Financhill
Sell
33

GPRO Quote, Financials, Valuation and Earnings

Last price:
$0.78
Seasonality move :
3.22%
Day range:
$0.73 - $0.76
52-week range:
$0.64 - $2.40
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.15x
P/B ratio:
0.79x
Volume:
8.1M
Avg. volume:
4.6M
1-year change:
-64.98%
Market cap:
$119.6M
Revenue:
$801.5M
EPS (TTM):
-$2.84
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $891.9M $1.2B $1.1B $1B $801.5M
Revenue Growth (YoY) -25.34% 30.18% -5.82% -8.06% -20.29%
 
Cost of Revenues $577.4M $684M $686.7M $681.9M $530.2M
Gross Profit $314.5M $477.1M $406.8M $323.6M $271.3M
Gross Profit Margin 35.26% 41.09% 37.2% 32.18% 33.85%
 
R&D Expenses $131.6M $141.5M $139.9M $165.7M $185.9M
Selling, General & Admin $203.6M $221.8M $227.8M $232.4M $212.6M
Other Inc / (Exp) -$21M -$732K $1.5M $11.5M -$2.6M
Operating Expenses $335.2M $363.3M $367.7M $398.1M $398.5M
Operating Income -$20.7M $113.8M $39.2M -$74.5M -$127.2M
 
Net Interest Expenses $20.3M $22.9M $6.2M $4.7M $3.3M
EBT. Incl. Unusual Items -$62M $90.1M $34.5M -$67.7M -$133.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M -$281.1M $5.6M -$14.6M $299.2M
Net Income to Company -$66.8M $371.2M $28.8M -$53.2M -$432.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$66.8M $371.2M $28.8M -$53.2M -$432.3M
 
Basic EPS (Cont. Ops) -$0.45 $2.41 $0.18 -$0.35 -$2.82
Diluted EPS (Cont. Ops) -$0.45 $2.27 $0.18 -$0.35 -$2.82
Weighted Average Basic Share $149M $154.3M $156.2M $153.3M $153.1M
Weighted Average Diluted Share $149M $163.2M $178.3M $153.3M $153.1M
 
EBITDA -$22.6M $124M $49.3M -$56.9M -$123.3M
EBIT -$41.7M $113M $40.7M -$63M -$129.8M
 
Revenue (Reported) $891.9M $1.2B $1.1B $1B $801.5M
Operating Income (Reported) -$20.7M $113.8M $39.2M -$74.5M -$127.2M
Operating Income (Adjusted) -$41.7M $113M $40.7M -$63M -$129.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $357.8M $391.1M $321M $295.4M $200.9M
Revenue Growth (YoY) -32.28% 9.33% -17.93% -7.98% -32%
 
Cost of Revenues $221.7M $230.1M $216.7M $194.3M $131.2M
Gross Profit $136.1M $161.1M $104.3M $101.1M $69.7M
Gross Profit Margin 38.04% 41.18% 32.49% 34.22% 34.7%
 
R&D Expenses $27.5M $34.8M $36M $43.9M $50M
Selling, General & Admin $42.7M $67.5M $66.6M $65.6M $54.8M
Other Inc / (Exp) -$15.8M -$734K $2.3M $4.2M -$3.5M
Operating Expenses $70.3M $102.3M $102.6M $109.5M $104.8M
Operating Income $65.8M $58.7M $1.7M -$8.4M -$35.1M
 
Net Interest Expenses $5.5M $5.8M $1.3M $1.2M $1.1M
EBT. Incl. Unusual Items $44.5M $52.2M $2.7M -$5.4M -$39.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $116K -$392K -$413K -$3M -$2.4M
Net Income to Company $44.4M $52.6M $3.1M -$2.4M -$37.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $44.4M $52.6M $3.1M -$2.4M -$37.2M
 
Basic EPS (Cont. Ops) $0.29 $0.34 $0.02 -$0.02 -$0.24
Diluted EPS (Cont. Ops) $0.28 $0.32 $0.02 -$0.02 -$0.24
Weighted Average Basic Share $150.7M $156.2M $155.3M $151.1M $155.1M
Weighted Average Diluted Share $150.7M $164.5M $173M $151.1M $155.1M
 
EBITDA $53.6M $60.4M $6M -$3M -$36.8M
EBIT $50M $58M $4M -$4.2M -$38.5M
 
Revenue (Reported) $357.8M $391.1M $321M $295.4M $200.9M
Operating Income (Reported) $65.8M $58.7M $1.7M -$8.4M -$35.1M
Operating Income (Adjusted) $50M $58M $4M -$4.2M -$38.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $891.9M $1.2B $1.1B $1B $801.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $577.4M $684M $686.7M $681.9M $530.2M
Gross Profit $314.5M $477.1M $406.8M $323.6M $271.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $131.6M $141.5M $139.9M $165.7M $185.9M
Selling, General & Admin $203.6M $221.9M $227.8M $232.4M $212.6M
Other Inc / (Exp) -$21M -$670K $1.5M $11.5M -$2.6M
Operating Expenses $335.2M $363.4M $367.7M $398.1M $398.5M
Operating Income -$20.7M $113.7M $39.2M -$74.5M -$127.2M
 
Net Interest Expenses $20.3M $22.9M $6.2M $4.7M $3.3M
EBT. Incl. Unusual Items -$62M $90.1M $34.5M -$67.7M -$133.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M -$281.1M $5.6M -$14.6M $299.2M
Net Income to Company -$66.8M $371.2M $28.8M -$53.2M -$432.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$66.8M $371.2M $28.8M -$53.2M -$432.3M
 
Basic EPS (Cont. Ops) -$0.46 $2.39 $0.19 -$0.34 -$2.84
Diluted EPS (Cont. Ops) -$0.47 $2.27 $0.18 -$0.34 -$2.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$22.6M $124M $49.3M -$56.9M -$123.3M
EBIT -$41.7M $113M $40.7M -$63M -$129.8M
 
Revenue (Reported) $891.9M $1.2B $1.1B $1B $801.5M
Operating Income (Reported) -$20.7M $113.7M $39.2M -$74.5M -$127.2M
Operating Income (Adjusted) -$41.7M $113M $40.7M -$63M -$129.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.2B $1.1B $1B $801.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $684M $686.7M $681.9M $530.2M --
Gross Profit $477.1M $406.8M $323.6M $271.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $141.5M $139.9M $165.7M $185.9M --
Selling, General & Admin $221.9M $227.8M $232.4M $212.6M --
Other Inc / (Exp) -$670K $1.5M $11.5M -$2.6M --
Operating Expenses $363.4M $367.7M $398.1M $398.5M --
Operating Income $113.7M $39.2M -$74.5M -$127.2M --
 
Net Interest Expenses $22.9M $6.2M $4.7M $3.3M --
EBT. Incl. Unusual Items $90.1M $34.5M -$67.7M -$133.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$281.1M $5.6M -$14.6M $299.2M --
Net Income to Company $371.2M $28.8M -$53.2M -$432.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $371.2M $28.8M -$53.2M -$432.3M --
 
Basic EPS (Cont. Ops) $2.39 $0.19 -$0.34 -$2.84 --
Diluted EPS (Cont. Ops) $2.27 $0.18 -$0.34 -$2.84 --
Weighted Average Basic Share $617.1M $624.7M $613.4M $612.4M --
Weighted Average Diluted Share $644.3M $711.8M $613.4M $612.4M --
 
EBITDA $124M $49.3M -$56.9M -$123.3M --
EBIT $113M $40.7M -$63M -$129.8M --
 
Revenue (Reported) $1.2B $1.1B $1B $801.5M --
Operating Income (Reported) $113.7M $39.2M -$74.5M -$127.2M --
Operating Income (Adjusted) $113M $40.7M -$63M -$129.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $325.7M $401.1M $223.7M $222.7M $102.8M
Short Term Investments -- $137.8M $143.6M $23.9M --
Accounts Receivable, Net $107.2M $114.2M $77M $91.5M $85.9M
Inventory $97.9M $86.4M $127.1M $106.3M $120.7M
Prepaid Expenses $23.9M $42.3M -- -- --
Other Current Assets -- -- $34.6M $38.3M $29.8M
Total Current Assets $556.7M $781.9M $606M $482.6M $339.2M
 
Property Plant And Equipment $55.3M $46.3M $35.1M $27.4M $23.1M
Long-Term Investments -- -- -- -- --
Goodwill $146.5M $146.5M $146.5M $146.5M $152.4M
Other Intangibles $1.2M $62K $15K $15K $6M
Other Long-Term Assets $3.6M $2.5M $1.8M $6.3M $14.7M
Total Assets $771.4M $1.3B $1.1B $968M $543.7M
 
Accounts Payable $111.4M $171.5M $91.6M $102.6M $85.9M
Accrued Expenses $93.3M $97.5M $86.4M $74.9M $89.5M
Current Portion Of Long-Term Debt -- $122.4M -- -- $93.2M
Current Portion Of Capital Lease Obligations $9.4M $9.8M $9.6M $10.5M $10.9M
Other Current Liabilities $2.3M $2.8M $11.8M $7.9M $6.3M
Total Current Liabilities $262.7M $474.8M $275.9M $279.1M $356.3M
 
Long-Term Debt $218.2M $111.3M $141M $92.6M --
Capital Leases -- -- -- -- --
Total Liabilities $555.4M $644M $465.4M $412.1M $392M
 
Common Stock $980.1M $1B $960.9M $998.4M $1B
Other Common Equity Adj -- -- -- -- --
Common Equity $216M $615.9M $611.6M $555.8M $151.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $216M $615.9M $611.6M $555.8M $151.7M
 
Total Liabilities and Equity $771.4M $1.3B $1.1B $968M $543.7M
Cash and Short Terms $325.7M $538.9M $367.3M $246.6M $102.8M
Total Debt $218.2M $233.7M $141M $92.6M $93.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $325.7M $401.1M $223.7M $222.7M $102.8M
Short Term Investments -- $137.8M $143.6M $23.9M --
Accounts Receivable, Net $107.2M $114.2M $77M $91.5M $85.9M
Inventory $97.9M $86.4M $127.1M $106.3M $120.7M
Prepaid Expenses $23.9M $42.3M -- -- --
Other Current Assets -- -- $34.6M $38.3M $29.8M
Total Current Assets $556.7M $781.9M $606M $482.6M $339.2M
 
Property Plant And Equipment $55.3M $46.3M $35.1M $27.4M $23.1M
Long-Term Investments -- -- -- -- --
Goodwill $146.5M $146.5M $146.5M $146.5M $152.4M
Other Intangibles $1.2M $62K $15K $15K $6M
Other Long-Term Assets $3.6M $2.5M $1.8M $6.3M $14.7M
Total Assets $771.4M $1.3B $1.1B $968M $543.7M
 
Accounts Payable $111.4M $171.5M $91.6M $102.6M $85.9M
Accrued Expenses $93.3M $97.5M $86.4M $74.9M $89.5M
Current Portion Of Long-Term Debt -- $122.4M -- -- $93.2M
Current Portion Of Capital Lease Obligations $9.4M $9.8M $9.6M $10.5M $10.9M
Other Current Liabilities $2.3M $2.8M $11.8M $7.9M $6.3M
Total Current Liabilities $262.7M $474.8M $275.9M $279.1M $356.3M
 
Long-Term Debt $218.2M $111.3M $141M $92.6M --
Capital Leases -- -- -- -- --
Total Liabilities $555.4M $644M $465.4M $412.1M $392M
 
Common Stock $980.1M $1B $960.9M $998.4M $1B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $216M $615.9M $611.6M $555.8M $151.7M
 
Total Liabilities and Equity $771.4M $1.3B $1.1B $968M $543.7M
Cash and Short Terms $325.7M $538.9M $367.3M $246.6M $102.8M
Total Debt $218.2M $233.7M $141M $92.6M $93.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$66.8M $371.2M $28.8M -$53.2M -$432.3M
Depreciation & Amoritzation $19.1M $11M $8.6M $6.2M $6.5M
Stock-Based Compensation $30M $38.7M $39M $41.5M $29.1M
Change in Accounts Receivable $93.1M -$8.1M $37.8M -$14.5M $5.3M
Change in Inventories $46.3M $11.5M -$40.7M $20.9M -$14.5M
Cash From Operations $93.8M $229.2M $5.7M -$32.9M -$125.1M
 
Capital Expenditures $4.9M $5.5M $3.4M $1.5M $4M
Cash Acquisitions -- -- -- -- -$12.3M
Cash From Investing $9.5M -$143.7M -$8.4M $121.9M $7.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $173.8M -- -- -- --
Long-Term Debt Repaid -$86M -- -$125M -$46.3M --
Repurchase of Common Stock -- -- -$39.6M -$40M --
Other Financing Activities -$21.2M -$17.4M -$13.4M -$8M -$3.1M
Cash From Financing $72M -$9.9M -$173.3M -$90.4M -$929K
 
Beginning Cash (CF) $150.3M $327.7M $401.1M $223.7M $222.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $175.3M $75.5M -$175.9M -$1.3M -$118.4M
Ending Cash (CF) $327.7M $401.1M $223.7M $222.7M $102.8M
 
Levered Free Cash Flow $88.9M $223.6M $2.3M -$34.4M -$129.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $44.4M $52.6M $3.1M -$2.4M -$37.2M
Depreciation & Amoritzation $3.6M $2.4M $2M $1.2M $1.8M
Stock-Based Compensation $8M $10.4M $9.6M $10M $5.2M
Change in Accounts Receivable -$156K -$15.6M $8M $16.2M $47M
Change in Inventories $34.9M $34.5M $26.3M $48.6M $34.5M
Cash From Operations $106.3M $163.8M $25.6M $43.7M -$25.1M
 
Capital Expenditures $321K $705K $242K $535K $416K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$321K -$56.6M -$11.1M $14.5M -$416K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $143.8M -- -- -- --
Long-Term Debt Repaid -$56M -- -- -- --
Repurchase of Common Stock -- -- -$8M -$10M --
Other Financing Activities -$16.5M -$2.4M -$1.1M -$862K -$232K
Cash From Financing $73.2M -$2.1M -$9M -$57.1M -$232K
 
Beginning Cash (CF) $146.9M $296.4M $217.2M $221M $130.2M
Foreign Exchange Rate Adjustment $1.7M -$408K $1.1M $642K -$1.6M
Additions / Reductions $179.1M $105.1M $5.5M $1.1M -$25.7M
Ending Cash (CF) $327.7M $401.1M $223.7M $222.7M $102.8M
 
Levered Free Cash Flow $105.9M $163.1M $25.3M $43.2M -$25.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$66.8M $371.2M $28.8M -$53.2M -$432.3M
Depreciation & Amoritzation $19.1M $11M $8.6M $6.2M $6.5M
Stock-Based Compensation $30M $38.7M $39M $41.5M $29.1M
Change in Accounts Receivable $93.1M -$8.1M $37.8M -$14.5M $5.3M
Change in Inventories $46.3M $11.5M -$40.7M $20.9M -$14.5M
Cash From Operations $93.8M $229.2M $5.7M -$32.9M -$125.1M
 
Capital Expenditures $4.9M $5.5M $3.4M $1.5M $4M
Cash Acquisitions -- -- -- -- -$12.3M
Cash From Investing $9.5M -$143.7M -$8.4M $121.9M $7.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $173.8M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -$39.6M -$40M --
Other Financing Activities -$21.2M -$17.4M -$13.4M -$8M -$3.1M
Cash From Financing $72M -$9.9M -$173.3M -$90.4M -$929K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $175.3M $75.5M -$175.9M -$1.3M -$118.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $88.9M $223.6M $2.3M -$34.4M -$129.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $371.2M $28.8M -$53.2M -$432.3M --
Depreciation & Amoritzation $11M $8.6M $6.2M $6.5M --
Stock-Based Compensation $38.7M $39M $41.5M $29.1M --
Change in Accounts Receivable -$8.1M $37.8M -$14.5M $5.3M --
Change in Inventories $11.5M -$40.7M $20.9M -$14.5M --
Cash From Operations $229.2M $5.7M -$32.9M -$125.1M --
 
Capital Expenditures $5.5M $3.4M $1.5M $4M --
Cash Acquisitions -- -- -- -$12.3M --
Cash From Investing -$143.7M -$8.4M $121.9M $7.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$125M -- -- --
Repurchase of Common Stock -- -$39.6M -$40M -- --
Other Financing Activities -$17.4M -$13.4M -$8M -$3.1M --
Cash From Financing -$9.9M -$173.3M -$90.4M -$929K --
 
Beginning Cash (CF) $1.2B $1.1B $792.5M $619.6M --
Foreign Exchange Rate Adjustment -$2.1M -$1.4M $316K -$1.5M --
Additions / Reductions $75.5M -$175.9M -$1.3M -$118.4M --
Ending Cash (CF) $1.3B $949.5M $791.4M $499.7M --
 
Levered Free Cash Flow $223.6M $2.3M -$34.4M -$129.2M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
52
RGC alert for Mar 19

Regencell Bioscience Holdings [RGC] is down 0.66% over the past day.

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 8.72% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 5.74% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock