GoPro (GPRO) stock price, revenue, and financials

GoPro market cap is $1.7 b, and annual revenue was $891.93 m in FY 2020

$1.7 B

GPRO Mkt cap, 07-May-2021

$891.9 M

GoPro Revenue FY, 2020
GoPro Gross profit (FY, 2020)314.5 M
GoPro Gross profit margin (FY, 2020), %35.3%
GoPro Net income (FY, 2020)-66.8 M
GoPro EBIT (FY, 2020)-36.8 M
GoPro Cash, 31-Dec-2020325.7 M
GoPro EV1.6 B

GoPro Revenue

GoPro revenue was $891.93 m in FY, 2020

Embed Graph

GoPro Revenue Breakdown

Embed Graph

GoPro revenue breakdown by business segment: 54.1% from Distribution Channel and 45.9% from Direct Channel

GoPro revenue breakdown by geographic segment: 26.1% from APAC, 30.1% from EMEA and 43.9% from Americas

GoPro Income Statement

Quarterly

USDQ1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019Q3, 2019Q1, 2020Q2, 2020Q3, 2020

Revenue

363.1m419.9m400.3m183.5m220.8m240.6m218.6m296.5m329.8m202.3m282.7m285.9m242.7m292.4m131.2m119.4m134.2m280.5m

Cost of goods sold

199.4m225.6m213.7m123.8m127.8m143.5m150.0m190.9m199.3m157.4m199.3m194.9m162.4m190.2m102.7m81.0m93.6m181.2m

Gross profit

163.7m194.3m186.6m59.7m93.0m97.1m68.6m105.6m130.5m44.9m83.4m91.0m80.3m102.2m28.4m38.4m40.7m99.3m

Gross profit Margin, %

45%46%47%33%42%40%31%36%40%22%29%32%33%35%22%32%30%35%

Sales and marketing expense

56.4m63.5m66.4m79.4m84.9m91.6m67.9m56.7m46.6m49.2m60.3m55.9m47.3m52.1m48.8m43.5m35.0m34.4m

R&D expense

49.4m58.5m67.4m77.0m93.0m96.1m66.2m55.5m55.1m51.0m38.2m41.2m37.5m38.8m34.9m32.3m34.6m37.2m

General and administrative expense

35.7m26.3m25.2m24.7m24.4m24.9m22.8m18.4m20.8m19.5m15.7m15.4m15.9m18.2m15.8m18.8m16.1m18.8m

Operating expense total

141.5m148.2m159.0m181.1m202.4m212.7m156.8m130.6m122.5m119.7m114.2m112.4m100.6m109.1m99.6m94.5m85.6m90.5m

EBIT

22.3m46.1m27.6m(121.4m)(109.4m)(115.6m)(88.2m)(25.0m)8.0m(74.7m)(30.8m)(21.4m)(20.3m)(6.9m)(71.2m)(56.1m)(44.9m)8.9m

EBIT margin, %

6%11%7%(66%)(50%)(48%)(40%)(8%)2%(37%)(11%)(7%)(8%)(2%)(54%)(47%)(33%)3%

Interest expense

3.8m4.6m4.6m4.6m4.6m4.5m4.9m4.6m

Interest income

955.0k

Pre tax profit

20.0m46.3m27.3m(121.7m)(108.7m)(116.4m)(88.9m)(28.5m)3.8m(79.1m)(36.6m)(25.3m)(24.0m)(11.9m)(75.1m)(61.1m)(49.9m)4.5m

Income tax expense

3.3m11.2m8.5m(14.3m)(16.9m)(12.3m)22.3m2.0m(10.8m)(2.8m)706.0k1.8m378.0k(605.0k)(273.0k)2.4m1.1m1.2m

Net Income

16.8m35.0m18.8m(107.5m)(91.8m)(104.1m)(111.1m)(30.5m)14.7m(76.3m)(37.3m)(27.1m)(24.4m)(11.3m)(74.8m)(63.5m)(51.0m)3.3m

GoPro Balance Sheet

Quarterly

USDQ1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019Q3, 2019Q1, 2020Q2, 2020Q3, 2020

Cash

323.2m338.0m280.0m248.7m163.5m131.6m74.9m149.8m164.6m105.0m114.8m143.2m86.9m91.3m43.0m117.4m79.7m146.9m

Accounts Receivable

106.0m118.6m120.7m46.5m65.0m92.4m55.3m95.9m100.0m81.4m116.6m149.4m117.8m144.6m72.0m51.0m68.5m107.2m

Prepaid Expenses

60.3m80.6m80.0m27.5m38.1m40.6m46.2m29.5m36.5m32.7m37.7m32.0m26.4m25.5m24.0m24.9m23.8m26.1m

Inventories

164.0m219.3m289.5m139.7m89.9m145.2m207.7m126.7m177.2m132.6m86.1m123.2m119.0m129.2m250.0m172.0m142.2m132.8m

Current Assets

822.3m935.4m1.0b602.4m472.2m503.0m384.1m401.9m510.2m391.6m380.1m452.9m396.5m429.4m425.0m372.9m314.1m413.0m

PP&E

43.9m52.3m67.6m67.7m66.5m77.6m73.1m71.8m74.2m62.8m56.6m53.0m42.7m40.9m39.7m33.7m29.2m26.5m

Goodwill

24.9m51.0m57.1m94.6m146.5m146.5m146.5m146.5m146.5m146.5m146.5m146.5m146.5m146.5m146.5m146.5m146.5m146.5m

Total Assets

930.6m1.1b1.2b928.9m864.4m901.3m714.7m722.0m825.4m648.9m625.6m688.6m670.8m698.6m687.3m623.0m555.2m633.6m

Accounts Payable

91.9m156.5m159.9m51.0m63.6m158.8m129.7m76.2m143.1m87.5m110.4m123.4m91.8m114.8m140.3m63.8m49.0m125.0m

Short-term debt

10.9m9.2m8.9m38.9m38.9m9.1m

Current Liabilities

210.5m307.9m345.7m213.1m226.3m354.2m313.9m242.6m308.8m249.7m255.5m331.7m234.0m263.6m320.6m214.6m190.1m257.5m

Long-term debt

125.8m127.9m132.2m134.4m136.7m215.2m208.7m208.8m211.7m212.0m211.1m

Total Debt

125.8m127.9m132.2m134.4m136.7m226.1m218.0m217.7m250.6m250.9m220.1m

Total Liabilities

228.9m328.6m378.6m249.5m267.0m393.7m349.2m409.1m485.2m432.8m437.8m516.5m472.3m501.9m555.8m445.5m423.1m490.5m

Common Stock

576.8m623.0m651.9m678.1m687.9m702.2m771.5m827.4m840.2m866.0m874.9m886.4m905.6m915.1m924.7m

Preferred Stock

Additional Paid-in Capital

938.4m943.9m951.6m

Retained Earnings

125.0m160.0m178.8m36.9m(54.9m)(159.0m)(370.4m)(400.9m)(386.3m)(536.3m)(573.6m)(600.7m)(593.5m)(604.7m)(679.6m)(647.3m)(698.2m)(694.9m)

Total Equity

701.7m783.0m830.7m679.4m597.4m507.6m365.5m312.8m340.3m216.1m187.7m172.0m198.6m196.7m131.6m177.5m132.1m143.1m

Debt to Equity Ratio

0.4 x0.4 x0.6 x0.7 x0.8 x1.1 x1.1 x1.7 x

Debt to Assets Ratio

0.2 x0.2 x0.2 x0.2 x0.2 x0.3 x0.3 x0.3 x

Financial Leverage

1.3 x1.4 x1.5 x1.4 x1.4 x1.8 x2 x2.3 x2.4 x3 x3.3 x4 x3.4 x3.6 x5.2 x3.5 x4.2 x4.4 x

GoPro Cash Flow

Annual

USDFY, 2015FY, 2016FY, 2017FY, 2018FY, 2019FY, 2020

Net Income

36.1m(419.0m)(182.9m)(109.0m)(14.6m)(66.8m)

Depreciation and Amortization

29.0m41.6m41.5m35.1m26.3m19.1m

Accounts Receivable

38.3m(18.8m)52.3m(16.5m)(71.3m)93.1m

Inventories

(35.0m)21.0m16.6m34.1m(27.8m)46.3m

Accounts Payable

68.5m142.9m(44.4m)(70.4m)3.2m(87.5m)

Cash From Operating Activities

157.6m(107.8m)(36.9m)(42.4m)(24.4m)93.8m

Purchases of PP&E

(51.2m)(43.6m)(24.1m)(11.0m)(8.3m)(4.9m)

Cash From Investing Activities

(212.0m)19.3m(43.1m)(6.2m)22.8m9.5m

Short-term Borrowings

(30.0m)

Long-term Borrowings

(20.0m)(56.0m)

Cash From Financing Activities

15.7m2.0m88.6m(1.5m)(1.0m)72.0m

Net Change in Cash

(40.3m)(87.6m)10.4m(50.4m)(1.8m)177.4m

Interest Paid

6.2m6.7m

Income Taxes Paid

176.0k2.2m

Quarterly

USDQ1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019Q3, 2019Q1, 2020Q2, 2020Q3, 2020

Net Income

16.8m51.8m70.6m(107.5m)(199.2m)(303.3m)(111.1m)(141.7m)(127.0m)(76.3m)(113.6m)(140.7m)(24.4m)(35.7m)(110.5m)(63.5m)(114.5m)(111.2m)

Depreciation and Amortization

5.4m11.8m19.4m8.3m17.8m30.5m11.7m23.2m32.3m8.9m18.1m27.8m6.9m13.4m19.8m6.0m10.7m15.5m

Accounts Receivable

77.7m65.6m63.3m99.4m80.7m53.7m109.6m69.3m64.9m31.3m(3.9m)(36.8m)11.3m(15.5m)57.2m149.3m131.9m93.2m

Inventories

(11.0m)(66.0m)(136.3m)48.5m98.3m43.0m(40.5m)40.5m(10.0m)17.9m64.5m27.3m(2.5m)(12.7m)(133.6m)(27.8m)2.1m11.4m

Accounts Payable

(50.0m)50.4m113.1m(84.0m)(85.5m)28.6m(105.5m)(178.5m)(106.4m)(117.9m)(111.0m)(36.5m)(74.6m)(49.2m)6.5m(144.5m)(169.9m)(81.3m)

Cash From Operating Activities

66.3m132.1m136.8m(33.3m)(78.7m)(120.4m)(137.9m)(149.4m)(93.8m)(97.1m)(98.2m)(88.4m)(65.0m)(66.0m)(112.7m)(68.3m)(112.0m)(12.5m)

Purchases of PP&E

(5.2m)(21.3m)(32.3m)(8.2m)12.2m(26.5m)(5.2m)(10.1m)(18.3m)(6.8m)(6.9m)(8.2m)(724.0k)(2.0m)(6.3m)(795.0k)(2.2m)(4.6m)

Cash From Investing Activities

(77.2m)(156.9m)(230.4m)970.0k(38.5m)(30.9m)20.6m15.7m(24.4m)(1.7m)13.2m31.9m(1.4m)5.0m3.7m6.1m12.2m9.8m

Short-term Borrowings

(30.0m)

Cash From Financing Activities

16.2m44.4m55.5m1.4m1.2m3.5m(320.0k)90.1m89.3m808.0k(2.8m)(2.7m)1.1m(120.0k)(224.0k)29.9m29.6m(1.2m)

Net Change in Cash

3.2m18.1m(40.0m)(31.0m)(116.2m)(148.1m)(117.2m)(42.4m)(27.5m)(97.5m)(87.7m)(59.3m)(65.2m)(60.8m)(109.1m)(32.9m)(70.6m)(3.4m)

GoPro Ratios

USDQ1, 2015

Financial Leverage

1.3 x

GoPro Operating Metrics

GoPro's Units Shipped was reported to be 4.3 m in FY, 2019. GoPro's Stores was reported to be 30 k in FY, 2019.
Q1, 2014Q2, 2014Q3, 2014Q4, 2014FY, 2014Q1, 2015Q2, 2015Q3, 2015Q4, 2015FY, 2015Q1, 2016Q2, 2016Q3, 2016Q4, 2016FY, 2016Q1, 2017Q2, 2017Q3, 2017Q4, 2017FY, 2017Q1, 2018Q2, 2018Q3, 2018Q4, 2018FY, 2018Q1, 2019Q2, 2019Q3, 2019Q4, 2019FY, 2019

Average Selling Price Per Unit

$274$265$280

Countries

100100100100100100

Patents (Foreign)

2187112229283314

Patents (US)

56114208369510682

Patents Pending (Foreign)

39105165153108193

Patents Pending (US)

116247497441436441

Stores

25 k40 k45 k30 k30 k30 k

Units Shipped

852 k854 k1.09 m2.39 m5.18 m1.34 m1.65 m1.59 m2 m6.58 m701 k759 k1.02 m2.28 m4.76 m738 k1.06 m1.14 m1.36 m4.3 m758 k1.07 m1.09 m1.41 m4.34 m842 k1.08 m479 k1.86 m4.26 m

GoPro Employee Rating

3.4323 votes
Culture & Values
3.8
Work/Life Balance
3.9
Senior Management
2.7
Salary & Benefits
3.5
Career Opportunities
3
Source