GoPro, Inc. GPRO

Healthcare SIC 3861 - Photographic Equipment & Supplies NAICS Manufacturing › Machinery Manufacturing › Commercial and Service Industry Machinery Manufacturing derived Nasdaq

GoPro helps the world capture and share itself in immersive and exciting ways. Our cameras, mountable and wearable accessories, subscription and service, and implied post contract support have generated substantially all of our revenue. We sell our products globally through retailers, distributors, and on GoPro.com.

Our product offerings include cameras, mounts and accessories, lifestyle gear, applications, and subscription and services. In recent years, we have seen increased competition with new product offerings that address either new markets or solutions, which has resulted in market share loss. We believe our strategy of investing in our new next-generation, AI-driven system-on-chip (SoC), GP3, will result in new types and categories of cameras and accessories, and subscription and service offerings that will improve our performance moving forward. See Products for additional information.

Last close 1.01 2026-10-23
Market cap $159.4M estimated share count
52-week range 0.57 - 2.19

Valuation FY2025 figures against the last close

P/S0.2x
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS-0.59

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Revenue $651.5M$801.5M$1.01B$1.09B$1.16B$891.9M$1.19B$1.15B$1.18B$1.19B
Cost of revenue $432.4M$530.2M$681.9M$686.7M$684.0M$577.4M$781.9M$786.9M$795.2M$723.6M
Gross profit $219.2M$271.3M$323.6M$406.8M$477.1M$314.5M$412.8M$361.4M$384.5M$461.9M
R&D $126.8M$185.9M$165.7M$139.9M$141.5M$131.6M$142.9M$167.3M$229.3M$358.9M
SG&A $56.4M$59.8M$63.8M$61.0M$65.7M$68.4M$65.8M$66.0M$82.1M$107.4M
Total operating expenses $302.5M$406.3M$399.0M$367.9M$363.9M$351.3M$415.1M$455.4M$548.0M$834.9M
Operating income -$83.3M-$135.0M-$75.5M$39.0M$113.2M-$36.8M-$2.3M-$94.0M-$163.5M-$373.0M
Interest expense —$3.3M$4.7M$6.2M$22.9M$20.3M$19.2M$18.7M$13.7M$3.0M
Pre-tax income -$91.4M-$133.1M-$67.7M$34.5M$90.1M-$62.0M-$19.1M-$107.7M-$176.4M-$375.2M
Income tax $2.0M$299.2M$14.6M$5.6M$281.1M$4.8M$4.4M$1.4M$6.5M$43.8M
Net income -$93.5M-$432.3M-$53.2M$28.8M$371.2M-$66.8M-$14.6M-$109.0M-$182.9M-$419.0M
EPS, basic —-2.82-0.350.182.41-0.45-0.10—-1.32-3.01
EPS, diluted -0.59-2.82-0.350.182.27-0.45-0.10-0.78-1.32-3.01
Shares, diluted (wtd. avg.) 158.6M153.1M153.3M178.3M163.2M149.0M144.9M—138.1M139.4M

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Cash and equivalents $49.7M$102.8M$222.7M$223.7M$401.1M$327.7M$150.3M$152.1M$202.5M$192.1M
Short-term investments —$0$23.9M$143.6M$137.8M$0$14.8M$45.4M$44.9M$25.8M
Receivables $93.5M$85.9M$91.5M$77.0M$114.2M$107.2M$200.6M$129.2M$112.9M$164.6M
Inventory $78.4M$120.7M$106.3M$127.1M$86.4M$97.9M$144.2M$116.5M$150.6M$167.2M
Total current assets $252.6M$339.2M$482.6M$606.0M$781.9M$556.7M$536.0M$474.1M$573.7M$587.8M
Property, plant and equipment $5.9M$8.7M$8.7M$13.3M$19.0M$23.7M$36.5M$46.6M$68.6M$76.5M
Goodwill $133.8M$152.4M$5.9M$146.5M$146.5M$146.5M$146.5M$146.5M$146.5M$146.5M
Other intangibles $4.1M$6.0M$15.0K$15.0K$62.0K$1.2M$5.2M$13.1M$24.5M$33.5M
Total assets $428.0M$543.7M$968.0M$1.08B$1.26B$771.4M$792.8M$698.4M$850.2M$922.6M
Accounts payable $97.0M$85.9M$102.6M$91.6M$171.5M$111.4M$160.7M$148.5M$138.3M$205.0M
Short-term debt $19.6M$93.2M——$122.4M—————
Total current liabilities $277.2M$356.3M$279.1M$275.9M$474.8M$262.7M$327.1M$299.5M$370.5M$430.7M
Long-term debt $44.3M$0$92.6M$141.0M$111.3M$218.2M$148.8M$139.0M$130.0M$0
Total liabilities $351.4M$392.0M$412.1M$465.4M$644.0M$555.4M$559.3M$486.2M$551.5M$475.7M
Retained earnings -$775.1M-$681.6M-$249.3M-$196.1M$47.1M-$650.5M-$583.7M-$569.0M-$442.1M-$274.7M
Total equity $76.5M$151.7M$555.8M$611.6M$615.9M$216.0M$233.5M$212.1M$298.7M$446.9M

Cash flow

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Operating cash flow -$20.7M-$125.1M-$32.9M$5.7M$229.2M$93.8M-$24.4M-$42.4M-$36.9M-$107.8M
Depreciation and amortisation $7.1M$6.5M$6.2M$8.6M$11.0M$19.1M$26.3M$35.1M$41.5M$41.6M
Stock-based compensation $19.5M$29.1M$41.5M$39.0M$38.6M$30.0M$37.2M$40.9M$51.3M$69.5M
Capital expenditure $3.4M$4.0M$1.5M$3.4M$5.5M$4.9M$8.3M$11.0M$24.1M$43.6M
Investing cash flow -$3.4M$7.7M$121.9M-$8.4M-$143.7M$9.5M$22.8M-$6.2M-$43.1M$19.3M
Financing cash flow -$30.1M-$929.0K-$90.4M-$173.3M-$9.9M$72.0M-$1.0M-$1.5M$88.6M$2.0M
Buybacks $0$0$40.0M$39.6M$0$0——$78.0M$0

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001628280-26-026268.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)
Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity
Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks
  • Revenue
  • Gross profit
  • Net income
Revenue, Gross profit, Net income by fiscal year, in US dollars The same figures are in the table below this chart. -500M 0 500M 1B 1.5B Revenue, FY2016: 1.2B Gross profit, FY2016: 461.9M Net income, FY2016: -419M Revenue, FY2017: 1.2B Gross profit, FY2017: 384.5M Net income, FY2017: -182.9M Revenue, FY2018: 1.1B Gross profit, FY2018: 361.4M Net income, FY2018: -109M Revenue, FY2019: 1.2B Gross profit, FY2019: 412.8M Net income, FY2019: -14.6M Revenue, FY2020: 891.9M Gross profit, FY2020: 314.5M Net income, FY2020: -66.8M Revenue, FY2021: 1.2B Gross profit, FY2021: 477.1M Net income, FY2021: 371.2M Revenue, FY2022: 1.1B Gross profit, FY2022: 406.8M Net income, FY2022: 28.8M Revenue, FY2023: 1B Gross profit, FY2023: 323.6M Net income, FY2023: -53.2M Revenue, FY2024: 801.5M Gross profit, FY2024: 271.3M Net income, FY2024: -432.3M Revenue, FY2025: 651.5M Gross profit, FY2025: 219.2M Net income, FY2025: -93.5M FY2016 FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025
Fiscal year FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Revenue $1.19B $1.18B $1.15B $1.19B $891.9M $1.16B $1.09B $1.01B $801.5M $651.5M
Gross profit $461.9M $384.5M $361.4M $412.8M $314.5M $477.1M $406.8M $323.6M $271.3M $219.2M
Net income -$419.0M -$182.9M -$109.0M -$14.6M -$66.8M $371.2M $28.8M -$53.2M -$432.3M -$93.5M

Recent filings and events

  • Material agreement signed The company entered an agreement outside the ordinary course of business - a large contract, a credit facility, a merger agreement. Item 1.01
  • Other event The catch-all. The company chose to disclose something that fits no other item, so the content is whatever it says it is. Item 8.01
  • Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
  • Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
  • Delisting notice The exchange has told the company it no longer meets the rules for staying listed - usually price, market cap, or filings that are late. Item 3.01
  • Material agreement signed Item 1.01
  • New debt or obligation The company has taken on debt or a comparable obligation. Item 2.03
  • Material agreement signed Item 1.01
  • Unregistered share sale Shares issued outside a registered offering. Dilution, and for a small company often the way it is funded. Item 3.02
  • Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
  • Shareholder vote The results of the annual meeting or a special vote. Item 5.07
  • Other event Item 8.01

Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.

Others in SIC 3861

TickerCompanyMarket capP/ERevenue growth
IMAX IMAX CORP $2.93B 84.7x 16.5%
KODK EASTMAN KODAK CO $916.3M — 2.5%
MITQ MOVING iMAGE TECHNOLOGIES INC. $5.2M — -9.9%