Loading: 100%
Profit & Loss StatementP&L data quality: 0% (?)
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.
Reasons:
- It is not known how cost items are reported in the original P&L
- Not all line items from the original statement have been associated with a standardised figure (26 items missing)
No data available for the selected time periods
in million USD FY '10FY '11FY '12FY '13FY '14FY '15
Advertising
50
119
240
375
732
933
Subscription and other
5
18
34
52
188
221
Ticketing service
0
0
0
0
0
10
Total revenue
55
138
274
427
921
1,164
Cost of revenue—Content acquisition costs
0
69
149
259
446
610
Cost of revenue—Other
0
12
23
32
62
80
Cost of revenue—Ticketing service
0
0
0
0
0
7
Total cost of revenue
8
0
171
291
508
697
Gross Profit
0
0
103
136
413
467
Product development
6
7
13
19
53
85
Sales and Marketing
17
36
65
107
277
398
General and administrative
6
14
35
48
112
154
Content acquisition
33
0
0
0
0
0
Total operating expenses
71
138
114
174
443
637
Income (loss) from operations
-15
0
-11
-38
-30
-170
Interest income
0
0
0
0
0
0
Interest expense
-1
-1
-1
0
0
0
Other income (expense), net
0
-1
-4
0
0
-1
Loss before benefit from (provision for) income taxes
-17
-2
-16
-38
-30
-171
Benefit from (provision for) income taxes
0
0
0
0
-1
2
Net loss
-17
-2
-16
-38
-30
-170
Deemed dividend on Series D and Series E redeemable convertible preferred stock
-1
0
0
0
0
0
Accretion of Redeemable Convertible Preferred Stock
0
0
0
0
0
0
Increase in cumulative dividends payable upon conversion or liquidation of redeemable convertible preferred stock
-6
-9
-4
0
0
0
Net loss attributable to common stockholders
-25
-11
-20
0
0
0
Remarks
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Feb 14, 2014 n/a
calculated values,
restated on Feb 11, 2015 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
Balance SheetBS data quality: 0% (?)
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:
- Not all line items from the original statement have been associated with a standardised figure (32 items missing)
No data available for the selected time periods
in million USD FY '10FY '11FY '12FY '13FY '14FY '15
Assets
Cash and cash equivalents
n/a
43
44
246
176
335
Short-term investments
n/a
0
46
99
179
36
Accounts receivable, net of allowance of $1,218 at December 31, 2014 and $2,165 at December 31, 2015
n/a
42
67
164
218
277
Prepaid expenses and other current assets
n/a
4
3
10
15
36
Total current assets
n/a
89
160
519
588
684
Long-term investments
n/a
0
0
106
104
46
Property and equipment, net
n/a
9
16
35
43
66
Goodwill
n/a
0
0
0
0
304
Intangible assets, net
n/a
0
0
0
7
111
Other long-term assets
n/a
2
2
14
7
30
Total assets
n/a
99
178
673
749
1,241
Liabilities and owners' equity
Accounts payable
n/a
2 1965000
2 2053000
14 14413000
11 10825000
18 17897000
Accrued liabilities
n/a
6 5532000
4 3838000
15 14881000
16 15754000
37 37185000
Accrued royalties
n/a
18 18080000
34 33822000
66 66110000
74 73693000
97 97390000
Deferred revenue
n/a
16 15910000
19 19232000
43 42650000
14 14412000
20 19939000
Accrued compensation
n/a
4 3815000
12 11962000
18 17952000
34 34476000
44 43788000
Current portion of long-term debt
n/a
7 6759000
0 0
0 0
0 0
0 0
Other current 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
Preferred stock warrant liability
n/a
1 1027000
0 0
0 0
0 0
0 0
Long-term debt, net
n/a
1 837000
0 0
0 0
0 0
235 234577000
Other long-term liabilities
n/a
2 1632000
3 2568000
9 9098000
17 16773000
31 30862000
Total liabilities
n/a
56 55557000
73 73475000
165 165104000
166 165933000
497 497270000
Redeemable convertible preferred stock, $0.0001 par value: 134,051,713 and 0 shares authorized as of January 31, 2011and 2012; 133,534,334 and 0 shares issued and outstanding as of
n/a
127 126662000
0 0
0 0
0 0
0 0
Commitments and contingencies (Note 5)
n/a
0 0
0 0
0 0
0 0
0 0
Preferred stock, $0.0001 par value; zero and 10,000,000 shares authorized as of January 31, 2012 and 2013, respectively; no shares issued and outstanding as of January 31, 2012 and
n/a
0 0
0 0
0 0
0 0
0 0
Common stock, $0.0001 par value, 1,000,000,000 shares authorized: 209,071,488 shares issued and outstanding at December 31, 2014 and 224,970,412 at December 31, 2015
n/a
0 1000
0 16000
0 20000
0 21000
0 23000
Additional paid-in capital
n/a
2 2308000
206 205955000
675 675103000
781 781009000
1,111 1110539000
Accumulated deficit
n/a
-85 -85319000
-101 -101426000
-167 -166591000
-197 -196997000
-367 -366658000
Accumulated other comprehensive loss
n/a
0 0
0 -5000
0 -301000
-1 -676000
-1 -517000
Total stockholders’ equity
n/a
-83 -83010000
105 104540000
508 508231000
583 583357000
743 743387000
Total liabilities and stockholders’ equity
n/a
99 99209000
178 178015000
673 673335000
749 749290000
1,241 1240657000
Remarks restated on n/a restated on Nov 30, -1 n/a restated on Nov 30, -1 n/a restated on Feb 11, 2015 n/a restated on Feb 18, 2016 n/a restated on Nov 30, -1 n/a
Cash Flow StatementCF data quality: 0% (?)
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:
- Not all line items from the original statement have been associated with a standardised figure (46 items missing)
No data available for the selected time periods
in million USD FY '10FY '11FY '12FY '13FY '14FY '15
Net loss
-17
-2
-16
-38
-30
-170
Depreciation and amortization
1
2
4
7
15
24
Loss on retirement of fixed assets
0
0
0
0
0
0
Stock-based compensation
0
2
9
26
87
112
This element represents change in the fair value on remeasurement of preferred stock warrants.
0
1
4
0
0
0
Amortization of premium on investments
0
0
0
0
3
2
Excess tax benefit from stock-based awards
0
0
0
0
0
0
Amortization of debt discount
0
0
0
0
0
1
Other operating activities
0
0
0
0
1
2
Accounts receivable
-15
-23
-25
-37
-55
-56
Prepaid expenses and other assets
-2
-2
0
-4
-9
-19
Accounts payable, accrued and other current liabilities
0
5
-1
5
5
18
Accrued royalties
-2
9
16
19
8
24
Accrued compensation
1
2
8
10
14
7
Other long-term liabilities
0
0
0
0
8
6
Deferred revenue
6
10
3
10
-28
5
Reimbursement of cost of leasehold improvements
0
0
1
1
4
1
Net cash provided by (used in) operating activities
-27
4
5
0
21
-42
Purchases of property and equipment
-2
-8
-12
-8
-30
-32
Changes in restricted cash
0
0
0
0
0
0
Purchases of patents
0
0
0
0
0
0
Purchases of investments
0
0
0
-65
-341
-141
Proceeds from maturities of investments
0
0
20
88
259
229
Proceeds from sale of investments
0
0
-67
0
0
111
Payments related to acquisitions, net of cash acquired
0
0
0
0
0
-270
Net cash used in investing activities
-2
-8
-59
15
-112
-102
Proceeds from issuance of convertible notes
0
0
0
0
0
345
Payments for purchase of capped call
0
0
0
0
0
-43
Payment of debt issuance costs
0
0
0
0
0
-9
Borrowings under debt arrangements
8
4
0
0
0
0
Repayments of debt
-6
0
-8
0
0
0
Proceeds from follow-on offering, net of issuance costs
0
0
91
0
0
0
Proceeds from exercise of stock options
0
1
2
7
17
5
Proceeds from issuance of redeemable convertible preferred stock, net of issuance costs
34
22
0
0
0
0
Payment of dividends to preferred stockholders at initial public offering
0
0
-31
0
0
0
Proceeds from Buyers in Investor Offer
0
8
0
0
0
0
Payments to Sellers in Investor Offer
0
-8
0
0
0
0
Tax payments from net share settlements of restricted stock units
0
0
0
0
-2
-3
Proceeds from issuance of common stock to directors for cash
0
4
0
0
0
0
Excess tax benefit from stock-based awards
0
0
0
0
0
0
Proceeds from employee stock purchase plan
0
2
0
0
6
8
Net cash provided by financing activities
36
32
54
7
22
303
Effect of exchange rate changes on cash and cash equivalents
0
0
0
0
0
0
Net increase (decrease) in cash and cash equivalents
7
27
1
22
-70
159
Remarks
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 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 Nov 30, -1 n/a
calculated values,