GoPro, Inc. (GPRO) financials
NASDAQ · Technology · Consumer Electronics · 636 employees · CEO Nicholas D. Woodman
- Price
- $0.93 -7.00%
- Market cap
- $175M
- Enterprise value
- $234M
- Last report
- Q2 '26 filed 2026-08-10
- Next report
- 2026-11-05 EPS est. -$0.14
Revenue (TTM)$569M-23.9% vs a year agoLast 4 quarters; bars = each quarter
Operating margin (TTM)-21.1%-6.9 pp vs a year agoOperating income -$120M
Net income (TTM)-$162M-49.4% vs a year agoAfter tax, incl. non-operating gains
Free cash flow (TTM)-$23.3M+70.9% vs a year agoCapex $3.64M
Diluted EPS (TTM)-$0.99-42.3% vs a year agoSum of the last 4 quarters
Net cash-$58.8M+9.7% vs a year agoCash + short-term investments - debt
Valuation & key figures
- Market cap
- $175M EV $234M
- Revenue
- $569M Trailing 12 months
- Revenue growth
- -17% FY2026 consensus
- Profit margin
- -28.5% Net income / revenue, TTM
- P/E
- -0.9× Forward -1.3× (FY2026)
- P/S
- 0.3× Price / sales, TTM
- EV / EBITDA
- -1.6× TTM
- Free cash flow
- -$23.3M Trailing 12 months
- Net income
- -$162M Trailing 12 months
- Revenue estimate
- $543M FY2026 consensus
- Earnings
- 2026-11-05 Revenue est. $206M
- Dividend
- – No dividend
Key takeaways
Computed from the reported numbers - every statement carries the figure it rests on.
- Last report (2026-08-10): revenue missed by 30.7%, EPS missed by 1,150.0%Revenue $105M vs $151M expected (-30.7%); EPS -$0.21 vs $0.02 (-1,150.0%).
- Revenue growth slowing: -31.3% year on yearQ2 '26 revenue $105M, against an average of -20.2% over the four quarters before.
- Operating margin -21.1% (TTM), -6.9 pp on a year agoOperating income grew -13.0% while revenue grew -23.9%.
- Capex 0.6% of revenue (a year ago 0.6%)$3.64M invested in the last 4 quarters (-12.1% on a year earlier). Free cash flow -$23.3M.
- Diluted share count up 8.5% in a year171M diluted shares in Q2 '26, 158M a year earlier.
- Net debt $58.8MCash + short-term investments $27.3M, debt incl. leases $86M; a year ago net debt $65.1M.
Last quarter: Q2 '26
Quarter ended 2026-06-30. Compared with the same quarter a year earlier and with the analyst consensus before the report.
Quarter vs a year ago
| Q2 '26 | Year ago | Change | |
|---|---|---|---|
| Revenue | $105M | $153M | -31.3% |
| Gross margin | 30.2% | 35.8% | -5.6 pp |
| Operating income | -$39M | -$14M | -178.3% |
| Operating margin | -37.1% | -9.2% | -28.0 pp |
| Net income | -$51M | -$16.4M | -210.6% |
| Diluted EPS | -$0.30 | -$0.10 | -200.0% |
| Operating cash flow | -$10.8M | $8.75M | -223.3% |
| Capex | $1.02M | $478K | +113.4% |
| Free cash flow | -$11.8M | $8.27M | -242.8% |
| R&D | $29.6M | $30.5M | -2.8% |
| Stock-based compensation | $4.06M | $5.12M | -20.7% |
Reported vs consensus
2026-08-10| Actual | Consensus | vs consensus | |
|---|---|---|---|
| Revenue | $105M | $151M | -30.7% |
| EPS (as estimated) | -$0.21 | $0.02 | -1,150.0% |
From the report of 2026-08-10 for Q2 '26: revenue and the EPS analysts estimate (often adjusted), so it can differ from the EPS of the statements above.
EPS vs consensus
last 8 reportsRevenue
Where the money comes from - by business line and by region, quarter by quarter.
Revenue, operating income and growth
quarterlyRevenue by business line
stacked, quarterly| Segment | Q2 '26 | y/y | Share | TTM | TTM y/y | 12 quarters |
|---|---|---|---|---|---|---|
| Hardware | $76M | – | 72.4% | – | – | |
| Subscription and Service Revenue | – | – | – | – | – | |
| Subscription and services | $29M | – | 27.6% | – | – |
Revenue by region
share of total| Segment | Q2 '26 | y/y | Share | TTM | TTM y/y | 12 quarters |
|---|---|---|---|---|---|---|
| United States | $65.9M | – | 38.6% | $431M | – | |
| Americas | $68.6M | -30.5% | 40.2% | $339M | -14.0% | |
| EMEA | $20.1M | -42.7% | 11.8% | $156M | -28.1% | |
| Asia Pacific | $16.2M | -13.7% | 9.5% | $73.2M | -45.7% |
Margins & cost structure
How much of each unit of revenue is left at each level - and where the costs go.
Margins
quarterlyCosts as % of revenue
quarterlyCash flow & capital allocation
Cash generated, what it is spent on, and what reaches shareholders.
Operating cash flow, capex, free cash flow
quarterlyUses of cash vs operating cash flow
fiscal yearsLast 4 quarters
cash flow statement- Operating cash flow
- -$19.6M
- Capex
- -$3.64M
- Buybacks
- $429K
- Dividends
- $0
- Acquisitions
- $0
- Net debt issued
- -$6.16M
- Stock-based compensation
- $11.4M
- Free cash flow
- -$23.3M
- Returned to shareholders / FCF
- 1.8%
Share count and EPS
quarterly, dilutedBalance sheet
Liquidity, investments and debt at each quarter end.
Cash, investments and debt
quarter endsValuation & returns
Today's multiples against the company's own last five fiscal years; analyst targets and ratings.
Multiples and returns
TTM vs 5 fiscal years| Now | 5y average | Where today sits in the 5-year range | |
|---|---|---|---|
| P/E (TTM) | -0.9× | 16.0× 2 of 5 years | 4.3× – 27.7× |
| EV / EBITDA | -1.6× | 13.4× 2 of 5 years | 11.9× – 15.0× |
| EV / Sales | 0.4× | 0.6× | 0.2× – 1.3× |
| Price / FCF | -7.5× | 172.6× 2 of 5 years | 7.1× – 338.2× |
| Price / Book | -4.9× | 1.8× | 1.0× – 2.9× |
| FCF yield | -13.3% | -16.1% | -77.4% – 14.1% |
| Return on invested capital | -162.9% | -14.3% | -46.3% – 12.3% |
| Return on equity | -529.6% | -70.3% | -285.0% – 60.3% |
Analysts
Consensus target $5.00 (+437.6%)
range $5.00 – $5.00 · rating Hold
Strong buy0
Buy6
Hold13
Sell9
Strong sell0
Outlook
Analyst consensus for the coming fiscal years and what it implies at today's price.
Consensus estimates
| Fiscal year | Revenue | Growth | EPS | Growth | P/E at today's price | Analysts (EPS) |
|---|---|---|---|---|---|---|
| FY2026 | $543M | -16.6% | -$0.72 | -22.0% | -1.3× | 1 |
| FY2027 | $736M | +35.5% | -$0.01 | +98.6% | -93.0× | 1 |
| FY2028 | $803M | +9.1% | $0.12 | +1,300.0% | 7.8× | 1 |
Financial statements
Every line of the income statement, balance sheet and cash flow statement - 12 quarters and 10 fiscal years, as values, as % of revenue or as growth.
Every reported line
All 259 figures GoPro, Inc. tagged in its recent 10-Q / 10-K filings, with the official SEC label and definition - including the notes (leases, taxes, buybacks, employees, ...).
| Line (SEC label) | Latest quarter | Year ago | y/y | Latest FY | Prior FY | y/y |
|---|---|---|---|---|---|---|
| Accounts Payable, Current | $126M | $61.1M | +106.1% | $97M | $85.9M | +12.9% |
| Accounts Receivable, after Allowance for Credit Loss, Current | $60.4M | $83.5M | -27.7% | $93.5M | $85.9M | +8.8% |
| Accrued Income Taxes, Noncurrent | $14.8M | $15M | -1.6% | $13.5M | $11.6M | +16.5% |
| Accrued Liabilities, Current | $132M | $85.9M | +54.0% | $95.9M | $111M | -13.5% |
| Accrued Marketing Costs, Current | $26.5M | $34.1M | -22.2% | $38.3M | $54M | -29.1% |
| Accumulated Depreciation, Depletion and Amortization, Property, Plant, and Equipment | $76.5M | $76.9M | -0.6% | $75.7M | $78M | -3.0% |
| Advertising Expense | – | – | – | $11.6M | $33.3M | -65.2% |
| Amortization | $1.8M | $1.8M | 0.0% | $7M | $5.1M | +37.3% |
| Amortization of Debt Discount (Premium) | $2M | $0 | – | $02023-12-31 | $0 | – |
| Amortization of Intangible Assets | $400K | $400K | 0.0% | $1.9M | $1.6M | +18.8% |
| Antidilutive Securities Excluded from Computation of Earnings Per Share, Amount | 34M | 24.9M | +36.5% | 25.3M | 26.3M | -3.6% |
| Assets | $398M | $439M | -9.2% | $428M | $544M | -21.3% |
| Assets, Current | $229M | $255M | -10.3% | $253M | $339M | -25.5% |
| Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Intangible Assets, Other than Goodwill | – | – | – | $7.5M2024-02-27 | – | – |
| Capital Expenditures Incurred but Not yet Paid | – | – | – | $113K | $1.05M | -89.2% |
| Cash | $10.1M | $18.5M | -45.4% | $9.6M | $60.4M | -84.1% |
| Cash and Cash Equivalents, at Carrying Value | $27.3M | $58.6M | -53.4% | $49.7M | $103M | -51.7% |
| Cash, Cash Equivalents, and Short-term Investments | $27.3M | $58.6M | -53.4% | $49.7M | $103M | -51.7% |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | $49.7M2025-12-31 | $103M | -51.7% | $103M2024-12-31 | $223M | -53.8% |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Including Exchange Rate Effect | -$13.5M | -$11.1M | -21.6% | -$53.1M | -$120M | +55.7% |
| Common Stocks, Including Additional Paid in Capital | $1.07B | $1.04B | +2.9% | $1.04B | $1.03B | +1.8% |
| Contract with Customer, Liability | $51.7M | $54.4M | -5.0% | $54.2M | $58.3M | -7.0% |
| Contract with Customer, Liability, Current | $50.9M | $52.3M | -2.7% | $52.6M | $55.4M | -5.0% |
| Contract with Customer, Liability, Revenue Recognized | $16.1M | $16.7M | -3.6% | $55.4M | $55.8M | -0.7% |
| Contractual Obligation | $153M2025-12-31 | $219M | -30.2% | $153M | $219M | -30.2% |
| Contractual Obligation, to be Paid, after Year Five | $02025-12-31 | $0 | – | $0 | $0 | – |
| Contractual Obligation, to be Paid, Year Five | $02025-12-31 | $0 | – | $0 | $0 | – |
| Contractual Obligation, to be Paid, Year Four | $02025-12-31 | $0 | – | $0 | $0 | – |
| Contractual Obligation, to be Paid, Year One | $71.3M2025-12-31 | $156M | -54.2% | $71.3M | $156M | -54.2% |
| Contractual Obligation, to be Paid, Year Three | $47.3M2025-12-31 | $16.7M | +183.6% | $47.3M | $16.7M | +183.6% |
| Contractual Obligation, to be Paid, Year Two | $34.4M2025-12-31 | $47.1M | -26.8% | $34.4M | $47.1M | -26.8% |
| Cost of Revenue | $73.3M | $98M | -25.2% | $432M | $530M | -18.4% |
| Current Federal Tax Expense (Benefit) | – | – | – | $1K | $1K | 0.0% |
| Current Foreign Tax Expense (Benefit) | $1.2M | $1.7M | -29.4% | $1.69M | $2.48M | -31.8% |
| Current Income Tax Expense (Benefit) | – | – | – | $1.76M | $2.45M | -28.1% |
| Current State and Local Tax Expense (Benefit) | – | – | – | $72K | -$28K | +357.1% |
| Customer Refund Liability, Current | $1.24M | $3.47M | -64.3% | $3.29M | $4.91M | -33.0% |
| Debt Instrument, Repurchase Amount | – | – | – | $46.3M2023-12-31 | – | – |
| Debt Instrument, Repurchased Face Amount | – | – | – | $49.4M2023-12-31 | – | – |
| Debt, Long-term and Short-term, Combined Amount | $66.4M2025-12-31 | – | – | $66.4M | – | – |
| Deferred Federal Income Tax Expense (Benefit) | – | – | – | $87K | $222M | -100.0% |
| Deferred Foreign Income Tax Expense (Benefit) | – | – | – | $190K | -$202K | +194.1% |
| Deferred Income Tax Expense (Benefit) | – | – | – | $277K | $297M | -99.9% |
| Deferred Income Taxes and Other Assets, Noncurrent | $0 | $686K | -100.0% | $581K | $765K | -24.1% |
| Deferred Income Taxes and Tax Credits | $8K | -$233K | +103.4% | $280K | $297M | -99.9% |
| Deferred Revenue, Revenue Recognized | $22.5M | $22.9M | -1.7% | – | – | – |
| Deferred State and Local Income Tax Expense (Benefit) | – | – | – | $0 | $74.9M | -100.0% |
| Deferred Tax Assets, Goodwill and Intangible Assets | $2.54M2025-12-31 | $1.87M | +35.4% | $2.54M | $1.87M | +35.4% |
| Deferred Tax Assets, Gross | $347M2025-12-31 | $331M | +4.8% | $347M | $331M | +4.8% |
| Deferred Tax Assets, Net | $117K2025-12-31 | $153K | -23.5% | $117K | $153K | -23.5% |
| Deferred Tax Assets, Net of Valuation Allowance | $2.52M2025-12-31 | $3.58M | -29.6% | $2.52M | $3.58M | -29.6% |
| Deferred Tax Assets, Operating Loss Carryforwards | $191M2025-12-31 | $111M | +72.5% | $191M | $111M | +72.5% |
| Deferred Tax Assets, Operating Loss Carryforwards, Domestic | $753M2025-12-31 | $397M | +89.8% | $753M | $397M | +89.8% |
| Deferred Tax Assets, Property, Plant and Equipment | $1.46M2025-12-31 | $1.18M | +23.6% | $1.46M | $1.18M | +23.6% |
| Deferred Tax Assets, Tax Credit Carryforwards | $104M2025-12-31 | $102M | +2.4% | $104M | $102M | +2.4% |
| Deferred Tax Assets, Tax Deferred Expense, Compensation and Benefits, Share-based Compensation Cost | $3.16M2025-12-31 | $4.53M | -30.2% | $3.16M | $4.53M | -30.2% |
| Deferred Tax Assets, Tax Deferred Expense, Reserves and Accruals | $19.1M2025-12-31 | $21.9M | -13.1% | $19.1M | $21.9M | -13.1% |
| Deferred Tax Assets, Tax Deferred Expense, Reserves and Accruals, Returns and Allowances | $1.1M2025-12-31 | $1.71M | -35.6% | $1.1M | $1.71M | -35.6% |
| Deferred Tax Assets, Valuation Allowance | $345M | – | – | $344M | $327M | +5.2% |
| Deferred Tax Liabilities, Gross | $2.64M2025-12-31 | $3.42M | -23.0% | $2.64M | $3.42M | -23.0% |
Source: SEC companyfacts (XBRL of every 10-Q / 10-K). Cash-flow quarters are derived from the year-to-date figures the 10-Q tags. Segment breakdowns are tagged with dimensions and are shown in the segment section instead.
Sources
Statements, segment revenue, metrics and estimates are standardised from the company's filings. Segment profits and every reported line: SEC EDGAR (XBRL). Filings read: 10-Q 2026-06-30, 10-Q 2026-03-31, 10-K 2025-12-31, 10-Q 2025-09-30, 10-Q 2025-06-30, 10-Q 2025-03-31, 10-K 2024-12-31, 10-Q 2024-09-30, 10-Q 2024-06-30
Data as of 2026-11-02