vs
Side-by-side financial comparison of Karman Holdings Inc. (KRMN) and COMSCORE, INC. (SCOR). Click either name above to swap in a different company.
Karman Holdings Inc. is the larger business by last-quarter revenue ($134.5M vs $93.5M, roughly 1.4× COMSCORE, INC.). Karman Holdings Inc. runs the higher net margin — 5.7% vs 3.2%, a 2.5% gap on every dollar of revenue. On growth, Karman Holdings Inc. posted the faster year-over-year revenue change (47.4% vs -1.5%). Karman Holdings Inc. produced more free cash flow last quarter ($4.0M vs $2.9M). Over the past eight quarters, Karman Holdings Inc.'s revenue compounded faster (27.3% CAGR vs 3.8%).
Karman Holdings is an American fabricator of space and defense systems based in Huntington Beach, California. The company, which is valued at approximately US$4 billion, recently underwent an initial public offering.
Comscore, Inc. is an American-based global media measurement and analytics company providing marketing data and analytics to enterprises, advertising agencies, brand marketers, and publishers.
KRMN vs SCOR — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $134.5M | $93.5M |
| Net Profit | $7.7M | $3.0M |
| Gross Margin | 39.9% | 41.0% |
| Operating Margin | 15.7% | 7.0% |
| Net Margin | 5.7% | 3.2% |
| Revenue YoY | 47.4% | -1.5% |
| Net Profit YoY | 358.3% | -3.7% |
| EPS (diluted) | $0.06 | $9.50 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $134.5M | $93.5M | ||
| Q3 25 | $121.8M | $88.9M | ||
| Q2 25 | $115.1M | $89.4M | ||
| Q1 25 | $100.1M | $85.7M | ||
| Q4 24 | $91.2M | $94.9M | ||
| Q3 24 | $86.0M | $88.5M | ||
| Q2 24 | $85.0M | $85.8M | ||
| Q1 24 | $83.0M | $86.8M |
| Q4 25 | $7.7M | $3.0M | ||
| Q3 25 | $7.6M | $453.0K | ||
| Q2 25 | $6.8M | $-9.5M | ||
| Q1 25 | $-4.8M | $-4.0M | ||
| Q4 24 | $1.7M | $3.1M | ||
| Q3 24 | $4.3M | $-60.6M | ||
| Q2 24 | $4.6M | $-1.7M | ||
| Q1 24 | $2.1M | $-1.1M |
| Q4 25 | 39.9% | 41.0% | ||
| Q3 25 | 41.0% | 40.6% | ||
| Q2 25 | 40.9% | 40.6% | ||
| Q1 25 | 39.4% | 39.6% | ||
| Q4 24 | 38.1% | 42.4% | ||
| Q3 24 | 39.3% | 41.2% | ||
| Q2 24 | 40.7% | 39.5% | ||
| Q1 24 | 34.9% | 42.3% |
| Q4 25 | 15.7% | 7.0% | ||
| Q3 25 | 17.9% | 1.9% | ||
| Q2 25 | 17.5% | -1.9% | ||
| Q1 25 | 10.0% | -2.4% | ||
| Q4 24 | 15.8% | 4.1% | ||
| Q3 24 | 20.2% | -67.4% | ||
| Q2 24 | 21.5% | -2.2% | ||
| Q1 24 | 16.3% | -2.2% |
| Q4 25 | 5.7% | 3.2% | ||
| Q3 25 | 6.3% | 0.5% | ||
| Q2 25 | 5.9% | -10.6% | ||
| Q1 25 | -4.8% | -4.7% | ||
| Q4 24 | 1.8% | 3.3% | ||
| Q3 24 | 5.0% | -68.5% | ||
| Q2 24 | 5.4% | -2.0% | ||
| Q1 24 | 2.6% | -1.2% |
| Q4 25 | $0.06 | $9.50 | ||
| Q3 25 | $0.06 | $-0.86 | ||
| Q2 25 | $0.05 | $-2.73 | ||
| Q1 25 | $-0.04 | $-1.66 | ||
| Q4 24 | $0.01 | $-0.47 | ||
| Q3 24 | $0.03 | $-12.79 | ||
| Q2 24 | $0.03 | $-1.19 | ||
| Q1 24 | $0.01 | $-1.08 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $34.0M | $23.6M |
| Total DebtLower is stronger | — | $41.5M |
| Stockholders' EquityBook value | $382.7M | $111.4M |
| Total Assets | $1.1B | $407.7M |
| Debt / EquityLower = less leverage | — | 0.37× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $34.0M | $23.6M | ||
| Q3 25 | $18.7M | $26.7M | ||
| Q2 25 | $27.4M | $26.0M | ||
| Q1 25 | $113.7M | $31.0M | ||
| Q4 24 | $11.5M | $29.9M | ||
| Q3 24 | — | $20.0M | ||
| Q2 24 | — | $14.7M | ||
| Q1 24 | — | $18.7M |
| Q4 25 | — | $41.5M | ||
| Q3 25 | — | $41.4M | ||
| Q2 25 | — | $41.3M | ||
| Q1 25 | — | $41.3M | ||
| Q4 24 | — | $41.2M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $382.7M | $111.4M | ||
| Q3 25 | $369.1M | $-26.3M | ||
| Q2 25 | $361.5M | $-21.7M | ||
| Q1 25 | $348.9M | $-13.5M | ||
| Q4 24 | $196.0M | $-8.3M | ||
| Q3 24 | $194.1M | $-2.7M | ||
| Q2 24 | $189.6M | $45.8M | ||
| Q1 24 | $184.8M | $51.4M |
| Q4 25 | $1.1B | $407.7M | ||
| Q3 25 | $968.1M | $406.9M | ||
| Q2 25 | $953.9M | $415.9M | ||
| Q1 25 | $875.4M | $421.5M | ||
| Q4 24 | $774.0M | $430.2M | ||
| Q3 24 | — | $412.5M | ||
| Q2 24 | — | $474.1M | ||
| Q1 24 | — | $477.7M |
| Q4 25 | — | 0.37× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $8.7M | $3.2M |
| Free Cash FlowOCF − Capex | $4.0M | $2.9M |
| FCF MarginFCF / Revenue | 3.0% | 3.1% |
| Capex IntensityCapex / Revenue | 3.5% | 0.3% |
| Cash ConversionOCF / Net Profit | 1.13× | 1.07× |
| TTM Free Cash FlowTrailing 4 quarters | $-42.5M | $21.8M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $8.7M | $3.2M | ||
| Q3 25 | $131.0K | $9.5M | ||
| Q2 25 | $-17.4M | $932.0K | ||
| Q1 25 | $-13.6M | $9.1M | ||
| Q4 24 | — | $-10.0M | ||
| Q3 24 | — | $12.5M | ||
| Q2 24 | — | $8.7M | ||
| Q1 24 | $3.1M | $6.9M |
| Q4 25 | $4.0M | $2.9M | ||
| Q3 25 | $-6.8M | $9.4M | ||
| Q2 25 | $-21.0M | $787.0K | ||
| Q1 25 | $-18.6M | $8.7M | ||
| Q4 24 | — | $-10.3M | ||
| Q3 24 | — | $12.4M | ||
| Q2 24 | — | $8.5M | ||
| Q1 24 | $1.5M | $6.6M |
| Q4 25 | 3.0% | 3.1% | ||
| Q3 25 | -5.6% | 10.5% | ||
| Q2 25 | -18.2% | 0.9% | ||
| Q1 25 | -18.6% | 10.1% | ||
| Q4 24 | — | -10.8% | ||
| Q3 24 | — | 14.0% | ||
| Q2 24 | — | 10.0% | ||
| Q1 24 | 1.8% | 7.6% |
| Q4 25 | 3.5% | 0.3% | ||
| Q3 25 | 5.7% | 0.1% | ||
| Q2 25 | 3.2% | 0.2% | ||
| Q1 25 | 5.0% | 0.4% | ||
| Q4 24 | — | 0.2% | ||
| Q3 24 | — | 0.1% | ||
| Q2 24 | — | 0.2% | ||
| Q1 24 | 1.9% | 0.3% |
| Q4 25 | 1.13× | 1.07× | ||
| Q3 25 | 0.02× | 20.96× | ||
| Q2 25 | -2.55× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | -3.19× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 1.45× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
KRMN
| Tactical Missile And Integrated Defense Systems | $50.5M | 38% |
| Hypersonic And Strategic Missile Defense | $48.4M | 36% |
| Space And Launch | $35.7M | 27% |
SCOR
| Transferred Over Time | $77.1M | 83% |
| Research Insight Solutions | $14.6M | 16% |
| Related Party | $2.5M | 3% |
