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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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 (%)	- -	- -	5.37	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

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	-21.56	-24.01	-22.88	-26.29	- -	-29.23	-59.57	-80.6	-153.11	-170.51	-183.67	-224.05	-284.23	-342.66	-350.74
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	- -	40.86
Long-Term Debt/Capital (%)	-11.91	-9.77	-22.42	-19.62	- -	-2.61	-0.35	-30.1	-27.72	-25.24	-4.49	-3.65	-1.7	-3.94	-3.31
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	48.74
Total Debt/Capital (%)	-23.17	-21.87	-39.83	-39.67	- -	-6.82	-1.39	-30.51	-28.51	-27.41	-5.14	-4.27	-3.48	-4.55	-3.95
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	14.07
Net Debt/Capital (%)	40.46	48.23	53.28	39.24	- -	21.52	5.93	-21.04	-16.5	-18.59	0.5	0.32	0.49	-0.75	-1.12
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)

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	-21.56	-24.01	-22.88	-26.29	- -	-29.23	-59.57	-80.6	-153.11	-170.51	-183.67	-224.05	-284.23	-342.66	-350.74
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	- -	40.86
Long-Term Debt/Capital (%)	-11.91	-9.77	-22.42	-19.62	- -	-2.61	-0.35	-30.1	-27.72	-25.24	-4.49	-3.65	-1.7	-3.94	-3.31
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	48.74
Total Debt/Capital (%)	-23.17	-21.87	-39.83	-39.67	- -	-6.82	-1.39	-30.51	-28.51	-27.41	-5.14	-4.27	-3.48	-4.55	-3.95
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	7.67
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	3.84	2.78	4.6	6.21	- -	3.04	-2.76	-4.59	-5.79	-6.39	-7.63	-8.73	-9.4	-9.54	-10.55

Working Capital (USD)

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)

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	685	458	985	1,564	1,559	1,760	1,638	833	314	177	270	108	80	29	34
- Cash & Cash Equivalents	38	62	68	43	- -	84	38	44	47	31	22	20	23	30	24
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	13	14	24	26	- -	21	8	180	246	249	60	53	47	64	54
Enterprise Value	659	411	941	1,548	1,559	1,668	1,609	968	513	395	308	141	105	63	65
Total Capital	-56	-66	-59	-67	- -	-307	-601	-589	-862	-907	-1,159	-1,248	-1,349	-1,410	-1,376
Total Debt/Capital (%)	-23.17	-21.87	-39.83	-39.67	- -	-6.82	-1.39	-30.51	-28.51	-27.41	-5.14	-4.27	-3.48	-4.55	-3.95
Total Debt / EV	0.02	0.04	0.03	0.02	- -	0.01	0.01	0.19	0.48	0.63	0.19	0.38	0.45	1.01	0.84
EV/Sales	2.84	1.61	3.28	4.7	5.76	4.18	3.99	2.31	1.32	1.11	0.84	0.37	0.28	0.18	0.18
EV/EBITDA	67.37	21.63	35.86	67.71	- -	- -	- -	- -	- -	14.99	21.73	5.94	2.66	1.83	1.88
EV/EBIT	- -	- -	619.69	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.48	10.73	14.37
EV/Cash Flow to Firm	24.25	8.94	21.63	30.76	25.68	- -	- -	- -	19.16	10.61	17.29	3.92	3.44	3.17	2.09
EV/Free Cash Flow to Firm	19.16	7.67	19.56	26.7	23.98	- -	- -	- -	12.51	7.48	16.54	3.8	3.27	3.05	2.03
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	65
EV per Share	408.46	247.16	546.58	918.75	823	598.72	559.73	335.62	161.45	110.93	76.14	30.36	21.74	12.66	12.35
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)

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	- -	- -	619.69	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.48	10.73	14.37
Enterprise Value	659	411	941	1,548	1,559	1,668	1,609	968	513	395	308	141	105	63	65
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	2.84	1.61	3.28	4.7	5.76	4.18	3.99	2.31	1.32	1.11	0.84	0.37	0.28	0.18	0.18
EV/EBITDA	67.37	21.63	35.86	67.71	- -	- -	- -	- -	- -	14.99	21.73	5.94	2.66	1.83	1.88
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	-9.92	-5.67	-11.85	-16.81	- -	-5.37	-2.69	-1.08	-0.28	-0.15	-0.22	-0.08	-0.06	-0.02	-0.02
Price/Book Value Average	-10.82	-7.2	-9.39	-12.89	- -	-5.29	-2.57	-1.55	-0.53	-0.18	-0.25	-0.15	-0.06	-0.04	-0.02
Price/Book Value High	-14.63	-9.85	-12.37	-17.44	- -	-7.4	-3.21	-2.19	-1.37	-0.34	-0.35	-0.25	-0.1	-0.07	-0.04
Price/Book Value Low	-5.85	-4.65	-5.73	-9.41	- -	-3.7	-1.96	-0.96	-0.08	-0.11	-0.15	-0.07	-0.03	-0.02	-0.02
Price/Tangible Book Value	19.49	8.81	15.75	27.96	- -	24.86	-11.24	-3.84	-1.33	-0.73	-1.07	-0.42	-0.31	-0.11	-0.24
Price/Tangible Book Value Average	21.26	11.19	12.48	21.43	- -	24.47	-10.75	-5.51	-2.47	-0.86	-1.2	-0.75	-0.32	-0.23	-0.24
Price/Tangible Book Value High	28.76	15.3	16.44	29	- -	34.27	-13.41	-7.77	-6.41	-1.62	-1.68	-1.28	-0.54	-0.41	-0.38
Price/Tangible Book Value Low	11.49	7.23	7.62	15.65	- -	17.11	-8.21	-3.42	-0.38	-0.53	-0.72	-0.36	-0.18	-0.09	-0.16
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	3.11	2.09	2.57	3.59	6.95	4.18	3.81	3.17	2.02	1.2	0.93	0.6	0.29	0.27	0.18
EV/Sales High	4.24	2.93	3.43	4.88	9.09	5.91	4.77	4.34	4.42	1.71	1.26	0.96	0.45	0.39	0.24
EV/Sales Low	1.63	1.29	1.51	2.61	5.16	2.87	2.89	2.09	0.75	0.97	0.6	0.33	0.19	0.16	0.15
EV/EBITDA Average	73.73	28.14	28.04	51.73	-46.95	-15.8	-10.73	-18.79	-46.88	16.2	24.06	9.51	2.77	2.73	1.84
EV/EBITDA High	100.63	39.39	37.5	70.26	-61.46	-22.37	-13.43	-25.71	-102.71	23.16	32.64	15.3	4.23	4.01	2.44
EV/EBITDA Low	38.67	17.29	16.48	37.58	-34.9	-10.87	-8.14	-12.4	-17.34	13.13	15.57	5.32	1.79	1.69	1.56
EV/EBIT Average	-56.09	-120.05	484.7	-501.4	-26.39	-10.24	-7.63	-11	-12.65	-25.69	-11.8	-9.96	8.82	16.02	14.1
EV/EBIT High	-76.56	-168.08	648.03	-681.04	-34.55	-14.5	-9.55	-15.05	-27.72	-36.72	-16	-16.02	13.47	23.56	18.65
EV/EBIT Low	-29.42	-73.76	284.78	-364.21	-19.62	-7.05	-5.79	-7.26	-4.68	-20.82	-7.63	-5.57	5.71	9.92	11.92
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	722	534	736	1,182	1,881	1,669	1,537	1,330	784	426	341	225	109	95	64
Enterprise Value High	985	748	984	1,606	2,462	2,363	1,924	1,819	1,718	610	462	362	166	139	84
Enterprise Value Low	379	328	433	859	1,398	1,148	1,167	877	290	346	220	126	70	59	54

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	23.58	37.16	39.37	25.54	- -	40.38	13.17	15.28	14.65	8.75	5.41	4.33	4.73	5.97	4.5
Book Value per Share	-42.75	-48.61	-48.27	-55.23	- -	-117.58	-211.89	-266.56	-348.5	-324.8	-301.63	-280.69	-290.24	-294.03	-272.51
Tangible Book Value per Share	21.75	31.27	36.32	33.21	- -	25.4	-50.69	-75.07	-74.54	-67.9	-62.49	-55.49	-54.53	-51.72	-26.63

comScore Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)