GPRO
GoPro Inc.
$1.22
-$0.04(-3.17%)
58
Overall
60
Value
80
Tech
36
Quality
Market Cap
$244.38M
Volume
5.20M
52W Range
$0.57 - $3.05
Target Price
$1.30
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $1.2B | $1.2B | $1.1B | $1.2B | $891.9M | $1.2B | $1.1B | $1.0B | $801.5M | $652.0M | ||
| Total Revenue | $1.2B | $1.2B | $1.1B | $1.2B | $891.9M | $1.2B | $1.1B | $1.0B | $801.5M | $652.0M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-723.6M | $-795.2M | $-786.9M | $781.9M | $577.4M | $684.0M | $686.7M | $681.9M | $530.2M | $432.4M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $461.9M | $384.5M | $361.4M | $412.8M | $314.5M | $477.1M | $406.8M | $323.6M | $271.3M | $219.2M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-834.9M | $-548.0M | $-455.4M | $415.1M | $351.3M | $363.9M | $367.9M | $399.0M | $406.3M | $302.5M | ||
| Research & Development | $358.9M | $229.3M | $167.3M | $142.9M | $131.6M | $141.5M | $139.9M | $165.7M | $185.9M | $126.8M | ||
| Research Expense | $358.9M | $229.3M | $167.3M | $142.9M | $131.6M | $141.5M | $139.9M | $165.7M | $185.9M | $126.8M | ||
| Selling, General & Administrative | $476.0M | $318.7M | $288.1M | $1.1B | $219.7M | $222.4M | $228.0M | $233.3M | $220.4M | $157.1M | ||
| Selling & Marketing Expenses | $368.6M | $236.6M | $222.1M | $988.3M | $151.4M | $156.7M | $167.0M | $169.6M | $160.6M | $100.8M | ||
| General & Administrative Expenses | $107.4M | $82.1M | $66.0M | $65.8M | $68.4M | $65.7M | $61.0M | $63.8M | $59.8M | $56.4M | ||
| Promotion & Advertising | $-106.0M | $-61.3M | $-73.0M | $67.3M | $34.1M | $35.8M | $40.8M | -- | -- | -- | ||
| Salaries & Wages | $-69.5M | $-54.0M | $-41.9M | -- | $30.0M | $38.6M | $-8.6M | -- | -- | -- | ||
| Depreciation & Amortization | $-32.4M | $-32.4M | $-23.6M | $18.5M | $14.5M | $9.8M | $8.5M | $6.2M | $4.9M | -- | ||
| Depreciation & Amortization | $-32.4M | $-32.4M | $-23.6M | $18.5M | $14.5M | $9.8M | $8.5M | -- | -- | -- | ||
| Amortization | $-9.1M | $-14.3M | $-19.5M | $155.4M | $156.8M | $160.7M | $146.5M | $2.0M | $157.5M | -- | ||
| Other Operating Expenses | $-20.6M | $-20.0M | $-13.6M | $-250.0K | $-2.5M | $-3.1M | $-2.5M | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-373.0M | $-163.5M | $-94.0M | $-2.3M | $-36.8M | $113.2M | $39.0M | $-75.5M | $-135.0M | $-83.3M | ||
| EBITDA | $-330.5M | $-115.9M | $-45.8M | $42.4M | $-22.6M | $124.0M | $54.8M | $-56.9M | $-126.6M | $-84.4M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $3.0M | $13.7M | $18.7M | $19.2M | $20.3M | $22.9M | $6.2M | $4.7M | $3.3M | -- | ||
| Intinc | -- | -- | -- | -- | -- | -- | $3.1M | -- | $-3.3M | $-8.5M | ||
| Net Non-Operating Interest Income/Expense | $-3.0M | $-13.7M | $-18.7M | $-19.2M | $-20.3M | $-22.9M | $-6.2M | $-4.7M | $-3.3M | $-8.5M | ||
| Other Income/Expense | $-787.0K | $-733.0K | $-5.0M | $-2.5M | $4.9M | $176.0K | $1.5M | $-12.4M | $-5.3M | $-345.0K | ||
| Other Special Charges | $787.0K | $733.0K | $5.0M | $2.5M | $-4.9M | $-176.0K | $1.7M | $12.4M | $5.3M | $345.0K | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-43.1M | $-20.3M | $-22.7M | $1.5M | $25.4M | $1.2M | $8.5M | -- | -- | -- | ||
| Special Income Charges | $49.4M | $20.3M | $22.7M | $-1.5M | $-577.4M | $-1.2M | $-8.5M | $-738.0K | $-24.4M | $-18.6M | ||
| Impairment of Capital Assets | $-6.3M | -- | -- | -- | -- | -- | -- | -- | -- | $18.6M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-372.2M | $-162.7M | $-89.0M | $159.0K | $-41.7M | $113.0M | $40.7M | $-63.0M | $-133.1M | $-91.4M | ||
| Pre-Tax Income | $-375.2M | $-176.4M | $-107.7M | $-19.1M | $-62.0M | $90.1M | $34.5M | $-67.7M | $-133.1M | $-91.4M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $43.8M | $6.5M | $1.4M | $-4.4M | $4.8M | $-281.1M | $5.6M | $-14.6M | $299.2M | $2.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $-419.0M | $-182.9M | $-109.0M | $-14.6M | $-66.8M | $371.2M | $28.8M | $-53.2M | $-432.3M | $-93.5M | ||
| Net Income (Continuing Operations) | $-419.0M | $-182.9M | $-109.0M | $-14.6M | $-66.8M | $371.2M | $28.8M | $-53.2M | $-432.3M | $-93.5M | ||
| Net Income (Discontinued Operations) | $-419.0M | $-182.9M | $-109.0M | $-14.6M | $-66.8M | $371.2M | $28.8M | $-53.2M | $-432.3M | $-93.5M | ||
| Net Income (Common Stockholders) | $-419.0M | $-182.9M | $-109.0M | $-14.6M | $-66.8M | $371.2M | $28.8M | $-53.2M | $-432.3M | $-93.5M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $-71.9M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-1.6B | $-1.3B | $-1.2B | $1.2B | $928.7M | $1.0B | $1.1B | $1.1B | $936.5M | $734.9M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $139.4M | $138.1M | $139.5M | $144.9M | $149.0M | $154.3M | $156.2M | $153.3M | $153.1M | -- | ||
| Average Shares Outstanding (Diluted) | $139.4M | $138.1M | $139.8M | $144.9M | -- | $163.2M | $178.3M | $153.3M | $153.1M | $158.6M | ||
| Shares Outstanding | $142.1M | $146.2M | $150.2M | $156.0M | $151.5M | $156.5M | $154.9M | $149.9M | $157.4M | $164.2M | ||
| Basic EPS | $-3.01 | $-1.32 | -- | $-0.10 | $-0.45 | $2.41 | $0.18 | $-0.35 | $-2.82 | $-0.59 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | $-0.10 | $-0.45 | $2.41 | $0.18 | $-0.35 | $-2.82 | -- | ||
| Diluted EPS | $-3.01 | $-1.32 | $-0.78 | $-0.10 | $-0.45 | $2.27 | $0.18 | $-0.35 | $-2.82 | $-0.59 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | -- | $2.27 | $0.18 | $-0.35 | $-2.82 | $-0.59 | ||
| OTHER METRICS | ||||||||||||
| Commission Expenses | -- | -- | -- | $781.9M | -- | -- | -- | -- | -- | -- | ||
| Cumulative Effect Of Accounting Change | -- | -- | -- | $61.0K | -- | -- | -- | -- | -- | -- | ||
| Excise Taxes | -- | -- | -- | -- | -- | $684.0M | -- | -- | -- | -- | ||
| Gain On Sale Of Business | $1.3M | $1.6M | $1.6M | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | $107.4M | $82.1M | $66.0M | $65.8M | $68.4M | $65.7M | $61.0M | $63.8M | $59.8M | $56.4M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | -- | $12.5M | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $107.4M | $82.1M | $66.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $368.6M | $236.6M | $222.1M | $781.9M | $577.4M | -- | -- | -- | -- | -- | ||
| Write Down | -- | -- | -- | -- | $577.4M | -- | -- | -- | -- | -- | ||
| Restruct | $-43.1M | $-20.3M | $-22.7M | $1.5M | $25.4M | $1.2M | $8.5M | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | GPRO | $1.22 | -3.2% | 5.20M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |