comScore Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-12.26	-10	-60.25	-79.36	-66.56	-50.04
Depreciation & Amortization	30.14	29.99	28.8	26.92	46.29	43.02
Stock-Based Compensation	2.74	2.66	3.19	4.54	8.18	13.85
Other Adjustments	10.53	13.62	70.14	87.37	46.71	26.84
Change in Receivables	-5.97	6.63	-1.65	4.78	2.6	-2.08
Changes in Accounts Payable	7.89	2.78	-10.57	-4.12	7.4	-4.21
Changes in Unearned Revenue	-4.34	-11.38	-4.74	-5.52	-1.59	-10.78
Changes in Other Operating Activities	-6.35	-11.56	-6.81	-5.68	-8.08	-6.74
Operating Cash Flow	26.17	22.74	18.1	28.93	34.94	9.86
Operating Cash Flow Growth	28.95%	25.59%	-37.41%	-17.21%	254.47%	1274.62%
Capital Expenditures	-0.65	-0.96	-0.81	-1.58	-1.14	-0.8
Purchases of Intangible Assets	-23.01	-22.43	-23.25	-22.21	-16.69	-14.75
Other Investing Activities	-	-	-	-	-	0.9
Investing Cash Flow	-23.67	-23.39	-24.06	-23.79	-17.82	-14.65
Short-Term Debt Issued	-	-	-	-	-	16
Short-Term Debt Repaid	-	-	-16	-	-	-
Net Short-Term Debt Issued (Repaid)	-	-	-16	-	-	16
Long-Term Debt Issued	-	-	45	-	-	-
Long-Term Debt Repaid	-5.9	-0.45	-	-	-	-218.05
Net Long-Term Debt Issued (Repaid)	-5.9	-0.45	45	-	-	-218.05
Issuance of Preferred Stock	-	-	-	-	-	187.89
Net Preferred Stock Issued (Repurchased)	-	-	-	-	-	187.89
Preferred Share Dividends Paid	-	-	-	-	-15.51	-4.76
Other Financing Activities	-6.22	-6.55	-11.38	-3.39	-2.62	-3.53
Financing Cash Flow	-12.11	-7	17.62	-3.39	-18.13	-22.45
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.18	0.98	-1.13	0.75	-0.82	-1.22
Net Cash Flow	-9.42	-6.67	10.53	2.49	-1.84	-28.46
Free Cash Flow	25.52	21.78	17.29	27.35	33.8	9.05
Free Cash Flow Growth	17.18%	25.96%	-36.77%	-19.10%	273.36%	3672.08%
FCF Margin	7.15%	6.09%	4.86%	7.36%	8.98%	2.47%
Free Cash Flow Per Share	3.28	4.10	3.45	5.68	7.29	2.24
Levered Free Cash Flow	8.53	-1.58	-25.39	-69.34	-23.68	-231.6
Unlevered Free Cash Flow	29.88	14.46	-54.57	-65.03	-33.98	-8.88

SEC Filings: 10-K · 10-Q