Biggest changeThe following tables present a reconciliation of net income (loss) to adjusted EBITDA: Three months ended December 31, (in thousands) 2022 2021 Net income $ 3,073 $ 52,626 Income tax benefit (413) (392) Interest (income) expense, net (486) 5,701 Depreciation and amortization 1,980 2,363 POP display amortization 490 737 Stock-based compensation 9,565 10,423 Restructuring and other costs 7,805 113 Adjusted EBITDA $ 22,014 $ 71,571 Year ended December 31, (in thousands) 2022 2021 2020 2019 2018 Net income (loss) $ 28,847 $ 371,171 $ (66,783) $ (14,642) $ (109,034) Income tax expense (benefit) 5,606 (281,071) 4,826 (4,428) 1,359 Interest expense 3,131 22,678 19,993 17,872 17,278 Depreciation and amortization 8,570 10,962 19,065 26,268 35,063 POP display amortization 2,055 2,759 4,176 7,504 13,482 Stock-based compensation 38,991 38,650 29,963 37,188 40,887 Loss on extinguishment of debt — — 5,389 — — Restructuring and other costs 7,554 2,649 26,571 2,196 22,743 Adjusted EBITDA $ 94,754 $ 167,798 $ 43,200 $ 71,958 $ 21,778 57 GoPro, Inc.
Biggest changeManagement’s Discussion and Analysis of Financial Condition and Results of Operations Year ended December 31, (in thousands) 2023 2022 2021 2020 2019 Net income (loss) $ (53,183) $ 28,847 $ 371,171 $ (66,783) $ (14,642) Income tax expense (benefit) (14,550) 5,606 (281,071) 4,826 (4,428) Interest (income) expense, net (5,233) 3,131 22,678 19,993 17,872 Depreciation and amortization 6,160 8,570 10,962 19,065 26,268 POP display amortization 2,015 2,055 2,759 4,176 7,504 Stock-based compensation 41,479 38,991 38,650 29,963 37,188 (Gain) loss on extinguishment of debt (3,092) — — 5,389 — Restructuring and other costs (913) 7,554 2,649 26,571 2,196 Adjusted EBITDA $ (27,317) $ 94,754 $ 167,798 $ 43,200 $ 71,958 The following tables present a reconciliation of net income (loss) to non-GAAP net income (loss): Three months ended December 31, (in thousands, except per share data) 2023 2022 Net income (loss) $ (2,418) $ 3,073 Stock-based compensation 10,031 9,565 Acquisition-related costs 822 — Restructuring and other costs 548 7,805 Gain on extinguishment of debt (3,092) — Income tax adjustments (3,467) 647 Non-GAAP net income (loss) $ 2,424 $ 21,090 GAAP net income (loss) - basic $ (2,418) $ 3,073 Add: Interest on convertible notes, tax effected — 334 GAAP net income (loss) - diluted $ (2,418) $ 3,407 Non-GAAP net income (loss) - basic $ 2,424 $ 21,090 Add: Interest on convertible notes, tax effected 499 334 Non-GAAP net income (loss) - diluted $ 2,923 $ 21,424 GAAP diluted net income (loss) per share $ (0.02) $ 0.02 Non-GAAP diluted net income (loss) per share $ 0.02 $ 0.12 GAAP shares for basic net income (loss) per share 151,078 155,340 Add: Effect of dilutive securities — 16,784 GAAP shares for diluted net income (loss) per share 151,078 172,124 Add: Effect of non-GAAP only dilutive securities 13,541 — Non-GAAP shares for diluted net income (loss) per share 164,619 172,124 60 GoPro, Inc.
While we have implemented operational changes aimed at reducing the impact of fourth quarter seasonality on full year performance, timely and effective product introductions and forecasting, whether just prior to the holiday season or otherwise, are critical to our operations and financial performance. Macroeconomic Risks.
While we have implemented operational changes aimed at reducing the impact of fourth quarter seasonality on full year performance, timely and effective product introductions, whether just prior to the holiday season or otherwise, and forecasting, are critical to our operations and financial performance. Macroeconomic risks.
For our camera sale arrangements with multiple performance obligations, revenue is allocated to each performance obligation based on its relative standalone selling price. Standalone selling prices are based on observable prices at which we separately sell our products, subscription, and service.
For our camera sale arrangements with multiple performance obligations, revenue is allocated to each performance obligation based on its relative standalone selling price. Standalone selling prices are based on observable prices at which we separately sell our products, and subscription and service.
While the total market for digital cameras has continued to decline as smartphone and tablet camera quality has improved, we continue to believe that our consumers’ differentiated use of GoPro cameras, our mobile and desktop app and cloud solutions, our continued innovation of product features desired by our users, and our brand, all help support our business from many of the negative trends facing this market.
While the total market for digital cameras has continued to decline as smartphone and tablet camera quality has improved, we continue to believe that our consumers’ differentiated use of GoPro cameras, our mobile and desktop app and cloud solutions, our continued innovation of product features desired by our users, and our brand, all help support our business from many of the negative trends facing the digital camera market.
We believe new camera features drive a replacement cycle among existing users and attract new users, expanding our total addressable market. Our investments in image stabilization, mobile app editing and sharing solutions, modular accessories, auto-upload capabilities, local language user-interfaces and voice recognition in more than 12 languages drive the expansion of our global market.
We believe new camera features drive a replacement cycle among existing users and attract new users, expanding our total addressable market. Our investments in image stabilization, mobile and desktop app editing and sharing solutions, modular accessories, auto-upload capabilities, local language user-interfaces and voice recognition in more than 12 languages drive the expansion of our global market.
We intend to continue to manage our operating activities in line with our existing cash and available financial resources. • In January 2021, we entered into a Credit Agreement which provides for a revolving credit facility under which we may borrow up to an aggregate amount of $50.0 million.
We intend to continue to manage our operating activities in line with our existing cash and available financial resources. • In January 2021, we entered into the 2021 Credit Agreement, which provides for a revolving credit facility under which we may borrow up to an aggregate amount of $50.0 million.
We expect the timing of new product releases to continue to have a significant impact on our revenue and we must continually develop and introduce innovative new cameras, mobile applications and other new offerings. We plan to further build upon our integrated mobile, desktop and cloud-based storytelling solutions, and subscription offering.
We expect the timing of new product releases to continue to have a significant impact on our revenue and we must continually develop and introduce innovative new cameras, mobile and desktop applications, and other new offerings. We plan to further build upon our integrated mobile, desktop and cloud-based storytelling solutions, and subscription offerings.
This MD&A is organized as follows: • Overview. Discussion of our business and overall analysis of financial and other highlights affecting the business in order to provide context for the remainder of the MD&A. • Components of Our Results of Operations.
This MD&A is organized as follows: • Overview. Discussion of our business, overall analysis of our financial performance and other highlights affecting the business in order to provide context for the remainder of the MD&A. • Components of Our Results of Operations.
We have grown our subscribers and subscription revenue over the past several years and continue to make strategic decisions to enhance our subscription offerings, grow subscribers, and increase subscription revenue.
We have grown our subscribers and subscription and service revenue over the past several years and continue to make strategic decisions to enhance our subscription offerings, grow subscribers, and increase subscription and service revenue.
(4) We define non-GAAP net income as net income (loss) adjusted to exclude stock-based compensation, acquisition-related costs, restructuring and other costs, including right-of-use asset impairment charges, non-cash interest expense, gain on sale and license of intellectual property, loss on extinguishment of debt and income tax adjustments.
(4) We define non-GAAP net income (loss) as net income (loss) adjusted to exclude stock-based compensation, acquisition-related costs, restructuring and other costs, including right-of-use asset impairment charges (if applicable), non-cash interest expense, gain on sale and license of intellectual property, (gain) loss on extinguishment of debt, and income tax adjustments.
An analysis of our financial results comparing 2021 to 2020 can be found under “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021, filed with the SEC on February 11, 2022, which is available free of charge on the SEC’s website at www.sec.gov and our Investor Relations website at https://investor.gopro.com. • Liquidity and Capital Resources.
An analysis of our financial results comparing 2022 to 2021 can be found under “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, filed with the SEC on February 10, 2023, which is available free of charge on the SEC’s website at www.sec.gov and our Investor Relations website at https://investor.gopro.com. • Liquidity and Capital Resources.
Our HERO11 Black, HERO11 Black Mini, HERO11 Black Creator Edition, HERO10 Black, HERO10 Black Creator Edition, HERO9 Black and MAX cameras are compatible with our ecosystem of mountable and wearable accessories.
Our HERO12 Black, HERO12 Black Creator Edition, HERO11 Black, HERO11 Black Mini, HERO11 Black Creator Edition, HERO10 Black, HERO10 Black Creator Edition, HERO9 Black, and MAX cameras are compatible with our ecosystem of mountable and wearable accessories.
For the period ending December 31, 2022 we continue to believe that it is more likely than not that our United States federal and state and foreign deferred tax assets will be realized and thus, a valuation allowance is not required on our deferred tax assets.
For the period ending December 31, 2023, we continue to believe that it is more likely than not that our United States federal and state and foreign deferred tax assets will be realized and thus, a valuation allowance is not required on our deferred tax assets.
See Note 8 Income taxes, to the Notes to Consolidated Financial Statements for additional information. Quarterly results of operations The following table sets forth our unaudited quarterly consolidated results of operations for each of the eight quarterly periods in the two-year period ended December 31, 2022.
See Note 8 Income taxes, to the Notes to Consolidated Financial Statements for additional information. Quarterly results of operations The following table sets forth our unaudited quarterly consolidated results of operations for each of the eight quarterly periods in the two-year period ended December 31, 2023.
Our primary uses of cash are for inventory procurement, payroll-related expenses, general operating expenses, including advertising, marketing, office rent, purchases of property and equipment, other costs of revenue, share repurchases, repurchases of convertible notes, interest and taxes. 49 GoPro, Inc.
Our primary uses of cash are for inventory procurement, payroll-related expenses, general operating expenses, including advertising, marketing, office rent, purchases of property and equipment, other costs of revenue, share repurchases, repurchases of convertible notes, interest, and taxes. 52 GoPro, Inc.
Indemnifications The information set forth under Note 9 Commitments, Contingencies and Guarantees to the consolidated financial statements under the caption “Indemnifications” is incorporated herein by reference. Critical Accounting Policies and Estimates We prepare our consolidated financial statements in accordance with GAAP.
Indemnifications The information set forth under Note 9 Commitments, contingencies, and guarantees in the Notes to Consolidated Financial Statements under the caption Indemnifications is incorporated herein by reference. Critical Accounting Policies and Estimates We prepare our consolidated financial statements in accordance with GAAP.
Product revenue is derived from the sale of our cameras and accessories directly to retailers, through our network of domestic and international distributors, and on GoPro.com. Subscription and service revenue is primarily derived from the sale of our GoPro subscription and Quik subscription on GoPro.com and the Quik mobile app.
Product revenue is derived from the sale of our cameras and accessories directly to retailers, through our network of domestic and international distributors, and on GoPro.com. Subscription and service revenue is primarily derived from the sale of our Premium and Quik subscriptions on GoPro.com, and the Quik mobile app.
In December 2022, we approved a restructuring plan to reduce camera production-related costs by globally realigning our manufacturing footprint to concentrate our production activities in two primary locations: China and Thailand.
Restructuring costs Fourth quarter 2022 restructuring. In December 2022, we approved a restructuring plan to reduce camera production-related costs by globally realigning our manufacturing footprint to concentrate our production activities in two primary locations: China and Thailand.
While it is often difficult to predict the final outcome or the timing of resolution of any particular uncertain tax position and we can provide no assurance that the final tax outcome of these matters will not be materially different, we believe that we have adequately reserved for our uncertain tax positions. 54 GoPro, Inc.
While it is often difficult to predict the final outcome or the timing of resolution of any particular uncertain tax position and we can provide no assurance that the final tax outcome of these matters will not be materially different, we believe that we have adequately reserved for our uncertain tax positions.
Description of the items contained in each revenue, cost of revenue and operating expense caption in the consolidated statements of operations. • Results of Operations. Analysis of our financial results comparing 2022 to 2021 is presented below.
Description of the items contained in each revenue, cost of revenue and operating expense caption in the consolidated statements of operations. • Results of Operations. Analysis of our financial results comparing 2023 to 2022 is presented below.
Acquisition-related costs include the amortization of acquired intangible assets and impairment charges (if applicable), as well as third-party transaction costs for legal and other professional services. Reconciliations of non-GAAP adjusted measures to the most directly comparable GAAP measures are presented under Non-GAAP Financial Measures.
Acquisition-related costs include the amortization of acquired intangible assets and impairment charges (if applicable), as well as third-party transaction costs for legal and other professional services. Reconciliations of non-GAAP adjusted measures to the most directly comparable GAAP measures are presented under Non-GAAP Financial Measures. 44 GoPro, Inc.
Other sources of cash are from proceeds from the issuance of convertible notes, employee participation in the employee stock purchase plan, the exercise of employee stock options, tax refunds and facility subleases.
Other sources of cash are from proceeds from the issuance of convertible notes, employee participation in the employee stock purchase plan, the exercise of employee stock options, and facility subleases.
Other Contractual Commitments In the ordinary course of business, we enter into multi-year agreements to purchase sponsorships with event organizers, resorts and athletes as part of our marketing efforts; software licenses related to our financial and IT systems; operating lease arrangements to support our operations in the U.S. and international locations; and various other contractual commitments.
Management’s Discussion and Analysis of Financial Condition and Results of Operations Other Contractual Commitments In the ordinary course of business, we enter into multi-year agreements to purchase sponsorships with event organizers, resorts, and athletes as part of our marketing efforts, software licenses related to our financial and IT systems, operating lease arrangements to support our operations in the U.S. and international locations, and various other contractual commitments.
Although we believe we have adequate sources of liquidity over the long term, the success of our operations and the global economic outlook, among other factors, could impact our business and liquidity.
Although we believe we have adequate sources of liquidity over the long term, the success of our operations and the global economic outlook, among other factors, could impact our business and liquidity. 54 GoPro, Inc.
Our camera sales contain multiple performance obligations that can include the following four separate obligations: a) a camera hardware component (which may be bundled with hardware accessories) and the embedded firmware essential to the functionality of the camera component delivered at the time of sale, b) a subscription and service, c) the implied right for the customer to receive post contract support after the initial sale (PCS), and d) the implicit right to our downloadable free apps and software solutions.
Our camera sales contain multiple performance obligations that can include the following four separate obligations: (i) a camera hardware component (which may be bundled with hardware accessories) and the embedded firmware essential to the functionality of the camera component delivered at the time of sale, (ii) a subscription and service, (iii) the implied right for the customer to receive post contract support after the initial sale (PCS), and (iv) the implicit right to our downloadable free apps and software solutions.
Our effective tax rate was 16.3%, negative 312.0% and negative 7.8% in 2022, 2021 and 2020, respectively. The calculation of our provision for income taxes involves the use of estimates, assumptions and judgments while taking into account current tax laws, our interpretation of current tax laws and possible outcomes of future tax audits.
Our effective tax rate was 21.5%, 16.3%, and negative 312.0% in 2023, 2022, and 2021, respectively. The calculation of our provision for income taxes involves the use of estimates, assumptions and judgments while taking into account current tax laws, our interpretation of current tax laws and possible outcomes of future tax audits.
Sales and marketing expense also includes point of purchase (POP) display expenses and related amortization, sales commissions, GoPro.com and subscription provider fees, trade show and event costs, sponsorship costs, consulting and contractor expenses, and allocated facilities, restructuring, including right-of-use asset impairment charges, depreciation and other supporting overhead expenses. General and administrative.
Sales and marketing expense also includes point of purchase (POP) display expenses and related amortization, sales commissions, GoPro.com and subscription provider fees, trade show and event costs, sponsorship costs, consulting and contractor expenses, and allocated facilities, restructuring, depreciation, and other supporting overhead expenses. General and administrative.
Our performance is significantly dependent on the investments we make in research and development, including our ability to attract and retain highly skilled and experienced research and development personnel.
Investing in research and development and enhancing our customer experience. Our performance is significantly dependent on the investments we make in research and development, including our ability to attract and retain highly skilled and experienced research and development personnel.
The balances include accrued and unpaid interest as of December 31, 2022 . Refer to Note 4 Financing arrangements in the Notes to Consolidated Financial Statements for additional discussion regarding the 2025 Notes.
The balances include accrued and unpaid interest as of December 31, 2023 . Refer to Note 4 Financing arrangements in the Notes to Consolidated Financial Statements for additional discussion regarding the 2025 Notes. 53 GoPro, Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations • 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, and the related ongoing operating lease cost of those facilities recorded under ASC 842, Leases .
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 .
Increasing inflation places pressure on many areas of our business, including our product pricing, operating expenses, component pricing and consumer spending. In 2022, the strength of the U.S. dollar relative to other foreign currencies largely impacted our revenue and gross margin.
Inflation, fluctuating interest rates, and recession concerns places increasing pressure on many areas of our business, including product pricing, operating expenses, component pricing and consumer spending. In the past, the strength of the U.S. dollar relative to other foreign currencies largely impacted our revenue and gross margin.
Research and development expense also includes consulting and outside professional services costs, materials, and allocated facilities, restructuring, including right-of-use asset impairment charges, depreciation and other supporting overhead expenses associated with the development of our product and service offerings. Sales and marketing .
Research and development expense also includes consulting and outside professional services costs, materials, and allocated facilities, restructuring, depreciation and other supporting overhead expenses associated with the development of our product and service offerings. Sales and marketing .
Recent Accounting Pronouncements Refer to Recent Accounting Pronouncements in Note 1 Summary of business and significant accounting policies, to Consolidated Financial Statements included in Part II, Item 8 of this Annual Report on Form 10-K.
Management’s Discussion and Analysis of Financial Condition and Results of Operations Recent Accounting Pronouncements Refer to Recent Accounting Pronouncements in Note 1 Summary of business and significant accounting policies, to Consolidated Financial Statements included in Part II, Item 8 of this Annual Report on Form 10-K.
In addition to the GoPro subscription, we offer the Quik subscription which makes it easy for users to get the most out of their favorite photos and videos, captured on any phone or camera, through the use of the Quik mobile app’s editing tools.
In addition to the Premium+ and Premium subscriptions, we offer our Quik subscription which makes it easy for users to get the most out of their favorite photos and videos, captured on any phone or camera, using our Quik mobile app’s editing tools.
Further, we have incurred substantial research and development expenses and if our efforts are not successful, we may not recover the value of these investments. Improving Profitability.
Further, we have and will continue to incur substantial research and development expenses and if our efforts are not successful, we may not recover the value of these investments. Improving profitability.
(2) One basis point (bps) is equal to 1/100th of 1%. (3) We define adjusted EBITDA as net income (loss) adjusted to exclude the impact of provision for income taxes, interest income, interest expense, depreciation and amortization, point of purchase (POP) display amortization, stock-based compensation, loss on extinguishment of debt, and restructuring and other costs, including right-of-use asset impairment charges.
(3) We define adjusted EBITDA as net income (loss) adjusted to exclude the impact of provision for income taxes, interest income, interest expense, depreciation and amortization, point of purchase (POP) display amortization, stock-based compensation, (gain) loss on extinguishment of debt, and restructuring and other costs, including right-of-use asset impairment charges.
Management’s Discussion and Analysis of Financial Condition and Results of Operations Our future effective tax rates could be adversely affected if actual earnings are different than our estimates, by changes in the valuation of our deferred tax assets or liabilities, outcomes resulting from income tax examinations, or by changes or interpretations in tax laws, regulations or accounting principles.
Our future effective tax rates could be adversely affected if actual earnings are different than our estimates, by changes in the valuation of our deferred tax assets or liabilities, outcomes resulting from income tax examinations, or by changes or interpretations in tax laws, regulations, or accounting principles.
If the U.S. dollar strengthens relative to other foreign currencies in the future, our financial results will be negatively impacted. See Item 1A. Risk Factors for further discussion of the possible impact of inflation and the strong U.S. dollar on our business. 40 GoPro, Inc.
If the U.S. dollar strengthens relative to other foreign currencies in the future, our financial results will be negatively impacted. See Item 1A. Risk Factors for further discussion of the possible impact of evolving macroeconomic conditions on our business. 43 GoPro, Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations Year ended December 31, (in thousands) 2022 2021 2020 2019 2018 Net income (loss) $ 28,847 $ 371,171 $ (66,783) $ (14,642) $ (109,034) Stock-based compensation 38,991 38,650 29,963 37,188 40,887 Acquisition-related costs 47 1,152 4,598 7,818 11,456 Restructuring and other costs 7,554 2,649 26,571 2,196 22,743 Non-cash interest expense — 14,208 10,366 8,987 8,112 Loss on extinguishment of debt — — 5,389 — — Gain on sale and license of intellectual property — — — — (5,000) Income tax adjustments 5,484 (281,762) 2,675 (6,292) (1,073) Non-GAAP net income (loss) $ 80,923 $ 146,068 $ 12,779 $ 35,255 $ (31,909) GAAP net income (loss) - basic $ 28,847 $ 371,171 $ (66,783) $ (14,642) $ (109,034) Add: Interest on convertible notes, tax effected* 3,055 — — — — GAAP net income (loss) - diluted $ 31,902 $ 371,171 $ (66,783) $ (14,642) $ (109,034) Non-GAAP net income (loss) - basic $ 80,923 $ 146,068 $ 12,779 $ 35,255 $ (31,909) Add: Interest on convertible notes, tax effected* 3,055 — — — — Non-GAAP net income (loss) - diluted $ 83,978 $ 146,068 $ 12,779 $ 35,255 $ (31,909) GAAP diluted net income (loss) per share $ 0.18 $ 2.27 $ (0.45) $ (0.10) $ (0.78) Non-GAAP diluted net income (loss) per share $ 0.47 $ 0.90 $ 0.08 $ 0.24 $ (0.23) GAAP shares for basic net income (loss) per share 156,181 154,274 149,037 144,891 139,495 Add: Effect of dilutive securities 22,098 8,904 — — — GAAP shares for diluted net income (loss) per share 178,279 163,178 149,037 144,891 139,495 Add: Effect of non-GAAP only dilutive securities — — 3,096 1,580 — Non-GAAP shares for diluted net income (loss) per share 178,279 163,178 152,133 146,471 139,495 * Reflects the use of the if-converted method for our convertible notes, effective January 1, 2022 due to the adoption of ASU 2020-06. 59
Management’s Discussion and Analysis of Financial Condition and Results of Operations Year ended December 31, (in thousands) 2023 2022 2021 2020 2019 Net income (loss) $ (53,183) $ 28,847 $ 371,171 $ (66,783) $ (14,642) Stock-based compensation 41,479 38,991 38,650 29,963 37,188 Acquisition-related costs 822 47 1,152 4,598 7,818 Restructuring and other costs (913) 7,554 2,649 26,571 2,196 Non-cash interest expense — — 14,208 10,366 8,987 (Gain) loss on extinguishment of debt (3,092) — — 5,389 — Income tax adjustments (16,248) 5,484 (281,762) 2,675 (6,292) Non-GAAP net income (loss) $ (31,135) $ 80,923 $ 146,068 $ 12,779 $ 35,255 GAAP net income (loss) - basic $ (53,183) $ 28,847 $ 371,171 $ (66,783) $ (14,642) Add: Interest on convertible notes, tax effected* — 3,055 — — — GAAP net income (loss) - diluted $ (53,183) $ 31,902 $ 371,171 $ (66,783) $ (14,642) Non-GAAP net income (loss) - basic $ (31,135) $ 80,923 $ 146,068 $ 12,779 $ 35,255 Add: Interest on convertible notes, tax effected* — 3,055 — — — Non-GAAP net income (loss) - diluted $ (31,135) $ 83,978 $ 146,068 $ 12,779 $ 35,255 GAAP diluted net income (loss) per share $ (0.35) $ 0.18 $ 2.27 $ (0.45) $ (0.10) Non-GAAP diluted net income (loss) per share $ (0.20) $ 0.47 $ 0.90 $ 0.08 $ 0.24 GAAP shares for basic net income (loss) per share 153,348 156,181 154,274 149,037 144,891 Add: Effect of dilutive securities — 22,098 8,904 — — GAAP shares for diluted net income (loss) per share 153,348 178,279 163,178 149,037 144,891 Add: Effect of non-GAAP only dilutive securities — — — 3,096 1,580 Non-GAAP shares for diluted net income (loss) per share 153,348 178,279 163,178 152,133 146,471 * Reflects the use of the if-converted method for our convertible notes, effective January 1, 2022 due to the adoption of ASU 2020-06. 61
The transaction price we expect to be entitled to is primarily comprised of product revenue, net of returns and variable consideration, which includes sales incentives provided to customers. For most of our revenue, revenue is recognized at the time the product is shipped and when collection is considered probable.
The transaction price we expect to be entitled to is primarily comprised of product revenue, net of returns and variable consideration, which includes sales incentives provided to customers. For the sales of our hardware products, including related firmware and free software solutions, revenue is recognized at the time the product is shipped and when collection is considered probable.
Our income tax expense for the year ended December 31, 2022 primarily resulted from a tax expense on pre-tax book income, partially offset by the income tax benefits from stock-based compensation, the federal and California research and development credits, and an income tax benefit related to the foreign provision to income tax return adjustments.
Our 2022 income tax expense of $5.6 million primarily resulted from a tax expense on pre-tax book income, partially offset by income tax benefits from stock-based compensation, federal and California research and development credits, and an income tax benefit related to the foreign provision to income tax return adjustments.
As of December 31, 2022, we determined that no impairment of the carrying value of goodwill was required. Long-lived assets, such as property and equipment, intangible assets subject to amortization and right-of-use assets, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset group may not be recoverable.
Long-lived assets, such as property and equipment, intangible assets subject to amortization, and right-of-use assets, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset group may not be recoverable.
Our credit facility will terminate and any outstanding borrowings become due and payable on the earlier of (i) January 2024 and (ii) unless we have cash in a specified deposit account in an amount equal to or greater than the amount required to repay our convertible notes due April 2022, 91 days prior to the maturity date of such convertible notes.
As amended in March 2023, our credit facility will terminate and any outstanding borrowings become due and payable on the earlier of (i) January 2027 and (ii) unless we have cash in a specified deposit account in an amount equal to or greater than the amount required to repay our 1.25% convertible senior notes due November 2025, 91 days prior to the maturity date of such convertible notes.
Under the fourth quarter 2022 restructuring, we recorded restructuring charges of $8.1 million, including $7.0 million for camera production line closure costs and $1.1 million for related transitional costs to migrate production to our remaining manufacturing locations. Second quarter 2020 restructuring.
Under the fourth quarter 2022 restructuring, we recorded restructuring charges of $8.1 million, including $7.0 million for camera production line closure costs and $1.1 million for related transitional costs to migrate production to our remaining manufacturing locations. See Note 11 Restructuring charges, to the Notes to Consolidated Financial Statements.
The preparation of these consolidated financial statements requires us to make estimates, assumptions and judgments that can significantly impact the amounts we report as assets, liabilities, revenue, costs and expenses and the related 52 GoPro, Inc. Management’s Discussion and Analysis of Financial Condition and Results of Operations disclosures.
The preparation of these consolidated financial statements requires us to make estimates, assumptions, and judgments that can significantly impact the amounts we report as assets, liabilities, revenue, costs, and expenses and the related disclosures.
Subscription and service revenue is primarily derived from the sale of our GoPro subscription and Quik subscription sold on GoPro.com and the Quik mobile app, and is recognized on a ratable basis over the subscription term, with payments received in advance of services being rendered recorded in deferred revenue.
Subscription and service revenue is recognized primarily from our Premium and Quik subscription offerings sold on GoPro.com and the Quik mobile app, and is recognized ratably over the subscription term, with any payments received in advance of services being rendered recorded in deferred revenue.
Sales and marketing investments will often occur in advance of any sales benefits from these activities, and it may be difficult for us to determine if we are efficiently allocating our resources in this area. 43 GoPro, Inc. Management’s Discussion and Analysis of Financial Condition and Results of Operations Seasonality.
Sales and marketing investments will often occur in advance of any sales benefits from these activities, and it may be difficult for us to determine if we are efficiently allocating our resources in this area. Seasonality.
We 51 GoPro, Inc. Management’s Discussion and Analysis of Financial Condition and Results of Operations intend to deliver cash up to the principal amount of the 2025 Notes, based on our current and projected liquidity levels. In the future, we may require additional financing to respond to business opportunities, challenges or unforeseen circumstances.
We intend to deliver cash up to the principal amount of the 2025 Notes, based on our current and projected liquidity levels. In the future, we may require additional financing to respond to business opportunities, challenges or unforeseen circumstances.
We paid interest on the 2022 Notes semi-annually in arrears on April 15 and October 15 of each year. On April 15, 2022, we repaid $125.0 million of principal and $2.2 million of accrued interest in cash to the debt holders to fully settle the 2022 Notes on the maturity date.
On April 15, 2022, we repaid the remaining $125.0 million of principal and $2.2 million of accrued interest in cash to the debt holders to fully settle the 2022 Notes on the maturity date.
The following table summarizes our contractual obligations related to the 2025 Convertible Notes as of December 31, 2022 and the expected timing of those payments: (in thousands) Total Next 12 Months Beyond 12 Months Short-term and Long-term debt (1) $ 149,141 $ 1,797 $ 147,344 Total contractual cash obligations $ 149,141 $ 1,797 $ 147,344 (1) Our convertible senior notes are due in November 2025.
The following table summarizes our contractual obligations related to the 2025 Convertible Notes as of December 31, 2023, and the expected timing of those payments: (in thousands) Total Next 12 Months Beyond 12 Months Short-term and Long-term debt (1) $ 96,081 $ 1,159 $ 94,922 Total contractual cash obligations $ 96,081 $ 1,159 $ 94,922 (1) Our convertible senior notes are due in November 2025.
We pay interest on the 2025 Notes semi-annually, which is due on May 15 and November 15 of each year. In connection with the offering of the 2025 Notes, we entered into privately negotiated capped call transactions with certain financial institutions (Capped Calls). We used $10.2 million of the net proceeds from the sale of the 50 GoPro, Inc.
We pay interest on the 2025 Notes semi-annually, which is due on May 15 and November 15 of each year. In connection with the offering of the 2025 Notes, we entered into privately negotiated capped call transactions with certain financial institutions (Capped Calls).
Our actual results could differ significantly from these estimates. We believe that the accounting policies discussed below are critical to understanding our historical and future performance as these policies involve a greater degree of judgment and complexity. Our senior management has reviewed these critical accounting policies and related disclosures with the Audit Committee of our board of directors.
Our actual results could differ significantly from these estimates. We believe that the accounting policies discussed below are critical to understanding our historical and future performance as these policies involve a greater degree of judgment and complexity.
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.
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.
Revenue recognition We derive substantially all of our revenue from the sale of cameras, mounts, accessories, subscription and service, and the related implied post contract support to customers.
Management’s Discussion and Analysis of Financial Condition and Results of Operations Revenue recognition We derive substantially all of our revenue from the sale of cameras, mounts, accessories, subscription and service, and implied post contract support to customers.
From fiscal year 2022 and onwards, this debt discount accounting requirement was removed, and as a result, non-cash interest expense will no longer be a reconciling item between GAAP and non-GAAP net income (loss); • non-GAAP net income (loss) excludes a gain on the sale and license of intellectual property.
From fiscal year 2022 and onwards, this debt discount accounting requirement was removed, and as a result, non-cash interest expense will no longer be a reconciling item between GAAP and non-GAAP net income (loss); • non-GAAP net income (loss) includes income tax adjustments.
Management’s Discussion and Analysis of Financial Condition and Results of Operations • 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, as if converted at the beginning of the period in connection with the adoption of ASU 2020-06 on January 1, 2022; and • other companies may calculate these non-GAAP financial measures differently than we do, limiting their usefulness as comparative measures.
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, a s if converted at the beginning of the period in connection with the adoption of ASU 2020-06 on January 1, 2022; and • other companies may calculate these non-GAAP financial measures differently than we do, limiting their usefulness as comparative measures.
Our cash, net of the outstanding principal balance of the 2025 Notes, as of December 31, 2022 was $223.6 million.
Our cash, net of the outstanding principal balance of the 2025 Notes, as of December 31, 2023, was $152.8 million.
The year-over-year increase of $10.3 million, or 7%, in total sales and marketing expense for the full year of 2022 compared to the same period of 2021 was primarily driven by a $6.4 million increase in overall advertising and marketing expenses primarily attributable to online campaigns, a $2.1 million increase in cash based personnel-related costs, a $1.2 million increase in allocated facilities, depreciation and other supporting overhead expenses, and a $0.8 million increase in travel related expenses, partially offset by a $0.2 million decrease in consulting and professional services.
The year-over-year increase of $2.6 million, or 2%, in total sales and marketing expense for the full year of 2023 compared to the prior year period was primarily driven by a $2.0 million increase in cash based personnel-related costs, a $1.7 million increase in advertising and marketing expenses primarily attributable to online campaigns, activation events and sponsorships, a $1.0 million increase in travel related expenses, and a $0.6 million increase in stock-based compensation expense, partially offset by a $2.7 million decrease in allocated facilities, depreciation, and supporting overhead expenses.
Working capital changes for the year ended December 31, 2022 of $80.1 million were the result of a decrease in accounts payable and other liabilities of $97.1 million and an increase in inventory of $40.7 million, partially offset by a decrease in accounts receivable of $37.8 million, an increase in deferred revenue of $12.0 million, and a decrease in prepaid expenses and other assets of $7.9 million.
Working capital changes for the year ended December 31, 2023 of $6.8 million were the result of an increase in accounts receivable of $14.5 million, an increase in prepaid expenses and other assets of $7.6 million, a decrease in accounts payable and other liabilities of $4.2 million, and a decrease in deferred revenue of $1.3 million, partially offset by a decrease in inventory of $20.9 million.
Our annual GoPro subscriber retention rate represents the number of annual GoPro subscribers that renewed their subscription in the period over the number of annual GoPro subscribers with renewal dates in the same period. The number of churned GoPro subscribers represents those subscribers that did not renew their subscription on their renewal date.
Our annual GoPro subscriber retention rate represents the number of annual subscribers that renewed their subscription in the period over the number of annual GoPro subscribers with renewal dates in the same period. 45 GoPro, Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations Results of Operations The following table sets forth the components of our Consolidated Statements of Operations for each of the periods presented, and each component as a percentage of revenue: Year ended December 31, (dollars in thousands) 2022 2021 2020 Revenue $ 1,093,541 100 % $ 1,161,084 100 % $ 891,925 100 % Cost of revenue 686,713 63 683,979 59 577,411 65 Gross profit 406,828 37 477,105 41 314,514 35 Operating expenses: Research and development 139,885 13 141,494 12 131,589 15 Sales and marketing 166,967 15 156,694 13 151,380 17 General and administrative 61,021 5 65,701 6 68,364 8 Total operating expenses 367,873 33 363,889 31 351,333 40 Operating income (loss) 38,955 4 113,216 10 (36,819) (5) Other income (expense): Interest expense (6,242) (1) (22,940) (2) (20,257) (2) Other income (expense), net 1,740 — (176) — (4,881) (1) Total other expense, net (4,502) (1) (23,116) (2) (25,138) (3) Income (loss) before income taxes 34,453 3 90,100 8 (61,957) (8) Income tax expense (benefit) 5,606 1 (281,071) (24) 4,826 1 Net income (loss) $ 28,847 2 % $ 371,171 32 % $ (66,783) (9) % 45 GoPro, Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations Results of Operations The following table sets forth the components of our Consolidated Statements of Operations for each of the periods presented, and each component as a percentage of revenue: Year ended December 31, (dollars in thousands) 2023 2022 2021 Revenue $ 1,005,459 100 % $ 1,093,541 100 % $ 1,161,084 100 % Cost of revenue 681,886 68 686,713 63 683,979 59 Gross profit 323,573 32 406,828 37 477,105 41 Operating expenses: Research and development 165,688 17 139,885 13 141,494 12 Sales and marketing 169,578 17 166,967 15 156,694 13 General and administrative 63,770 6 61,021 5 65,701 6 Total operating expenses 399,036 40 367,873 33 363,889 31 Operating income (loss) (75,463) (8) 38,955 4 113,216 10 Other income (expense): Interest expense (4,699) — (6,242) (1) (22,940) (2) Other income (expense), net 12,429 1 1,740 — (176) — Total other income (expense), net 7,730 1 (4,502) (1) (23,116) (2) Income (loss) before income taxes (67,733) (7) 34,453 3 90,100 8 Income tax expense (benefit) (14,550) (1) 5,606 1 (281,071) (24) Net income (loss) $ (53,183) (6) % $ 28,847 2 % $ 371,171 32 % 48 GoPro, Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations Revenue (camera units and dollars in thousands, except average selling price) Year ended December 31, 2022 vs 2021 2021 vs 2020 2022 2021 2020 % Change % Change Camera units shipped 2,810 3,145 2,820 (11) % 12 % Average selling price $ 389 $ 369 $ 316 5 17 Retail $ 682,799 $ 769,019 $ 609,368 (11) 26 Percentage of revenue 62.4 % 66.2 % 68.3 % GoPro.com $ 410,742 $ 392,065 $ 282,557 5 39 Percentage of revenue 37.6 % 33.8 % 31.7 % Total revenue $ 1,093,541 $ 1,161,084 $ 891,925 (6) % 30 % Americas $ 521,270 $ 607,534 $ 483,331 (14) % 26 % Percentage of revenue 47.7 % 52.3 % 54.2 % Europe, Middle East and Africa (EMEA) $ 300,870 $ 305,654 $ 218,670 (2) 40 Percentage of revenue 27.5 % 26.3 % 24.5 % Asia and Pacific (APAC) $ 271,401 $ 247,896 $ 189,924 9 31 Percentage of revenue 24.8 % 21.4 % 21.3 % Total revenue $ 1,093,541 $ 1,161,084 $ 891,925 (6) % 30 % 2022 Compared to 2021 .
Management’s Discussion and Analysis of Financial Condition and Results of Operations Revenue (camera units and dollars in thousands, except average selling price) Year ended December 31, 2023 vs 2022 2022 vs 2021 2023 2022 2021 % Change % Change Camera units shipped 2,984 2,810 3,145 6 % (11) % Average selling price $ 337 $ 389 $ 369 (13) 5 Retail $ 704,217 $ 682,799 $ 769,019 3 (11) Percentage of revenue 70.0 % 62.4 % 66.2 % GoPro.com $ 301,242 $ 410,742 $ 392,065 (27) 5 Percentage of revenue 30.0 % 37.6 % 33.8 % Total revenue $ 1,005,459 $ 1,093,541 $ 1,161,084 (8) % (6) % Americas $ 469,675 $ 521,270 $ 607,534 (10) % (14) % Percentage of revenue 46.7 % 47.7 % 52.3 % Europe, Middle East and Africa (EMEA) $ 290,814 $ 300,870 $ 305,654 (3) (2) Percentage of revenue 28.9 % 27.5 % 26.3 % Asia and Pacific (APAC) $ 244,970 $ 271,401 $ 247,896 (10) 9 Percentage of revenue 24.4 % 24.8 % 21.4 % Total revenue $ 1,005,459 $ 1,093,541 $ 1,161,084 (8) % (6) % 2023 Compared to 2022 .
Cash flows from financing activities Cash used in financing activities of $173.3 million for the year ended December 31, 2022 was primarily attributable to the repayment of our 2022 Notes of $125.0 million, $39.6 million in repurchases of our outstanding common stock and $13.4 million in tax payments for net restricted stock unit (RSU) settlements, partially offset by $4.8 million of inflows from stock purchases made through our employee stock purchase plan and employee stock option exercises.
Cash flows from financing activities Cash used in financing activities of $90.4 million for the year ended December 31, 2023 was primarily attributable to the repurchase of $50.0 million in aggregate principal amount of the 2025 Notes in exchange for $46.3 million cash, repurchases of our outstanding common stock of $40.0 million and $8.0 million in tax payments for net restricted stock unit (RSU) settlements, partially offset by $3.9 million of cash inflows from stock purchases made through our employee stock purchase plan.
Non-GAAP Financial Measures We report net income (loss) and diluted net income (loss) per share in accordance with United States generally accepted accounting principles (GAAP) and on a non-GAAP basis. We additionally report non-GAAP adjusted EBITDA.
Non-GAAP Financial Measures We report net income (loss) and diluted net income (loss) per share in accordance with United States generally accepted accounting principles (GAAP) and on a non-GAAP basis. We additionally report non-GAAP adjusted EBITDA. Revenue is presented on a constant currency basis to show performance unaffected by fluctuations in currency exchange rates.
Other income (expense) Year ended December 31, 2022 vs 2021 2021 vs 2020 (dollars in thousands) 2022 2021 2020 % Change % Change Interest expense $ (6,242) $ (22,940) $ (20,257) (73) % 13 % Other income (expense), net 1,740 (176) (4,881) (1,089) (96) Total other expense, net $ (4,502) $ (23,116) $ (25,138) (81) % (8) % 2022 Compared to 2021 .
Other income (expense) Year ended December 31, 2023 vs 2022 2022 vs 2021 (dollars in thousands) 2023 2022 2021 % Change % Change Interest expense $ (4,699) $ (6,242) $ (22,940) (25) % (73) % Other income (expense), net 12,429 1,740 (176) 614 (1,089) Total other income (expense), net $ 7,730 $ (4,502) $ (23,116) (272) % (81) % 2023 Compared to 2022 .
We determine excess or obsolete inventory based on multiple factors, including market conditions, an estimate of the future demand for our products within a specified time horizon, generally 12 months, product life cycle status, product development plans and current sales levels. Warranty We establish a liability for estimated product warranty costs at the time product revenue is recognized.
We determine excess or obsolete inventory based on multiple factors, including market conditions, an estimate of the future demand for our products within a specified time horizon (generally 12 months), product life cycle status, product development plans and current sales levels. Income taxes We are subject to income taxes in the United States and multiple foreign jurisdictions.
General and administrative Year ended December 31, 2022 vs 2021 2021 vs 2020 (dollars in thousands) 2022 2021 2020 % Change % Change General and administrative $ 49,152 $ 53,958 $ 53,694 (9) % — % Stock-based compensation 11,792 11,548 9,221 2 25 Restructuring costs 77 195 5,449 (61) (96) Total general and administrative $ 61,021 $ 65,701 $ 68,364 (7) % (4) % Percentage of revenue 5.4 % 5.7 % 7.7 % 2022 Compared to 2021 .
General and administrative Year ended December 31, 2023 vs 2022 2022 vs 2021 (dollars in thousands) 2023 2022 2021 % Change % Change General and administrative $ 51,211 $ 49,152 $ 53,958 4 % (9) % Stock-based compensation 11,726 11,792 11,548 (1) 2 Acquisition-related costs 822 — — 100 — Restructuring costs 11 77 195 (86) (61) Total general and administrative $ 63,770 $ 61,021 $ 65,701 5 % (7) % Percentage of revenue 6.3 % 5.4 % 5.7 % 2023 Compared to 2022 .
If we are not successful with our direct-to-consumer sales model through GoPro.com, expanding our product, subscription and service offering, increasing our paid subscriber base through both GoPro.com and retail aftermarket mobile app attach, and improving subscriber retention, we might not be able to remain profitable and we may not recognize benefits from our investment in new areas.
If we are not successful in maintaining our product sales, and subscription and service offerings, increasing our paid subscriber base through GoPro.com, retail mobile app attach, and retail desktop app attach, and improving subscriber retention, we may not be able to return to profitably and we may not recognize benefits from our investment in new areas. 46 GoPro, Inc.
Working capital changes for the year ended December 31, 2022 of $80.1 million were the result of a decrease in accounts payable and other liabilities of $97.1 million and an increase in inventory of $40.7 million, partially offset by a decrease in accounts receivable of $37.8 million, an increase in deferred revenue of $12.0 million, and a decrease in prepaid expenses and other assets of $7.9 million.
Working capital changes for the full year of 2023 of $6.8 million were the result of an increase in accounts receivable of $14.5 million, an increase in prepaid expenses and other assets of $7.6 million, a decrease in accounts payable and other liabilities of $4.2 million, and a decrease in deferred revenue of $1.3 million, partially offset by a decrease in inventory of $20.9 million.
Our 2022 and prior years restructuring actions, along with continued effective cost management, have allowed us to scale our on-going operating expenses based on our growth strategies, resulting in a more efficient global organization that has 42 GoPro, Inc.
Despite the operating loss in 2023, our 2022 and prior years restructuring actions , along with continued effective cost management, have enabled us to scale our on-going operating expenses based on our growth strategies, resulting in an efficient global organization that has allowed for improved communication and alignment among our functional teams.
In November 2020, we issued $143.8 million aggregate principal amount of 2025 Notes in a private placement to purchasers for resale to qualified institutional buyers. The 2025 Notes mature on November 15, 2025, unless earlier repurchased or converted into shares of Class A common stock subject to certain conditions.
In November 2023, we repurchased $50.0 million in aggregate principal amount of the 2025 Notes, reducing the amount owed on the 2025 Notes to $93.8 million. The 2025 Notes mature on November 15, 2025, unless earlier repurchased or converted into shares of Class A common stock subject to certain conditions.
Cash flows from investing activities Cash used in investing activities of $8.4 million for the year ended December 31, 2022 was primarily attributable to purchases of marketable securities of $165.6 million and net purchases of property and equipment of $3.4 million, partially offset by maturities of marketable securities of $160.6 million.
Cash flows from investing activities Cash provided by investing activities of $121.9 million for the year ended December 31, 2023 was primarily attributable to maturities of marketable securities of $149.2 million, partially offset by purchases of marketable securities of $25.8 million and net purchases of property and equipment of $1.5 million.
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) exclude the loss on extinguishment of debt because it is not reflective of ongoing operating results in the period, and such losses vary in the frequency and amount; • 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.
Management’s Discussion and Analysis of Financial Condition and Results of Operations • 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 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; 55 GoPro, Inc.
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.
Management’s Discussion and Analysis of Financial Condition and Results of Operations 2025 Notes to purchase the Capped Calls and $56.2 million of the net proceeds to repurchase $50.0 million of aggregate principal amount of the 2022 Notes. The remaining net proceeds were used for general corporate purposes.
We used $10.2 million of the net proceeds from the sale of the 2025 Notes to purchase the Capped Calls and $56.2 million of the net proceeds to repurchase $50.0 million of the $175.0 million aggregate principal amount of the 2022 Notes, which we issued in April 2017. The remaining net proceeds were used for general corporate purposes.
Actual sales incentives and their impact on reported revenue could differ from our estimates. Inventory valuation Inventory consists of finished goods and component parts, and is stated at the lower of cost or net realizable value on a first-in, first-out basis. Our inventory balances were $127.1 million and $86.4 million as of December 31, 2022 and 2021, respectively.
Inventory valuation Inventory consists of finished goods and component parts, and is stated at the lower of cost or net realizable value on a first-in, first-out basis. Our inventory balances were $106.3 million and $127.1 million as of December 31, 2023 and 2022, respectively. Our assessment of market value requires the use of estimates 56 GoPro, Inc.
Summary of Cash Flow The following table summarizes our cash flows for the periods indicated: Year ended December 31, 2022 vs 2021 2021 vs 2020 (in thousands) 2022 2021 2020 % Change % Change Net cash provided by (used in): Operating activities $ 5,747 $ 229,153 $ 93,782 (97) % 144 % Investing activities $ (8,388) $ (143,719) $ 9,511 (94) (1,611) Financing activities $ (173,269) $ (9,889) $ 71,977 1,652 % (114) % Cash flows from operating activities Cash provided by operating activities of $5.7 million for the year ended December 31, 2022 was primarily attributable to net income of $28.8 million, adjusted for other non-cash expenses of $54.3 million, and deferred income tax expense of $2.7 million, partially offset by net cash outflows from changes in our working capital of $80.1 million.
Management’s Discussion and Analysis of Financial Condition and Results of Operations Summary of Cash Flow The following table summarizes our cash flows for the periods indicated: Year ended December 31, 2023 vs 2022 2022 vs 2021 (in thousands) 2023 2022 2021 % Change % Change Net cash provided by (used in): Operating activities $ (32,863) $ 5,747 $ 229,153 (672) % (97) % Investing activities $ 121,902 $ (8,388) $ (143,719) (1,553) % (94) % Financing activities $ (90,382) $ (173,269) $ (9,889) (48) % 1,652 % Cash flows from operating activities Cash used in operating activities of $32.9 million for the year ended December 31, 2023 was primarily attributable to a net loss of $53.2 million, net cash outflows from changes in our working capital of $6.8 million, and a deferred income tax benefit of $17.9 million, partially offset by net cash inflows from other non-cash expenses of $45.0 million.
The larger sensor provides 10-bit color video at up to 5.3K video at 60 frames per second, 27 megapixel (MP) photo resolution, 8:7 aspect ratio video for a larger vertical field of view, and Hyperview, which allows for a 16:9 field of view. HyperSmooth 5.0 image stabilization includes 360-degree Horizon Lock, which keeps video footage steady.
The HERO12 Black also includes 10-bit color video at up to 5.3K video at 60 FPS, 27-megapixel photo resolution, 8:7 aspect ratio video for a larger vertical field of view, and HyperView, which allows for a 16:9 field of view.
Management’s Discussion and Analysis of Financial Condition and Results of Operations Research and development Year ended December 31, 2022 vs 2021 2021 vs 2020 (dollars in thousands) 2022 2021 2020 % Change % Change Research and development $ 122,420 $ 123,631 $ 110,112 (1) % 12 % Stock-based compensation 17,221 17,263 13,415 — 29 Restructuring costs 244 600 8,062 (59) (93) Total research and development $ 139,885 $ 141,494 $ 131,589 (1) % 8 % Percentage of revenue 12.8 % 12.2 % 14.8 % 2022 Compared to 2021 .
Research and development Year ended December 31, 2023 vs 2022 2022 vs 2021 (dollars in thousands) 2023 2022 2021 % Change % Change Research and development $ 145,939 $ 122,420 $ 123,631 19 % (1) % Stock-based compensation 19,062 17,221 17,263 11 — Restructuring costs 687 244 600 182 (59) Total research and development $ 165,688 $ 139,885 $ 141,494 18 % (1) % Percentage of revenue 17.0 % 12.8 % 12.2 % 2023 Compared to 2022 .
Sales incentives are considered to be 53 GoPro, Inc. Management’s Discussion and Analysis of Financial Condition and Results of Operations variable consideration, which we estimate and record as a reduction to revenue at the date of sale. Sales incentives are influenced by historical experience, product sell-through and other factors.
Sales incentives are considered to be variable consideration, which we estimate and record as a reduction to revenue at the date of sale. Sales incentives are influenced by historical experience, product sell-through and other factors. Actual sales incentives and their impact on reported revenue could differ from our estimates.