GoPro Inc
NASDAQ:GPRO
Income Statement
Earnings Waterfall
GoPro Inc
Revenue
|
1B
USD
|
Cost of Revenue
|
-682m
USD
|
Gross Profit
|
323.5m
USD
|
Operating Expenses
|
-397.4m
USD
|
Operating Income
|
-73.9m
USD
|
Other Expenses
|
20.7m
USD
|
Net Income
|
-53.2m
USD
|
Income Statement
GoPro Inc
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
597
N/A
|
842
+41%
|
1 122
+33%
|
1 394
+24%
|
1 522
+9%
|
1 697
+12%
|
1 817
+7%
|
1 620
-11%
|
1 440
-11%
|
1 241
-14%
|
1 082
-13%
|
1 186
+10%
|
1 221
+3%
|
1 296
+6%
|
1 386
+7%
|
1 180
-15%
|
1 163
-1%
|
1 150
-1%
|
1 106
-4%
|
1 148
+4%
|
1 189
+4%
|
1 198
+1%
|
1 044
-13%
|
1 195
+14%
|
1 071
-10%
|
913
-15%
|
1 062
+16%
|
892
-16%
|
976
+9%
|
1 092
+12%
|
1 128
+3%
|
1 161
+3%
|
1 174
+1%
|
1 175
+0%
|
1 164
-1%
|
1 094
-6%
|
1 052
-4%
|
1 042
-1%
|
1 031
-1%
|
1 005
-2%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(349)
|
(491)
|
(647)
|
(767)
|
(827)
|
(911)
|
(969)
|
(947)
|
(871)
|
(773)
|
(703)
|
(724)
|
(750)
|
(813)
|
(868)
|
(795)
|
(801)
|
(810)
|
(805)
|
(786)
|
(790)
|
(779)
|
(685)
|
(774)
|
(693)
|
(597)
|
(675)
|
(572)
|
(617)
|
(675)
|
(674)
|
(683)
|
(685)
|
(689)
|
(700)
|
(679)
|
(675)
|
(685)
|
(696)
|
(682)
|
|
Gross Profit |
248
N/A
|
351
+41%
|
475
+35%
|
627
+32%
|
694
+11%
|
786
+13%
|
848
+8%
|
673
-21%
|
569
-15%
|
468
-18%
|
378
-19%
|
462
+22%
|
471
+2%
|
484
+3%
|
517
+7%
|
385
-26%
|
363
-6%
|
340
-6%
|
301
-12%
|
363
+21%
|
399
+10%
|
420
+5%
|
359
-14%
|
421
+17%
|
379
-10%
|
316
-16%
|
387
+22%
|
320
-17%
|
359
+12%
|
417
+16%
|
454
+9%
|
478
+5%
|
489
+2%
|
486
-1%
|
464
-5%
|
415
-11%
|
377
-9%
|
357
-5%
|
335
-6%
|
323
-3%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(161)
|
(281)
|
(391)
|
(440)
|
(502)
|
(530)
|
(579)
|
(618)
|
(658)
|
(712)
|
(766)
|
(835)
|
(798)
|
(724)
|
(632)
|
(528)
|
(488)
|
(473)
|
(461)
|
(434)
|
(431)
|
(425)
|
(416)
|
(414)
|
(407)
|
(374)
|
(351)
|
(327)
|
(315)
|
(330)
|
(343)
|
(363)
|
(363)
|
(364)
|
(367)
|
(367)
|
(378)
|
(385)
|
(391)
|
(397)
|
|
Selling, General & Administrative |
(107)
|
(192)
|
(260)
|
(288)
|
(329)
|
(334)
|
(357)
|
(377)
|
(389)
|
(409)
|
(433)
|
(476)
|
(456)
|
(421)
|
(371)
|
(309)
|
(288)
|
(289)
|
(292)
|
(280)
|
(280)
|
(274)
|
(269)
|
(271)
|
(270)
|
(244)
|
(224)
|
(199)
|
(191)
|
(200)
|
(208)
|
(219)
|
(223)
|
(226)
|
(229)
|
(226)
|
(231)
|
(233)
|
(233)
|
(230)
|
|
Research & Development |
(54)
|
(89)
|
(131)
|
(152)
|
(173)
|
(196)
|
(221)
|
(242)
|
(269)
|
(304)
|
(333)
|
(359)
|
(342)
|
(303)
|
(261)
|
(219)
|
(200)
|
(184)
|
(169)
|
(155)
|
(151)
|
(151)
|
(147)
|
(142)
|
(137)
|
(131)
|
(127)
|
(124)
|
(124)
|
(129)
|
(134)
|
(141)
|
(140)
|
(139)
|
(138)
|
(140)
|
(146)
|
(152)
|
(158)
|
(165)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
|
Operating Income |
87
N/A
|
71
-19%
|
84
+19%
|
187
+123%
|
193
+3%
|
256
+33%
|
270
+6%
|
55
-80%
|
(89)
N/A
|
(245)
-175%
|
(388)
-59%
|
(373)
+4%
|
(327)
+12%
|
(241)
+27%
|
(115)
+52%
|
(143)
-25%
|
(125)
+12%
|
(133)
-6%
|
(160)
-21%
|
(71)
+55%
|
(32)
+56%
|
(5)
+85%
|
(57)
-1 059%
|
7
N/A
|
(29)
N/A
|
(58)
-102%
|
36
N/A
|
(7)
N/A
|
45
N/A
|
88
+94%
|
112
+27%
|
116
+4%
|
127
+10%
|
122
-4%
|
97
-20%
|
48
-51%
|
(1)
N/A
|
(28)
-3 943%
|
(57)
-100%
|
(74)
-31%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(5)
|
(9)
|
(14)
|
(18)
|
(18)
|
(18)
|
(19)
|
(19)
|
(19)
|
(19)
|
(19)
|
(20)
|
(19)
|
(20)
|
(20)
|
(21)
|
(22)
|
(23)
|
(23)
|
(19)
|
(15)
|
(11)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
(15)
|
(17)
|
(20)
|
(25)
|
(23)
|
(25)
|
(23)
|
(8)
|
(11)
|
(9)
|
(9)
|
(9)
|
(18)
|
(32)
|
(30)
|
(29)
|
(17)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(9)
|
(8)
|
(8)
|
(8)
|
(2)
|
|
Total Other Income |
(4)
|
(5)
|
(7)
|
(6)
|
(7)
|
(5)
|
(4)
|
(2)
|
(0)
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
(1)
|
(0)
|
5
|
6
|
7
|
7
|
3
|
1
|
1
|
2
|
(5)
|
(4)
|
(3)
|
(5)
|
(0)
|
(1)
|
(3)
|
(1)
|
2
|
5
|
8
|
10
|
12
|
|
Pre-Tax Income |
83
N/A
|
65
-22%
|
77
+18%
|
181
+136%
|
186
+3%
|
251
+35%
|
266
+6%
|
53
-80%
|
(89)
N/A
|
(244)
-174%
|
(388)
-59%
|
(375)
+3%
|
(342)
+9%
|
(262)
+23%
|
(142)
+46%
|
(176)
-24%
|
(167)
+6%
|
(175)
-5%
|
(204)
-17%
|
(108)
+47%
|
(53)
+51%
|
(28)
+47%
|
(78)
-178%
|
(19)
+75%
|
(56)
-194%
|
(94)
-68%
|
(15)
+85%
|
(62)
-325%
|
(10)
+84%
|
45
N/A
|
82
+81%
|
90
+9%
|
105
+16%
|
102
-3%
|
84
-18%
|
35
-59%
|
(9)
N/A
|
(33)
-256%
|
(60)
-80%
|
(68)
-14%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(29)
|
(30)
|
(27)
|
(53)
|
(52)
|
(62)
|
(73)
|
(17)
|
1
|
29
|
50
|
(44)
|
(80)
|
(99)
|
(101)
|
69
|
94
|
95
|
82
|
(1)
|
(5)
|
(3)
|
(1)
|
4
|
2
|
1
|
(1)
|
(5)
|
(4)
|
9
|
281
|
281
|
282
|
271
|
(6)
|
(6)
|
3
|
7
|
12
|
15
|
|
Income from Continuing Operations |
55
|
35
|
50
|
128
|
134
|
189
|
193
|
36
|
(88)
|
(215)
|
(338)
|
(419)
|
(423)
|
(362)
|
(243)
|
(108)
|
(73)
|
(80)
|
(122)
|
(109)
|
(57)
|
(31)
|
(79)
|
(15)
|
(54)
|
(94)
|
(15)
|
(67)
|
(14)
|
55
|
363
|
371
|
387
|
373
|
78
|
29
|
(7)
|
(26)
|
(48)
|
(53)
|
|
Net Income (Common) |
43
N/A
|
23
-46%
|
38
+64%
|
112
+198%
|
118
+6%
|
173
+46%
|
177
+2%
|
36
-80%
|
(88)
N/A
|
(215)
-144%
|
(338)
-57%
|
(419)
-24%
|
(423)
-1%
|
(362)
+14%
|
(243)
+33%
|
(183)
+25%
|
(148)
+19%
|
(155)
-5%
|
(197)
-27%
|
(109)
+45%
|
(57)
+48%
|
(31)
+46%
|
(79)
-153%
|
(15)
+81%
|
(54)
-268%
|
(94)
-74%
|
(15)
+84%
|
(67)
-334%
|
(14)
+80%
|
55
N/A
|
363
+566%
|
371
+2%
|
387
+4%
|
373
-4%
|
78
-79%
|
29
-63%
|
(7)
N/A
|
(26)
-294%
|
(48)
-81%
|
(53)
-11%
|
|
EPS (Diluted) |
0.51
N/A
|
0.27
-47%
|
0.25
-7%
|
0.9
+260%
|
0.79
-12%
|
1.17
+48%
|
1.2
+3%
|
0.25
-79%
|
-0.66
N/A
|
-1.56
-136%
|
-2.43
-56%
|
-3.01
-24%
|
-2.95
+2%
|
-2.65
+10%
|
-1.72
+35%
|
-1.32
+23%
|
-1.07
+19%
|
-1.11
-4%
|
-1.4
-26%
|
-0.78
+44%
|
-0.41
+47%
|
-0.22
+46%
|
-0.54
-145%
|
-0.1
+81%
|
-0.37
-270%
|
-0.63
-70%
|
-0.1
+84%
|
-0.45
-350%
|
-0.1
+78%
|
0.34
N/A
|
2.24
+559%
|
2.27
+1%
|
2.05
-10%
|
2.1
+2%
|
0.46
-78%
|
0.16
-65%
|
-0.06
N/A
|
-0.18
-200%
|
-0.3
-67%
|
-0.35
-17%
|