GoPro, Inc. (GPRO)

GoPro Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	780.31	801.47	1,005	1,094	1,161	891.93
Revenue Growth (YoY)	-20.88%	-20.29%	-8.05%	-5.82%	30.18%	-25.34%
Cost of Revenue	518.16	529.42	681.98	678.58	682.76	571.61
Gross Profit	262.15	272.05	323.48	414.97	478.33	320.31
Selling, General & Admin	203.11	212.57	232.39	227.77	221.84	203.61
Research & Development	152.65	167.75	165	139.64	140.89	123.53
Operating Expenses	355.76	380.32	397.39	367.42	362.73	327.14
Operating Income	-93.61	-108.27	-73.9	47.55	115.59	-6.83
Interest Expense	-3.45	-3.33	-4.7	-6.24	-22.94	-20.26
Interest & Investment Income	4.7	4.7	9.9	3.1	-	-
Other Non Operating Income (Expenses)	-1.11	-0.43	-0.56	-1.36	-0.18	0.51
EBT Excluding Unusual Items	-93.47	-107.32	-69.27	43.05	92.48	-26.57
Merger & Restructuring Charges	-26.62	-26.76	-1.56	-8.6	-2.38	-29.99
Gain (Loss) on Sale of Assets	1	1	-	-	-	-
Other Unusual Items	-	-	3.09	-	-	-5.39
Pretax Income	-137.27	-133.09	-67.73	34.45	90.1	-61.96
Income Tax Expense	2.67	299.22	-14.55	5.61	-281.07	4.83
Net Income	-139.93	-432.31	-53.18	28.85	371.17	-66.78
Net Income to Common	-139.93	-432.31	-53.18	28.85	371.17	-66.78
Net Income Growth	-	-	-	-92.23%	-	-
Shares Outstanding (Basic)	154	153	153	156	154	149
Shares Outstanding (Diluted)	154	153	153	178	163	149
Shares Change (YoY)	1.43%	-0.15%	-13.98%	9.25%	9.49%	2.86%
EPS (Basic)	-0.91	-2.82	-0.35	0.18	2.41	-0.45
EPS (Diluted)	-0.91	-2.82	-0.35	0.18	2.27	-0.45
EPS Growth	-	-	-	-92.12%	-	-
Free Cash Flow	-88.3	-129.18	-34.38	2.3	223.61	88.46
Free Cash Flow Per Share	-0.57	-0.84	-0.22	0.01	1.37	0.59
Gross Margin	33.60%	33.94%	32.17%	37.95%	41.20%	35.91%
Operating Margin	-12.00%	-13.51%	-7.35%	4.35%	9.96%	-0.77%
Profit Margin	-17.93%	-53.94%	-5.29%	2.64%	31.97%	-7.49%
Free Cash Flow Margin	-11.32%	-16.12%	-3.42%	0.21%	19.26%	9.92%
EBITDA	-86.73	-101.78	-67.74	56.12	126.56	12.24
EBITDA Margin	-11.11%	-12.70%	-6.74%	5.13%	10.90%	1.37%
D&A For EBITDA	6.88	6.49	6.16	8.57	10.96	19.07
EBIT	-93.61	-108.27	-73.9	47.55	115.59	-6.83
EBIT Margin	-12.00%	-13.51%	-7.35%	4.35%	9.96%	-0.77%
Effective Tax Rate	-	-	-	16.27%	-	-

Updated May 12, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q