Pandora Media, LLC
Communication Services · Radio Broadcasting Stations · DE · SEC filings ↗ · Compare ⊕
Financials
SEC XBRL · annual| FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | |
|---|---|---|---|---|---|---|
| Revenue | $316.0M | $297.3M | $1.16B | $920.8M | $600.2M | $389.5M |
| Operating income | −$124.8M | −$109.4M | −$170.0M | −$30.1M | −$26.4M | −$24.1M |
| Net income | −$132.3M | −$115.1M | −$169.7M | −$30.4M | −$27.0M | −$24.5M |
| Total assets | $1.17B | $1.18B | $1.24B | $749.3M | $673.3M | $178.0M |
| Total liabilities | $522.8M | $630.6M | $497.3M | $165.9M | $165.1M | $73.5M |
| Equity | $152.7M | $554.3M | $743.4M | $583.4M | $508.2M | $104.5M |
| EPS (diluted) | — | $-0.51 | $-0.23 | $-0.14 | $-0.16 | — |
| Shares out. | 235.3M | 227.7M | 209.1M | 209.1M | 172.9M | 165.0M |
Reported figures from the company's SEC filings (XBRL). Blank where a line item isn't cleanly tagged — never estimated.
Key ratios
from filings · FY2017- Operating margin
- −39.5%
- Net margin
- −41.9%
- Return on equity
- −86.6%
- Return on assets
- −11.3%
- Return on capital (ROCE)
- −13.3%
- Liabilities / assets
- 44.8%
- Debt / equity
- 3.42×
- Book value / share
- $0.65
- Revenue growth (YoY)
- 6.3%
- Net income growth (YoY)
- —
Computed from the company's own SEC figures — no market price, so these are facts, not a valuation. Book value per share is reported equity ÷ shares; it is not the stock price.
Financial health
forensic scores · FY2017- Altman Z″ (distress)
- -0.10distress
- Accruals / assets
- 6.7%moderate
- Beneish M-Score
- -2.23normal
- Piotroski F-Score
- 3/9weak
Altman Z″is a textbook bankruptcy-distress score from book values only (>2.6 safe · 1.1–2.6 grey · <1.1 distress). Accruals = (net income − operating cash flow) ÷ assets; persistently high accruals are an earnings-quality red flag. Beneish M-Scoreis an eight-ratio screen comparing this year with last (M > −1.78 = elevated manipulation-risk screen, not proof). Piotroski F-Scorecounts how many of nine fundamental-health checks pass (shown as passed / applicable; we use operating margin and total liabilities as documented proxies where the exact input isn't XBRL-tagged). Computed from SEC filings — descriptive factors, not advice or a forecast.
Quality score
EDS ScoreOur own multi-factor score from free SEC data — profitability, growth, financial strength, earnings quality, and event/ownership catalysts. No market price and no licensed model: each axis is the share of source-backed checks it passes. Descriptive factors, not advice or a forecast.
Signs
● 1 severe● 3 warning● 2 good- Altman Z″ in the distress zone
- Operating losses (negative operating margin)
- Reported a net loss
- Negative operating cash flow
- Revenue is growing year-over-year
- Conservative leverage (liabilities < 50% of assets)
Derived from the company's own SEC figures (fundamentals, forensic scores, filing discipline) — descriptive factors, not advice or a forecast.
Material events
SEC Form 8-K · most recent- Entered a material agreement · New financial obligationFeb 5, 2019
- Entered a material agreement · Terminated a material agreement · Completed an acquisition or disposition · Delisting / listing-standard notice · Modified shareholder rights · Change in control · Director / officer change · Amended charter or bylawsFeb 1, 2019
- Entered a material agreementJan 31, 2019
- Shareholder vote · Other material eventJan 29, 2019
- Other material eventJan 18, 2019
- Other material eventDec 26, 2018
- Other material eventNov 20, 2018
- Results of operationsNov 5, 2018
Events the company reported on Form 8-K, labelled by the SEC item code it filed under — its own classification, not our interpretation.
Recent SEC filings
All filings ↗- SC 13GFeb 15, 2019
- SC 13G/APANDORA MEDIA, INC.Feb 14, 2019
- SC 13G/AFeb 11, 2019
- SC 13G/AFeb 11, 2019
- SC 13GFeb 11, 2019
- 15-12BFeb 11, 2019
- SC 13GFeb 8, 2019
- 8-KFeb 5, 2019
- EFFECTFeb 4, 2019
- 4PRIMARY DOCUMENTFeb 1, 2019
- 4PRIMARY DOCUMENTFeb 1, 2019
- 4PRIMARY DOCUMENTFeb 1, 2019
- 4PRIMARY DOCUMENTFeb 1, 2019
- 4PRIMARY DOCUMENTFeb 1, 2019
- 4PRIMARY DOCUMENTFeb 1, 2019
Event-driven situations (1)
Spot an error in this record? Report it. Every correction is verified against the source filing before we change anything.