Gopro, inc. (GPRO)
Income statement / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Sep'13Jun'13
Revenue

119,400

528,345

131,169

292,429

242,708

377,378

285,936

282,677

202,346

334,796

329,805

296,526

218,614

540,621

240,569

220,755

183,536

436,603

400,340

419,919

363,109

633,913

279,971

244,605

235,716

192,146

177,082

Cost of revenue

80,973

326,520

102,737

190,244

162,361

235,261

194,904

199,308

157,430

255,010

199,259

190,894

150,048

328,486

143,500

127,753

123,822

308,092

213,710

225,579

199,376

330,100

155,932

141,736

139,202

128,135

120,242

Gross profit

38,427

201,825

28,432

102,185

80,347

142,117

91,032

83,369

44,916

79,786

130,546

105,632

68,566

212,135

97,069

93,002

59,714

128,511

186,630

194,340

163,733

303,813

124,039

102,869

96,514

64,011

56,840

Operating expenses:
Research and development

32,281

31,679

34,940

38,811

37,464

36,935

41,157

38,225

50,979

52,504

55,098

55,497

66,166

92,728

96,146

93,049

76,979

66,432

67,372

58,453

49,437

46,074

42,376

34,663

28,739

19,587

16,687

Sales and marketing

43,502

58,158

48,848

52,135

47,290

56,799

55,871

60,256

49,170

65,425

46,622

56,678

67,856

112,716

91,567

84,888

79,449

82,649

66,427

63,494

56,369

61,226

48,109

43,701

41,341

37,413

39,065

General and administrative

18,758

15,888

15,842

18,186

15,881

15,416

15,358

15,724

19,506

20,168

20,777

18,440

22,759

33,259

24,945

24,442

24,721

20,724

25,195

26,255

35,659

22,825

20,097

41,171

9,878

7,683

7,044

Total operating expenses

94,541

105,725

99,630

109,132

100,635

109,150

112,386

114,205

119,655

138,097

122,497

130,615

156,781

238,703

212,658

202,379

181,149

169,805

158,994

148,202

141,465

130,125

110,582

119,535

79,958

64,683

62,796

Operating loss

-56,114

96,100

-71,198

-6,947

-20,288

32,967

-21,354

-30,836

-74,739

-58,311

8,049

-24,983

-88,215

-26,568

-115,589

-109,377

-121,435

-41,294

27,636

46,138

22,268

173,688

13,457

-16,666

16,556

-672

-5,956

Interest expense

4,843

5,197

4,623

4,882

4,527

4,879

4,616

4,621

4,567

4,508

4,554

3,784

814

-

1,156

516

-

-

-

-

-

-

-

-

-

-

-

Other Nonoperating Expense

172

-

-

63

-

-

-

1,106

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other income (expense), net

-

989

738

-63

828

-

661

-

177

28

322

222

161

-

348

1,176

-

-

-

-

-

-

-

-

-

-

-

Total other expense, net

-5,015

-4,208

-3,885

-4,945

-3,699

359

-3,955

-5,727

-4,390

-4,480

-4,232

-3,562

-653

-1,750

-808

660

-307

322

-363

122

-2,244

-1,115

-1,784

-1,536

-1,625

-1,759

-1,697

Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest

-61,100

91,930

-75,100

-11,900

-24,000

33,325

-25,300

-36,600

-79,100

-62,791

3,817

-28,545

-88,868

-28,318

-116,397

-108,717

-121,742

-40,972

27,273

46,260

20,024

172,573

11,673

-18,202

14,931

-2,431

-7,653

Income Tax Expense (Benefit)

2,400

-3,928

-300

-600

400

1,659

1,800

700

-2,800

-6,943

-10,844

1,991

22,282

87,391

-12,329

-16,950

-14,283

-6,521

8,474

11,229

3,272

50,313

-2,947

1,639

3,882

-1,330

-2,568

Net Income (Loss) Attributable to Parent

-63,528

95,820

-74,810

-11,287

-24,365

31,671

-27,089

-37,269

-76,347

-55,848

14,661

-30,536

-111,150

-115,709

-104,068

-91,767

-107,459

-34,451

18,799

35,031

16,752

122,260

14,620

-19,841

11,049

-1,101

-5,085

Earnings Per Share, Basic and Diluted

-0.43

0.66

-0.51

-0.08

-0.17

0.23

-0.19

-0.27

-0.55

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Less: net income allocable to participating securities

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

36

-

3,040

0

0

Net income (loss) attributable to common stockholdersbasic

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

14,584

-

8,009

-1,101

-5,085

Add: net income allocable to dilutive participating securities

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

1

-

-443

0

0

Net income (loss) attributable to common stockholdersdiluted

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

14,585

-

8,452

-1,101

-5,085

Net income per share attributable to common stockholders:
Net income per share attributable to common stockholders - Basic (in dollars per share)

-

-

-

-

-

-

-

-

-

-

0.11

-0.22

-0.78

-

-0.74

-0.66

-0.78

-0.26

0.14

0.26

0.13

1.09

0.12

-0.24

0.10

-0.01

-0.06

Net income per share attributable to common stockholders - Diluted (in dollars per share)

-

-

-

-

-

-

-

-

-

-

0.10

-0.22

-0.78

-

-0.74

-0.66

-0.78

-0.23

0.13

0.24

0.11

0.98

0.10

-0.24

0.08

-0.01

-0.06

Weighted-average shares used to compute net income per share attributable to common stockholders:
Weighted-average shares used to compute net income per share attributable to common stockholders - Basic (in shares)

-

-

-

-

-

-

-

-

-

-

136,236

136,288

142,899

-

140,124

138,942

137,543

137,152

135,800

133,150

132,278

127,581

125,713

82,936

81,582

81,070

80,902

Weighted-average shares used to compute net income per share attributable to common stockholders - Diluted (in shares)

-

-

-

-

-

-

-

-

-

-

140,288

136,288

142,899

-

140,124

138,942

137,543

144,535

146,055

146,781

148,573

165,615

145,186

82,936

100,783

81,070

80,902

Weighted Average Number of Shares Outstanding, Basic and Diluted

147,560

146,678

145,617

144,668

142,601

140,885

140,072

139,166

137,857

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-