	11	22	15	-44	-113	-153	-85	-31	11	13	23	38	34	34
Operating Income (Loss)	-13	-4	2	-2	-71	-163	-201	-121	-62	-17	-29	-23	12	6	5

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.34	0.51	0.5	0.28	- -	0.64	0.15	0.26	0.24	0.17	0.13	0.12	0.12	0.23	0.19
Current Ratio	1.13	1.23	1.32	1.18	- -	1.32	0.72	0.86	0.81	0.74	0.66	0.63	0.54	0.82	0.78
Quick Ratio	0.91	1.07	1.17	0.93	- -	1.19	0.63	0.71	0.62	0.55	0.57	0.54	0.47	0.72	0.66
CFO/Avg Current Liab	0.26	0.38	0.35	0.35	0.78	-0.64	-0.26	-0.35	-0.03	- -	0.06	0.21	0.17	0.12	0.18
Common Equity/Total Assets	59.54	58.14	54.7	49.52	- -	80.73	64.21	57.81	35.78	33.78	33.64	24.83	11.42	-1.92	27.33
Long-Term Debt/Equity (%)	3.5	3.31	6.71	7.46	- -	0.88	0.32	32.15	92.3	100.01	23.32	31.62	41	- -	22.64
Long-Term Debt/Capital (%)	3.28	3.08	5.99	6.48	- -	0.86	0.32	24.25	47.35	47.94	18.41	23.1	22.31	99.4	17.82
Long-Term Debt/Total Assets (%)	2.09	1.93	3.67	3.69	- -	0.71	0.21	18.59	33.03	33.78	7.85	7.85	4.68	12.9	11.17
Total Debt/Equity (%)	6.81	7.41	11.91	15.08	- -	2.31	1.27	32.59	94.91	108.6	26.7	36.92	83.75	-776	27
Total Debt/Capital (%)	6.38	6.9	10.64	13.1	- -	2.26	1.26	24.58	48.69	52.06	21.07	26.97	45.58	114.79	21.26
Total Debt/Total Assets (%)	4.06	4.31	6.52	7.47	- -	1.87	0.82	18.84	33.96	36.68	8.98	9.17	9.56	14.9	13.32
CFO/Total Liabilities	20.66	31.86	27.08	27.7	- -	-25.89	-15.41	-18.03	-1	0.16	2.24	8.01	6.65	4.13	11.01
CFO/CapEx	3.7	5.91	9.7	6.47	13.72	-7.87	-5.54	-5.25	-0.33	0.05	12.27	30.73	18.31	22.27	23.78
Altman's Z-Score	4.01	2.93	4.68	6.28	- -	3.18	-2.77	-4.55	-5.75	-6.38	-7.59	-8.73	-9.41	-9.54	-10.33

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	3.92	3.84	3.62	3.5	5.52	8.3	4.53	5.32	5.27	5.04	5.19	5.36	5.61	5.56	5.88
Days Sales Outstanding	93.21	94.95	100.77	104.36	66.17	43.96	80.62	68.58	69.25	72.39	70.33	68.13	65.01	65.66	62.04
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	9.45	9.86	16.96	28.67	65.42	48.05	11.03	6.94	5.35	4.44	6.74	7.8	6.89	8.88	12.73
Accounts Payable Turnover Days	38.61	37.03	21.52	12.73	5.58	7.6	33.08	52.62	68.24	82.25	54.12	46.82	52.95	41.12	28.67
Cash Conversion Cycle	54.61	57.92	79.25	91.63	60.59	36.37	47.54	15.97	1.01	-9.86	16.21	21.31	12.07	24.54	33.37
Inventory to Cash Days	93.21	94.95	100.77	104.36	66.17	43.96	80.62	68.58	69.25	72.39	70.33	68.13	65.01	65.66	62.04
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	721	492	1,008	1,587	- -	1,809	1,633	857	346	182	302	107	79	29	97
- Cash & Cash Equivalents	38	62	68	43	- -	84	38	44	47	31	22	20	23	30	24
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	90
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	13	14	24	26	- -	21	8	180	246	249	60	53	47	64	54
Enterprise Value	696	444	963	1,570	- -	1,717	1,603	993	545	399	340	140	104	63	217
Total Capital	204	210	222	202	- -	926	665	731	505	478	283	197	103	56	255
Total Debt/Capital (%)	6.38	6.9	10.64	13.1	- -	2.26	1.26	24.58	48.69	52.06	21.07	26.97	45.58	114.79	21.26
Total Debt / EV	0.02	0.03	0.02	0.02	- -	0.01	0.01	0.18	0.45	0.62	0.18	0.38	0.45	1.02	0.25
EV/Sales	3	1.74	3.36	4.77	- -	4.3	3.97	2.37	1.4	1.12	0.93	0.37	0.28	0.18	0.61
EV/EBITDA	71.11	23.39	36.7	68.7	- -	- -	- -	- -	- -	15.16	24	5.91	2.64	1.81	6.29
EV/EBIT	- -	- -	634.24	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.4	10.61	48.15
EV/Cash Flow to Firm	25.6	9.67	22.13	31.21	- -	- -	- -	- -	20.35	10.73	19.09	3.9	3.41	3.13	7
EV/Free Cash Flow to Firm	20.22	8.3	20.02	27.09	- -	- -	- -	- -	13.29	7.57	18.27	3.78	3.24	3.01	6.79
Diluted Market Cap	685	458	985	1,564	1,559	1,760	1,638	833	314	177	270	108	80	29	34
Diluted Enterprise Value	659	411	941	1,548	1,559	1,697	1,609	968	513	395	308	141	105	63	155
EV per Share	409.25	249.11	547.15	918.89	823	599.61	559.7	334.29	155.66	109.46	75.15	30.41	21.8	12.83	14.59
TTM Sales	232	255	287	329	271	399	404	419	389	356	367	376	371	356	357
TTM EBITDA	10	19	26	23	-40	-106	-143	-71	-17	26	14	24	39	35	34
TTM Operating Income	-13	-4	2	-2	-71	-163	-201	-121	-62	-17	-29	-23	12	6	5
TTM Cash Flow to Firm	27	46	44	50	61	-55	-56	-56	27	37	18	36	30	20	31
TTM Free Cash Flow to Firm	34	54	48	58	65	-48	-46	-42	41	53	19	37	32	21	32

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	20.14	8.73	20.04	27.37	24.48	-36.06	-35.44	-14.17	32.72	10.89	25.32	2.98	2.63	1.55	1.46
EV/EBIT	- -	- -	634.24	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.4	10.61	48.15
Enterprise Value	696	444	963	1,570	- -	1,717	1,603	993	545	399	340	140	104	63	217
Low Price	250	226	276.8	519.68	738.2	434.8	416.2	257	28.6	36	45.2	20	9.6	4.89	4.39
EV/Sales	3	1.74	3.36	4.77	- -	4.3	3.97	2.37	1.4	1.12	0.93	0.37	0.28	0.18	0.61
EV/EBITDA	71.11	23.39	36.7	68.7	- -	- -	- -	- -	- -	15.16	24	5.91	2.64	1.81	6.29
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.77
Price/Earnings Average	-47.29	-49.35	-334.5	-121.06	-24.04	-14.78	-5.57	-7.5	-1.73	-4.36	-4.83	-2.34	-0.88	-0.78	0.74
Price/Earnings High	-63.97	-67.48	-440.84	-163.84	-31.48	-20.7	-6.94	-10.57	-4.48	-8.19	-6.77	-4.01	-1.48	-1.35	1.21
Price/Earnings Low	-25.56	-31.87	-204.33	-88.4	-17.87	-10.34	-4.25	-4.66	-0.27	-2.67	-2.91	-1.13	-0.48	-0.31	0.52
Price/Book Value	3.78	2.51	5.07	9.05	- -	2	2.49	1.55	1.34	0.79	1.35	0.74	1.42	-3.46	0.87
Price/Book Value Average	4.13	3.19	4.01	6.94	- -	1.97	2.38	2.23	2.49	0.93	1.52	1.32	1.49	-7.15	0.84
Price/Book Value High	5.58	4.36	5.29	9.39	- -	2.76	2.97	3.14	6.46	1.76	2.13	2.27	2.5	-12.41	1.36
Price/Book Value Low	2.23	2.06	2.45	5.07	- -	1.38	1.82	1.38	0.39	0.57	0.92	0.64	0.81	-2.89	0.59
Price/Tangible Book Value	20.54	9.46	16.11	28.36	- -	25.55	-11.21	-3.96	-1.46	-0.75	-1.2	-0.42	-0.3	-0.11	-0.69
Price/Tangible Book Value Average	22.4	12.01	12.76	21.74	- -	25.15	-10.72	-5.67	-2.72	-0.89	-1.34	-0.74	-0.32	-0.23	-0.67
Price/Tangible Book Value High	30.3	16.42	16.81	29.42	- -	35.22	-13.36	-8	-7.06	-1.66	-1.88	-1.27	-0.53	-0.4	-1.08
Price/Tangible Book Value Low	12.11	7.76	7.79	15.87	- -	17.59	-8.18	-3.52	-0.42	-0.54	-0.81	-0.36	-0.17	-0.09	-0.47
Price/Sales	2.95	1.8	3.44	4.75	5.76	4.41	4.06	1.98	0.81	0.5	0.74	0.29	0.22	0.08	0.1
Price/Sales Average	3.21	2.28	2.72	3.64	6.95	4.34	3.88	2.85	1.51	0.59	0.82	0.51	0.23	0.17	0.09
Price/Sales High	4.35	3.12	3.59	4.93	9.09	6.07	4.84	4.01	3.91	1.1	1.16	0.87	0.38	0.3	0.15
Price/Sales Low	1.74	1.47	1.66	2.66	5.16	3.03	2.96	1.77	0.23	0.36	0.5	0.25	0.12	0.07	0.06
Price/Cash Flow	25.59	10.21	22.11	31.6	26.26	-31.48	-29.05	-11.47	-67.76	247.2	27.38	3.08	2.78	1.62	1.5
Price/Cash Flow Average	27.91	12.96	17.51	24.22	31.69	-30.98	-27.78	-16.45	-126.19	291.4	30.72	5.5	2.92	3.35	1.45
Price/Cash Flow High	37.76	17.73	23.07	32.78	41.48	-43.39	-34.64	-23.2	-327.69	547.02	43.04	9.42	4.91	5.81	2.35
Price/Cash Flow Low	15.09	8.37	10.69	17.69	23.55	-21.67	-21.21	-10.22	-19.61	178.7	18.53	2.65	1.6	1.35	1.01
Price/Free Cash Flow Average	21.97	11.09	15.87	20.98	29.53	-35.49	-33.9	-20.32	60.94	12.84	28.41	5.32	2.77	3.2	1.4
Price/Free Cash Flow High	29.72	15.16	20.92	28.39	38.66	-49.7	-42.27	-28.65	158.25	24.1	39.8	9.12	4.65	5.56	2.28
Price/Free Cash Flow Low	11.88	7.16	9.69	15.32	21.95	-24.82	-25.88	-12.62	9.47	7.87	17.13	2.57	1.51	1.3	0.98
EV/Sales Average	3.28	2.26	2.63	3.64	- -	4.3	3.8	3.25	2.17	1.21	1.03	0.6	0.29	0.26	0.6
EV/Sales High	4.47	3.16	3.51	4.95	- -	6.08	4.75	4.45	4.82	1.74	1.4	0.96	0.44	0.38	0.76
EV/Sales Low	1.72	1.39	1.55	2.65	- -	2.96	2.88	2.14	0.77	0.98	0.66	0.33	0.19	0.16	0.52
EV/EBITDA Average	77.8	30.38	28.71	52.48	- -	-16.26	-10.69	-19.29	-50.44	16.39	26.6	9.46	2.75	2.69	6.19
EV/EBITDA High	106.14	42.46	38.37	71.29	- -	-23.01	-13.38	-26.41	-111.96	23.53	36.2	15.21	4.19	3.94	7.88
EV/EBITDA Low	40.88	18.74	16.88	38.13	- -	-11.19	-8.11	-12.7	-17.9	13.25	17.1	5.29	1.78	1.67	5.38
EV/EBIT Average	-59.19	-129.62	496.23	-508.71	- -	-10.54	-7.6	-11.29	-13.61	-26	-13.04	-9.91	8.74	15.77	47.38
EV/EBIT High	-80.75	-181.16	663.22	-690.95	- -	-14.91	-9.52	-15.46	-30.21	-37.31	-17.75	-15.93	13.34	23.12	60.29
EV/EBIT Low	-31.1	-79.94	291.82	-369.55	- -	-7.25	-5.77	-7.44	-4.83	-21.01	-8.39	-5.54	5.67	9.82	41.19
Last Price	424	275.6	572.2	928.6	823	631.6	570	288.6	98.8	49.8	66.8	23.2	16.7	5.84	6.5
High Price	625.6	478.6	597.2	963.2	1,300	870.6	679.8	583.6	477.8	110.2	105	71	29.5	20.97	10.18
Enterprise Value Average	762	577	754	1,200	- -	1,717	1,532	1,365	844	432	377	224	108	93	214
Enterprise Value High	1,039	807	1,007	1,629	- -	2,430	1,918	1,869	1,873	619	512	360	165	137	272
Enterprise Value Low	400	356	443	871	- -	1,182	1,163	899	299	349	242	125	70	58	186

Shares Outstanding	2	2	2	2	- -	3	3	3	4	4	5	5	5	5	15
Diluted Weighted Avg Shares	2	2	2	2	2	3	3	3	3	4	4	5	5	5	5
Basic Weighted Avg Shares	2	2	2	2	2	3	3	3	3	4	4	5	5	5	5
Revenue per Share	143.94	153.52	166.57	195.4	142.98	143.36	140.4	145.4	122.23	100.04	90.84	81.23	77.18	71.01	68.12
EBITDA per Share	6.06	11.43	15.24	13.57	-21.15	-37.9	-49.86	-24.53	-5.26	7.4	3.5	5.11	8.16	6.92	6.57
Operating Income per Share	-7.97	-2.68	0.88	-1.4	-37.63	-58.48	-70.1	-41.9	-19.5	-4.67	-7.14	-4.88	2.56	1.18	0.86
Basic EPS, GAAP	-9.78	-7.09	-1.35	-5.88	-41.3	-42.05	-97.9	-55.2	-106.62	-13.46	-15.51	-17.71	-19.88	-15.53	8.44
Basic EPS from Cont Ops	-9.78	-7.09	-1.35	-5.88	-41.3	-42.05	-97.9	-55.2	-106.62	-13.46	-12.39	-14.36	-16.49	-12.02	-1.91
Diluted EPS, GAAP	-9.78	-7.09	-1.35	-5.88	-41.3	-42.05	-97.9	-55.2	-106.62	-13.46	-15.51	-17.71	-19.88	-15.53	8.34
Diluted EPS from Cont Ops	-9.78	-7.09	-1.35	-5.88	-41.3	-42.05	-97.9	-55.2	-106.62	-13.46	-12.39	-14.36	-16.49	-12.02	-1.88
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.18	3.35	- -	- -	- -
Cash Flow per Share	16.57	26.99	25.88	29.38	31.34	-20.07	-19.62	-25.16	-1.46	0.2	2.44	7.54	6.01	3.61	4.33
Free Cash Flow per Basic Share	12.09	22.43	23.21	24.84	29.06	-22.62	-23.17	-29.94	-5.94	-4.17	2.24	7.29	5.68	3.45	4.15
Cash & Equivalents per Share	22.38	34.62	38.5	25.17	- -	39.29	13.22	14.85	13.3	8.53	4.83	4.35	4.78	6.12	1.59
Book Value per Share	112.05	109.67	112.9	102.57	- -	315.96	229.19	185.74	73.92	62.79	49.37	31.3	11.8	-1.69	7.49
Tangible Book Value per Share	20.65	29.14	35.52	32.74	- -	24.72	-50.87	-72.93	-67.65	-66.27	-55.85	-55.84	-55.18	-53.03	-9.39

comScore Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)