GoPro Announces Third Quarter Results
GoPro (NASDAQ: GPRO) reported Q3 2025 results for the quarter ended September 30, 2025. Revenue was $163 million, down 37% year-over-year, with GAAP net loss of $21 million and non-GAAP net loss of $14 million. Gross margin was ~35.2% and adjusted EBITDA was negative $7.9 million. The company generated $12 million in operating cash flow, a $14 million year-over-year improvement. Management reiterated expectations to return to revenue growth and profitability beginning Q4 2025 and in 2026 and launched three new hardware products and new software features.
GoPro (NASDAQ: GPRO) ha riportato i risultati del Q3 2025 per il trimestre terminato il 30 settembre 2025. Il ricavo è stato di 163 milioni di dollari, in calo del 37% anno su anno, con una perdita netta GAAP di 21 milioni di dollari e una perdita netta non GAAP di 14 milioni di dollari. Il margine lordo era di circa 35,2% e l'EBITDA rettificato era negativo di 7,9 milioni di dollari. L'azienda ha generato 12 milioni di dollari di flusso di cassa operativo, in miglioramento di 14 milioni di dollari rispetto all'anno precedente. La direzione ha ribadito le aspettative di tornare alla crescita dei ricavi e alla redditività a partire dal Q4 2025 e nel 2026 e ha lanciato tre nuovi prodotti hardware e nuove funzionalità software.
GoPro (NASDAQ: GPRO) informó los resultados del tercer trimestre de 2025 para el trimestre finalizado el 30 de septiembre de 2025. Los ingresos fueron de 163 millones de dólares, con una caída interanual del 37%, con una pérdida neta GAAP de 21 millones y una pérdida neta no GAAP de 14 millones. El margen bruto fue de aproximadamente 35,2% y el EBITDA ajustado fue negativo de 7,9 millones de dólares. La compañía generó 12 millones de dólares de flujo de efectivo operativo, una mejora interanual de 14 millones de dólares. La dirección reiteró las expectativas de volver al crecimiento de ingresos y a la rentabilidad a partir del Q4 2025 y en 2026 y lanzó tres nuevos productos de hardware y nuevas funciones de software.
GoPro (NASDAQ: GPRO)는 2025년 9월 30일 종료된 분기에 대해 2025년 3분기 실적을 발표했습니다. 매출은 연간 대비 37% 하락한 1억 6300만 달러였으며, GAAP 순손실은 2100만 달러, 비GAAP 순손실은 1400만 달러였습니다. 총이익률은 약 35.2%였고 조정 EBITDA는 -790 만 달러였습니다. 회사는 영업현금흐름 1200만 달러을 창출했고, 전년 대비 1400만 달러 개선했습니다. 경영진은 2025년 4분기부터 2026년까지 매출 성장과 수익성으로 돌아갈 것을 재확인했고, 세 가지 새로운 하드웨어 제품과 새로운 소프트웨어 기능을 출시했습니다.
GoPro (NASDAQ : GPRO) a annoncé ses résultats du T3 2025 pour le trimestre clos le 30 septembre 2025. Le chiffre d'affaires s'est élevé à 163 millions de dollars, en baisse de 37 % d'une année sur l'autre, avec une perte nette GAAP de 21 millions et une perte nette non GAAP de 14 millions. La marge brute était d'environ 35,2 % et l'EBITDA ajusté était négatif de 7,9 millions de dollars. L'entreprise a généré 12 millions de dollars de flux de trésorerie opérationnel, en amélioration de 14 millions par rapport à l'année précédente. La direction a réitéré ses attentes quant au retour à la croissance du chiffre d'affaires et à la rentabilité à partir du T4 2025 et en 2026 et a lancé trois nouveaux produits hardware et de nouvelles fonctionnalités logicielles.
GoPro (NASDAQ: GPRO) hat die Ergebnisse für das Q3 2025 für das Quartal zum 30. September 2025 gemeldet. Umsatz betrug 163 Millionen USD, ein Rückgang von 37 % gegenüber dem Vorjahr, mit einem GAAP-Nettoverlust von 21 Millionen USD und einem non-GAAP-Nettoverlust von 14 Millionen USD. Bruttomarge betrug ca. 35,2 % und das adjustierte EBITDA war negativ 7,9 Millionen USD. Das Unternehmen erzielte einen operativen Cashflow von 12 Millionen USD, eine Verbesserung von 14 Millionen USD gegenüber dem Vorjahr. Das Management bekräftigte die Erwartung, ab dem Q4 2025 wieder Umsatzwachstum und Rentabilität zu erreichen, und im Jahr 2026 sowie drei neue Hardwareprodukte und neue Softwarefunktionen eingeführt.
GoPro (NASDAQ: GPRO) أبلغت عن نتائج الربع الثالث من عام 2025 للربع المنتهي في 30 سبتمبر 2025. الإيرادات بلغت 163 مليون دولار، بانخفاض 37% على أساس سنوي، مع صافي خسارة GAAP قدرها 21 مليون دولار وصافي خسارة غير GAAP قدرها 14 مليون دولار. الهامش الإجمالي كان نحو 35.2% وEBITDA المعدل كان سالباً 7.9 ملايين دولار. الشركة سجلت تدفقاً نقدياً تشغيلياً قدره 12 مليون دولار، بتحسن قدره 14 مليون دولار مقارنة بالعام السابق. أكدت الإدارة توقعاتها بأن تعود إلى نمو الإيرادات وربحية ابتداءً من الربع الرابع من 2025 وفي 2026، وأطلقت ثلاثة منتجات أجهزة جديدة وميزات برمجية جديدة.
- Operating cash flow of $12 million, $14M YoY improvement
- Channel inventory down 30% year-over-year
- Sell-through exceeded expectations by 5%
- Launched 3 new hardware products (MAX2, LIT HERO, Fluid Pro AI)
- Revenue down 37% year-over-year to $163 million
- GAAP net loss of $21.3 million in Q3 2025
- Adjusted EBITDA negative $7.9 million
- Subscriber count down 5% year-over-year to 2.42 million
Insights
GoPro reported sharply lower revenue and wider losses in Q3, while operational cash improved modestly.
GoPro posted revenue of
Operationally, cash flow from operations improved to
Key dependencies and near risks include the planned return to revenue growth and profitability in
Revenue was
Cash Flow from Operations was
SAN MATEO, Calif., Nov. 6, 2025 /PRNewswire/ -- GoPro, Inc. (NASDAQ: GPRO) announced financial results for its third quarter ended September 30, 2025, and posted management commentary, including forward-looking guidance, in the investor relations section of its website at https://investor.gopro.com.
"Q3 marked a meaningful step forward in our strategy to diversify, grow and restore profitability to GoPro's business," said Nicholas Woodman, GoPro's founder and CEO. "We successfully launched three new TAM-expanding hardware products—our MAX2 360 camera, LIT HERO camera and Fluid Pro AI gimbal—alongside several new software offerings. We expect to return to revenue growth and profitability beginning Q4 2025 and in 2026."
"We delivered encouraging results in Q3, with revenue of
Q3 2025 Financial Results
- Revenue was
, down$163 million 37% year-over-year. - Sell-through was approximately 500,000 camera units, down
18% year-over-year. - Subscription and service revenue was down
3% year-over-year at . GoPro subscriber count ended Q3 at 2.42 million, down$27 million 5% year-over-year. - Revenue from the retail channel was
, or$123 million 75% of total revenue and down41% year-over-year. GoPro.com revenue, including subscription and service revenue, was , or$40 million 25% of total revenue and down22% year-over-year. - GAAP gross margin was
35.1% compared to35.5% in the prior year quarter. Non-GAAP gross margin was35.2% compared to35.6% in the prior year quarter. - GAAP net loss was
, or a$21 million loss per share, compared to a net loss of$(0.13) or a$8 million loss per share, in the prior year quarter.$(0.05) - Non-GAAP net loss was
, or a$14 million loss per share, compared to breakeven on a per share basis in the prior year quarter.$(0.09) - Adjusted EBITDA was negative
compared to positive$8 million in the prior year quarter.$5 million
Recent Business Highlights
- GoPro launched MAX2 360-camera, featuring industry-leading 360 technology combined with True 8K video resolution to capture up to
21% more resolution than the competition. MAX2 also features convenient and durable twist-and-go replaceable lenses, making it easy to swap out a lens in the field without tools or calibration. - GoPro won a 2025 Technology & Engineering Emmy® Award in recognition of its industry-leading 360 technology—which is core to its 360 cameras and software, including the next-generation MAX2 360-camera. This is GoPro's third Emmy® Award for meaningful innovations in the digital imaging category.
- GoPro launched LIT HERO, an ultra-compact lifestyle camera, designed for "whatever, whenever" capture with its built-in photo and video light. LIT HERO's rugged, water-proof design opens up creative possibilities in any setting—day or night—and delivers a fun, retro-inspired look to the images it captures.
- GoPro launched Fluid Pro AI, a multi-camera, AI subject-tracking gimbal designed for today's multi-camera content creators. Fluid Pro AI is compatible with all GoPro cameras, smartphones and point-and-shoot cameras up to 400 grams and marks GoPro's entry into the global gimbal market.
- GoPro launched powerful new 360-related editing tools that make immersive 360 content creation easy for everyone, including the new GoPro ReFrame plugin for DaVinci Resolve.
- GoPro added new features to its GoPro Player desktop app for Apple macOS® Tahoe users, including support for Apple Projected Media Profile—a new media profile that allows GoPro videos to be displayed in the highest fidelity when viewed in an Apple Vision Pro™, and advance denoise capability to clean up grainy or noisy video while maintaining sharpness and detail, especially helpful when editing low-light video content.
- GoPro introduced new features to its Quik mobile app to enhance the 360 editing experience, including AI-powered subject tracking, convenient POV and selfie modes, and cloud-based 360 editing.
- GoPro amended its Second Lien Credit Agreement with Mateo Financing LLC and Farallon Capital Management LLC dated August 4, 2025, to adjust interim 2026 covenants to accommodate for the increase in camera tariff rates from
10% to19% , as reported in its 8-K filing. Additionally, a trust affiliated with Nicholas Woodman will invest through the direct purchase of Series A common stock from GoPro, reinforcing his continued confidence in the company's success.$2 million
Results Summary:
|
|
Three months ended September 30, |
||||
|
($ in thousands, except per share amounts) |
2025 |
|
2024 |
|
% Change |
|
Revenue |
$ 162,918 |
|
$ 258,898 |
|
(37.1) % |
|
Gross margin |
|
|
|
|
|
|
GAAP |
35.1 % |
|
35.5 % |
|
(40) bps |
|
Non-GAAP |
35.2 % |
|
35.6 % |
|
(40) bps |
|
Operating income (loss) |
|
|
|
|
|
|
GAAP |
$ (15,885) |
|
$ (8,011) |
|
98.3 % |
|
Non-GAAP |
$ (11,044) |
|
$ 950 |
|
(1,262.5) % |
|
Net loss |
|
|
|
|
|
|
GAAP |
$ (21,252) |
|
$ (8,211) |
|
158.8 % |
|
Non-GAAP |
$ (13,907) |
|
$ (463) |
|
2,903.7 % |
|
Diluted net loss per share |
|
|
|
|
|
|
GAAP |
$ (0.13) |
|
$ (0.05) |
|
160.0 % |
|
Non-GAAP |
$ (0.09) |
|
$ (0.00) |
|
(100.0) % |
|
Adjusted EBITDA |
$ (7,903) |
|
$ 5,447 |
|
(245.1) % |
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 dial +1 833-470-1428 (US) or + 1 646-844-6383 (International) and enter access code 597836, 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. An archived audio webcast will be accessible for at least 90 days on GoPro's website, https://investor.gopro.com.
About GoPro, Inc. (NASDAQ: GPRO)
GoPro helps the world capture and share itself in immersive and exciting ways.
GoPro was named one of the World's Most Trustworthy Companies by Newsweek for the second consecutive year, recognized globally for earning and maintaining the trust of customers, investors and employees.
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
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, expanding our TAM 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. |
|||||||
|
|
Three months ended September 30, |
|
Nine months ended September 30, |
||||
|
(in thousands, except per share data) |
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Revenue |
$ 162,918 |
|
$ 258,898 |
|
$ 449,869 |
|
$ 600,591 |
|
Cost of revenue |
105,751 |
|
167,052 |
|
294,890 |
|
398,997 |
|
Gross profit |
57,167 |
|
91,846 |
|
154,979 |
|
201,594 |
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Research and development |
34,603 |
|
44,328 |
|
94,663 |
|
135,872 |
|
Sales and marketing |
24,956 |
|
40,686 |
|
73,489 |
|
117,185 |
|
General and administrative |
13,493 |
|
14,843 |
|
43,327 |
|
44,470 |
|
Goodwill impairment |
— |
|
— |
|
18,600 |
|
— |
|
Total operating expenses |
73,052 |
|
99,857 |
|
230,079 |
|
297,527 |
|
Operating loss |
(15,885) |
|
(8,011) |
|
(75,100) |
|
(95,933) |
|
Other income (expense): |
|
|
|
|
|
|
|
|
Interest expense |
(2,715) |
|
(808) |
|
(4,948) |
|
(2,272) |
|
Other income (expense), net |
(1,881) |
|
2,691 |
|
(603) |
|
4,710 |
|
Total other income (expense), net |
(4,596) |
|
1,883 |
|
(5,551) |
|
2,438 |
|
Loss before income taxes |
(20,481) |
|
(6,128) |
|
(80,651) |
|
(93,495) |
|
Income tax expense |
771 |
|
2,083 |
|
3,732 |
|
301,625 |
|
Net loss |
$ (21,252) |
|
$ (8,211) |
|
$ (84,383) |
|
$ (395,120) |
|
|
|
|
|
|
|
|
|
|
Basic and diluted net loss per share |
$ (0.13) |
|
$ (0.05) |
|
$ (0.53) |
|
$ (2.59) |
|
|
|
|
|
|
|
|
|
|
Shares used to compute basic and diluted net |
158,933 |
|
153,741 |
|
157,747 |
|
152,449 |
|
GoPro, Inc. |
|||
|
(in thousands) |
September 30,
|
|
December 31,
|
|
Assets |
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
$ 58,431 |
|
$ 102,811 |
|
Restricted cash |
94,340 |
|
— |
|
Accounts receivable, net |
87,388 |
|
85,944 |
|
Inventory |
84,064 |
|
120,716 |
|
Prepaid expenses and other current assets |
34,547 |
|
29,774 |
|
Total current assets |
358,770 |
|
339,245 |
|
Property and equipment, net |
7,118 |
|
8,696 |
|
Operating lease right-of-use assets |
12,448 |
|
14,403 |
|
Goodwill |
133,751 |
|
152,351 |
|
Other long-term assets |
26,521 |
|
28,983 |
|
Total assets |
$ 538,608 |
|
$ 543,678 |
|
|
|
|
|
|
Liabilities and Stockholders' Equity |
|
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable |
$ 77,836 |
|
$ 85,936 |
|
Accrued expenses and other current liabilities |
98,902 |
|
110,769 |
|
Short-term operating lease liabilities |
11,884 |
|
10,936 |
|
Deferred revenue |
52,006 |
|
55,418 |
|
Short-term debt |
138,463 |
|
93,208 |
|
Total current liabilities |
379,091 |
|
356,267 |
|
Long-term taxes payable |
16,057 |
|
11,621 |
|
Long-term debt |
43,916 |
|
— |
|
Long-term operating lease liabilities |
10,661 |
|
18,067 |
|
Other long-term liabilities |
8,389 |
|
6,034 |
|
Total liabilities |
458,114 |
|
391,989 |
|
|
|
|
|
|
Stockholders' equity: |
|
|
|
|
Common stock and additional paid-in capital |
1,039,715 |
|
1,026,527 |
|
Treasury stock, at cost |
(193,231) |
|
(193,231) |
|
Accumulated deficit |
(765,990) |
|
(681,607) |
|
Total stockholders' equity |
80,494 |
|
151,689 |
|
Total liabilities and stockholders' equity |
$ 538,608 |
|
$ 543,678 |
|
GoPro, Inc. |
|||||||
|
|
Three months ended September 30, |
|
Nine months ended September 30, |
||||
|
(in thousands) |
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Operating activities: |
|
|
|
|
|
|
|
|
Net loss |
$ (21,252) |
|
$ (8,211) |
|
$ (84,383) |
|
$ (395,120) |
|
Adjustments to reconcile net loss to net cash |
|
|
|
|
|
|
|
|
Depreciation and amortization |
1,800 |
|
1,827 |
|
5,216 |
|
4,711 |
|
Non-cash operating lease cost |
802 |
|
1,326 |
|
1,955 |
|
(285) |
|
Stock-based compensation |
4,663 |
|
7,372 |
|
15,149 |
|
23,933 |
|
Goodwill impairment |
— |
|
— |
|
18,600 |
|
— |
|
Deferred income taxes, net |
(22) |
|
49 |
|
(152) |
|
296,759 |
|
Impairment of right-of-use assets |
— |
|
— |
|
— |
|
3,276 |
|
Other |
598 |
|
(1,731) |
|
882 |
|
(627) |
|
Net changes in operating assets and |
25,573 |
|
(2,876) |
|
6,461 |
|
(32,689) |
|
Net cash provided by (used in) operating |
12,162 |
|
(2,244) |
|
(36,272) |
|
(100,042) |
|
|
|
|
|
|
|
|
|
|
Investing activities: |
|
|
|
|
|
|
|
|
Purchases of property and equipment, net |
(934) |
|
(1,943) |
|
(2,717) |
|
(3,623) |
|
Maturities of marketable securities |
— |
|
— |
|
— |
|
24,000 |
|
Acquisition, net of cash acquired |
— |
|
— |
|
— |
|
(12,308) |
|
Net cash provided by (used in) investing |
(934) |
|
(1,943) |
|
(2,717) |
|
8,069 |
|
|
|
|
|
|
|
|
|
|
Financing activities: |
|
|
|
|
|
|
|
|
Proceeds from issuance of common stock |
332 |
|
770 |
|
706 |
|
2,150 |
|
Taxes paid related to net share settlement of |
(538) |
|
(667) |
|
(1,162) |
|
(2,847) |
|
Proceeds from borrowings |
88,174 |
|
— |
|
113,174 |
|
— |
|
Repayment of debt |
(2,601) |
|
— |
|
(22,601) |
|
— |
|
Payment of debt issuance costs |
(2,282) |
|
— |
|
(2,282) |
|
— |
|
Net cash provided by (used in) financing |
83,085 |
|
103 |
|
87,835 |
|
(697) |
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash, |
(113) |
|
1,243 |
|
1,114 |
|
157 |
|
Net change in cash, cash equivalents, and |
94,200 |
|
(2,841) |
|
49,960 |
|
(92,513) |
|
Cash, cash equivalents, and restricted cash |
58,571 |
|
133,036 |
|
102,811 |
|
222,708 |
|
Cash, cash equivalents, and restricted cash |
$ 152,771 |
|
$ 130,195 |
|
$ 152,771 |
|
$ 130,195 |
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 (loss) on insurance proceeds 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 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 a gain (loss) on the revaluation of warrants because it is not reflective of ongoing operating results in the period, and hinders our ability to assess core operational performance;
- 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. |
|||||||
|
Reconciliations of non-GAAP financial measures are set forth below: |
|||||||
|
|
Three months ended September 30, |
|
Nine months ended September 30, |
||||
|
(in thousands, except per share data) |
2025 |
|
2024 |
|
2025 |
|
2024 |
|
GAAP net loss |
$ (21,252) |
|
$ (8,211) |
|
$ (84,383) |
|
$ (395,120) |
|
Stock-based compensation: |
|
|
|
|
|
|
|
|
Cost of revenue |
238 |
|
349 |
|
726 |
|
1,103 |
|
Research and development |
2,573 |
|
3,669 |
|
8,074 |
|
11,950 |
|
Sales and marketing |
885 |
|
1,603 |
|
2,702 |
|
4,892 |
|
General and administrative |
967 |
|
1,751 |
|
3,647 |
|
5,988 |
|
Total stock-based compensation |
4,663 |
|
7,372 |
|
15,149 |
|
23,933 |
|
|
|
|
|
|
|
|
|
|
Acquisition-related costs: |
|
|
|
|
|
|
|
|
Research and development |
468 |
|
469 |
|
1,406 |
|
1,094 |
|
General and administrative |
9 |
|
15 |
|
12 |
|
796 |
|
Total acquisition-related costs |
477 |
|
484 |
|
1,418 |
|
1,890 |
|
|
|
|
|
|
|
|
|
|
Restructuring and other costs: |
|
|
|
|
|
|
|
|
Cost of revenue |
(17) |
|
— |
|
(49) |
|
137 |
|
Research and development |
(179) |
|
679 |
|
(199) |
|
2,941 |
|
Sales and marketing |
(151) |
|
314 |
|
170 |
|
1,612 |
|
General and administrative |
48 |
|
112 |
|
1,827 |
|
1,061 |
|
Total restructuring and other costs |
(299) |
|
1,105 |
|
1,749 |
|
5,751 |
|
|
|
|
|
|
|
|
|
|
(Gain) loss on insurance recovery |
158 |
|
— |
|
(266) |
|
— |
|
(Gain) on sale and/or license of intellectual |
— |
|
(999) |
|
— |
|
(999) |
|
(Gain) loss on revaluation of warrants |
2,594 |
|
— |
|
2,594 |
|
— |
|
Goodwill impairment |
— |
|
— |
|
18,600 |
|
— |
|
Income tax adjustments |
(248) |
|
(214) |
|
(169) |
|
8,546 |
|
Non-GAAP net loss |
$ (13,907) |
|
$ (463) |
|
$ (45,308) |
|
$ (355,999) |
|
|
|
|
|
|
|
|
|
|
GAAP and non-GAAP shares for diluted |
158,933 |
|
153,741 |
|
157,747 |
|
152,449 |
|
|
|
|
|
|
|
|
|
|
GAAP diluted net loss per share |
$ (0.13) |
|
$ (0.05) |
|
$ (0.53) |
|
$ (2.59) |
|
Non-GAAP diluted net loss per share |
$ (0.09) |
|
$ (0.00) |
|
$ (0.29) |
|
$ (2.34) |
|
|
Three months ended September 30, |
|
Nine months ended September 30, |
||||
|
(dollars in thousands) |
2025 |
|
2024 |
|
2025 |
|
2024 |
|
GAAP gross margin as a % of revenue |
35.1 % |
|
35.5 % |
|
34.4 % |
|
33.6 % |
|
Stock-based compensation |
0.1 |
|
0.1 |
|
0.2 |
|
0.2 |
|
Non-GAAP gross margin as a % of |
35.2 % |
|
35.6 % |
|
34.6 % |
|
33.8 % |
|
|
|
|
|
|
|
|
|
|
GAAP operating expenses |
$ 73,052 |
|
$ 99,857 |
|
$ 230,079 |
|
$ 297,527 |
|
Stock-based compensation |
(4,425) |
|
(7,023) |
|
(14,423) |
|
(22,830) |
|
Acquisition-related costs |
(477) |
|
(484) |
|
(1,418) |
|
(1,890) |
|
Restructuring and other costs |
282 |
|
(1,105) |
|
(1,798) |
|
(5,614) |
|
Goodwill impairment |
— |
|
— |
|
(18,600) |
|
— |
|
Non-GAAP operating expenses |
$ 68,432 |
|
$ 91,245 |
|
$ 193,840 |
|
$ 267,193 |
|
|
|
|
|
|
|
|
|
|
GAAP operating loss |
$ (15,885) |
|
$ (8,011) |
|
$ (75,100) |
|
$ (95,933) |
|
Stock-based compensation |
4,663 |
|
7,372 |
|
15,149 |
|
23,933 |
|
Acquisition-related costs |
477 |
|
484 |
|
1,418 |
|
1,890 |
|
Restructuring and other costs |
(299) |
|
1,105 |
|
1,749 |
|
5,751 |
|
Goodwill impairment |
— |
|
— |
|
18,600 |
|
— |
|
Non-GAAP operating income (loss) |
$ (11,044) |
|
$ 950 |
|
$ (38,184) |
|
$ (64,359) |
|
|
Three months ended September 30, |
|
Nine months ended September 30, |
||||
|
(in thousands) |
2025 |
|
2024 |
|
2025 |
|
2024 |
|
GAAP net loss |
$ (21,252) |
|
$ (8,211) |
|
$ (84,383) |
|
$ (395,120) |
|
Income tax expense |
771 |
|
2,083 |
|
3,732 |
|
301,625 |
|
Interest expense (income), net |
1,897 |
|
(152) |
|
3,061 |
|
(1,667) |
|
Depreciation and amortization |
1,800 |
|
1,826 |
|
5,216 |
|
4,710 |
|
POP display amortization |
1,765 |
|
1,424 |
|
5,248 |
|
3,488 |
|
Stock-based compensation |
4,663 |
|
7,372 |
|
15,149 |
|
23,933 |
|
(Gain) loss on insurance recovery |
158 |
|
— |
|
(266) |
|
— |
|
(Gain) loss on revaluation of warrants |
2,594 |
|
— |
|
2,594 |
|
— |
|
Goodwill impairment |
— |
|
— |
|
18,600 |
|
— |
|
Restructuring and other costs |
(299) |
|
1,105 |
|
1,749 |
|
5,751 |
|
Adjusted EBITDA |
$ (7,903) |
|
$ 5,447 |
|
$ (29,300) |
|
$ (57,280) |
View original content to download multimedia:https://www.prnewswire.com/news-releases/gopro-announces-third-quarter-results-302607799.html
SOURCE GoPro, Inc.