Pandora media, inc. (P)
Income statement / Yearly
Dec'17Dec'16Dec'15Dec'14Dec'13Jan'13Dec'12Jan'12Jan'11Jan'10
Revenue
Advertising

1,074,927

1,072,490

933,305

732,338

489,340

375,218

343,318

239,957

119,333

50,147

Subscription and other

315,853

225,786

220,571

188,464

110,893

51,927

46,166

34,383

18,431

5,042

Ticketing service

76,032

86,550

10,167

0

0

-

-

-

-

-

Total revenue

1,466,812

1,384,826

1,164,043

920,802

600,233

427,145

389,484

274,340

137,764

55,189

Cost of revenueContent acquisition costs

804,032

734,353

610,362

446,377

314,866

258,748

230,731

148,708

69,357

-

Cost of revenueOther

112,638

102,717

79,972

61,627

42,217

32,282

28,988

22,759

11,559

-

Cost of revenueTicketing service

50,397

59,280

7,121

0

0

-

-

-

-

-

Total cost of revenue

967,067

896,350

697,455

508,004

357,083

291,030

259,719

171,467

-

7,892

Gross profit

499,745

488,476

466,588

412,798

243,150

136,115

129,765

102,873

-

-

Operating expenses
Product development

154,325

140,707

84,135

53,153

31,294

18,901

16,901

13,425

6,736

6,026

Sales and marketing

492,542

490,364

397,842

277,330

169,005

107,373

94,212

65,010

36,250

17,426

General and administrative

190,711

176,164

154,602

112,443

69,300

47,543

42,716

35,428

14,183

6,358

Goodwill impairment

131,997

0

0

-

-

-

-

-

-

-

Contract termination (benefit) fees

-23,044

0

0

-

-

-

-

-

-

-

Total operating expenses

992,619

807,235

636,579

442,926

269,599

173,817

153,829

113,863

138,085

70,648

Content acquisition

-

-

-

-

-

-

-

-

-

32,946

Loss from operations

-492,874

-318,759

-169,991

-30,128

-26,449

-37,702

-24,064

-10,990

-321

-15,459

Interest income

-

-

-

-

-

-

-

59

31

62

Interest expense

29,335

26,144

1,976

528

-

-

-

616

612

898

Total other expense, net

3,024

1,697

756

834

-474

-441

-401

-4,485

-728

-458

Total other expense, net

-26,311

-24,447

-1,220

306

-

-

-

-

-

-

Loss before (provision for) benefit from income taxes

-519,185

-343,206

-171,211

-29,822

-26,923

-38,143

-24,465

-16,032

-1,630

-16,753

(Provision for) benefit from income taxes

-790

-228

-1,550

584

94

5

-3

75

134

-

Net loss

-518,395

-342,978

-169,661

-30,406

-27,017

-38,148

-24,462

-16,107

-1,764

-16,753

Deemed dividend on Series D and Series E redeemable convertible preferred stock

-

-

-

-

-

-

-

-

-

1,443

Accretion of redeemable convertible preferred stock

-

-

-

-

-

-

-

110

300

218

Increase in cumulative dividends payable upon conversion or liquidation of redeemable convertible preferred stock

-

-

-

-

-

-

-

3,648

8,978

6,461

Net loss available to common stockholders

-558,561

-342,978

-169,661

-

-

-

-

-19,865

-11,042

-24,875

Basic and diluted net loss per common share (in dollars per share)

-2.29

-1.49

-0.79

-0.15

-0.15

-0.23

-0.15

-0.19

-1.03

-3.84

Weighted-average basic and diluted common shares

243,637

230,693

213,790

205,273

180,968

168,294

167,956

105,955

10,761

-