GoPro Announces Second Quarter Results
GoPro (NASDAQ: GPRO) reported Q2 2025 financial results with revenue of $153 million, down 18% year-over-year. The company achieved significant improvements in operational efficiency, with gross margin increasing to 36.0% from 30.7% year-over-year and operating expenses reduced by 32%.
Key metrics include camera sell-through of 500,000 units (down 23% YoY), subscription revenue flat at $26 million, and subscriber count at 2.45 million. The company secured a $50 million second lien credit facility and issued 11.1 million warrants at $1.25 exercise price. GoPro expects to restore revenue growth and profitability in Q4 2025 through the launch of new hardware and software products.
The company reported a GAAP net loss of $16 million ($0.10 per share) and non-GAAP net loss of $12 million ($0.08 per share), showing significant improvement from the previous year.GoPro (NASDAQ: GPRO) ha presentato i risultati del secondo trimestre 2025: ricavi per $153 milioni, in calo del 18% rispetto all'anno precedente. L'azienda ha migliorato l'efficienza operativa, con il margine lordo salito al 36,0% dal 30,7% dell'anno precedente e le spese operative ridotte del 32%.
Indicatori chiave: sell-through di videocamere pari a 500.000 unità (in calo del 23% su base annua), ricavi da abbonamenti stabili a $26 milioni e abbonati a 2,45 milioni. GoPro ha ottenuto una linea di credito di secondo grado da $50 milioni e ha emesso 11,1 milioni di warrant con prezzo di esercizio a $1,25. L'azienda prevede di ripristinare la crescita dei ricavi e la redditività nel quarto trimestre 2025 grazie al lancio di nuovi prodotti hardware e software.
Il risultato netto GAAP è stato una perdita di $16 milioni (pari a $0,10 per azione) e la perdita non-GAAP è stata di $12 milioni ($0,08 per azione), con un significativo miglioramento rispetto all'anno precedente.
GoPro (NASDAQ: GPRO) presentó sus resultados del segundo trimestre de 2025: ingresos de $153 millones, una caída del 18% interanual. La compañía mejoró su eficiencia operativa, con el margen bruto aumentando al 36,0% desde el 30,7% del año anterior y reduciendo los gastos operativos en un 32%.
Métricas clave: sell-through de cámaras de 500.000 unidades (caída del 23% interanual), ingresos por suscripciones estables en $26 millones y 2,45 millones de suscriptores. GoPro aseguró una facilidad de crédito de segundo gravamen por $50 millones y emitió 11,1 millones de warrants con precio de ejercicio de $1,25. La compañía espera recuperar el crecimiento de ingresos y la rentabilidad en el cuarto trimestre de 2025 mediante el lanzamiento de nuevos productos de hardware y software.
El resultado neto GAAP fue una pérdida de $16 millones ($0,10 por acción) y la pérdida non-GAAP fue de $12 millones ($0,08 por acción), mostrando una mejora significativa respecto al año anterior.
GoPro (NASDAQ: GPRO)는 2025년 2분기 실적을 발표했습니다: 매출 $153 million으로 전년 동기 대비 18% 감소했습니다. 운영 효율성이 크게 개선되어 매출총이익률이 30.7%에서 36.0%로 상승했고, 영업비용은 32% 줄였습니다.
주요 지표는 카메라 판매(셀스루) 500,000대(전년 동기 대비 23% 감소), 구독 매출은 $26 million으로 보합, 구독자 수는 245만명입니다. 회사는 $50 million 규모의 2순위(Second-lien) 신용시설을 확보하고 행사가 $1.25인 워런트 1,110만 주(11.1 million)를 발행했습니다. GoPro는 새로운 하드웨어와 소프트웨어 제품 출시를 통해 2025년 4분기에 매출 성장과 수익성 회복을 기대하고 있습니다.
회사는 GAAP 기준 순손실 $16 million($0.10 주당)과 non-GAAP 기준 순손실 $12 million($0.08 주당)을 기록했으며, 이는 전년 대비 큰 개선을 나타냅니다.
GoPro (NASDAQ: GPRO) a publié ses résultats du 2e trimestre 2025 : chiffre d'affaires de $153 millions, en recul de 18% sur un an. La société a nettement amélioré son efficience opérationnelle, avec une marge brute passée de 30,7% à 36,0% et des charges d'exploitation réduites de 32%.
Principaux indicateurs : sell-through des caméras de 500 000 unités (‑23% en glissement annuel), revenus d'abonnement stables à $26 millions et 2,45 millions d'abonnés. GoPro a obtenu une facilité de crédit de second rang de $50 millions et émis 11,1 millions de warrants au prix d'exercice de $1,25. La société prévoit de renouer avec la croissance des revenus et la rentabilité au T4 2025 grâce au lancement de nouveaux produits matériels et logiciels.
Le résultat net GAAP s'élève à une perte de $16 millions (0,10$ par action) et la perte non-GAAP à $12 millions (0,08$ par action), soit une amélioration notable par rapport à l'année précédente.
GoPro (NASDAQ: GPRO) meldete die Ergebnisse für das zweite Quartal 2025: Umsatz von $153 Millionen, ein Rückgang von 18% gegenüber dem Vorjahr. Das Unternehmen verbesserte die operative Effizienz deutlich, wobei die Bruttomarge von 30,7% auf 36,0% stieg und die Betriebskosten um 32% gesenkt wurden.
Wesentliche Kennzahlen: Sell-through bei Kameras von 500.000 Einheiten (minus 23% im Jahresvergleich), Abo-Umsatz unverändert bei $26 Millionen und 2,45 Millionen Abonnenten. GoPro sicherte sich eine Second-Lien-Kreditfazilität über $50 Millionen und gab 11,1 Millionen Warrants mit einem Ausübungspreis von $1,25 aus. Das Unternehmen erwartet, durch die Einführung neuer Hardware- und Softwareprodukte im vierten Quartal 2025 Umsatzwachstum und Profitabilität wiederherzustellen.
Der GAAP-Nettoverslust belief sich auf $16 Millionen ($0,10 je Aktie) und der Non-GAAP-Nettoverslust auf $12 Millionen ($0,08 je Aktie), was eine deutliche Verbesserung gegenüber dem Vorjahr darstellt.
- Gross margin improved significantly to 36.0% from 30.7% year-over-year
- Operating expenses reduced by 32% year-over-year
- Adjusted EBITDA improved 83% year-over-year
- Secured $50 million credit facility for additional liquidity
- Won initial determination in patent infringement case against competitor Insta360
- Launched new AI Training program leveraging 450+ petabytes of user content
- Revenue declined 18% year-over-year to $153 million
- Camera sell-through decreased 23% year-over-year to 500,000 units
- Subscriber count dropped 3% year-over-year to 2.45 million
- GAAP net loss of $16 million in Q2
- GoPro.com revenue declined 16% year-over-year
- Retail channel revenue decreased 19% year-over-year
Insights
GoPro's Q2 shows mixed results: revenue down 18% but significant margin improvement and cost reductions signal potential turnaround.
GoPro's Q2 2025 results paint a picture of a company in transition. Revenue declined
The most notable improvement is in gross margin, which expanded significantly to
The company's loss narrowed considerably, with adjusted EBITDA improving
GoPro's subscription business remains a bright spot, with revenue holding steady at
The company has also secured additional liquidity through a
Management's forward-looking statements indicate a potential inflection point coming in Q4 2025, with new hardware and software products expected to restore revenue growth and profitability. The favorable initial determination in the patent infringement case against competitor Insta360 could also help protect market share.
The new AI Training program leveraging GoPro's vast content library (450+ petabytes) represents an interesting diversification opportunity that could open new revenue streams beyond hardware sales.
Revenue was
Gross Margin Improved to
"The initiatives we undertook in 2024 to reduce operating expenses and improve gross margin are beginning to deliver meaningful results. In Q2 2025, year-over-year, we improved gross margin to
"Our Q2 results reflect consistent operational execution and efficiency, and we're excited to launch a broader, more diversified suite of hardware and software products in the second half of 2025, which we believe will restore revenue growth and profitability to our business starting in Q4 2025," said Nicholas Woodman, GoPro's founder and CEO.
Q2 2025 Financial Results
- Revenue was
, down$153 million 18% year-over-year. - Sell-through was approximately 500,000 camera units, down
23% year-over-year. - Subscription and service revenue was flat year-over-year at
. GoPro subscriber count ended Q2 at 2.45 million, down$26 million 3% year-over-year. - Revenue from the retail channel was
, or$111 million 73% of total revenue and down19% year-over-year. GoPro.com revenue, including subscription and service revenue, was , or$41 million 27% of total revenue and down16% year-over-year. - GAAP gross margin was
35.8% compared to30.5% in the prior year quarter. Non-GAAP gross margin was36.0% compared to30.7% in the prior year quarter. - GAAP net loss was
, or a$16 million loss per share, compared to a net loss of$(0.10) or$48 million loss per share, in the prior year period.$(0.31) - Non-GAAP net loss was
, or a$12 million loss per share, compared to non-GAAP net loss of$(0.08) , or$36 million per share, in the prior year period.$(0.24) - Adjusted EBITDA was negative
compared to negative$6 million in the prior year period, an$33 million 83% improvement year-over-year.
Recent Business Highlights
- GoPro closed a second lien credit facility of
. As part of the agreement, GoPro issued an aggregate of 11.1 million warrants to purchase shares of our common stock at an exercise price of$50 million .$1.25 - A United States Administrative Law Judge with the International Trade Commission issued an initial determination that one of our
China -based competitors, Insta360, violated federal law by importing and selling products that infringe on a patent covering GoPro's iconic HERO camera design in theU.S. A final determination will be issued on or before November 10, 2025. - GoPro announced a new opt-in AI Training program that enables
U.S. subscribers to voluntarily make their user-generated content available for GoPro to license to leading technology companies seeking diverse, real-world footage to enhance the performance and accuracy of their AI models. The GoPro subscriber community's vast data lake, containing more than 450 petabytes of cloud-based, high-quality video content, which translates into more than 13 million hours of video, represents a valuable opportunity for AI developers to train their models with a rich and varied dataset. - GoPro launched HERO13 Black Ultra Wide Edition, a special edition of our flagship HERO13 Black camera bundled in-box with our Ultra Wide Lens Mod pre-installed on the camera, making it simple to capture low-distortion, incredibly wide-angle 177-degree perspectives that make you feel like you're fully immersed in the moment.
- GoPro added two easy and powerful 360 editing tools to the GoPro App, MotionFrame and POV, offering a simple way to review, capture and share traditional fixed-frame videos and photos from 360 footage.
- GoPro introduced a limited-edition Forest Green colorway of HERO13 Black, offering a bold, nature-inspired aesthetic designed to appeal to outdoor enthusiasts.
- GoPro refreshed its Board of Directors with the addition of three seasoned executives.
Results Summary:
Three months ended June 30, | |||||
($ in thousands, except per share amounts) | 2025 | 2024 | % Change | ||
Revenue | $ 152,643 | $ 186,224 | (18.0) % | ||
Gross margin | |||||
GAAP | 35.8 % | 30.5 % | 530 bps | ||
Non-GAAP | 36.0 % | 30.7 % | 530 bps | ||
Operating loss | |||||
GAAP | $ (14,007) | $ (46,509) | (69.9) % | ||
Non-GAAP | $ (8,480) | $ (35,413) | (76.1) % | ||
Net loss | |||||
GAAP | $ (16,422) | $ (47,821) | (65.7) % | ||
Non-GAAP | $ (11,957) | $ (36,179) | (67.0) % | ||
Diluted net loss per share | |||||
GAAP | $ (0.10) | $ (0.31) | (67.7) % | ||
Non-GAAP | $ (0.08) | $ (0.24) | (66.7) % | ||
Adjusted EBITDA | $ (5,690) | $ (33,426) | (83.0) % |
Conference Call
GoPro management will host a conference call and live webcast for analysts and investors today at 2 p.m. Pacific Time (5 p.m. Eastern Time) to discuss the Company's financial results.
Prior to the start of the call, the Company will post Management Commentary on the "Events & Presentations" section of its investor relations website at https://investor.gopro.com. Management will make brief opening comments before taking questions.
To listen to the live conference call, please call +1 833-470-1428 (US) or +1 404-975-4839 (International) and enter access code 363381, approximately 15 minutes prior to the start of the call. A live webcast of the conference call will be accessible on the "Events & Presentations" section of the Company's website at https://investor.gopro.com. A recording of the webcast will be available on GoPro's website, https://investor.gopro.com, from approximately two hours after the call through November 9, 2025.
About GoPro, Inc. (NASDAQ: GPRO)
GoPro helps the world capture and share itself in immersive and exciting ways.
GoPro has been recognized as an employer of choice by both Outside Magazine and
Connect with GoPro on Facebook, Instagram, LinkedIn, TikTok, X, YouTube, and GoPro's blog, The Current. GoPro customers can submit their photos and videos to GoPro Awards for an opportunity to be featured on GoPro's social channels and receive gear and cash awards. Members of the press can access official logos and imagery on our press portal.
GoPro, HERO and their respective logos are trademarks or registered trademarks of GoPro, Inc. in
GoPro's Use of Social Media
GoPro announces material financial information using the Company's investor relations website, SEC filings, press releases, public conference calls and webcasts. GoPro may also use social media channels to communicate about the Company, its brand and other matters; these communications could be deemed material information. Investors and others are encouraged to review posts on Facebook, Instagram, LinkedIn, TikTok, X, YouTube, and GoPro's investor relations website and blog, The Current.
Note Regarding Use of Non-GAAP Financial Measures
GoPro reports gross profit, gross margin percentage, operating expenses, operating income (loss), other income (expense), tax expense (benefit), net income (loss) and diluted net income (loss) per share in accordance with
Note on Forward-looking Statements
This press release may contain projections or other forward-looking statements within the meaning Section 27A of the Private Securities Litigation Reform Act. Words such as "anticipate," "believe," "estimate," "expect," "intend," "should," "will," "plan" and variations of these terms or the negative of these terms and similar expressions are intended to identify these forward-looking statements. Forward-looking statements in this press release may include but are not limited to statements regarding our expectations for profitability, improved gross margin, revenue growth, subscription growth, and reduced operating expenses; hardware and software product launch, product diversification and statements related to the Company's new opt-in AI learning program, revenue opportunities for participants and the Company, licensing of user-generated content. These statements involve risks and uncertainties, and actual events or results may differ materially. Among the important factors that could cause actual results to differ materially from those in the forward-looking statements include the inability to achieve our revenue growth or profitability in the future, and if revenue growth or profitability is achieved, the inability to sustain it; the fact that an economic downturn or economic uncertainty in our key
GoPro, Inc. | |||||||
Preliminary Condensed Consolidated Statements of Operations | |||||||
(unaudited) | |||||||
| |||||||
Three months ended June 30, | Six months ended June 30, | ||||||
(in thousands, except per share data) | 2025 | 2024 | 2025 | 2024 | |||
Revenue | $ 152,643 | $ 186,224 | $ 286,951 | $ 341,693 | |||
Cost of revenue | 97,980 | 129,514 | 189,139 | 231,945 | |||
Gross profit | 54,663 | 56,710 | 97,812 | 109,748 | |||
| |||||||
Operating expenses: | |||||||
Research and development | 30,503 | 46,932 | 60,060 | 91,544 | |||
Sales and marketing | 25,275 | 41,353 | 48,533 | 76,499 | |||
General and administrative | 12,892 | 14,934 | 29,834 | 29,627 | |||
Goodwill impairment | — | — | 18,600 | — | |||
Total operating expenses | 68,670 | 103,219 | 157,027 | 197,670 | |||
Operating loss | (14,007) | (46,509) | (59,215) | (87,922) | |||
Other income (expense): | |||||||
Interest expense | (1,436) | (790) | (2,233) | (1,464) | |||
Other income, net | 330 | 811 | 1,278 | 2,019 | |||
Total other income (expense), net | (1,106) | 21 | (955) | 555 | |||
Loss before income taxes | (15,113) | (46,488) | (60,170) | (87,367) | |||
Income tax expense | 1,309 | 1,333 | 2,961 | 299,542 | |||
Net loss | $ (16,422) | $ (47,821) | $ (63,131) | $ (386,909) | |||
| |||||||
Basic and diluted net loss per share | $ (0.10) | $ (0.31) | $ (0.40) | $ (2.55) | |||
| |||||||
Shares used to compute basic and diluted net | 157,843 | 152,502 | 157,144 | 151,796 |
GoPro, Inc. | |||
Preliminary Condensed Consolidated Balance Sheets | |||
(unaudited) | |||
| |||
(in thousands) | June 30, | December 31, | |
Assets | |||
Current assets: | |||
Cash and cash equivalents | $ 58,571 | $ 102,811 | |
Accounts receivable, net | 83,481 | 85,944 | |
Inventory | 84,482 | 120,716 | |
Prepaid expenses and other current assets | 28,934 | 29,774 | |
Total current assets | 255,468 | 339,245 | |
Property and equipment, net | 7,791 | 8,696 | |
Operating lease right-of-use assets | 13,250 | 14,403 | |
Goodwill | 133,751 | 152,351 | |
Other long-term assets | 28,730 | 28,983 | |
Total assets | $ 438,990 | $ 543,678 | |
| |||
Liabilities and Stockholders' Equity | |||
Current liabilities: | |||
Accounts payable | $ 61,132 | $ 85,936 | |
Accrued expenses and other current liabilities | 85,914 | 110,769 | |
Short-term operating lease liabilities | 11,242 | 10,936 | |
Deferred revenue | 52,305 | 55,418 | |
Short-term debt | 98,518 | 93,208 | |
Total current liabilities | 309,111 | 356,267 | |
Long-term taxes payable | 15,041 | 11,621 | |
Long-term operating lease liabilities | 13,912 | 18,067 | |
Other long-term liabilities | 3,011 | 6,034 | |
Total liabilities | 341,075 | 391,989 | |
| |||
Stockholders' equity: | |||
Common stock and additional paid-in capital | 1,035,884 | 1,026,527 | |
Treasury stock, at cost | (193,231) | (193,231) | |
Accumulated deficit | (744,738) | (681,607) | |
Total stockholders' equity | 97,915 | 151,689 | |
Total liabilities and stockholders' equity | $ 438,990 | $ 543,678 |
GoPro, Inc. | |||||||
Preliminary Condensed Consolidated Statements of Cash Flows | |||||||
(unaudited) | |||||||
| |||||||
Three months ended June 30, | Six months ended June 30, | ||||||
(in thousands) | 2025 | 2024 | 2025 | 2024 | |||
Operating activities: | |||||||
Net loss | $ (16,422) | $ (47,821) | $ (63,131) | $ (386,909) | |||
Adjustments to reconcile net loss to net cash provided | |||||||
Depreciation and amortization | 1,698 | 1,559 | 3,416 | 2,884 | |||
Non-cash operating lease cost | 1,368 | (2,693) | 1,153 | (1,611) | |||
Stock-based compensation | 5,116 | 7,791 | 10,486 | 16,561 | |||
Goodwill impairment | — | — | 18,600 | — | |||
Deferred income taxes, net | (233) | (65) | (130) | 296,710 | |||
Impairment of right-of-use assets | — | 3,276 | — | 3,276 | |||
Other | 178 | 453 | 284 | 1,104 | |||
Net changes in operating assets and liabilities | 17,047 | 38,105 | (19,112) | (29,813) | |||
Net cash provided by (used in) operating activities | 8,752 | 605 | (48,434) | (97,798) | |||
| |||||||
Investing activities: | |||||||
Purchases of property and equipment, net | (478) | (716) | (1,783) | (1,680) | |||
Maturities of marketable securities | — | — | — | 24,000 | |||
Acquisition, net of cash acquired | — | — | — | (12,308) | |||
Net cash provided by (used in) investing activities | (478) | (716) | (1,783) | 10,012 | |||
| |||||||
Financing activities: | |||||||
Proceeds from issuance of common stock | — | 1 | 374 | 1,380 | |||
Taxes paid related to net share settlement of equity | (121) | (203) | (624) | (2,180) | |||
Proceeds from borrowings | — | — | 25,000 | — | |||
Repayment of debt | (20,000) | — | (20,000) | — | |||
Net cash provided by (used in) financing activities | (20,121) | (202) | 4,750 | (800) | |||
| |||||||
Effect of exchange rate changes on cash and cash | 784 | (309) | 1,227 | (1,086) | |||
Net change in cash and cash equivalents | (11,063) | (622) | (44,240) | (89,672) | |||
Cash and cash equivalents at beginning of period | 69,634 | 133,658 | 102,811 | 222,708 | |||
Cash and cash equivalents at end of period | $ 58,571 | $ 133,036 | $ 58,571 | $ 133,036 |
GoPro, Inc.
Reconciliation of Preliminary GAAP to Non-GAAP Financial Measures
To supplement our unaudited selected financial data presented on a basis consistent with GAAP, we disclose certain non-GAAP financial measures, including non-GAAP gross profit, gross margin percentage, operating expenses, operating income (loss), other income (expense), tax expense (benefit), net income (loss), diluted net income (loss) per share and adjusted EBITDA. We also provide forecasts of non-GAAP gross margin, non-GAAP operating expenses, non-GAAP other income (expense), non-GAAP tax expense (benefit), non-GAAP net income (loss) and non-GAAP diluted net income (loss) per share. We use non-GAAP financial measures to help us understand and evaluate our core operating performance and trends, to prepare and approve our annual budget, and to develop short-term and long-term operational plans. Our management uses and believes that investors benefit from referring to these non-GAAP financial measures in assessing our operating results. These non-GAAP financial measures should not be considered in isolation from, or as an alternative to, the measures prepared in accordance with GAAP, and are not based on any comprehensive set of accounting rules or principles. We believe that these non-GAAP measures, when read in conjunction with our GAAP financials, provide useful information to investors by facilitating:
- the comparability of our on-going operating results over the periods presented;
- the ability to identify trends in our underlying business; and
- the comparison of our operating results against analyst financial models and operating results of other public companies that supplement their GAAP results with non-GAAP financial measures.
These non-GAAP financial measures have limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP. Some of these limitations are:
- adjusted EBITDA does not reflect income tax expense (benefit), which may change cash available to us;
- adjusted EBITDA does not reflect interest income (expense), which may reduce cash available to us;
- adjusted EBITDA excludes depreciation and amortization and, although these are non-cash charges, the property and equipment being depreciated and amortized often will have to be replaced in the future, and adjusted EBITDA does not reflect any cash capital expenditure requirements for such replacements;
- adjusted EBITDA excludes the amortization of point of purchase (POP) display assets because it is a non-cash charge, and is treated similarly to depreciation of property and equipment and amortization of acquired intangible assets;
- adjusted EBITDA and non-GAAP net income (loss) exclude restructuring and other related costs which primarily include severance-related costs, stock-based compensation expenses, manufacturing consolidation charges, facilities consolidation charges recorded in connection with restructuring actions, including right-of-use asset impairment charges (if applicable), and the related ongoing operating lease cost of those facilities recorded under ASC 842, Leases. These expenses do not reflect expected future operating expenses and do not contribute to a meaningful evaluation of current operating performance or comparisons to the operating performance in other periods;
- adjusted EBITDA and non-GAAP net income (loss) exclude stock-based compensation expense related to equity awards granted primarily to our workforce. We exclude stock-based compensation expense because we believe that the non-GAAP financial measures excluding this item provide meaningful supplemental information regarding operational performance. In particular, we note that companies calculate stock-based compensation expense for the variety of award types that they employ using different valuation methodologies and subjective assumptions. These non-cash charges are not factored into our internal evaluation of non-GAAP net income (loss) as we believe their inclusion would hinder our ability to assess core operational performance;
- adjusted EBITDA and non-GAAP net income (loss) excludes a gain on insurance proceeds because it is not reflective of ongoing operating results in the period, and the frequency and amount of such gains vary;
- adjusted EBITDA and non-GAAP net income (loss) excludes any gain or loss on the extinguishment of debt because it is not reflective of ongoing operating results in the period, and the frequency and amount of such gains and losses vary;
- adjusted EBITDA and non-GAAP net income (loss) excludes goodwill impairment charges as they do not reflect ongoing operating results in the period and hinders our ability to assess core operational performance;
- non-GAAP net income (loss) excludes acquisition-related costs including the amortization of acquired intangible assets (primarily consisting of acquired technology), the impairment of acquired intangible assets (if applicable), as well as third-party transaction costs incurred for legal and other professional services. These costs are not factored into our evaluation of potential acquisitions, or of our performance after completion of the acquisitions because these costs are not related to our core operating performance or reflective of ongoing operating results in the period, and the frequency and amount of such costs vary significantly based on the timing and magnitude of our acquisition transactions and the maturities of the businesses being acquired. Although we exclude the amortization of acquired intangible assets from our non-GAAP net income (loss), management believes that it is important for investors to understand that such intangible assets were recorded as part of purchase accounting and can contribute to revenue generation;
- non-GAAP net income (loss) excludes a gain on the sale and/or license of intellectual property. This gain is not related to our core operating performance or reflective of ongoing operating results in the period, and the frequency and amount of such gains are inconsistent;
- non-GAAP net income (loss) includes income tax adjustments which reflect the current and deferred income tax expense (benefit) and the effect of non-GAAP adjustments;
- GAAP and non-GAAP net income (loss) per share includes the dilutive, tax effected cash interest expense associated with our 2025 Notes in periods of net income, as if converted at the beginning of the period; and
- other companies may calculate these non-GAAP financial measures differently than we do, limiting their usefulness as comparative measures.
GoPro, Inc. | |||||||
Reconciliation of Preliminary GAAP to Non-GAAP Financial Measures | |||||||
(unaudited) | |||||||
| |||||||
Reconciliations of non-GAAP financial measures are set forth below: | |||||||
| |||||||
Three months ended June 30, | Six months ended June 30, | ||||||
(in thousands, except per share data) | 2025 | 2024 | 2025 | 2024 | |||
GAAP net loss | $ (16,422) | $ (47,821) | $ (63,131) | $ (386,909) | |||
Stock-based compensation: | |||||||
Cost of revenue | 240 | 339 | 488 | 754 | |||
Research and development | 2,681 | 4,016 | 5,501 | 8,281 | |||
Sales and marketing | 935 | 1,545 | 1,817 | 3,289 | |||
General and administrative | 1,260 | 1,891 | 2,680 | 4,237 | |||
Total stock-based compensation | 5,116 | 7,791 | 10,486 | 16,561 | |||
| |||||||
Acquisition-related costs: | |||||||
Research and development | 469 | 469 | 938 | 625 | |||
General and administrative | — | 100 | 3 | 781 | |||
Total acquisition-related costs | 469 | 569 | 941 | 1,406 | |||
| |||||||
Restructuring and other costs: | |||||||
Cost of revenue | (19) | 137 | (32) | 137 | |||
Research and development | (611) | 1,396 | (20) | 2,262 | |||
Sales and marketing | (64) | 831 | 321 | 1,298 | |||
General and administrative | 636 | 372 | 1,779 | 949 | |||
Total restructuring and other costs | (58) | 2,736 | 2,048 | 4,646 | |||
| |||||||
Gain on insurance recovery | — | — | (424) | — | |||
Goodwill impairment | — | — | 18,600 | — | |||
Income tax adjustments | (1,062) | 546 | 79 | 8,760 | |||
Non-GAAP net loss | $ (11,957) | $ (36,179) | $ (31,401) | $ (355,536) | |||
| |||||||
GAAP and non-GAAP shares for diluted net loss | 157,843 | 152,502 | 157,144 | 151,796 | |||
GAAP diluted net loss per share | $ (0.10) | $ (0.31) | $ (0.40) | $ (2.55) | |||
Non-GAAP diluted net loss per share | $ (0.08) | $ (0.24) | $ (0.20) | $ (2.34) | |||
| |||||||
Three months ended June 30, | Six months ended June 30, | ||||||
(dollars in thousands) | 2025 | 2024 | 2025 | 2024 | |||
GAAP gross margin as a % of revenue | 35.8 % | 30.5 % | 34.1 % | 32.1 % | |||
Stock-based compensation | 0.2 | 0.2 | 0.1 | 0.2 | |||
Restructuring and other costs | — | — | — | 0.1 | |||
Non-GAAP gross margin as a % of revenue | 36.0 % | 30.7 % | 34.2 % | 32.4 % | |||
| |||||||
GAAP operating expenses | $ 68,670 | $ 103,219 | $ 157,027 | $ 197,670 | |||
Stock-based compensation | (4,876) | (7,452) | (9,998) | (15,807) | |||
Acquisition-related costs | (469) | (569) | (941) | (1,406) | |||
Restructuring and other costs | 39 | (2,599) | (2,080) | (4,509) | |||
Goodwill impairment | — | — | (18,600) | — | |||
Non-GAAP operating expenses | $ 63,364 | $ 92,599 | $ 125,408 | $ 175,948 | |||
| |||||||
GAAP operating loss | $ (14,007) | $ (46,509) | $ (59,215) | $ (87,922) | |||
Stock-based compensation | 5,116 | 7,791 | 10,486 | 16,561 | |||
Acquisition-related costs | 469 | 569 | 941 | 1,406 | |||
Restructuring and other costs | (58) | 2,736 | 2,048 | 4,646 | |||
Goodwill impairment | — | — | 18,600 | — | |||
Non-GAAP operating loss | $ (8,480) | $ (35,413) | $ (27,140) | $ (65,309) | |||
| |||||||
Three months ended June 30, | Six months ended June 30, | ||||||
(in thousands) | 2025 | 2024 | 2025 | 2024 | |||
GAAP net loss | $ (16,422) | $ (47,821) | $ (63,131) | $ (386,909) | |||
Income tax expense | 1,309 | 1,333 | 2,961 | 299,542 | |||
Interest expense (income), net | 916 | (226) | 1,164 | (1,515) | |||
Depreciation and amortization | 1,698 | 1,559 | 3,416 | 2,884 | |||
POP display amortization | 1,751 | 1,202 | 3,483 | 2,064 | |||
Stock-based compensation | 5,116 | 7,791 | 10,486 | 16,561 | |||
Gain on insurance recovery | — | — | (424) | — | |||
Goodwill impairment | — | — | 18,600 | — | |||
Restructuring and other costs | (58) | 2,736 | 2,048 | 4,646 | |||
Adjusted EBITDA | $ (5,690) | $ (33,426) | $ (21,397) | $ (62,727) |
View original content to download multimedia:https://www.prnewswire.com/news-releases/gopro-announces-second-quarter-results-302526775.html
SOURCE GoPro, Inc.