Rocket


Overview
Financials
News + Filings
Key Docs
Charts
Ownership
Insiders

 
 

Pandora Media, Inc. (P) Add to portfolio

1m | 3m | 6m | 1y | 2y | 5y | 10y
Price: $8.38 Metrics
OS: 269.8 M -64 % ROE
Market cap: $2.26 B -92 % ROIC
Net cash: $132 M $0.49 per share
EV: $2.13 B

 
TTM Valuation
EBITDA ($263) M
EBIT ($321) M
EPS ($1.41)

Recent News + Filings   (All items)

Financial Summary   (All financials)
In millions, except per share itemsDec-31-17Dec-31-16Dec-31-15Dec-31-14Dec-31-13Jan-31-13Dec-31-12Jan-31-12
Revenues1,466.81,384.81,164.0920.8600.2427.1389.5274.3
            Revenue growth5.9%19.0%26.4%53.4%54.1%55.7% 99.1%
Cost of goods sold967.1896.4697.5508.0357.1291.0259.722.8
Gross profit499.7488.5466.6412.8243.2136.1129.8251.6
            Gross margin34.1%35.3%40.1%44.8%40.5%31.9%33.3%91.7%
Sales and marketing492.5490.4397.8277.3169.0107.494.265.0
Research and development154.3140.784.153.231.318.916.913.4
General and administrative190.7176.2154.6112.469.347.542.735.4
EBITA-347.8-298.3-166.6-29.4-26.4-37.7-24.1-11.0
            EBITA margin-23.7%-21.5%-14.3%-3.2%-4.4%-8.8%-6.2%-4.0%
Amortization of intangibles13.120.53.40.7    
EBIT-360.9-318.8-170.0-30.1-26.4-37.7-24.1-11.0
            EBIT margin-24.6%-23.0%-14.6%-3.3%-4.4%-8.8%-6.2%-4.0%
Pre-tax income-519.2-343.2-171.2-29.8-26.9-38.1-24.5-16.0
Income taxes-0.8-0.2-1.60.60.10.00.00.1
            Tax rate0.2%0.1%0.9%   0.0% 
Net income-558.6-343.0-169.7-30.4-27.0-38.1-24.5-19.9
            Net margin-38.1%-24.8%-14.6%-3.3%-4.5%-8.9%-6.3%-7.2%
 
Diluted EPS($2.29)($1.49)($0.79)($0.15)($0.15)($0.23)($0.15)($0.19)
Shares outstanding (diluted)243.6230.7213.8205.3181.0168.3168.0106.0
 
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.

Rocket Data Systems, Inc. © 2019 | Contact Us | Data Disclaimer | Terms of Use | Privacy