Exhibit 99.1
PANDORA REPORTS RECORD 4Q13 & FISCAL YEAR 2013 FINANCIAL RESULTS
· Fiscal 2013 revenue of $427.1 million grew 56% year-over-year; 4Q13 total revenue of $125.1 million grew 54% year-over-year
· 4Q13 total mobile revenue of $80.3 million grew 111% year-over-year, outpacing mobile listener hour growth, which grew 70% year-over year
· Fiscal 2013 total mobile revenue of $255.9 million more than doubled and grew 105%, outpacing mobile listener hour growth, which grew 89% year-over year
OAKLAND, Calif — March 7, 2013 — Pandora (NYSE: P), the leading Internet radio service, today announced financial results for the fourth quarter and fiscal year 2013 ended on January 31, 2013.
“We continue to monetize mobile at record levels and exceeded our expectations for the quarter,” stated Joe Kennedy, Chairman & CEO of Pandora. “We closed the year with a record 8% share of total U.S. radio listening and record mobile monetization that cemented our leadership in mobile advertising. We have completed our technology integration with radio ad buying platforms and are rolling it out to the market. Pandora has been hiring top talent in local radio markets to further increase our share of the $15 billion radio ad market. We are now effectively the largest radio station in almost every major market and begin fiscal year 2014 with extraordinary momentum.”
Fiscal 4Q13 and Fiscal Year 2013 Financial Results
Total Revenue: For the fourth quarter of fiscal 2013, total revenue was $125.1 million, a 54% year-over-year increase. Advertising revenue was $109.0 million, a 51% year-over-year increase. Subscription and other revenue was $16.1 million, a 74% year-over-year increase.
For the fiscal year 2013, total revenue was $427.1 million, a 56% year-over-year increase. Advertising revenue was $375.2 million, a 56% year-over-year increase. Subscription and other revenue was $51.9 million, a 51% year-over-year increase.
Net Loss per Share: For the fourth quarter of fiscal 2013, GAAP basic and diluted net loss per share were ($0.09). Non-GAAP basic and diluted net loss per share were ($0.04), excluding approximately $6.9 million in stock-based compensation. Basic and diluted earnings per share were based on 170.9 million weighted average shares outstanding.
For the fiscal year 2013, GAAP basic and diluted net loss per share were ($0.23). Non-GAAP basic and diluted net loss per share were ($0.08), excluding approximately $25.5 million in stock-based compensation. Basic and diluted earnings per share were based on 168.3 million weighted average shares outstanding.
Cash: For the fourth quarter of fiscal 2013, the company ended with $89.0 million in cash, cash equivalents and short-term investments, compared with $80.5 million at the end of the prior quarter. For the fourth quarter of fiscal 2013, Pandora’s cash generated in operating activities was approximately $8.4 million compared to $1.9 million in the year-ago quarter.
Other Business Metrics
Total listener hours: Total listener hours grew 53% to 4.05 billion for the fourth quarter of fiscal 2013, compared to 2.66 billion for the fourth quarter of fiscal 2012.
For the fiscal year 2013, total listener hours grew 70% to 14.01 billion, compared to 8.23 billion for the fiscal year 2012.
Guidance
Based on information available as of March 7, 2013, the company is providing financial guidance for the first quarter and fiscal year 2014 as follows:
1Q14 Guidance: Revenue is expected to be in the range of $120 million to $125 million. Non-GAAP loss per share is expected to be between ($0.13) and ($0.10). Non-GAAP loss per share excludes stock-based compensation expense, assumes minimal tax expense given our net operating loss position, and 174 million weighted average basic shares outstanding for the first quarter of fiscal 2014.
Fiscal 2014 Guidance: Revenue is expected to be in the range of $600 million to $620 million. Non-GAAP net loss or earnings per share is expected to be between ($0.05) and $0.05. Non-GAAP loss per share excludes stock-based compensation expense, assumes minimal tax expense given our net operating loss position, and 176 million weighted average basic shares and 199 million diluted shares outstanding for fiscal 2014.
4Q13 Financial Results Conference Call: Pandora will host a conference call today at 2 p.m. PT/ 5 p.m. ET to discuss the fourth quarter and fiscal year 2013 financial results with the investment community. A live webcast of the event will be available on the Pandora Investor Relations website at http://investor.pandora.com. A live domestic dial-in is available at (877) 355-0067 or internationally at (443) 853-1239. A domestic replay will be available at (855) 859-2056 or internationally at (404) 537-3406, using passcode 92620516, and available via webcast until March 21, 2013.
About Pandora
Pandora gives people music they love anytime, anywhere, through connected devices. (OK, we’ve added comedy as well so we’re also up for playing some jokes you’ll love.) Personalized stations launch instantly with the input of a single “seed” - a favorite artist, song or genre. The Music Genome Project®, a deeply detailed hand-built musical taxonomy, powers the personalization of Pandora® internet radio by using musicological “DNA” and constant listener feedback to craft personalized stations from a growing collection of more than one million tracks. Tens of millions of people in the U.S. turn on Pandora to hear music they love.
www.pandora.com
“Safe harbor” Statement:
This press release contains forward-looking statements within the Private Securities Litigation Reform Act of 1995, including, but not limited to, statements regarding expected revenue and non-GAAP EPS. These forward-looking statements are based on Pandora’s current assumptions, expectations and beliefs and involve substantial risks and uncertainties that may cause results, performance or achievement to materially differ from those expressed or implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to: our operation in an emerging market and our relatively new and evolving business model; our ability to increase our listener base and listener hours; our ability to attract and retain advertisers; our ability to generate additional revenue on a cost-effective basis; competitive factors; our ability to continue operating under existing laws and licensing regimes; our ability to establish and maintain relationships with makers of mobile devices, consumer electronic products and automobiles; our ability to manage our growth; our ability to continue to innovate and keep pace with changes in technology and our competitors; risks related to service interruptions or security breaches; our ability to integrate with radio advertising buying platforms; and general economic conditions worldwide. Further information on these factors and other risks that may affect our business is included in filings we make with the Securities and Exchange Commission (SEC) from time to time, including our Annual Report on Form 10-K, particularly under the heading “Risk Factors.”
The financial information contained in this press release should be read in conjunction with the consolidated financial statements and notes thereto included in the company’s most recent reports on Form 10-K and Form 10-Q, each as they may be amended from time to time. The company’s results of operations for the current quarter are not necessarily indicative of the company’s operating results for any future periods.
These documents are available online from the SEC or on the SEC Filings section of the Investor Relations section of our website at investor.pandora.com. Information on our website is not part of this release. All forward-looking statements in this press release are based on information currently available to us, and we assume no obligation to update these forward-looking statements in light of new information or future events.
Non-GAAP Financial Measures
To supplement our condensed consolidated financial statements, which are prepared and presented in accordance with accounting principles generally accepted in the United States (“GAAP”), we use the following non-GAAP measures of financial performance: non-GAAP net income (loss) and non-GAAP diluted earnings (loss) per share. The presentation of this additional financial information is not intended to be considered in isolation from, as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. These non-GAAP measures have limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP. In addition, these non-GAAP financial measures may be different from the non-GAAP financial measures used by other companies. These non-GAAP measures should only be used to evaluate our results of operations in conjunction with the corresponding GAAP measures. Management compensates for these limitations by reconciling these non-GAAP financial measures to the most comparable GAAP financial measures within our earnings press releases.
These non-GAAP financial measures differ from GAAP in that they exclude stock-based compensation, which consists of expenses for stock options and other awards under our equity incentive plans. The non-GAAP net income (loss) and non-GAAP historical diluted earnings (loss) per share measures also exclude the applicable change in fair value of certain warrants issued by us. The change in fair value of certain warrants issued by us is included within other expense, and stock-based compensation is included in the following cost and expense line items of our GAAP presentation:
· Cost of revenue - other
· Product development
· Marketing and sales
· General and administrative
Although stock-based compensation is an expense for us and is viewed as a form of compensation, management excludes stock-based compensation from our non-GAAP measures for purposes of evaluating our continuing operating performance primarily because it is a non-cash expense not believed by management to be reflective of our core business, ongoing operating results or future outlook. Furthermore, determining the fair value of both stock-based compensation and stock-derived warrants involves a high degree of estimation and judgment such that the expense recorded may bear little resemblance to the actual value realized upon the future exercise or termination of the related stock-based instruments. In addition, the value of stock-based instruments is determined using formulas that incorporate variables, such as market volatility, that are beyond our control. We believe these non-GAAP financial measures serve as useful metrics for our management and investors because they enable a better understanding of the long-term performance of our core business and facilitate comparisons of our operating results over multiple periods and to those of peer companies, and, when taken together with the corresponding GAAP financial measures and our reconciliations, enhance investors’ overall understanding of our current financial performance.
In the financial tables below, we provide a reconciliation of the most comparable GAAP financial measure to the historical non-GAAP financial measures used in this earnings release.
We estimate revenue generated through both our mobile and other connected devices platform as well as our traditional computer platform. While we believe that such disaggregated revenue estimates provide directional insight for evaluating our efforts to monetize our service through these platforms, we do not validate such disaggregated revenue to the level of financial statement reporting. Such metrics should be seen as indicative only and as management’s best estimate.
###
Contacts:
Dominic Paschel
Corporate Finance & Investor Relations
investor@pandora.com
(510) 842-6960
Mollie Starr
Pandora Corporate Communications
press@pandora.com
(510) 842-6996
Pandora Media, Inc.
Condensed Consolidated Statements of Operations
(In thousands, except per share amounts)
|
|
|
Fiscal Quarter Ended |
|
Fiscal Year Ended |
|
|
|
|
January 31, |
|
January 31, |
|
|
|
|
2012 |
|
2013 |
|
2012 |
|
2013 |
|
|
|
|
(Unaudited) |
|
|
|
|
|
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
Advertising |
|
$ |
72,053 |
|
$ |
108,979 |
|
$ |
239,957 |
|
$ |
375,218 |
|
|
Subscription services and other |
|
9,273 |
|
16,110 |
|
34,383 |
|
51,927 |
|
|
Total revenue |
|
81,326 |
|
125,089 |
|
274,340 |
|
427,145 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
Cost of revenue - Content acquisition costs |
|
48,169 |
|
76,695 |
|
148,708 |
|
258,748 |
|
|
Cost of revenue - Other (1) |
|
6,679 |
|
9,250 |
|
22,759 |
|
32,019 |
|
|
Product development (1) |
|
3,583 |
|
5,153 |
|
13,425 |
|
18,118 |
|
|
Marketing and sales (1) |
|
20,916 |
|
34,084 |
|
65,010 |
|
107,715 |
|
|
General and administrative (1) |
|
10,054 |
|
14,333 |
|
35,428 |
|
48,247 |
|
|
Total costs and expenses |
|
89,401 |
|
139,515 |
|
285,330 |
|
464,847 |
|
|
Loss from operations |
|
(8,075) |
|
(14,426) |
|
(10,990) |
|
(37,702) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
Interest income |
|
28 |
|
19 |
|
59 |
|
95 |
|
|
Interest expense |
|
(123) |
|
(138) |
|
(616) |
|
(535) |
|
|
Other expense, net |
|
- |
|
(2) |
|
(4,485) |
|
(1) |
|
|
Loss before provision for income taxes |
|
(8,170) |
|
(14,547) |
|
(16,032) |
|
(38,143) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
(9) |
|
(10) |
|
(75) |
|
(5) |
|
|
Net loss |
|
$ |
(8,179) |
|
$ |
(14,557) |
|
$ |
(16,107) |
|
$ |
(38,148) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Accretion of redeemable convertible preferred stock |
|
- |
|
- |
|
(110) |
|
- |
|
|
Increase in cumulative dividends payable upon conversion or liquidation of redeemable convertible preferred stock |
|
- |
|
- |
|
(3,648) |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss attributable to common stockholders |
|
$ |
(8,179) |
|
$ |
(14,557) |
|
$ |
(19,865) |
|
$ |
(38,148) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net loss per share attributable to common stockholders |
|
$ |
(0.05) |
|
$ |
(0.09) |
|
$ |
(0.19) |
|
$ |
(0.23) |
|
|
Weighted-average shares used in computing basic and diluted per share amounts |
|
162,275 |
|
170,887 |
|
105,955 |
|
168,294 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Amounts include stock-based compensation expenses as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
2012 |
|
2013 |
|
2012 |
|
2013 |
|
|
Cost of revenue - Other |
|
$ |
186 |
|
$ |
314 |
|
$ |
582 |
|
$ |
1,214 |
|
|
Product development |
|
557 |
|
1,179 |
|
1,638 |
|
4,530 |
|
|
Marketing and sales |
|
1,901 |
|
3,440 |
|
4,866 |
|
12,294 |
|
|
General and administrative |
|
804 |
|
1,957 |
|
2,101 |
|
7,462 |
|
|
|
|
$ |
3,448 |
|
$ |
6,890 |
|
$ |
9,187 |
|
$ |
25,500 |
|
Pandora Media, Inc.
Condensed Consolidated Balance Sheets
(In thousands, except share and per share amounts)
|
|
|
As of January 31, |
|
As of January 31, |
|
|
|
|
2012 |
|
2013 |
|
|
Assets |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
44,126 |
|
$ |
65,725 |
|
|
Short-term investments |
|
46,455 |
|
23,247 |
|
|
Accounts receivable, net |
|
66,738 |
|
103,410 |
|
|
Prepaid expenses and other current assets |
|
2,806 |
|
6,232 |
|
|
Total current assets |
|
160,125 |
|
198,614 |
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
15,576 |
|
17,758 |
|
|
Other assets |
|
2,314 |
|
2,460 |
|
|
Total assets |
|
$ |
178,015 |
|
$ |
218,832 |
|
|
|
|
|
|
|
|
|
Liabilities and stockholders’ equity |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Accounts payable |
|
$ |
2,053 |
|
$ |
4,471 |
|
|
Accrued liabilities |
|
3,838 |
|
7,590 |
|
|
Accrued royalties |
|
33,822 |
|
53,083 |
|
|
Deferred revenue |
|
19,232 |
|
29,266 |
|
|
Accrued compensation |
|
11,962 |
|
21,560 |
|
|
Total current liabilities |
|
70,907 |
|
115,970 |
|
|
|
|
|
|
|
|
|
Other long-term liabilities |
|
2,568 |
|
3,873 |
|
|
Total liabilities |
|
73,475 |
|
119,843 |
|
|
|
|
|
|
|
|
|
Stockholders’ equity: |
|
|
|
|
|
|
Common stock |
|
16 |
|
17 |
|
|
Additional paid-in capital |
|
205,955 |
|
238,552 |
|
|
Accumulated deficit |
|
(101,426) |
|
(139,574) |
|
|
Accumulated other comprehensive loss |
|
(5) |
|
(6) |
|
|
Total stockholders’ equity |
|
104,540 |
|
98,989 |
|
|
Total liabilities and stockholders’ equity |
|
$ |
178,015 |
|
$ |
218,832 |
|
Pandora Media, Inc.
Condensed Consolidated Statements of Cash Flows
(In thousands)
|
|
|
Fiscal Quarter Ended |
|
|
Fiscal Year Ended |
|
|
|
|
January 31, |
|
|
January 31, |
|
|
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
|
2013 |
|
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(8,179 |
) |
|
$ |
(14,557 |
) |
|
$ |
(16,107 |
) |
|
$ |
(38,148 |
) |
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
1,468 |
|
|
1,929 |
|
|
4,455 |
|
|
7,076 |
|
|
Loss on disposition of assets |
|
13 |
|
|
- |
|
|
296 |
|
|
23 |
|
|
Stock-based compensation |
|
3,448 |
|
|
6,890 |
|
|
9,187 |
|
|
25,500 |
|
|
Remeasurement of preferred stock warrants |
|
- |
|
|
- |
|
|
4,499 |
|
|
- |
|
|
Amortization of premium on investments |
|
246 |
|
|
81 |
|
|
246 |
|
|
360 |
|
|
Amortization of debt issuance costs and debt discount |
|
66 |
|
|
66 |
|
|
190 |
|
|
264 |
|
|
Changes in assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
(6,491 |
) |
|
(5,546 |
) |
|
(24,526 |
) |
|
(36,672 |
) |
|
Prepaid expenses and other assets |
|
(555 |
) |
|
(1,716 |
) |
|
156 |
|
|
(3,752 |
) |
|
Accounts payable and accrued liabilities |
|
(1,124 |
) |
|
431 |
|
|
(865 |
) |
|
4,963 |
|
|
Accrued royalties |
|
8,200 |
|
|
8,653 |
|
|
15,742 |
|
|
19,261 |
|
|
Accrued compensation |
|
3,743 |
|
|
9,841 |
|
|
8,147 |
|
|
9,598 |
|
|
Deferred revenue |
|
800 |
|
|
2,290 |
|
|
3,322 |
|
|
10,034 |
|
|
Reimbursement of cost of leasehold improvements |
|
241 |
|
|
- |
|
|
616 |
|
|
1,243 |
|
|
Net cash provided by operating activities |
|
1,876 |
|
|
8,362 |
|
|
5,358 |
|
|
(250 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
(2,620 |
) |
|
(1,599 |
) |
|
(11,644 |
) |
|
(7,580 |
) |
|
Purchases of short-term investments |
|
(29,956 |
) |
|
(15,044 |
) |
|
(66,890 |
) |
|
(65,168 |
) |
|
Maturities of short-term investments |
|
19,984 |
|
|
14,473 |
|
|
19,984 |
|
|
87,933 |
|
|
Net cash provided by (used in) investing activities |
|
(12,592 |
) |
|
(2,170 |
) |
|
(58,550 |
) |
|
15,185 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayments of debt |
|
- |
|
|
- |
|
|
(7,596 |
) |
|
- |
|
|
Proceeds from issuance of common stock |
|
1,246 |
|
|
1,812 |
|
|
2,074 |
|
|
6,877 |
|
|
Tax withholdings related to net share settlements of restricted stock units |
|
- |
|
|
- |
|
|
- |
|
|
(208 |
) |
|
Proceeds from exercise of preferred stock warrants |
|
- |
|
|
- |
|
|
165 |
|
|
- |
|
|
Proceeds from initial public offering, net of offering costs |
|
(280 |
) |
|
- |
|
|
90,632 |
|
|
- |
|
|
Payment of dividends to preferred stockholders at initial public offering |
|
- |
|
|
- |
|
|
(31,005 |
) |
|
- |
|
|
Net cash provided by financing activities |
|
966 |
|
|
1,812 |
|
|
54,270 |
|
|
6,669 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effects of foreign currency translation on cash and cash equivalents |
|
- |
|
|
(4 |
) |
|
- |
|
|
(5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
(9,750 |
) |
|
8,000 |
|
|
1,078 |
|
|
21,599 |
|
|
Cash and cash equivalents at beginning of period |
|
53,876 |
|
|
57,725 |
|
|
43,048 |
|
|
44,126 |
|
|
Cash and cash equivalents at end of period |
|
$ |
44,126 |
|
|
$ |
65,725 |
|
|
$ |
44,126 |
|
|
$ |
65,725 |
|
Pandora Media, Inc.
Reconciliation of GAAP to Non-GAAP Measures
(In thousands, except per share data)
(Unaudited)
|
|
|
Fiscal Quarter Ended |
|
Fiscal Year Ended |
|
|
|
January 31, |
|
January 31, |
|
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
|
2013 |
|
|
Net loss and net loss per share reconciliations |
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net loss |
|
$ |
(8,179 |
) |
|
$ |
(14,557 |
) |
|
$ |
(16,107 |
) |
|
$ |
(38,148 |
) |
|
Stock-based compensation |
|
3,448 |
|
|
6,890 |
|
|
9,187 |
|
|
25,500 |
|
|
Change in the fair value of the warrant |
|
- |
|
|
- |
|
|
4,499 |
|
|
- |
|
|
Non-GAAP net loss |
|
$ |
(4,731 |
) |
|
$ |
(7,667 |
) |
|
$ |
(2,421 |
) |
|
$ |
(12,648 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net loss per common share - basic |
|
$ |
(0.03 |
) |
|
$ |
(0.04 |
) |
|
$ |
(0.02 |
) |
|
$ |
(0.08 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding - basic* |
|
162,275 |
|
|
170,887 |
|
|
158,335 |
|
|
168,294 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net loss per common share - diluted |
|
$ |
(0.03 |
) |
|
$ |
(0.04 |
) |
|
$ |
(0.02 |
) |
|
$ |
(0.08 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding - diluted* |
|
N/A |
|
|
N/A |
|
|
N/A |
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses reconciliation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP costs and expenses |
|
$ |
89,401 |
|
|
$ |
139,515 |
|
|
$ |
285,330 |
|
|
$ |
464,847 |
|
|
Stock-based compensation |
|
(3,448 |
) |
|
(6,890 |
) |
|
(9,187 |
) |
|
(25,500 |
) |
|
Non-GAAP costs and expenses |
|
$ |
85,953 |
|
|
$ |
132,625 |
|
|
$ |
276,143 |
|
|
$ |
439,347 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from operations reconciliation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP loss from operations |
|
$ |
(8,075 |
) |
|
$ |
(14,426 |
) |
|
$ |
(10,990 |
) |
|
$ |
(37,702 |
) |
|
Stock-based compensation in cost of revenue |
|
186 |
|
|
314 |
|
|
582 |
|
|
1,214 |
|
|
Stock-based compensation in product development |
|
557 |
|
|
1,179 |
|
|
1,638 |
|
|
4,530 |
|
|
Stock-based compensation in marketing and sales |
|
1,901 |
|
|
3,440 |
|
|
4,866 |
|
|
12,294 |
|
|
Stock-based compensation in general and administrative |
|
804 |
|
|
1,957 |
|
|
2,101 |
|
|
7,462 |
|
|
Non-GAAP loss from operations |
|
$ |
(4,627 |
) |
|
$ |
(7,536 |
) |
|
$ |
(1,803 |
) |
|
$ |
(12,202 |
) |
*Weighted-average common shares for the twelve months ended January 31, 2012 have been computed to give effect to the conversion of the convertible preferred stock and warrants into common stock as though the conversion had occurred at the beginning of the period.
Pandora Media, Inc.
Monetization: RPM History
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Year Ended January 31, 2012 |
|
Fiscal Year Ended January 31, 2013 |
|
|
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
FY |
|
Q1 |
|
Q2 |
|
Q3 |
|
Q4 |
|
FY |
|
|
Advertising RPM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traditional Computer |
|
$ |
55.33 |
|
|
$ |
69.86 |
|
|
$ |
67.26 |
|
|
$ |
59.62 |
|
|
$ |
62.68 |
|
|
$ |
46.52 |
|
|
$ |
57.14 |
|
|
$ |
58.03 |
|
|
$ |
53.53 |
|
|
$ |
53.73 |
|
|
Mobile and other connected devices |
|
$ |
18.42 |
|
|
$ |
23.74 |
|
|
$ |
22.74 |
|
|
$ |
19.34 |
|
|
$ |
21.05 |
|
|
$ |
17.88 |
|
|
$ |
22.17 |
|
|
$ |
25.59 |
|
|
$ |
23.51 |
|
|
$ |
22.53 |
|
|
Total advertising |
|
$ |
30.02 |
|
|
$ |
35.30 |
|
|
$ |
34.42 |
|
|
$ |
29.71 |
|
|
$ |
32.22 |
|
|
$ |
24.82 |
|
|
$ |
29.48 |
|
|
$ |
32.40 |
|
|
$ |
29.26 |
|
|
$ |
29.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total RPM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Traditional Computer |
|
$ |
53.39 |
|
|
$ |
64.52 |
|
|
$ |
62.06 |
|
|
$ |
56.22 |
|
|
$ |
58.84 |
|
|
$ |
45.54 |
|
|
$ |
55.02 |
|
|
$ |
56.40 |
|
|
$ |
52.82 |
|
|
$ |
52.36 |
|
|
Mobile and other connected devices |
|
$ |
19.36 |
|
|
$ |
24.67 |
|
|
$ |
23.60 |
|
|
$ |
20.15 |
|
|
$ |
21.93 |
|
|
$ |
18.86 |
|
|
$ |
23.32 |
|
|
$ |
26.96 |
|
|
$ |
25.05 |
|
|
$ |
23.83 |
|
|
Total |
|
$ |
31.57 |
|
|
$ |
36.48 |
|
|
$ |
35.30 |
|
|
$ |
30.62 |
|
|
$ |
33.32 |
|
|
$ |
26.09 |
|
|
$ |
30.68 |
|
|
$ |
33.73 |
|
|
$ |
30.86 |
|
|
$ |
30.49 |
|