Company Quick10K Filing
Pandora
10-Q 2018-09-30 Filed 2018-11-05
10-Q 2018-06-30 Filed 2018-07-31
10-Q 2018-03-31 Filed 2018-05-04
10-K 2017-12-31 Filed 2018-02-26
10-Q 2017-09-30 Filed 2017-11-02
10-Q 2017-06-30 Filed 2017-08-01
10-Q 2017-03-31 Filed 2017-05-09
10-K 2016-12-31 Filed 2017-02-16
10-Q 2016-09-30 Filed 2016-10-27
10-Q 2016-06-30 Filed 2016-07-26
10-Q 2016-03-31 Filed 2016-05-02
10-K 2015-12-31 Filed 2016-02-18
10-Q 2015-09-30 Filed 2015-10-26
10-Q 2015-06-30 Filed 2015-07-24
10-Q 2015-03-31 Filed 2015-04-27
10-K 2014-12-31 Filed 2015-02-11
10-Q 2014-09-30 Filed 2014-10-28
10-Q 2014-06-30 Filed 2014-07-29
10-Q 2014-03-31 Filed 2014-04-29
10-Q 2013-10-31 Filed 2013-11-27
10-Q 2013-07-31 Filed 2013-08-27
10-Q 2013-04-30 Filed 2013-05-29
10-K 2013-01-31 Filed 2013-03-18
10-Q 2012-10-31 Filed 2012-12-07
10-Q 2012-07-31 Filed 2012-09-04
10-Q 2012-04-30 Filed 2012-06-04
10-K 2012-01-31 Filed 2012-03-19
10-Q 2011-10-31 Filed 2011-11-29
10-Q 2011-07-31 Filed 2011-09-02
8-K 2019-02-01
8-K 2019-01-31
8-K 2019-01-29
8-K 2019-01-25
8-K 2019-01-17
8-K 2018-12-21
8-K 2018-11-19
8-K 2018-11-05
8-K 2018-10-24
8-K 2018-09-23
8-K 2018-07-31
8-K 2018-06-01
8-K 2018-05-25
8-K 2018-05-24
8-K 2018-05-21
8-K 2018-05-03
8-K 2018-02-21
8-K 2018-01-31
8-K 2017-12-29

Pandora Financials

P Metrics, Comps, Filings

Quarterly | Annual

Valuation ($BB)

Market Cap, Enterprise Value

Balance Sheet ($BB)

Assets, Equity

Income Statement ($BB Quarterly)

Revenue, G Profit, Net Income

Cash Flow ($BB Quarterly)

Ops, Inv, Fin

Comps ($MM TTM) Market Cap Gross Margin EV/EBITDA Ret on Assets Assets Liabilities Revenue G Profit Net Income EBITDA EV
Nexstar Media Group (NXST) 4,879 0% 22.5 2% 14,103 12,153 2,737 0 276 582 13,080
Tribune Media (TRCO) 4,127 0% 6.7 4% 8,463 4,796 2,016 0 364 855 5,726
Sinclair Broadcast (SBGI) 3,952 0% 35.7 0% 17,779 14,742 3,511 0 17 419 14,945
TEGNA (TGNA) 3,218 46% 15.5 3% 6,902 5,381 1,606 732 202 478 7,417
Pandora (P) 2,533 33% -9.4 -28% 1,173 607 1,517 503 -332 -255 2,401
Gray Television (GTN) 1,605 0% 14.8 2% 7,104 5,051 1,871 0 173 363 5,379
Central European Media Enterprises (CETV) 1,205 45% 8.6 9% 1,339 805 697 311 126 206 1,765
EW Scripps (SSP) 1,014 0% 18.8 -0% 3,506 2,613 1,348 0 -7 155 2,913
Entercom Communications (ETM) 470 0% -12.0 -8% 4,185 2,818 1,487 0 -320 -180 2,166
Entravision Communications (EVC) 272 0% 37.7 -3% 688 402 285 0 -20 12 464
Townsquare Media (TSQ) 192 0% 13.1 -0% 1,030 681 428 0 -2 52 677
Urban One (UONE) 110 15% 11.1 10% 1,262 1,063 445 67 123 88 972
Beasley Broadcast Group (BBGI) 88 0% 10.2 1% 740 458 189 0 9 32 329
Emmis Communications (EMMS) 59 0% 7.3 2% 260 158 114 0 4 19 135
Salem Media (SALM) 43 0% 36.2 -4% 586 392 189 0 -23 8 293
NTN Buzztime (NTN) 7 0% 29.0 -5% 15 9 15 0 -1 0 6
Saga Communications (SGA) 0 0% -1.5 6% 249 59 124 0 14 20 -31
Akazoo (SONG)
Liberty Media Corporation (BATRA)
Phoenix New Media (FENG) 0% 4,631 1,240 0 0 0 0 -444

Balance Sheet ($MM)2011-07-312011-10-312012-01-312012-04-302012-07-312012-10-312013-01-312013-04-302013-07-312013-10-312014-03-312014-06-302014-09-302014-12-312015-03-312015-06-302015-09-302015-12-312016-03-312016-06-302016-09-302016-12-312017-03-312017-06-302017-09-302017-12-312018-03-312018-06-302018-09-30
Cash955444458281897569448161158149176221204243335303238208200171210493500544421388
Accounts Receivable
Inventory
PP&E121416151616312123283940427847555612281102118213129121118248114111108
Assets1651701781721842022192102356386626807027497507808211,2411,1921,1591,2371,1851,0981,0311,1661,1661,0851,1681,173
Accounts Payable2222344778101113111516201810614152113815161828
Long-Term Debt10235239243337342347352267273278250255
Liabilities616273809097120129147152156161160166187205298497522531630631635644513523541571607
Stockholders' Equity1041081059294105998188486507518542583563576523743670628607554463214169153459153
Income Statement ($MM)2011-07-312011-10-312012-01-312012-04-302012-07-312012-10-312013-01-312013-04-302013-07-312013-10-312014-03-312014-06-302014-09-302014-12-312015-03-312015-06-302015-09-302015-12-312016-03-312016-06-302016-09-302016-12-312017-03-312017-06-302017-09-302017-12-312018-03-312018-06-302018-09-30
Revenue67758181101120125126163180194219240268231286312336297343352393316377379395319385418
Cost of Revenue5677123125127133142150233172207217215256232244243249244260261
Gross Profit6269757471931131358913579164901261371378413313614675125156
R&D344444578912171315161922283634343840413934364043
SG&A2327313441394854647488116101108121133143155164164158180170204156154166179172
Tax000-00000000000000-20-200000-20-70
Net Income-21-8-20-52-15-29-8-2-29-12-212-48-16-86-19-115-76-62-90-132-275-66-45-132-92-64
Cash Flow ($MM)2011-07-312011-10-312012-01-312012-04-302012-07-312012-10-312013-01-312013-04-302013-07-312013-10-312014-03-312014-06-302014-09-302014-12-312015-03-312015-06-302015-09-302015-12-312016-03-312016-06-302016-09-302016-12-312017-03-312017-06-302017-09-302017-12-312018-03-312018-06-302018-09-30
Cash Operating02-1138-13-24-2-752527-1012-71-13-45-120-3-36-103-79817-49
Cash Investing-41-1390-2-1-139-93-0-16-216-1026-134-19-21-3-814130-5-62-111
Cash Financing-11222414376114342312971293451642074-0-2