Need an investment idea? Check out Popular Stocks and S2O Stock Screener.

Market Price

Price is unknown


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

Pandora Media, Inc. provides music discovery platform services in the United States and internationally. The company offers streaming radio and on-demand music services, which enable the listeners to create personalized stations and playlists, as well as search and play songs and albums on-demand. It also provides Pandora—Ad-Supported Radio Service, an ad-supported service that allows listeners to access a catalog of music, comedy, livestreams, and podcasts through its personalized playlist generating system for free across its various delivery platforms, as well as Premium Access, a service to listeners to access on-demand listening experience; and Pandora Plus, a subscription radio service, which also includes replays, additional skipping of songs, offline listening, higher quality audio on supported devices, and longer timeout-free listening. In addition, the company offers Pandora Premium, an on-demand subscription service that provides users the ability to search, play, and collect songs and albums; build playlists on their own or with the tap of a button; listen to curated playlists; and share playlists on social networks. Pandora Media, Inc. was founded in 2000 and is headquartered in Oakland, California.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Jan '09 Jan '10 Jan '11 Jan '12 Oct '12 Jan '13 Oct '13 Dec '14 Dec '15 Dec '16 Dec '17
Equity (BVPS) 0.00
0.11
0.27
0.64
2.60
2.59
2.32
2.58
0.68
growth rate 145.5% 137.0% 59.6% -0.4% -10.4% 11.2% -73.6%
Earnings BIT -28.23
-16.75
-1.63
-16.03
-26.92
-30.13
-112.09
-318.76
-337.83
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Avg.PE -71.40
-23.70
-23.70
-23.70
-23.70
-2.97
growth rate 0.0% 0.0% 0.0% 0.0% 0.0%
ROA -169.18
-58.82
-1.28
-14.33
-19.23
-4.06
-17.05
-28.28
-47.51
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
ROE 0.00
-98.30
-4.00
-184.53
-37.49
-5.21
-25.58
-52.86
-158.02
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
ROIC -179.36
-37.05
-5.21
-18.89
-33.81
-80.05
growth rate 0.0% 0.0% 0.0% 0.0% 0.0%
Cur. Ratio 0.82
2.01
1.71
2.26
1.71
3.94
2.95
2.46
4.03
growth rate 145.1% -14.9% 32.2% -13.0% 51.8% -25.1% -16.6% 63.8%
Quick Ratio 0.80
1.88
1.64
2.22
1.66
3.84
2.79
2.15
3.70
growth rate 135.0% -12.8% 35.4% -13.5% 52.1% -27.3% -22.9% 72.1%
Leverage 1.70
2.21
1.28
1.67
2.14
7.64
growth rate 14.0% -23.9% 30.5% 28.1% 257.0%
Balance Sheet Jan '09 Jan '10 Jan '11 Jan '12 Oct '12 Jan '13 Oct '13 Dec '14 Dec '15 Dec '16 Dec '17
Acct.Receivable 4.40
19.20
42.21
66.74
103.41
218.44
289.98
318.37
340.23
growth rate 336.4% 119.9% 58.1% 24.5% 45.3% 32.8% 9.8% 6.9%
Acct.Payable 29.39
51.68
86.70
10.83
17.90
15.22
14.90
growth rate 75.8% 29.5% -64.7% 65.3% -14.9% -2.2%
Cur.Assets 14.50
37.70
88.78
160.13
198.61
588.41
683.51
625.82
912.16
growth rate 160.0% 135.5% 80.4% 11.4% 72.1% 16.2% -8.4% 45.8%
Total Assets 16.70
40.30
99.21
178.02
218.83
749.29
1,240.66
1,184.81
1,166.32
growth rate 141.3% 146.2% 79.4% 10.9% 85.0% 65.6% -4.5% -1.6%
Cash 9.60
16.20
43.05
44.13
65.73
175.96
334.67
199.94
499.60
growth rate 68.8% 165.7% 2.5% 22.0% 63.6% 90.2% -40.3% 149.9%
Inventory 0.00 0.00 0.00 0.00 0.00
growth rate
Cur.Liabilities 17.60
18.70
52.06
70.91
115.97
149.16
231.83
254.12
226.28
growth rate 6.3% 178.4% 36.2% 27.9% 13.4% 55.4% 9.6% -11.0%
Liabilities 80.20
128.00
55.56
73.48
119.84
165.93
497.27
630.55
522.80
growth rate 59.6% -56.6% 32.3% 27.7% 17.7% 199.7% 26.8% -17.1%
LT Debt 0.00
4.10
0.84
0.00
0.00
234.58
234.58
342.25
273.01
growth rate -79.6% -100.0% 0.0% 45.9% -20.2%
Equity 0.00
17.04
43.65
104.54
98.99
583.36
743.39
554.26
152.68
growth rate 156.2% 139.5% -2.7% 142.8% 27.4% -25.4% -72.5%
Common Shares 15.00
15.00
15.00
106.00
168.00
205.00
214.00
231.00
244.00
growth rate 0.0% 0.0% 606.7% 25.9% 10.5% 4.4% 7.9% 5.6%
Cash Flow Statement Jan '09 Jan '10 Jan '11 Jan '12 Oct '12 Jan '13 Oct '13 Dec '14 Dec '15 Dec '16 Dec '17
Capital Expenditures 0.60
1.90
8.21
7.58
7.58
25.47
23.51
59.77
15.66
growth rate 216.7% 332.2% -3.9% 0.0% 83.3% -7.7% 154.2% -73.8%
Cash Dividends 0.00 0.00 0.00 0.00 0.00
growth rate
Cash From OA -14.70
-27.47
3.54
-0.25
-0.25
21.03
-42.08
-181.69
-210.71
growth rate 0.0% 100.0% -100.0% 0.0% 100.0% -100.0% 0.0% 0.0%
FCF per Share -0.13
0.10
-1.42
-1.12
growth rate 100.0% -100.0% 0.0%
Sale Purchase of Stock 28.26
92.87
6.67
23.33
12.74
13.16
20.70
growth rate 228.6% -73.2% 87.0% -45.4% 3.3% 57.4%
FCF -15.00
-29.00
-5.00
-6.00
-7.83
-8.00
-32.20
-9.00
-74.00
-272.00
-247.00
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Income Statement Jan '09 Jan '10 Jan '11 Jan '12 Oct '12 Jan '13 Oct '13 Dec '14 Dec '15 Dec '16 Dec '17
Sales 19.30
55.20
137.76
427.15
427.15
920.80
1,164.04
1,384.83
1,466.81
growth rate 186.0% 149.6% 76.1% 0.0% 46.8% 26.4% 19.0% 5.9%
Op.Income -27.40
-15.50
-1.76
-38.15
-38.15
-30.13
-112.09
-318.76
-337.83
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
IBT -28.20
-16.80
-1.63
-38.14
-38.14
-29.82
-171.21
-343.21
-519.19
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Net Income -28.20
-16.80
-1.76
-38.15
-38.15
-30.41
-169.66
-342.98
-518.40
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
EPS 0.00
0.00
-1.03
-0.19
-0.23
-0.23
-0.15
-0.79
-1.49
-2.29
growth rate 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Gross Profit 11.90
47.30
56.85
136.12
136.12
412.80
524.49
488.48
499.75
growth rate 297.5% 20.2% 54.7% 0.0% 74.2% 27.1% -6.9% 2.3%
R&D 6.10
6.00
6.74
18.90
18.90
53.15
84.14
140.71
154.33
growth rate -1.6% 12.3% 67.5% 0.0% 67.7% 58.3% 67.2% 9.7%

Quarterly Statements

Item Name Sep '17 Dec '17 Mar '18 Jun '18 Sep '18
Earnings BIT -59.37
-41.62
-122.23
-94.14
-49.26
growth rate 0.0% 0.0% 0.0% 0.0%
Balance Sheet Sep '17 Dec '17 Mar '18 Jun '18 Sep '18
Acct.Receivable 312.28
340.23
269.58
339.59
373.42
growth rate 9.0% -20.8% 26.0% 10.0%
Acct.Payable 8.44
14.90
15.76
17.70
28.41
growth rate 76.4% 5.8% 12.3% 60.5%
Cur.Assets 912.15
912.16
869.96
806.56
818.95
growth rate 0.0% -4.6% -7.3% 1.5%
Total Assets 1,165.53
1,166.32
1,084.87
1,167.94
1,172.80
growth rate 0.1% -7.0% 7.7% 0.4%
Cash 493.18
499.60
454.92
293.00
287.52
growth rate 1.3% -8.9% -35.6% -1.9%
Inventory
growth rate
Cur.Liabilities 218.15
226.28
240.26
295.24
325.99
growth rate 3.7% 6.2% 22.9% 10.4%
Liabilities 512.62
522.80
541.38
571.42
606.92
growth rate 2.0% 3.6% 5.6% 6.2%
LT Debt 267.40
273.01
278.41
250.27
255.27
growth rate 2.1% 2.0% -10.1% 2.0%
Equity 169.33
152.68
45.28
90.84
52.61
growth rate -9.8% -70.4% 100.6% -42.1%
Common Shares 0.03
0.03
0.03
0.03
0.03
growth rate 0.0% 4.0% 3.9% 0.0%
Cash Flow Statement Sep '17 Dec '17 Mar '18 Jun '18 Sep '18
Capital Expenditures 4.32
2.80
3.41
1.58
2.30
growth rate -35.3% 22.0% -53.7% 45.6%
Cash Dividends
growth rate
Cash From OA -79.20
7.92
17.40
-49.36
-27.14
growth rate 100.0% 119.7% -100.0% 0.0%
Sale Purchase of Stock 6.56
4.86
0.29
2.41
growth rate -26.0% -94.1% 746.3%
FCF -83.52
5.12
13.99
-50.94
-29.44
growth rate 100.0% 173.1% -100.0% 0.0%
Income Statement Sep '17 Dec '17 Mar '18 Jun '18 Sep '18
Sales 378.64
395.34
319.23
384.79
417.63
growth rate 4.4% -19.3% 20.5% 8.5%
Op.Income -59.37
-41.62
-122.23
-94.14
-49.26
growth rate 0.0% 0.0% 0.0% 0.0%
IBT -65.98
-46.42
-131.63
-99.11
-63.54
growth rate 0.0% 0.0% 0.0% 0.0%
Net Income -66.24
-44.75
-131.71
-91.98
-63.67
growth rate 0.0% 0.0% 0.0% 0.0%
EPS
growth rate
Gross Profit 135.86
146.44
74.80
125.21
156.13
growth rate 7.8% -48.9% 67.4% 24.7%
R&D 39.47
34.04
35.88
40.35
42.55
growth rate -13.8% 5.4% 12.5% 5.5%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

F (0.00)

YOY Growth Grade:

F (5.30)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

Current EPS is negative, therefore value price cannot be calculated.

PE and EPS

Historical Current Forward
PE 0.00 -5.97 0.00
EPS / Growth 22.5% -1.40 32.2%

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 1.0%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 1.0% 18.6% 18.6%
Future PE 0.00 0.00 12.37
Future EPS 0.00 0.00 0.00
Value Price
MOS %
0.00
0.00
0.00
MOS Price 0.00 0.00 0.00
IRT

Graham Number:

Current EPS is negative, therefore Graham Number cannot be calculated.
NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.