Loading: 100%
Pandora Media, Inc. logo
no logo available
General Information
Investor relations pageIR page no data available
Founding year no data available
Headquarter , , no data available
Employees (as per )no data available
Sector Entertainment, Consumer CyclicalEntertainment, Consumer Cyclicalno data available
Ticker Pno data available
Financial year endsFY ends End of no data available
Stock Information (historical prices adjusted for splits and dividends)
Adj. Closing prices (in USD) -Common sharesNov. 16Jan. 17März 17Mai 17Juli 17Sep. 175,07,510,012,515,0
datesClosing price (adj.)
13.10.20177.97
11.10.20177.96
04.10.20177.95
27.09.20178.07
20.09.20178.23
13.09.20178.19
06.09.20178.42
30.08.20178.08
23.08.20178.35
16.08.20178.67
09.08.20178.55
02.08.20178.38
26.07.20179.75
19.07.20179.44
12.07.20179.16
05.07.20178.89
27.06.20178.49
20.06.20177.02
13.06.20177.96
06.06.20178.75
30.05.20178.96
23.05.20179.14
16.05.20179.35
09.05.20179.94
02.05.201710.86
25.04.201710.87
18.04.201710.56
11.04.201711.14
04.04.201711.89
28.03.201711.69
21.03.201711.51
14.03.201711.59
07.03.201711.66
28.02.201712.38
21.02.201713.14
14.02.201713.52
07.02.201713.01
31.01.201713.00
24.01.201713.21
17.01.201712.75
10.01.201712.02
03.01.201712.72
27.12.201613.25
19.12.201613.15
12.12.201613.48
05.12.201613.37
28.11.201611.36
21.11.201611.14
14.11.201610.66
07.11.201610.58
31.10.201611.33
24.10.201612.80
17.10.201612.38
no share price data source found
Share price data requested
Key Figures
Last Closing Price
as per Oct 13, 2017, in USD
7.97n/a
Market Capitalisation
in million USD
1,823n/a
Enterprise Value
in million USD
1,713n/a
Common Shares Outstanding
as per Apr 28, 2016
228,777,595n/a
Preferred Shares Outstanding
as per Apr 28, 2016
n/a
Average Basic Shares Outstanding
TTM
217,972,750n/a
Average Diluted Shares Outstanding
TTM
172,323,750n/a
Index Membership
n/a
Business Summary
Pandora Media Inc is a broadcasting company which offers music streaming and automated music recommendation services. The service is available in the United States, Australia, and New Zealand.
no data available
Key Financials & Ratios (all figures TTM as per , million USD, full statements further below)
Profit & Loss
Revenues 0n/a
Gross Profit 0n/a
Operating Income 0n/a
EBITDA 0n/a
Net Profit 0n/a
Balance Sheet
Cash and Cash Equivalents 349n/a
Receivables 238n/a
Total Current Assets 635n/a
PP&E 81n/a
Total Assets 1,192n/a
Accounts Payable 10n/a
Current Debt 0n/a
Total Current Liabilities 251n/a
Long-Term Debt 239n/a
Total Liabilities 522n/a
Total Equity 670n/a
Cash Flow
Depreciation & Amortisation 33n/a
Change in Working Capital -20n/a
Operating Cash Flow -82n/a
Net Change in PP&E and Intangibles -48n/a
Investing Cash Flow -138n/a
Dividends Paid 0n/a
Financing Cash Flow 302n/a
Total Change in Cash 82n/a
Free Cash Flow 0n/a
Profitability Ratios
Gross Margin 0.0%n/a
Operating Margin 0.0%n/a
Net Profit Margin 0.0%n/a
Return on Equity 0.0%n/a
Return on Assets 0.0%n/a
Per Share Figures
Basic EPS n/a
Diluted EPS n/a
Sales per Share n/a
Book Value per Share n/a
FCF per Share n/a
Dividends per Share 0.00n/a
Price Multiples
Price to Earnings Ratio n/a
Price to Sales Ratio n/a
Price to Book Value n/a
Price to Free Cash Flow n/a
Valuation Metrics
EV/EBITDA n/a
EV/Sales n/a
Book to Market Value 0.37n/a
Other Ratios
Current Ratio 252.7%n/a
Liabilities to Equity Ratio 77.9%n/a
Debt to Assets Ratio 20.1%n/a
Profit & Loss StatementP&L data quality: 74% (?)
edit
No data available yet
Loading data...
No data available for the original financial statements for the selected time periods. You can change the selected time periods by clicking on 'data' on the top right.
Standardised statements can't be displayed.
Reason:
No data available for the selected time periods
in million USD FY '10FY '11FY '12FY '13FY '14FY '15
Revenue
55
138
274
427
921
1,154
Sales & Services Revenue
0
0
0
0
0
0
Financing Revenue
0
0
0
0
0
0
Other Revenue
0
0
0
0
0
0
Cost of revenue
-8
-81
-171
-291
-508
-690
Cost of Goods & Services
0
0
0
0
0
0
Cost of Financing Revenue
0
0
0
0
0
0
Cost of Other Revenue
0
0
0
0
0
0
Gross Profit
47
57
103
136
413
464
Other Operating Income
0
0
0
0
0
0
Operating Expenses
-30
-57
-114
-174
-443
-637
Selling, General & Administrative
-24
-50
-100
-155
-390
-552
Selling & Marketing
0
0
0
0
0
0
General & Administrative
0
0
0
0
0
0
Research & Development
-6
-7
-13
-19
-53
-85
Depreciation & Amortization
0
0
0
0
0
0
Provision For Doubtful Accounts
0
0
0
0
0
0
Other Operating Expense
0
0
0
0
0
0
Operating Income (Loss)
17
0
-11
-38
-30
-173
Non-Operating Income (Loss)
-1
-1
-5
0
0
-1
Interest Expense, net
-1
-1
-1
0
0
0
Interest Expense
0
0
0
0
0
0
Interest Income
0
0
0
0
0
0
Other Investment Income (Loss)
0
0
0
0
0
0
Foreign Exchange Gain (Loss)
0
0
0
0
0
0
Income (Loss) from Affiliates
0
0
0
0
0
0
Other Non-Operating Income (Loss)
0
-1
-4
0
0
-1
Pretax Income (Loss), Adjusted
16
-2
-16
-38
-30
-174
Abnormal Gains (Losses)
-33
0
0
0
0
0
Acquired In-Process R&D
0
0
0
0
0
0
Merger / Acquisition Expense
0
0
0
0
0
0
Abnormal Derivatives
0
0
0
0
0
0
Disposal of Assets
0
0
0
0
0
0
Early extinguishment of Debt
0
0
0
0
0
0
Asset Write-Down
0
0
0
0
0
0
Impairment of Goodwill & Intangibles
0
0
0
0
0
0
Sale of Business
0
0
0
0
0
0
Legal Settlement
0
0
0
0
0
0
Restructuring Charges
0
0
0
0
0
0
Sale of and Unrealized Investments
0
0
0
0
0
0
Insurance Settlement
0
0
0
0
0
0
Other Abnormal Items
0
0
0
0
0
0
Pretax Income (Loss)
-17
-2
-16
-38
-30
-174
Income Tax (Expense) Benefit, net
0
0
0
0
-1
2
Current Income Tax
0
0
0
0
0
0
Deferred Income Tax
0
0
0
0
0
0
Tax Allowance/Credit
0
0
0
0
0
0
Income (Loss) from Affiliates, net of taxes
0
0
0
0
0
0
Income (Loss) from Continuing Operations
-17
-2
-16
-38
-30
-173
Net Extraordinary Gains (Losses)
0
0
0
0
0
0
Discontinued Operations
0
0
0
0
0
0
XO & Accounting Charges & Other
0
0
0
0
0
0
Income (Loss) Including Minority Interest
-17
-2
-16
-38
-30
-173
Minority Interest
0
0
0
0
0
0
Net Income
-17
-2
-16
-38
-30
-173
Preferred Dividends
-8
-9
-4
0
0
0
Other Adjustments
0
0
0
0
0
0
Net Income Available to Common Shareholders
-25
-11
-20
-38
-30
-173
Remarks
restated on Mar 19, 2012 n/a
calculated values,
restated on Mar 18, 2013 n/a
calculated values,
restated on Feb 14, 2014 n/a
calculated values,
restated on Feb 11, 2015 n/a
calculated values,
restated on Feb 18, 2016 n/a
calculated values,
restated on Feb 18, 2016 n/a
calculated values,
Balance SheetBS data quality: 100% (?)
edit
No data available yet
Loading data...
No data available for the original financial statements for the selected time periods. You can change the selected time periods by clicking on 'data' on the top right.
Standardised statements can't be displayed.
Reason:
No data available for the selected time periods
in million USD FY '10FY '11FY '12FY '13FY '14FY '15
Assets
Cash, Cash Equivalents & Short Term Investments
n/a
43
91
344
355
371
Cash & Cash Equivalents
n/a
43
44
246
176
335
Short Term Investments
n/a
0
46
99
179
36
Accounts & Notes Receivable
n/a
42
67
164
218
277
Accounts Receivable, Net
n/a
42
67
164
218
277
Notes Receivable, Net
n/a
0
0
0
0
0
Unbilled Revenues
n/a
0
0
0
0
0
Inventories
n/a
0
0
0
0
0
Raw Materials
n/a
0
0
0
0
0
Work In Process
n/a
0
0
0
0
0
Finished Goods
n/a
0
0
0
0
0
Other Inventory
n/a
0
0
0
0
0
Other Short Term Assets
n/a
4
3
10
15
36
Prepaid Expenses
n/a
4
3
10
15
36
Derivative & Hedging Assets
n/a
0
0
0
0
0
Assets Held-for-Sale
n/a
0
0
0
0
0
Deferred Tax Assets
n/a
0
0
0
0
0
Income Taxes Receivable
n/a
0
0
0
0
0
Discontinued Operations
n/a
0
0
0
0
0
Miscellaneous Short Term Assets
n/a
0
0
0
0
0
Total Current Assets
n/a
89
160
519
588
684
Property, Plant & Equipment, Net
n/a
9
16
35
43
66
Property, Plant & Equipment
n/a
0
0
0
0
0
Accumulated Depreciation
n/a
0
0
0
0
0
Long Term Investments & Receivables
n/a
0
0
106
104
46
Long Term Investments
n/a
0
0
0
0
0
Long Term Marketable Securities
n/a
0
0
0
0
0
Long Term Receivables
n/a
0
0
0
0
0
Other Long Term Assets
n/a
2
2
14
14
444
Intangible Assets
n/a
0
0
0
7
111
Goodwill
n/a
0
0
0
0
304
Other Intangible Assets
n/a
0
0
0
0
0
Prepaid Expense
n/a
0
0
0
0
0
Deferred Tax Assets
n/a
0
0
0
0
0
Derivative & Hedging Assets
n/a
0
0
0
0
0
Prepaid Pension Costs
n/a
0
0
0
0
0
Discontinued Operations
n/a
0
0
0
0
0
Investments in Affiliates
n/a
0
0
0
0
0
Miscellaneous Long Term Assets
n/a
2
2
14
7
30
Total Noncurrent Assets
n/a
10
18
155
161
557
Total Assets
n/a
99
178
673
749
1,241
Liabilities and owners' equity
Payables & Accruals
n/a
29 29392000
52 51675000
113 113356000
135 134748000
196 196260000
Accounts Payable
n/a
2 1965000
2 2053000
14 14413000
11 10825000
18 17897000
Accrued Taxes
n/a
0 0
0 0
0 0
0 0
0 0
Interest & Dividends Payable
n/a
0 0
0 0
0 0
0 0
0 0
Other Payables & Accruals
n/a
27 27427000
50 49622000
99 98943000
124 123923000
178 178363000
Short Term Debt
n/a
7 6759000
0 0
0 0
0 0
0 0
Short Term Borrowings
n/a
0 0
0 0
0 0
0 0
0 0
Short Term Capital Leases
n/a
0 0
0 0
0 0
0 0
0 0
Current Portion of Long Term Debt
n/a
0 0
0 0
0 0
0 0
0 0
Other Short Term Liabilities
n/a
16 15910000
19 19232000
43 42650000
14 14412000
36 35571000
Deferred Revenue
n/a
16 15910000
19 19232000
43 42650000
14 14412000
20 19939000
Derivatives & Hedging
n/a
0 0
0 0
0 0
0 0
0 0
Deferred Tax Liabilities
n/a
0 0
0 0
0 0
0 0
0 0
Discontinued Operations
n/a
0 0
0 0
0 0
0 0
0 0
Miscellaneous Short Term Liabilities
n/a
0 0
0 0
0 0
0 0
16 15632000
Total Current Liabilities
n/a
52 52061000
71 70907000
156 156006000
149 149160000
232 231831000
Long Term Debt
n/a
1 837000
0 0
0 0
0 0
235 234577000
Long Term Borrowings
n/a
0 0
0 0
0 0
0 0
0 0
Long Term Capital Leases
n/a
0 0
0 0
0 0
0 0
0 0
Other Long Term Liabilities
n/a
128 128294000
3 2568000
9 9098000
17 16773000
31 30862000
Accrued Liabilities
n/a
0 0
0 0
0 0
0 0
0 0
Pension Liabilities
n/a
0 0
0 0
0 0
0 0
0 0
Pensions
n/a
0 0
0 0
0 0
0 0
0 0
Other Post-Retirement Benefits
n/a
0 0
0 0
0 0
0 0
0 0
Deferred Compensation
n/a
0 0
0 0
0 0
0 0
0 0
Deferred Revenue
n/a
0 0
0 0
0 0
0 0
0 0
Deferred Tax Liabilities
n/a
0 0
0 0
0 0
0 0
0 0
Derivatives & Hedging
n/a
0 0
0 0
0 0
0 0
0 0
Discontinued Operations
n/a
0 0
0 0
0 0
0 0
0 0
Miscellaneous Long Term Liabilities
n/a
128 128294000
3 2568000
9 9098000
17 16773000
31 30862000
Total Noncurrent Liabilities
n/a
129 129131000
3 2568000
9 9098000
17 16773000
265 265439000
Total Liabilities
n/a
181 181192000
73 73475000
165 165104000
166 165933000
497 497270000
Preferred Equity
n/a
1 1027000
0 0
0 0
0 0
0 0
Share Capital & Additional Paid-In Capital
n/a
2 2309000
206 205971000
675 675123000
781 781030000
1,111 1110562000
Common Stock
n/a
0 0
0 0
0 0
0 0
0 0
Additional Paid in Capital
n/a
0 0
0 0
0 0
0 0
0 0
Other Share Capital
n/a
0 0
0 0
0 0
0 0
0 0
Treasury Stock
n/a
0 0
0 0
0 0
0 0
0 0
Retained Earnings
n/a
-85 -85319000
-101 -101426000
-167 -166591000
-197 -196997000
-367 -366658000
Other Equity
n/a
0 0
0 -5000
0 -301000
-1 -676000
-1 -517000
Equity Before Minority Interest
n/a
-82 -81983000
105 104540000
508 508231000
583 583357000
743 743387000
Minority Interest
n/a
0 0
0 0
0 0
0 0
0 0
Total Equity
n/a
-82 -81983000
105 104540000
508 508231000
583 583357000
743 743387000
Total Liabilities & Equity
n/a
99 99209000
178 178015000
673 673335000
749 749290000
1,241 1240657000
Remarks restated on n/a restated on Mar 19, 2012 n/a restated on Mar 18, 2013 n/a restated on Feb 11, 2015 n/a restated on Feb 18, 2016 n/a restated on May 2, 2016 n/a
Cash Flow StatementCF data quality: 100% (?)
edit
No data available yet
Loading data...
No data available for the original financial statements for the selected time periods. You can change the selected time periods by clicking on 'data' on the top right.
Standardised statements can't be displayed.
Reason:
No data available for the selected time periods
in million USD FY '10FY '11FY '12FY '13FY '14FY '15
Net Income/Starting Line
-17
-2
-16
-38
-30
-170
Net Income
0
0
0
0
0
0
Net Income From Discontinued Operations
0
0
0
0
0
0
Other Adjustments
0
0
0
0
0
0
Depreciation & Amortization
1
2
4
7
15
24
Non-Cash Items
1
2
15
27
95
118
Stock-Based Compensation
0
0
0
0
0
0
Deferred Income Taxes
0
0
0
0
0
0
Other Non-Cash Adjustments
0
0
0
0
0
0
Change in Working Capital
-13
1
2
3
-59
-15
(Increase) Decrease in Accounts Receivable
0
0
0
0
0
0
(Increase) Decrease in Inventories
0
0
0
0
0
0
Increase (Decrease) in Accounts Payable
0
0
0
0
0
0
Increase (Decrease) in Other
0
0
0
0
0
0
Net Cash From Discontinued Operations (operating)
0
0
0
0
0
0
Cash from Operating Activities
-27
4
5
0
21
-42
Change in Fixed Assets & Intangibles
-2
-8
-12
-8
-30
-32
Disposition of Fixed Assets & Intangibles
0
0
0
0
0
0
Disposition of Fixed Assets
0
0
0
0
0
0
Disposition of Intangible Assets
0
0
0
0
0
0
Acquisition of Fixed Assets & Intangibles
0
0
0
0
0
0
Purchase of Fixed Assets
0
0
0
0
0
0
Acquisition of Intangible Assets
0
0
0
0
0
0
Other Change in Fixed Assets & Intangibles
0
0
0
0
0
0
Net Change in Long Term Investment
0
0
-47
23
-82
199
Decrease in Long Term Investment
0
0
0
0
0
0
Increase in Long Term Investment
0
0
0
0
0
0
Net Cash From Acquisitions & Divestitures
0
0
0
0
0
-270
Net Cash from Divestitures
0
0
0
0
0
0
Cash for Acqusition of Subsidiaries
0
0
0
0
0
0
Cash for Joint Ventures
0
0
0
0
0
0
Net Cash from Other Acquisitions
0
0
0
0
0
0
Other Investing Activities
0
0
0
0
0
0
Net Cash From Discontinued Operations (investing)
0
0
0
0
0
0
Cash from Investing Activities
-2
-8
-59
15
-112
-102
Dividends Paid
0
0
-31
0
0
0
Cash From (Repayment of) Debt
35
33
83
0
0
345
Cash From (Repayment of) Short Term Debt, net
0
0
0
0
0
0
Cash From (Repayment of) Long Term Debt, net
0
0
0
0
0
0
Repayments of Long Term Debt
0
0
0
0
0
0
Cash From Long Term Debt
0
0
0
0
0
0
Cash From (Repurchase of) Equity
0
6
2
7
23
13
Increase in Capital Stock
0
6
2
7
23
13
Decrease in Capital Stock
0
0
0
0
0
0
Other Financing Activities
0
-8
0
0
-2
-55
Net Cash From Discontinued Operations (financing)
0
0
0
0
0
0
Cash from Financing Activities
36
32
54
7
22
303
Net Cash Before Disc. Operations and FX
7
27
1
22
-70
159
Change in Cash from Disc. Operations and Other
0
0
0
0
0
0
Net Cash Before FX
7
27
1
22
-70
159
Effect of Foreign Exchange Rates
0
0
0
0
0
0
Net Changes in Cash
7
27
1
22
-70
159
Remarks
restated on Mar 19, 2012 n/a
calculated values,
restated on Mar 18, 2013 n/a
calculated values,
restated on Feb 14, 2014 n/a
calculated values,
restated on Feb 11, 2015 n/a
calculated values,
restated on Feb 18, 2016 n/a
calculated values,
restated on Feb 18, 2016 n/a
calculated values,
Some of the data shown on this page is provided for free by IEX
Sumo