GoPro Statements
GP
GoPro Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
186.22
100
129.36
69.5
56.862
30.5
44.898
24.1
54.856
29.5
99.754
53.6
-42.892
-23.03
-0.79
-0.4
0.811
0.4
-46.488
-25
1.333
0.7
-47.821
-25.7
-0.314
152.5
155.47
100
102.42
65.9
53.051
34.1
43.426
27.9
47.989
30.9
91.415
58.8
-38.364
-24.7
-0.674
-0.4
1.208
0.8
-40.879
-26.3
298.21
191.8
-339.09
-218.1
-2.244
151.09
295.42
100
194.23
65.7
101.19
34.3
43.215
14.6
65.617
22.2
108.83
36.8
-7.644
-2.6
-1.236
-0.4
5.198
1.8
-5.406
-1.8
-2.988
-1.01
-2.418
-0.8
-0.016
151.05
294.3
100
200.1
68
94.2
32
41.7
14.2
56.3
19.1
98
33.3
-3.8
-1.3
-1.2
-0.4
2
0.7
-3
-1.02
0.7
0.2
-3.7
-1.3
-0.02
152.4
241
100
165.4
68.6
75.6
31.4
41.9
17.4
56.4
23.4
98.3
40.8
-22.7
-9.4
-1.1
-0.5
2.4
1
-21.2
-8.8
-4
-1.7
-17.2
-7.1
-0.11
154.6
174.7
100
122.2
69.9
52.5
30.1
38.2
21.9
54.1
31
92.3
52.8
-39.8
-22.8
-1.2
-0.7
2.8
1.6
-38.1
-21.8
-8.3
-4.8
-29.9
-17.1
-0.19
155.4
321
100
208.7
65
112.4
35
36
11.2
66.6
20.7
102.5
31.9
9.8
3.1
-1.3
-0.4
2.3
0.7
2.7
0.8
-0.4
-0.1
3.1
1
0.02
173
305.1
100
189.1
62
116
38
36
11.8
55.6
18.2
91.6
30
24.4
8
-1.2
-0.4
0.3
0.1
23.5
7.7
6
2
17.6
5.8
0.1
173.2
250.7
100
154.7
61.7
96
38.3
36.1
14.4
55.1
22
91.1
36.3
4.9
2
-1.5
-0.6
-0.5
-0.2
2.6
1
0.1
0.04
2.5
1
0.01
176.9
216.7
100
126.2
58.2
90.5
41.8
31.4
14.5
50.6
23.4
81.9
37.8
8.6
4
-2.2
-1.02
-0.3
-0.1
5.6
2.6
-0.1
-0.05
5.7
2.6
0.03
188.7
391.1
100
230
58.8
161.2
41.2
34.7
8.9
67.5
17.3
102.1
26.1
59
15.1
-5.8
-1.5
-0.6
-0.2
52.2
13.3
-0.4
-0.1
52.6
13.4
0.32
164.5
316.7
100
178.5
56.4
138.1
43.6
36.3
11.5
52.9
16.7
89.2
28.2
49
15.5
-5.7
-1.8
-1.3
-0.4
41.5
13.1
-270.2
-85.3
311.8
98.5
1.92
162.7
249.6
100
150
60.1
99.6
39.9
37.7
15.1
51.8
20.8
89.5
35.9
10.1
4
-5.5
-2.2
1.3
0.5
5.3
2.1
-11.7
-4.7
17
6.8
0.1
164.9
203.7
100
124.2
61
79.4
39
32.3
15.9
49.7
24.4
82
40.3
-2.5
-1.2
-5.9
-2.9
0.4
0.2
-8.9
-4.4
1.2
0.6
-10.2
-5.007
-0.07
152.2
357.8
100
221
61.8
136.7
38.2
27.8
7.8
53.9
15.1
81.8
22.9
55
15.4
-5.5
-1.5
-5.3
-1.5
44.5
12.4
0.1
0.03
44.4
12.4
0.29
150.7
280.5
100
179.3
63.9
101.2
36.1
31.4
11.2
44.8
16
76.2
27.2
25.1
8.9
-5.3
-1.9
1
0.4
4.5
1.6
1.2
0.4
3.3
1.2
0.02
151.8
134.2
100
92.2
68.7
42.1
31.4
32
23.8
42.6
31.7
74.6
55.6
-32.5
-24.2
-4.7
-3.5
-0.3
-0.2
-49.9
-37.2
1.1
0.8
-51
-38.003
-0.34
148.5
119.4
100
79.1
66.2
40.3
33.8
32.3
27.1
62.3
52.2
94.6
79.2
-54.3
-45.5
-4.8
-4.02
-0.2
-0.2
-61.1
-51.2
2.4
2
-63.5
-53.2
-0.43
147.6
528.3
100
324.7
61.5
203.7
38.6
31.7
6
74
14
105.6
20
98
18.6
-5.2
-1
1
0.2
91.9
17.4
-3.9
-0.7
95.8
18.1
0.65
146.6
131.2
100
100.9
76.9
30.3
23.1
34.9
26.6
64.7
49.3
99.6
75.9
-69.3
-52.8
-4.6
-3.5
0.7
0.5
-75.1
-57.2
-0.3
-0.2
-74.8
-57.01
-0.51
145.6
292.4
100
188.2
64.4
104.3
35.7
38.1
13
69.4
23.7
107.5
36.8
-3.2
-1.09
-4.9
-1.7
-0.1
-0.03
-11.9
-4.07
-0.6
-0.2
-11.3
-3.9
-0.08
144.7
242.7
100
160.3
66
82.4
34
37.6
15.5
63.3
26.1
100.9
41.6
-18.5
-7.6
-4.5
-1.9
0.8
0.3
-24
-9.9
0.4
0.2
-24.4
-10.05
-0.17
142.6
377.4
100
235.2
62.3
142.1
37.7
36.2
9.6
71.8
19
108
28.6
34.2
9.1
-4.9
-1.3
5.2
1.4
33.3
8.8
1.7
0.5
31.7
8.4
0.22
140.9
285.9
100
194.8
68.1
91.1
31.9
38.9
13.6
69.6
24.3
108.5
38
-17.4
-6.09
-4.6
-1.6
0.7
0.2
-25.3
-8.8
1.8
0.6
-27.1
-9.5
-0.19
140.1
282.7
100
199.3
70.5
83.4
29.5
38.1
13.5
75.4
26.7
113.4
40.1
-30
-10.6
-4.6
-1.6
-1.1
-0.4
-36.6
-12.9
0.7
0.2
-37.3
-13.2
-0.27
139.2
202.3
100
156.2
77.2
46.2
22.8
41.4
20.5
62.8
31
104.2
51.5
-58
-28.7
-4.6
-2.3
0.2
0.1
-79.1
-39.1
-2.8
-1.4
-76.3
-37.7
-0.55
137.9
334.8
254.8
80
50.8
84
134.8
-54.8
-4.5
—
-62.8
-81.9
-55.8
-0.4
136.9
329.8
199.2
130.6
54.1
66.5
120.6
10
-4.6
0.3
3.8
-10.8
14.7
0.1
140.3
296.5
190.9
105.7
53.8
74.5
128.2
-22.6
-3.8
0.2
-28.5
2
-30.5
-0.22
136.3
218.6
149.7
69
60.5
84.2
144.6
-75.7
-0.8
0.2
-88.9
22.3
-111.2
-0.78
142.9
540.6
328.5
212.1
92.7
146
238.7
-26.6
—
-1.8
-28.3
87.4
-115.7
-0.82
141.1
240.6
143.5
97.1
96.1
116.5
212.7
-115.6
—
-0.8
-116.4
-12.3
-104.1
-0.74
140.1
220.8
127.8
93
93
109.3
202.3
-109.4
—
0.7
-108.7
-17
-91.8
-0.66
138.9
183.5
123.8
59.7
77
104.2
181.2
-121.4
—
-0.3
-121.7
-14.3
-107.5
-0.78
137.5
436.6
308.1
128.5
66.4
103.4
169.8
-41.3
—
0.3
-41
-6.5
-34.5
-0.25
137.1
400.3
213.7
186.6
67.4
91.6
159
27.6
—
-0.4
27.3
8.5
18.8
0.13
146.1
419.9
225.6
194.3
58.5
89.7
148.2
46.1
—
0.1
46.3
11.2
35
0.24
146.8
363.1
199.4
163.7
49.4
92
141.4
22.3
—
-2.2
20
3.3
16.8
0.11
148.6
633.9
330.1
303.8
46.1
84.1
130.1
173.7
—
-1.1
172.6
50.3
106.8
0.72
147.8
280
155.9
124
42.4
68.2
110.6
13.5
—
-1.8
11.7
-2.9
14.6
0.1
145.2
244.6
141.7
102.9
34.7
84.9
119.6
-16.7
—
-1.5
-18.2
1.6
-19.8
-0.24
82.9
235.7
139.2
96.5
28.7
51.2
80
16.6
—
-1.6
14.9
3.9
11
0.13
82.6
361.5
209.9
151.5
25.5
55.5
81
70.6
—
-2.2
68.4
24.6
31.7
0.26
123.1
255.1
165.6
89.4
12
42.7
54.7
34.8
—
-1.7
33.1
10
16.7
0.14
123.1
234
149.6
84.4
12.3
51.6
64
20.5
—
-0.2
20.2
8.5
-93.9
-0.76
123.1