2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $356M | $367M | $376M | $371M | $356M |
Cost of Revenue | $181M | $203M | $205M | $206M | $209M |
Gross Profit | $175M | $164M | $171M | $166M | $147M |
Gross Profit % | 49% | 45% | 45% | 45% | 41% |
R&D Expenses | $39M | $39M | $37M | $34M | $33M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$48M | -$50M | -$67M | -$79M | -$60M |
Dep. & Amort. | $43M | $43M | $46M | $25M | $25M |
Def. Tax | $10K | -$1.7M | -$475K | -$35K | -$841K |
Stock Comp. | $10M | $14M | $8.2M | $4.5M | $3.2M |
Chg. in WC | -$20M | -$24M | $325K | -$11M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $31M | $22M | $20M | $23M | $30M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $31M | $22M | $20M | $23M | $30M |
Receivables | $69M | $72M | $68M | $64M | $64M |
Inventory | $1 | $0 | $398K | $0 | $0 |
SCOR's cross-platform audience solution, Proximic, and ad measurement product grew 20% for the year and 22% in Q4, driven by increased adoption from advertisers and major clients.
Total revenue for 2024 was $356 million, down 4.1% from 2023, but cross-platform revenue grew 20%, signaling strong demand for these offerings.
Adjusted EBITDA for 2024 was $42.4 million, with a margin of 11.9%, reflecting disciplined cost management and growth in high-margin products.
For 2025, SCOR expects total revenue between $360 million and $370 million, with high double-digit growth anticipated in cross-platform solutions and adjusted EBITDA margin projected to improve to 12-15%.
The company secured new financing, restructured agreements to save $35 million over six years, and added key leadership hires to support long-term growth initiatives.