Gopro, inc. (GPRO)
Income statement / TTM
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

1,071,343

1,194,651

1,043,684

1,198,451

1,188,699

1,148,337

1,105,755

1,149,624

1,163,473

1,179,741

1,385,566

1,296,330

1,220,559

1,185,481

1,081,463

1,241,234

1,440,398

1,619,971

1,817,281

1,696,912

1,521,598

1,394,205

952,438

849,549

0

0

0

Cost of revenue

700,474

781,862

690,603

782,770

791,834

786,903

806,652

811,007

802,593

795,211

868,687

812,928

749,787

723,561

703,167

773,377

871,203

946,757

968,765

910,987

827,144

766,970

565,005

529,315

0

0

0

Gross profit

370,869

412,789

353,081

415,681

396,865

361,434

299,103

338,617

360,880

384,530

516,879

483,402

470,772

461,920

378,296

467,857

569,195

673,214

848,516

785,925

694,454

627,235

387,433

320,234

0

0

0

Operating expenses:
Research and development

137,711

142,894

148,150

154,367

153,781

167,296

182,865

196,806

214,078

229,265

269,489

310,537

348,089

358,902

332,606

303,832

269,236

241,694

221,336

196,340

172,550

151,852

125,365

99,676

0

0

0

Sales and marketing

202,643

206,431

205,072

212,095

220,216

222,096

230,722

221,473

217,895

236,581

283,872

328,817

357,027

368,620

338,553

313,413

292,019

268,939

247,516

229,198

209,405

194,377

170,564

161,520

0

0

0

General and administrative

68,674

65,797

65,325

64,841

62,379

66,004

70,756

76,175

78,891

82,144

95,235

99,403

105,405

107,367

94,832

95,082

96,895

107,833

109,934

104,836

119,752

93,971

78,829

65,776

0

0

0

Total operating expenses

409,028

415,122

418,547

431,303

436,376

455,396

484,343

494,454

510,864

547,990

648,596

738,757

810,521

834,889

765,991

712,327

658,150

618,466

578,786

530,374

501,707

440,200

374,758

326,972

0

0

0

Operating loss

-38,159

-2,333

-65,466

-15,622

-39,511

-93,962

-185,240

-155,837

-149,984

-163,460

-131,717

-255,355

-339,749

-372,969

-387,695

-244,470

-88,955

54,748

269,730

255,551

192,747

187,035

12,675

-6,738

0

0

0

Interest expense

19,545

19,229

18,911

18,904

18,643

18,683

18,312

18,250

17,413

13,660

10,308

6,270

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

Other Nonoperating Expense

0

-

-

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other income (expense), net

-

2,492

2,164

0

0

-

0

-

749

733

1,053

1,907

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

Total other expense, net

-18,053

-16,737

-12,170

-12,240

-13,022

-13,713

-18,552

-18,829

-16,664

-12,927

-10,197

-6,773

-2,551

-2,205

-133

312

-226

-2,163

-3,600

-5,021

-6,679

-6,060

-6,704

-6,617

0

0

0

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

-56,170

-19,070

-77,675

-27,875

-52,575

-107,675

-203,791

-174,674

-166,619

-176,387

-141,914

-262,128

-342,300

-375,174

-387,828

-244,158

-89,181

52,585

266,130

250,530

186,068

180,975

5,971

-13,355

0

0

0

Income Tax Expense (Benefit)

-2,428

-4,428

1,159

3,259

4,559

1,359

-7,243

-19,887

-18,596

6,486

100,820

99,335

80,394

43,829

-50,083

-29,280

-1,101

16,454

73,288

61,867

52,277

52,887

1,244

1,623

0

0

0

Net Income (Loss) Attributable to Parent

-53,805

-14,642

-78,791

-31,070

-57,052

-109,034

-196,553

-154,803

-148,070

-182,873

-242,734

-361,463

-422,694

-419,003

-337,745

-214,878

-88,080

36,131

192,842

188,663

133,791

128,088

4,727

-14,978

0

0

0

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

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

0

0

0

Net income (loss) attributable to common stockholdersbasic

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

0

0

0

Add: net income allocable to dilutive participating securities

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

0

0

0

Net income (loss) attributable to common stockholdersdiluted

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

0

0

0

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

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-