GoPro Inc. (GPRO) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
3025 CLEARVIEW WAY SAN MATEO, CA 94402 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 3861 - Photographic Equipment and Supplies (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 3/31/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 246,575 | 367,337 | 538,917 | 325,654 | 165,148 | 197,512 | |||
| Cash and cash equivalents | 222,708 | 223,735 | 401,087 | 325,654 | 150,301 | 152,095 | |||
| Short-term investments | 23,867 | 143,602 | 137,830 | 14,847 | 45,417 | ||||
| Receivables | 90,952 | 76,608 | 113,521 | 106,744 | 200,634 | 129,216 | |||
| Inventory, net of allowances, customer advances and progress billings | 106,266 | 127,131 | 86,409 | 97,914 | 144,236 | 116,458 | |||
| Inventory | 106,266 | 127,131 | 86,409 | 97,914 | 144,236 | 116,458 | |||
| Deferred tax assets | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 14,900 | ||
| Other undisclosed current assets | 38,798 | 34,951 | 43,011 | 26,372 | 25,958 | 15,987 | |||
| Total current assets: | 482,591 | 606,027 | 781,858 | 556,684 | 535,976 | 474,073 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 18,729 | 21,819 | 27,320 | 31,560 | ✕ | ||||
| Property, plant and equipment | 8,686 | 13,327 | 19,003 | 23,711 | 36,539 | 46,567 | |||
| Intangible assets, net (including goodwill) | 146,459 | 146,459 | 146,521 | 147,673 | 151,706 | 159,524 | |||
| Goodwill | 146,459 | 146,459 | 146,459 | 146,459 | 146,459 | 146,459 | |||
| Intangible assets, net (excluding goodwill) | 62 | 1,214 | 5,247 | 13,065 | |||||
| Deposits noncurrent assets | 7,002 | ||||||||
| Other noncurrent assets | 311,486 | 289,293 | 285,177 | 11,771 | 15,461 | 18,195 | |||
| Other undisclosed noncurrent assets | 46,119 | ||||||||
| Total noncurrent assets: | 485,360 | 470,898 | 478,021 | 214,715 | 256,827 | 224,286 | |||
| TOTAL ASSETS: | 967,951 | 1,076,925 | 1,259,879 | 771,399 | 792,803 | 698,359 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 212,661 | 210,525 | 300,117 | 225,175 | 302,485 | 284,370 | |||
| Accounts payable | 102,612 | 91,648 | 171,545 | 111,399 | 160,695 | 148,478 | |||
| Accrued liabilities | 110,049 | 118,877 | 128,572 | 113,776 | 141,790 | 135,892 | |||
| Deferred revenue | 55,913 | 55,850 | 42,505 | 28,149 | ✕ | ||||
| Debt | 122,400 | ||||||||
| Contract with customer, liability | ✕ | ✕ | ✕ | ✕ | ✕ | 15,467 | 15,129 | ||
| Other undisclosed current liabilities | 10,520 | 9,553 | 9,810 | 9,369 | 9,099 | ||||
| Total current liabilities: | 279,094 | 275,928 | 474,832 | 262,693 | 327,051 | 299,499 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation: | 43,025 | 51,986 | |||||||
| Liabilities, other than long-term debt | 40,896 | 48,921 | 15,319 | 23,030 | 21,952 | 49,123 | |||
| Accounts payable and accrued liabilities | 11,699 | 10,036 | 7,819 | 18,599 | 15,226 | 20,920 | |||
| Other liabilities | 3,670 | 5,439 | 7,500 | 4,431 | 6,726 | 28,203 | |||
| Operating lease, liability | 25,527 | 33,446 | 43,025 | 51,986 | ✕ | ||||
| Other undisclosed noncurrent liabilities | 92,115 | 140,517 | 110,789 | 217,672 | 210,271 | 137,625 | |||
| Total noncurrent liabilities: | 133,011 | 189,438 | 169,133 | 292,688 | 232,223 | 186,748 | |||
| Total liabilities: | 412,105 | 465,366 | 643,965 | 555,381 | 559,274 | 486,247 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | 555,846 | 611,559 | 615,914 | 216,018 | 233,529 | 212,112 | |||
| Treasury stock, value | (193,231) | (153,231) | (113,613) | (113,613) | (113,613) | (113,613) | |||
| Accumulated deficit | (249,296) | (196,113) | (279,345) | (650,516) | (583,733) | (569,030) | |||
| Other undisclosed equity, attributable to parent | 998,373 | 960,903 | 1,008,872 | 980,147 | 930,875 | 894,755 | |||
| Total equity: | 555,846 | 611,559 | 615,914 | 216,018 | 233,529 | 212,112 | |||
| TOTAL LIABILITIES AND EQUITY: | 967,951 | 1,076,925 | 1,259,879 | 771,399 | 792,803 | 698,359 | |||
Income Statement (P&L) ($ in thousands)
| 3/31/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 1,005,459 | 1,093,541 | 1,161,084 | 891,925 | 1,194,651 | 1,148,337 | ||
| Cost of revenue | (681,886) | (686,713) | (683,979) | (577,411) | (781,862) | (786,903) | ||
| Gross profit: | 323,573 | 406,828 | 477,105 | 314,514 | 412,789 | 361,434 | ||
| Operating expenses | (399,036) | (367,873) | (363,889) | (351,333) | (415,122) | (455,396) | ||
| Operating income (loss): | (75,463) | 38,955 | 113,216 | (36,819) | (2,333) | (93,962) | ||
| Nonoperating income (expense) (Other Nonoperating Income (Expense)) | 7,730 | (4,502) | (23,116) | (25,138) | (16,737) | (13,713) | ||
| Interest and debt expense | 3,092 | (6,242) | (22,940) | 5,389 | (19,229) | (18,683) | ||
| Income (loss) from continuing operations before equity method investments, income taxes: | (64,641) | 28,211 | 67,160 | (56,568) | (38,299) | (126,358) | ||
| Other undisclosed income (loss) from continuing operations before income taxes | (3,092) | 6,242 | 22,940 | (5,389) | 19,229 | 18,683 | ||
| Income (loss) from continuing operations before income taxes: | (67,733) | 34,453 | 90,100 | (61,957) | (19,070) | (107,675) | ||
| Income tax expense (benefit) | 14,550 | (5,606) | 281,071 | (4,826) | 4,428 | (1,359) | ||
| Income (loss) from continuing operations: | (53,183) | 28,847 | 371,171 | (66,783) | (14,642) | (109,034) | ||
| Income (loss) before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | 371,171 | (66,783) | (14,642) | (109,034) | |
| Net income (loss) available to common stockholders, basic: | (53,183) | 28,847 | 371,171 | (66,783) | (14,642) | (109,034) | ||
| Interest on convertible debt | 3,055 | |||||||
| Net income (loss) available to common stockholders, diluted: | (53,183) | 31,902 | 371,171 | (66,783) | (14,642) | (109,034) | ||
Comprehensive Income ($ in thousands)
| 3/31/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | (53,183) | 28,847 | 371,171 | (66,783) | (14,642) | (109,034) | ||
| Comprehensive income (loss), net of tax, attributable to parent: | (53,183) | 28,847 | 371,171 | (66,783) | (14,642) | (109,034) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.