Pandora Media Inc. (P) Financials Nov 17, 2014, 6:19

New Post Public Reply Private Reply Replies (0) Message Board
Hirata
Pandora Media Inc. (P) Financials Nov 17, 2014, 6:19 p.m.
Income Statement Balance Sheet Cash Flow Statement
Annual Financials for Pandora Media Inc.


Fiscal year is January-December. All values USD millions. 2010 2011 2012 2013 2013 5-year trend
Sales/Revenue 55.19M 137.76M 274.34M 427.15M 654.79M
Cost of Goods Sold (COGS) incl. D&A 40.84M 80.92M 171.47M 290.77M 389.13M
COGS excluding D&A 39.7M 79.34M 167.01M 283.69M 378.1M
Depreciation & Amortization Expense 1.14M 1.58M 4.46M 7.08M 11.03M
Depreciation 1.14M 1.58M 4.46M - 11.03M
Amortization of Intangibles 0 0 0 - 0
Gross Income 14.35M 56.85M 102.87M 136.38M 265.66M
2010 2011 2012 2013 2013 5-year trend
SG&A Expense 29.81M 57.17M 113.86M 174.08M 294.51M
Research & Development 6.03M 6.74M 13.43M 18.12M 32.71M
Other SG&A 23.78M 50.43M 100.44M 155.96M 261.8M
Other Operating Expense 0 0 0 0 0
Unusual Expense 239,000 869,000 4.5M 0 0
EBIT after Unusual Expense (239,000) (869,000) (4.5M) 0 0
Non Operating Income/Expense (219,000) 141,000 15,000 (1,000) (17,454)
Non-Operating Interest Income 62,000 31,000 59,000 95,000 104,726
Equity in Affiliates (Pretax) 0 0 0 0 0
Interest Expense 898,000 612,000 616,000 535,000 604,359
Gross Interest Expense 898,000 612,000 616,000 535,000 604,359
Interest Capitalized 0 0 0 0 0
Pretax Income (16.75M) (1.63M) (16.03M) (38.14M) (29.37M)
Income Tax 0 134,000 75,000 5,000 102,545
Income Tax - Current Domestic 0 134,000 75,000 (4,000) 7,636
Income Tax - Current Foreign 0 - - 9,000 94,908
Income Tax - Deferred Domestic 0 - - 0 0
Income Tax - Deferred Foreign 0 - - - 0
Income Tax Credits 0 - - 0 0
Equity in Affiliates 0 0 0 0 0
Other After Tax Income (Expense) (218,000) (300,000) (110,000) 0 0
Consolidated Net Income (16.97M) (2.06M) (16.22M) (38.15M) (29.47M)
Minority Interest Expense 0 0 0 0 0
Net Income (16.97M) (2.06M) (16.22M) (38.15M) (29.47M)
Extraordinaries & Discontinued Operations 0 0 0 0 0
Extra Items & Gain/Loss Sale Of Assets 0 0 0 0 0
Cumulative Effect - Accounting Chg 0 0 0 0 0
Discontinued Operations 0 0 0 0 0
Net Income After Extraordinaries (16.97M) (2.06M) (16.22M) (38.15M) (29.47M)
Preferred Dividends 7.9M 8.98M 3.65M 0 0
Net Income Available to Common (24.88M) (11.04M) (19.87M) (38.15M) (29.47M)
EPS (Basic) (0.18) (0.08) (0.19) (0.23) (0.16)
Basic Shares Outstanding 140.02M 144.3M 105.96M 168.29M 180.97M
EPS (Diluted) (0.18) (0.08) (0.19) (0.23) (0.16)
Diluted Shares Outstanding 140.02M 144.3M 105.96M 168.29M 180.97M
EBITDA (14.32M) 1.26M (6.54M) (30.63M) (17.82M)
Copyright 2014 FactSet Research Systems Inc. All rights reserved. Source FactSet Fundamentals.
Scroll down for more posts ▼

Top 10 Most Recent News Articles

Sequel Advisors Rebrand: Founder-Centric M&A Focus

Updated Category News Views 3

What's in a Name? A Shift to Reflect Reality When a company decides it's time to shake things up with a rebrand, they better have a good reason. Enter what's now called Sequel Advisors—shedding the old label, Transact Capital, to let founders know exactly what they’re dealing with upfront. This isn't just some slick, new logo on a letterhead. It's about aligning their...

Continue Reading
Spotlight on AI-Powered Smart Homes for 2027

Updated Category News Views 2

Gearing Up for the Connected Home Revolution Ah, the thrill of peering into the future of smart homes! That's what's cookin' as Parks Associates gears up for its annual CONNECTIONS™ Conference slated for May 4-6, 2027. This isn't just another routine pow-wow. Nope, this get-together is about seeing who's leading the pack in transforming our everyday spaces into...

Continue Reading
FSC Revives Frank Lloyd Wright's Planetarium Magic

Updated Category News Views 5

The cosmos are back on the show menu at Florida Southern College, folks. Let's dig into what that means for history buffs and star gazers alike. We're talking about the big reopening of the college's Frank Lloyd Wright designed Planetarium—a space that's been gathering dust for far too long. Dive in with me to see why this is more than just a coat of paint on an old...

Continue Reading
Wrensilva Unveils Studio Console in White Oak

Updated Category News Views 2

The White Oak Revolution Out of San Diego, Wrensilva's giving audiophiles a new reason to tune in: the Studio record console now comes dressed to impress in White Oak. This marks a fresh chapter in their craftsmanship tale, marrying sleek design with the earthy charm of this beloved hardwood. And guess what? The demand for serene home listening setups is peaking like...

Continue Reading
Bay Crane's Bold Auction: A Strategic Fleet Update

Updated Category News Views 2

Bay Crane's Big Move: Strategic Fleet Update through Auction Well, here's a twist that gets the pulse racing for industry folk and machinery buffs. Bay Crane Companies, a powerhouse in the crane and hauling sector, has decided to go all in on a strategic fleet update. And what better way to move that iron than with a live, no-reserve auction? They've tapped Jeff Martin...

Continue Reading
Aviator Nation Teams with NFL for 2026 Collection Launch

Updated Category News Views 3

In a move blending sports with a dash of retro flair, Aviator Nation's dropping its first NFL-licensed collection. They’re looking to serve up a blend of vintage vibes and team spirit. Aviator Nation's New Venture Launching their collection on September 24th, 2026, Aviator Nation takes a dive deeper into sports licensing, after scoring a touchdown (literally!) with an...

Continue Reading
VERTESS Tops Axial's 2026 Healthcare M&A Advisor List

Updated Category News Views 2

Strength Takes Top Spot in Healthcare M&A VERTESS has grabbed the gold medal in healthcare sell-side M&A, something that didn't just fall from the sky. Axial gave them the nod as the cream of the crop among the Top 50 Lower Middle Market Healthcare M&A Advisors for 2026. Evaluating the Strengths that Set VERTESS Apart When Axial, that private deal network that's all about...

Continue Reading
Stravito's MCP Server Revolutionizes AI in Business

Updated Category News Views 3

We're seeing another big swing in how enterprises weave AI into the fabric of decision-making. Stravito, an enterprise customer intelligence platform, launched its Model Context Protocol (MCP) Server. This thing brings company-owned research right into the gizmos teams already use. Now, businesses aren't left groping in the dark figuring out their next moves—pretty...

Continue Reading
Decision Logic Innovates with Vitals & ShiftFlow Tools

Updated Category News Views 4

Restaurant Battlefields: The Need for Real-Time Response Running a restaurant is no walk in the park. One slip, and you're dealing with spoiled soup or crabby customers. Decision Logic reckons they've cracked the code to smoother operations with their new tools, Vitals and ShiftFlow. At heart, these products do one thing: put critical data into the hands of managers while...

Continue Reading
Catalina Behavioral Health: 4 Years, 1,000 Lives Touched

Updated Category News Views 3

Pioneering Care in Behavioral Health Catalina Behavioral Health is proving that four years can make a difference. From their base in Tucson, they've grown to serve 1,000 souls navigating the stormy waters of addiction and mental health. It's not just about numbers, you see—this milestone marks real lives changed, one battle at a time. Building Trust, One Patient at a...

Continue Reading

Top 5 Most Recently Viewed Articles

Key Developments Regarding Reconnaissance Energy Securities Case

Updated Category News Views 45

Overview of the Reconnaissance Energy Africa Ltd. Case Recent developments reveal that anyone who bought common stock of Reconnaissance Energy Africa Ltd. or its predecessor, Lund Enterprises Corp., on the U.S. OTC market is now being informed about a certified class action lawsuit. This notice is particularly relevant to those who purchased shares under the ticker...

Continue Reading
Red Violet to Share Exciting Q3 Financial Insights Soon

Updated Category News Views 122

Anticipating Q3 Financial Results from Red Violet Red Violet, Inc. (NASDAQ: RDVT), known for its innovative analytics and information solutions, is set to announce its financial results for the third quarter. This significant milestone will occur after the U.S. financial markets close on a day that promises to offer transparency into the company's recent performance....

Continue Reading
Global Atomic Corporation Secures C$35 Million Offering Increase

Updated Category News Views 125

Global Atomic Corporation's Public Offering Upsized to C$35 Million In a significant move, Global Atomic Corporation is thrilled to announce the upsizing of its public offering to gross proceeds of C$35 million. This decision was spurred by high investor demand, reflecting the growing interest in the company's future prospects. Details of the Offering The previously...

Continue Reading
Aircraft Delivery Delays: Insights from SMBC Aviation's CEO

Updated Category News Views 206

Challenges Facing Aircraft Deliveries The aviation industry is currently grappling with significant delays in aircraft deliveries, as highlighted by Peter Barrett, the CEO of SMBC Aviation Capital. Speaking at a conference, he noted that almost every new aircraft from major manufacturers like Boeing and Airbus is affected. Understanding the Cause of Delays These delivery...

Continue Reading
Alzamend Neuro Preps for Upcoming PTSD Drug Study in 2025

Updated Category News Views 177

Alzamend Neuro's New Study for PTSD Treatment Alzamend Neuro, Inc. has exciting plans on the horizon as it prepares to launch a Phase 2 clinical study of its lead drug, AL001, aimed at helping patients battling post-traumatic stress disorder (PTSD). This study is set to begin in the fourth quarter of 2025, aiming to explore innovative solutions for those affected by this...

Continue Reading