2023 Revenue of $1.0 billion
3 million Camera Units Sold, up 6%
Year-over-Year
GoPro Subscribers Grew 12% Year-over-Year to
2.5 million
Subscription and Service Revenue was
$97 million, up 18%
Year-over-Year
SAN
MATEO, Calif., Feb. 7, 2024
/PRNewswire/ -- GoPro, Inc. (NASDAQ: GPRO) today announced
financial results for its fourth quarter and full year ended
December 31, 2023 and posted management commentary, including
forward-looking guidance, in the investor relations section of its
website at https://investor.gopro.com.
"Our growth strategy led to significant retail channel
sell-through increases in the fourth quarter and second half of
2023," said Nicholas Woodman,
GoPro's founder and CEO. "We're looking forward to launching
several new products throughout the year, opening more retail doors
at a steady rate and activating a larger number of marketing
initiatives to drive awareness and demand."
"During 2023, our capital allocation policy resulted in the
repurchase of $50 million in
aggregate principal amount of the 2025 Convertible Notes in
exchange for $46 million, and we
repurchased $40 million in stock,
which resulted in a reduction of 15 million shares or 9% of fully
diluted shares," said Brian McGee,
GoPro's CFO and COO.
For details on GoPro's Q4 and full year performance and outlook,
please see the management commentary referenced above and posted in
the investor relations section of our website at
https://investor.gopro.com.
Q4 2023 Financial Results
- Revenue was $295 million, down 8%
year-over-year.
- Subscription and service revenue increased 13% year-over-year
to $25 million.
- GoPro subscriber count ended Q4 at 2.5 million, up 12%
year-over-year.
- Revenue from the retail channel was $228
million, or 77% of total revenue and up 18% year-over-year.
GoPro.com revenue, including subscription and service revenue, was
$67 million, or 23% of total revenue
and down 47% year-over-year.
- GAAP net loss was $2 million, or
a $0.02 loss per share, down from net
income of $3 million or $0.02 per share, in the prior year period.
Non-GAAP net income was $2 million,
or $0.02 per share, down from
non-GAAP net income of $21 million,
or $0.12 per share, in the prior year
period.
- GAAP and non-GAAP gross margin was 34.2% and 34.4%,
respectively. This compares to GAAP and non-GAAP gross margin of
32.5% and 35.1%, respectively, in the prior year period.
- Adjusted EBITDA was $3 million.
This compares to $22 million in the
prior year period.
- Cameras with Manufacturer's Suggested Retail Prices (MSRP) at
or above $400 represented 74% of Q4
2023 camera revenue. Entry level products accounted for 14% of
camera revenue.
- Q4 2023 Street ASP was $330, a
13% decrease year-over-year.
- Cash and marketable securities were $247
million at the end of the fourth quarter.
2023 Financial Results
- Revenue was $1.0 billion, down 8%
year-over-year.
- Subscription and service revenue increased 18% year-over-year
to $97 million.
- GAAP net loss was $53 million, or
a $0.35 loss per share, down from net
income of $29 million or $0.18 per share, in the prior year period.
Non-GAAP net loss was $31 million, or
a $0.20 loss per share, down from
non-GAAP net income of $81 million,
or $0.47 per share, in the prior year
period.
- GAAP and non-GAAP gross margin was 32.2% and 32.4%,
respectively. This compares to GAAP and non-GAAP gross margin of
37.2% and 38.1%, respectively, in the prior year period.
- 2023 Adjusted EBITDA was negative $27
million. This compares to $95
million in the prior year period.
Recent Business Highlights
- Capital allocations during the fourth quarter resulted in the
repurchase of $50.0 million in
aggregate principal amount of the 2025 Convertible Notes in
exchange for $46.3 million and the
repurchase of $10.0 million in stock
in the fourth quarter, and $40.0
million total for 2023.
- In January 2024, GoPro announced
its plan to acquire Australian maker of tech-enabled motorcycle
helmets, Forcite Helmet Systems.
- In January 2024, GoPro returned
to X Games sponsorship as the official action camera; GoPro also
recently announced sponsorships as the official camera of the
Freeride World Tour, the world's biggest freeride ski and snowboard
competition, and the official action camera of the Vans Pipe
Masters surf contest.
- In November 2023, GoPro was
recognized for the third consecutive year by Outside Magazine as
one of the 50 Best Places to Work (No. 14) and the only company
with more than 200 employees to make the list.
Results Summary:
|
|
Three months ended
December 31,
|
|
Year ended December
31,
|
($ in thousands,
except per share amounts)
|
|
2023
|
|
2022
|
|
%
Change
|
|
2023
|
|
2022
|
|
%
Change
|
Revenue
|
|
$
295,420
|
|
$
321,021
|
|
(8.0) %
|
|
$
1,005,459
|
|
$
1,093,541
|
|
(8.1) %
|
Gross
margin
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
34.2 %
|
|
32.5 %
|
|
170 bps
|
|
32.2 %
|
|
37.2 %
|
|
(500) bps
|
Non-GAAP
|
|
34.4 %
|
|
35.1 %
|
|
(70) bps
|
|
32.4 %
|
|
38.1 %
|
|
(570) bps
|
Operating income
(loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
$ (9,368)
|
|
$ 1,707
|
|
(648.8) %
|
|
$
(75,463)
|
|
$
38,955
|
|
(293.7) %
|
Non-GAAP
|
|
$ 2,033
|
|
$
19,077
|
|
(89.3) %
|
|
$
(34,075)
|
|
$
85,547
|
|
(139.8) %
|
Net income
(loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
$ (2,418)
|
|
$ 3,073
|
|
(178.7) %
|
|
$
(53,183)
|
|
$
28,847
|
|
(284.4) %
|
Non-GAAP
|
|
$ 2,424
|
|
$
21,090
|
|
(88.5) %
|
|
$
(31,135)
|
|
$
80,923
|
|
(138.5) %
|
Diluted net income
(loss) per share
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP
|
|
$
(0.02)
|
|
$
0.02
|
|
(200.0) %
|
|
$
(0.35)
|
|
$
0.18
|
|
(294.4) %
|
Non-GAAP
|
|
$
0.02
|
|
$
0.12
|
|
(83.3) %
|
|
$
(0.20)
|
|
$
0.47
|
|
(142.6) %
|
Adjusted
EBITDA
|
|
$ 3,267
|
|
$
22,014
|
|
(85.2) %
|
|
$
(27,317)
|
|
$
94,754
|
|
(128.8) %
|
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 442389, 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 May 1, 2024.
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 US News &
World Report for being among the best places to work. Open
roles can be found on our careers page. For more information,
visit GoPro.com.
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 the United States and other countries.
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, net income (loss) and diluted net income (loss) per share
in accordance with U.S. generally accepted accounting principles
(GAAP) and on a non-GAAP basis. Additionally, GoPro reports
non-GAAP adjusted EBITDA. Non-GAAP items exclude, where applicable,
the effects of stock-based compensation, acquisition-related costs,
restructuring and other related costs, (gain) loss on
extinguishment of debt, and the tax impact of these items. When
planning, forecasting, and analyzing gross margin, operating
expenses, operating income (loss), other income (expense), tax
expense, net income (loss) and net income (loss) per share for
future periods, GoPro does so primarily on a non-GAAP basis without
preparing a GAAP analysis as that would require estimates for
reconciling items which are inherently difficult to predict with
reasonable accuracy. A reconciliation of preliminary GAAP to
non-GAAP measures has been provided in this press release, and
investors are encouraged to review the reconciliation.
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, revenue growth and
subscription growth; expanded product roadmap, product pricing
strategy, expanded distribution and overall consumer demand for our
products. 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 U.S. and international markets, inflation,
and fluctuations in interest rates or currency exchange rates may
adversely affect consumer discretionary spending and demand for our
products; the fact that our goal to grow revenue and be profitable
relies upon our ability to grow sales from our direct-to-consumer
business and our retail partners and distributors; our ability to
acquire and retain subscribers; our reliance on third-party
suppliers, some of which are sole-source suppliers, to provide
services and components for our products which may be impacted due
to supply shortages, long lead times or other service disruptions
that may lead to increased costs due to the effects of global
conflicts and geopolitical issues such as the ongoing conflicts in
the Middle East, Ukraine or China-Taiwan
relations; our ability to maintain the value and reputation of our
brand and protect our intellectual property and proprietary rights;
the risk that our sales fall below our forecasts, especially during
the holiday season; the risk we fail to manage our operating
expenses effectively, which may result in our financial performance
suffering the fact that our continued profitability depends in part
on further penetrating our total addressable market, and we may not
be successful in doing so; the fact that we rely on sales of our
cameras, mounts and accessories for substantially all of our
revenue, and any decrease in the sales or change in sales mix of
these products could harm our business; the risk that we may not
successfully manage product introductions, product transitions,
product pricing and marketing; the fact that a small number of
retailers and distributors account for a substantial portion of our
revenue and our level of business with them could be significantly
reduced; our ability to attract, engage and retain qualified
personnel; any changes to trade agreements, trade policies,
tariffs, and import/export regulations; the impact of competition
on our market share, revenue and profitability; the fact that we
may experience fluctuating revenue, expenses and profitability in
the future; risks related to inventory, purchase commitments and
long-lived assets; the risk that we will encounter problems with
our distribution system; the threat of a security breach or other
disruption including cyberattacks; the concern that our
intellectual property and proprietary rights may not adequately
protect our products and services; the effects of global conflicts
and geopolitical issues such as the conflicts in the Middle East, Ukraine or China-Taiwan
relations and its effects on the United
States and global economies and our business in particular;
and other factors detailed in the Risk Factors section of our
Annual Report on Form 10-K for the year ended December 31, 2022, which is on file with the
Securities and Exchange Commission (SEC), and as updated in filings
with the SEC. These forward-looking statements speak only as of the
date hereof or as of the date otherwise stated herein. GoPro
disclaims any obligation to update these forward-looking
statements.
GoPro,
Inc.
Preliminary
Condensed Consolidated Statements of Operations
(unaudited)
|
|
|
Three months ended
December 31,
|
|
Year ended December
31,
|
(in thousands,
except per share data)
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Revenue
|
$
295,420
|
|
$
321,021
|
|
$
1,005,459
|
|
$
1,093,541
|
Cost of
revenue
|
194,325
|
|
216,718
|
|
681,886
|
|
686,713
|
Gross
profit
|
101,095
|
|
104,303
|
|
323,573
|
|
406,828
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
Research and
development
|
43,892
|
|
36,026
|
|
165,688
|
|
139,885
|
Sales and
marketing
|
50,363
|
|
51,079
|
|
169,578
|
|
166,967
|
General and
administrative
|
16,208
|
|
15,491
|
|
63,770
|
|
61,021
|
Total operating
expenses
|
110,463
|
|
102,596
|
|
399,036
|
|
367,873
|
Operating income
(loss)
|
(9,368)
|
|
1,707
|
|
(75,463)
|
|
38,955
|
Other income
(expense):
|
|
|
|
|
|
|
|
Interest
expense
|
(1,236)
|
|
(1,310)
|
|
(4,699)
|
|
(6,242)
|
Other income,
net
|
5,198
|
|
2,263
|
|
12,429
|
|
1,740
|
Total other
income (expense), net
|
3,962
|
|
953
|
|
7,730
|
|
(4,502)
|
Income (loss) before
income taxes
|
(5,406)
|
|
2,660
|
|
(67,733)
|
|
34,453
|
Income tax expense
(benefit)
|
(2,988)
|
|
(413)
|
|
(14,550)
|
|
5,606
|
Net income
(loss)
|
$
(2,418)
|
|
$
3,073
|
|
$
(53,183)
|
|
$
28,847
|
|
|
|
|
|
|
|
|
Net income (loss) per
share:
|
|
|
|
|
|
|
|
Basic
|
$
(0.02)
|
|
$
0.02
|
|
$
(0.35)
|
|
$
0.18
|
Diluted
|
$
(0.02)
|
|
$
0.02
|
|
$
(0.35)
|
|
$
0.18
|
|
|
|
|
|
|
|
|
Shares used to compute
net income (loss) per share:
|
|
|
|
|
|
|
|
Basic
|
151,078
|
|
155,340
|
|
153,348
|
|
156,181
|
Diluted
|
151,078
|
|
172,124
|
|
153,348
|
|
178,279
|
GoPro,
Inc.
Preliminary
Condensed Consolidated Balance Sheets
(unaudited)
|
|
(in
thousands)
|
December 31,
2023
|
|
December 31,
2022
|
Assets
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
$
222,708
|
|
$
223,735
|
Marketable
securities
|
23,867
|
|
143,602
|
Accounts receivable,
net
|
91,452
|
|
77,008
|
Inventory
|
106,266
|
|
127,131
|
Prepaid expenses and
other current assets
|
38,298
|
|
34,551
|
Total current
assets
|
482,591
|
|
606,027
|
Property and equipment,
net
|
8,686
|
|
13,327
|
Operating lease
right-of-use assets
|
18,729
|
|
21,819
|
Goodwill
|
146,459
|
|
146,459
|
Other long-term
assets
|
311,486
|
|
289,293
|
Total
assets
|
$
967,951
|
|
$
1,076,925
|
|
|
|
|
Liabilities and
Stockholders' Equity
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts
payable
|
$
102,612
|
|
$
91,648
|
Accrued expenses and
other current liabilities
|
110,049
|
|
118,877
|
Short-term operating
lease liabilities
|
10,520
|
|
9,553
|
Deferred
revenue
|
55,913
|
|
55,850
|
Total current
liabilities
|
279,094
|
|
275,928
|
Long-term taxes
payable
|
11,199
|
|
9,536
|
Long-term
debt
|
92,615
|
|
141,017
|
Long-term operating
lease liabilities
|
25,527
|
|
33,446
|
Other long-term
liabilities
|
3,670
|
|
5,439
|
Total
liabilities
|
412,105
|
|
465,366
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
Common stock and
additional paid-in capital
|
998,373
|
|
960,903
|
Treasury stock, at
cost
|
(193,231)
|
|
(153,231)
|
Accumulated
deficit
|
(249,296)
|
|
(196,113)
|
Total
stockholders' equity
|
555,846
|
|
611,559
|
Total
liabilities and stockholders' equity
|
$
967,951
|
|
$
1,076,925
|
GoPro,
Inc.
Preliminary
Condensed Consolidated Statements of Cash Flows
(unaudited)
|
|
|
Three months ended
December 31,
|
|
Year ended December
31,
|
(in
thousands)
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Operating
activities:
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
(2,418)
|
|
$
3,073
|
|
$
(53,183)
|
|
$
28,847
|
Adjustments to
reconcile net income (loss) to net cash provided by (used in)
operating activities:
|
|
|
|
|
|
|
|
Depreciation and
amortization
|
1,159
|
|
1,980
|
|
6,160
|
|
8,570
|
Non-cash operating
lease cost
|
957
|
|
1,335
|
|
3,090
|
|
5,501
|
Stock-based
compensation
|
10,031
|
|
9,565
|
|
41,479
|
|
38,991
|
Deferred income
taxes
|
73
|
|
(3,437)
|
|
(17,891)
|
|
2,710
|
Non-cash restructuring
charges
|
—
|
|
228
|
|
—
|
|
228
|
Gain on extinguishment
of debt
|
(3,092)
|
|
—
|
|
(3,092)
|
|
—
|
Other
|
(632)
|
|
(1,361)
|
|
(2,600)
|
|
1,022
|
Net changes in
operating assets and liabilities
|
37,651
|
|
14,179
|
|
(6,826)
|
|
(80,122)
|
Net cash
provided by (used in) operating activities
|
43,729
|
|
25,562
|
|
(32,863)
|
|
5,747
|
|
|
|
|
|
|
|
|
Investing
activities:
|
|
|
|
|
|
|
|
Purchases of property
and equipment, net
|
(535)
|
|
(242)
|
|
(1,520)
|
|
(3,447)
|
Purchases of marketable
securities
|
—
|
|
(61,857)
|
|
(25,782)
|
|
(165,590)
|
Maturities of
marketable securities
|
15,000
|
|
51,000
|
|
149,204
|
|
160,649
|
Net cash
provided by (used in) investing activities
|
14,465
|
|
(11,099)
|
|
121,902
|
|
(8,388)
|
|
|
|
|
|
|
|
|
Financing
activities:
|
|
|
|
|
|
|
|
Proceeds from issuance
of common stock
|
—
|
|
74
|
|
3,876
|
|
4,760
|
Taxes paid related to
net share settlement of equity awards
|
(862)
|
|
(1,083)
|
|
(8,008)
|
|
(13,410)
|
Repurchase of
outstanding common stock
|
(10,000)
|
|
(8,001)
|
|
(40,000)
|
|
(39,619)
|
Payment to partially
repurchase 2025 convertible senior notes
|
(46,250)
|
|
—
|
|
(46,250)
|
|
—
|
Repayment of
debt
|
—
|
|
—
|
|
—
|
|
(125,000)
|
Net cash used
in financing activities
|
(57,112)
|
|
(9,010)
|
|
(90,382)
|
|
(173,269)
|
Effect of exchange rate
changes on cash and cash equivalents
|
642
|
|
1,121
|
|
316
|
|
(1,442)
|
Net change in
cash and cash equivalents
|
1,724
|
|
6,574
|
|
(1,027)
|
|
(177,352)
|
Cash and cash
equivalents at beginning of period
|
220,984
|
|
217,161
|
|
223,735
|
|
401,087
|
Cash and cash
equivalents at end of period
|
$
222,708
|
|
$
223,735
|
|
$
222,708
|
|
$
223,735
|
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,
operating expenses, operating income (loss), other income
(expense), tax expense, 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, non-GAAP net income (loss)
and non-GAAP diluted net income (loss) per share. We use these
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 tax payments that 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 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 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;
- 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 contribute to
revenue generation;
- non-GAAP net income (loss) includes income tax adjustments. We
utilize a cash-based non-GAAP tax expense approach (based upon
expected annual cash payments for income taxes) for evaluating
operating performance as well as for planning and forecasting
purposes. This non-GAAP tax approach eliminates the effects of
period specific items, which can vary in size and frequency and
does not necessarily reflect our long-term operations.
Historically, we computed a non-GAAP tax rate based on non-GAAP
pre-tax income on a quarterly basis, which considered the income
tax effects of the adjustments above;
- GAAP and non-GAAP net income (loss) per share includes the
dilutive, tax effected cash interest expense associated with our
2022 Notes and 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
December 31,
|
|
Year ended December
31,
|
(in thousands,
except per share data)
|
2023
|
|
2022
|
|
2023
|
|
2022
|
GAAP net income
(loss)
|
$
(2,418)
|
|
$
3,073
|
|
$
(53,183)
|
|
$
28,847
|
Stock-based
compensation:
|
|
|
|
|
|
|
|
Cost of
revenue
|
459
|
|
434
|
|
1,955
|
|
1,805
|
Research and
development
|
4,681
|
|
4,263
|
|
19,062
|
|
17,221
|
Sales and
marketing
|
2,074
|
|
2,002
|
|
8,736
|
|
8,173
|
General and
administrative
|
2,817
|
|
2,866
|
|
11,726
|
|
11,792
|
Total
stock-based compensation
|
10,031
|
|
9,565
|
|
41,479
|
|
38,991
|
|
|
|
|
|
|
|
|
Acquisition-related
costs:
|
|
|
|
|
|
|
|
Cost of
revenue
|
—
|
|
—
|
|
—
|
|
47
|
General and
administrative
|
822
|
|
—
|
|
822
|
|
—
|
Total
acquisition-related costs
|
822
|
|
—
|
|
822
|
|
47
|
|
|
|
|
|
|
|
|
Restructuring and other
costs:
|
|
|
|
|
|
|
|
Cost of
revenue
|
75
|
|
8,047
|
|
(173)
|
|
8,035
|
Research and
development
|
488
|
|
(132)
|
|
(189)
|
|
(266)
|
Sales and
marketing
|
26
|
|
(74)
|
|
(330)
|
|
(144)
|
General and
administrative
|
(41)
|
|
(36)
|
|
(221)
|
|
(71)
|
Total
restructuring and other costs
|
548
|
|
7,805
|
|
(913)
|
|
7,554
|
|
|
|
|
|
|
|
|
Gain on extinguishment
of debt
|
(3,092)
|
|
—
|
|
(3,092)
|
|
—
|
Income tax
adjustments
|
(3,467)
|
|
647
|
|
(16,248)
|
|
5,484
|
Non-GAAP net income
(loss)
|
$
2,424
|
|
$
21,090
|
|
$
(31,135)
|
|
$
80,923
|
|
|
|
|
|
|
|
|
GAAP net income (loss)
- basic
|
$
(2,418)
|
|
$
3,073
|
|
$
(53,183)
|
|
$
28,847
|
Add: Interest on
convertible notes, tax effected
|
—
|
|
334
|
|
—
|
|
3,055
|
GAAP net income (loss)
- diluted
|
$
(2,418)
|
|
$
3,407
|
|
$
(53,183)
|
|
$
31,902
|
|
|
|
|
|
|
|
|
Non-GAAP net income
(loss) - basic
|
$
2,424
|
|
$
21,090
|
|
$
(31,135)
|
|
$
80,923
|
Add: Interest on
convertible notes, tax effected
|
499
|
|
334
|
|
—
|
|
3,055
|
Non-GAAP net income
(loss) - diluted
|
$
2,923
|
|
$
21,424
|
|
$
(31,135)
|
|
$
83,978
|
|
|
|
|
|
|
|
|
GAAP shares for
diluted net income (loss) per share
|
151,078
|
|
172,124
|
|
153,348
|
|
178,279
|
Add: Non-GAAP only
dilutive securities
|
13,541
|
|
—
|
|
—
|
|
—
|
Non-GAAP shares for
diluted net income (loss) per share
|
164,619
|
|
172,124
|
|
153,348
|
|
178,279
|
|
|
|
|
|
|
|
|
GAAP diluted net
income (loss) per share
|
$
(0.02)
|
|
$
0.02
|
|
$
(0.35)
|
|
$
0.18
|
Non-GAAP diluted net
income (loss) per share
|
$
0.02
|
|
$
0.12
|
|
$
(0.20)
|
|
$
0.47
|
|
|
|
Three months ended
December 31,
|
|
Year ended December
31,
|
(dollars in
thousands)
|
2023
|
|
2022
|
|
2023
|
|
2022
|
GAAP gross margin as
a % of revenue
|
34.2 %
|
|
32.5 %
|
|
32.2 %
|
|
37.2 %
|
Stock-based
compensation
|
0.2
|
|
0.1
|
|
0.2
|
|
0.2
|
Restructuring and
other costs
|
—
|
|
2.5
|
|
—
|
|
0.7
|
Non-GAAP gross
margin as a % of revenue
|
34.4 %
|
|
35.1 %
|
|
32.4 %
|
|
38.1 %
|
|
|
|
|
|
|
|
|
GAAP operating
expenses
|
$
110,463
|
|
$
102,596
|
|
$
399,036
|
|
$
367,873
|
Stock-based
compensation
|
(9,572)
|
|
(9,131)
|
|
(39,524)
|
|
(37,186)
|
Acquisition-related
costs
|
(822)
|
|
—
|
|
(822)
|
|
—
|
Restructuring and
other costs
|
(473)
|
|
242
|
|
740
|
|
481
|
Non-GAAP operating
expenses
|
$
99,596
|
|
$
93,707
|
|
$
359,430
|
|
$
331,168
|
|
|
|
|
|
|
|
|
GAAP operating
income (loss)
|
$
(9,368)
|
|
$
1,707
|
|
$
(75,463)
|
|
$
38,955
|
Stock-based
compensation
|
10,031
|
|
9,565
|
|
41,479
|
|
38,991
|
Acquisition-related
costs
|
822
|
|
—
|
|
822
|
|
47
|
Restructuring and
other costs
|
548
|
|
7,805
|
|
(913)
|
|
7,554
|
Non-GAAP operating
income (loss)
|
$
2,033
|
|
$
19,077
|
|
$
(34,075)
|
|
$
85,547
|
|
|
|
Three months ended
December 31,
|
|
Year ended December
31,
|
(in
thousands)
|
2023
|
|
2022
|
|
2023
|
|
2022
|
GAAP net income
(loss)
|
$
(2,418)
|
|
$
3,073
|
|
$
(53,183)
|
|
$
28,847
|
Income tax expense
(benefit)
|
(2,988)
|
|
(413)
|
|
(14,550)
|
|
5,606
|
Interest (income)
expense, net
|
(707)
|
|
(486)
|
|
(5,233)
|
|
3,131
|
Depreciation and
amortization
|
1,159
|
|
1,980
|
|
6,160
|
|
8,570
|
POP display
amortization
|
734
|
|
490
|
|
2,015
|
|
2,055
|
Stock-based
compensation
|
10,031
|
|
9,565
|
|
41,479
|
|
38,991
|
Gain on extinguishment
of debt
|
(3,092)
|
|
—
|
|
(3,092)
|
|
—
|
Restructuring and
other costs
|
548
|
|
7,805
|
|
(913)
|
|
7,554
|
Adjusted
EBITDA
|
$
3,267
|
|
$
22,014
|
|
$
(27,317)
|
|
$
94,754
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/gopro-announces-fourth-quarter-and-2023-results-302056633.html
SOURCE GoPro, Inc.