|
|
|
|
|
Delaware
|
|
001–33520
|
|
54–1955550
|
(State or other jurisdiction
of incorporation)
|
|
(Commission
File Number)
|
|
(IRS Employer
Identification No.)
|
☐
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
☐
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
☐
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
☐
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Title of Each Class
|
|
Trading Symbol
|
|
Name of Each Exchange on Which Registered
|
Common Stock, par value $0.001 per share
|
|
SCOR
|
|
NASDAQ Global Select Market
|
Exhibit No.
|
|
Description
|
99.1
|
|
|
|
|
comScore, Inc.
|
||
|
|
|
By:
|
|
/s/ Carol A. DiBattiste
|
|
|
Carol A. DiBattiste
|
|
|
General Counsel & Chief Compliance, Privacy and People Officer
|
•
|
Total year-over-year revenue for the first quarter declined
3.4%
to
$102.3 million
.
|
•
|
Net loss of
$27.5 million
, or
$(0.46)
per share, compared to a net loss of
$51.5 million
, or
$(0.93)
per share in the year-ago quarter.
|
•
|
Adjusted EBITDA loss of
$2.5 million
, compared to adjusted EBITDA of
$3.6 million
in the year-ago quarter.
|
•
|
Cash, cash equivalents and restricted cash of
$42.8 million
, compared to
$50.2 million
as of
December 31, 2018
.
|
|
As of
|
|
As of
|
||||
|
March 31, 2019
|
|
December 31, 2018
|
||||
|
(Unaudited)
|
|
|
||||
Assets
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
36,741
|
|
|
$
|
44,096
|
|
Restricted cash
|
6,102
|
|
|
6,102
|
|
||
Accounts receivable, net of allowances of $1,683 and $1,597, respectively
|
63,057
|
|
|
75,609
|
|
||
Prepaid expenses and other current assets
|
18,678
|
|
|
19,972
|
|
||
Total current assets
|
124,578
|
|
|
145,779
|
|
||
Property and equipment, net
|
28,406
|
|
|
27,339
|
|
||
Operating right-of-use assets
|
41,210
|
|
|
—
|
|
||
Other non-current assets
|
5,908
|
|
|
8,898
|
|
||
Deferred tax assets
|
2,842
|
|
|
3,991
|
|
||
Intangible assets, net
|
118,840
|
|
|
126,945
|
|
||
Goodwill
|
640,786
|
|
|
641,191
|
|
||
Total assets
|
$
|
962,570
|
|
|
$
|
954,143
|
|
Liabilities and Stockholders' Equity
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
38,225
|
|
|
$
|
29,836
|
|
Accrued expenses
|
42,126
|
|
|
58,140
|
|
||
Contract liability
|
62,640
|
|
|
64,189
|
|
||
Current operating lease liabilities
|
6,629
|
|
|
—
|
|
||
Customer advances
|
6,155
|
|
|
6,688
|
|
||
Other current liabilities
|
5,692
|
|
|
10,083
|
|
||
Total current liabilities
|
161,467
|
|
|
168,936
|
|
||
Financing derivatives
|
22,000
|
|
|
26,100
|
|
||
Senior secured convertible notes
|
178,913
|
|
|
177,342
|
|
||
Non-current operating lease liabilities
|
47,739
|
|
|
—
|
|
||
Deferred rent
|
—
|
|
|
10,304
|
|
||
Deferred tax liabilities
|
4,825
|
|
|
5,527
|
|
||
Other non-current liabilities
|
13,688
|
|
|
14,367
|
|
||
Total liabilities
|
428,632
|
|
|
402,576
|
|
||
Commitments and contingencies
|
|
|
|
||||
Stockholders’ equity:
|
|
|
|
||||
Preferred stock, $0.001 par value per share; 5,000,000 shares authorized at March 31, 2019 and December 31, 2018; no shares issued or outstanding as of March 31, 2019 and December 31, 2018
|
—
|
|
|
—
|
|
||
Common stock, $0.001 par value per share; 150,000,000 shares authorized as of March 31, 2019 and December 31, 2018; 66,722,683 shares issued and 59,957,887 shares outstanding as of March 31, 2019, and 66,154,626 shares issued and 59,389,830 shares outstanding as of December 31, 2018
|
60
|
|
|
59
|
|
||
Additional paid-in capital
|
1,571,759
|
|
|
1,561,208
|
|
||
Accumulated other comprehensive loss
|
(11,242
|
)
|
|
(10,621
|
)
|
||
Accumulated deficit
|
(796,655
|
)
|
|
(769,095
|
)
|
||
Treasury stock, at cost, 6,764,796 shares as of March 31, 2019 and December 31, 2018
|
(229,984
|
)
|
|
(229,984
|
)
|
||
Total stockholders’ equity
|
533,938
|
|
|
551,567
|
|
||
Total liabilities and stockholders’ equity
|
$
|
962,570
|
|
|
$
|
954,143
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Revenues
|
|
$
|
102,294
|
|
|
$
|
105,919
|
|
|
|
|
|
|
||||
Cost of revenues
(1) (2)
|
|
53,407
|
|
|
47,254
|
|
||
Selling and marketing
(1) (2)
|
|
24,840
|
|
|
25,905
|
|
||
Research and development
(1) (2)
|
|
18,216
|
|
|
18,716
|
|
||
General and administrative
(1) (2)
|
|
19,545
|
|
|
18,661
|
|
||
Investigation and audit related
|
|
842
|
|
|
31,867
|
|
||
Amortization of intangible assets
|
|
8,105
|
|
|
8,544
|
|
||
Restructuring (income) expense
|
|
(70
|
)
|
|
1,257
|
|
||
Total expenses from operations
|
|
124,885
|
|
|
152,204
|
|
||
Loss from operations
|
|
(22,591
|
)
|
|
(46,285
|
)
|
||
Interest expense, net
|
|
(6,759
|
)
|
|
(2,905
|
)
|
||
Other income, net
|
|
2,969
|
|
|
77
|
|
||
Gain (loss) from foreign currency transactions
|
|
38
|
|
|
(922
|
)
|
||
Loss before income taxes
|
|
(26,343
|
)
|
|
(50,035
|
)
|
||
Income tax provision
|
|
(1,171
|
)
|
|
(1,415
|
)
|
||
Net loss
|
|
$
|
(27,514
|
)
|
|
$
|
(51,450
|
)
|
Net loss per common share:
|
|
|
|
|
||||
Basic and diluted
|
|
$
|
(0.46
|
)
|
|
$
|
(0.93
|
)
|
Weighted-average number of shares used in per share calculation - Common Stock:
|
|
|
|
|
||||
Basic and diluted
|
|
59,958,203
|
|
|
55,227,046
|
|
||
Comprehensive loss:
|
|
|
|
|
||||
Net loss
|
|
$
|
(27,514
|
)
|
|
$
|
(51,450
|
)
|
Other comprehensive (loss) income:
|
|
|
|
|
||||
Foreign currency cumulative translation adjustment
|
|
(621
|
)
|
|
1,615
|
|
||
Total comprehensive loss
|
|
$
|
(28,135
|
)
|
|
$
|
(49,835
|
)
|
|
|
|
|
|
||||
(1)
Stock-based compensation expense is included in the line items above as follows:
|
||||||||
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Cost of revenues
|
|
$
|
848
|
|
|
$
|
213
|
|
Selling and marketing
|
|
1,316
|
|
|
575
|
|
||
Research and development
|
|
726
|
|
|
344
|
|
||
General and administrative
|
|
4,063
|
|
|
749
|
|
||
Total stock-based compensation expense
|
|
$
|
6,953
|
|
|
$
|
1,881
|
|
|
|
|
|
|
||||
(2)
Excludes amortization of intangible assets, which is presented separately in the Condensed Consolidated Statements of Operations and Comprehensive Loss.
|
|
Three Months Ended March 31,
|
||||||
|
2019
|
|
2018
|
||||
Operating activities:
|
|
|
|
||||
Net loss
|
$
|
(27,514
|
)
|
|
$
|
(51,450
|
)
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
|
|
|
||||
Depreciation
|
3,106
|
|
|
4,563
|
|
||
Non-cash operating lease expense
|
1,427
|
|
|
—
|
|
||
Amortization expense of finance leases
|
574
|
|
|
—
|
|
||
Amortization of intangible assets
|
8,105
|
|
|
8,544
|
|
||
Stock-based compensation
|
6,953
|
|
|
1,881
|
|
||
Deferred tax provision
|
441
|
|
|
906
|
|
||
Change in fair value of financing derivatives
|
(4,100
|
)
|
|
2,180
|
|
||
Change in fair value of investment in equity securities
|
1,712
|
|
|
449
|
|
||
Accretion of debt discount
|
1,319
|
|
|
752
|
|
||
Amortization of deferred financing costs
|
252
|
|
|
207
|
|
||
Other
|
(138
|
)
|
|
(69
|
)
|
||
Changes in operating assets and liabilities:
|
|
|
|
||||
Accounts receivable
|
12,506
|
|
|
11,095
|
|
||
Prepaid expenses and other assets
|
1,818
|
|
|
(597
|
)
|
||
Accounts payable, accrued expenses, and other liabilities
|
(2,544
|
)
|
|
(19,761
|
)
|
||
Contract liability and customer advances
|
(2,500
|
)
|
|
(3,498
|
)
|
||
Operating lease liabilities
|
(2,993
|
)
|
|
—
|
|
||
Net cash used in operating activities
|
(1,576
|
)
|
|
(44,798
|
)
|
||
|
|
|
|
||||
Investing activities:
|
|
|
|
||||
Proceeds from sale of investment in equity securities
|
705
|
|
|
—
|
|
||
Purchases of property and equipment
|
(1,836
|
)
|
|
(725
|
)
|
||
Capitalized internal-use software costs
|
(3,109
|
)
|
|
(1,932
|
)
|
||
Net cash used in investing activities
|
(4,240
|
)
|
|
(2,657
|
)
|
||
|
|
|
|
||||
Financing activities:
|
|
|
|
||||
Proceeds from borrowings on senior secured convertible notes
|
—
|
|
|
85,000
|
|
||
Debt issuance costs
|
—
|
|
|
(4,315
|
)
|
||
Financing proceeds received on subscription receivable
|
—
|
|
|
3,065
|
|
||
Proceeds from the exercise of stock options
|
1,191
|
|
|
—
|
|
||
Payments for taxes related to net share settlement of equity awards
|
(1,138
|
)
|
|
(4,099
|
)
|
||
Principal payments on finance leases
|
(694
|
)
|
|
—
|
|
||
Principal payments on capital lease and software license arrangements
|
(823
|
)
|
|
(2,859
|
)
|
||
Net cash (used in) provided by financing activities
|
(1,464
|
)
|
|
76,792
|
|
||
Effect of exchange rate changes on cash, cash equivalents and restricted cash
|
(75
|
)
|
|
368
|
|
||
Net (decrease) increase in cash, cash equivalents and restricted cash
|
(7,355
|
)
|
|
29,705
|
|
||
Cash, cash equivalents and restricted cash at beginning of period
|
50,198
|
|
|
45,125
|
|
||
Cash, cash equivalents and restricted cash at end of period
|
$
|
42,843
|
|
|
$
|
74,830
|
|
|
|
|
|
||||
|
As of March 31,
|
||||||
|
2019
|
|
2018
|
||||
Cash and cash equivalents
|
$
|
36,741
|
|
|
$
|
67,266
|
|
Restricted cash
|
6,102
|
|
|
7,564
|
|
||
Total cash, cash equivalents and restricted cash
|
$
|
42,843
|
|
|
$
|
74,830
|
|
|
Three Months Ended March 31,
|
||||||
(In thousands)
|
2019 (Unaudited)
|
|
2018 (Unaudited)
|
||||
Net loss (GAAP)
|
$
|
(27,514
|
)
|
|
$
|
(51,450
|
)
|
|
|
|
|
||||
Income tax provision
|
1,171
|
|
|
1,415
|
|
||
Interest expense, net
|
6,759
|
|
|
2,905
|
|
||
Depreciation
|
3,106
|
|
|
4,563
|
|
||
Finance lease amortization expense
|
574
|
|
|
—
|
|
||
Amortization of intangible assets
|
8,105
|
|
|
8,544
|
|
||
EBITDA
|
(7,799
|
)
|
|
(34,023
|
)
|
||
|
|
|
|
||||
Adjustments:
|
|
|
|
||||
Stock-based compensation
|
6,953
|
|
|
1,881
|
|
||
Investigation and audit related
|
842
|
|
|
31,867
|
|
||
Restructuring (income) expense
|
(70
|
)
|
|
1,257
|
|
||
Other (income) expense, net
(1)
|
(2,388
|
)
|
|
2,629
|
|
||
Adjusted EBITDA
|
$
|
(2,462
|
)
|
|
$
|
3,611
|
|
|
Three Months Ended March 31,
|
||||||
(In thousands)
|
2019 (Unaudited)
|
|
2018 (Unaudited)
|
||||
Net loss (GAAP)
|
$
|
(27,514
|
)
|
|
$
|
(51,450
|
)
|
|
|
|
|
||||
Adjustments:
|
|
|
|
||||
Stock-based compensation
|
6,953
|
|
|
1,881
|
|
||
Investigation and audit related
|
842
|
|
|
31,867
|
|
||
Amortization of intangible assets
(2)
|
8,105
|
|
|
8,544
|
|
||
Restructuring (income) expense
|
(70
|
)
|
|
1,257
|
|
||
Other (income) expense, net
(1)
|
(2,388
|
)
|
|
2,629
|
|
||
Non-GAAP net loss
|
$
|
(14,072
|
)
|
|
$
|
(5,272
|
)
|
|
Three Months Ended March 31,
|
||||||||||||||||||||||||||||
|
2019
(Unaudited)
|
|
2018
(Unaudited)
|
||||||||||||||||||||||||||
(In thousands)
|
As reported (GAAP)
|
|
Less: stock-based compensation
|
|
As adjusted (non-GAAP)
|
|
% of GAAP Revenue
|
|
As reported (GAAP)
|
|
Less: stock-based compensation
|
|
As adjusted (non-GAAP)
|
|
% of GAAP Revenue
|
||||||||||||||
Revenues
|
$
|
102,294
|
|
|
|
|
|
|
100.0
|
%
|
|
$
|
105,919
|
|
|
|
|
|
|
100.0
|
%
|
||||||||
Cost of revenues
|
53,407
|
|
|
$
|
848
|
|
|
$
|
52,559
|
|
|
51.4
|
%
|
|
47,254
|
|
|
$
|
213
|
|
|
$
|
47,041
|
|
|
44.4
|
%
|
||
Gross profit
|
48,887
|
|
|
(848
|
)
|
|
49,735
|
|
|
48.6
|
%
|
|
58,665
|
|
|
(213
|
)
|
|
$
|
58,878
|
|
|
55.6
|
%
|
|||||
Selling and marketing
|
24,840
|
|
|
1,316
|
|
|
23,524
|
|
|
23.0
|
%
|
|
25,905
|
|
|
575
|
|
|
25,330
|
|
|
23.9
|
%
|
||||||
Research and development
|
18,216
|
|
|
726
|
|
|
17,490
|
|
|
17.1
|
%
|
|
18,716
|
|
|
344
|
|
|
18,372
|
|
|
17.3
|
%
|
||||||
General and administrative
|
19,545
|
|
|
4,063
|
|
|
15,482
|
|
|
15.1
|
%
|
|
18,661
|
|
|
749
|
|
|
17,912
|
|
|
16.9
|
%
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||||||||
(In thousands)
|
2019 (Unaudited)
|
|
% of Revenue
|
|
2018 (Unaudited)
|
|
% of Revenue
|
|
$ Variance
|
|
% Variance
|
|||||||||
Ratings and Planning
|
$
|
70,577
|
|
|
69.0
|
%
|
|
$
|
69,569
|
|
|
65.7
|
%
|
|
$
|
1,008
|
|
|
1.4
|
%
|
Analytics and Optimization
|
21,458
|
|
|
21.0
|
%
|
|
25,731
|
|
|
24.3
|
%
|
|
(4,273
|
)
|
|
(16.6
|
)%
|
|||
Movies Reporting and Analytics
|
10,259
|
|
|
10.0
|
%
|
|
10,619
|
|
|
10.0
|
%
|
|
(360
|
)
|
|
(3.4
|
)%
|
|||
Total revenues
|
$
|
102,294
|
|
|
100
|
%
|
|
$
|
105,919
|
|
|
100
|
%
|
|
$
|
(3,625
|
)
|
|
(3.4
|
)%
|