vs
Side-by-side financial comparison of GoPro, Inc. (GPRO) and National Storage Affiliates Trust (NSA). Click either name above to swap in a different company.
GoPro, Inc. is the larger business by last-quarter revenue ($201.7M vs $187.0M, roughly 1.1× National Storage Affiliates Trust). On growth, GoPro, Inc. posted the faster year-over-year revenue change (0.4% vs -1.6%). National Storage Affiliates Trust produced more free cash flow last quarter ($299.8M vs $15.0M). Over the past eight quarters, GoPro, Inc.'s revenue compounded faster (13.9% CAGR vs -2.4%).
GoPro, Inc. is an American technology company founded in 2002 by Nick Woodman. It manufactures action cameras and develops its own mobile apps and video-editing software. Founded as Woodman Labs, Inc, the company is based in San Mateo, California.
National Storage Affiliates Trust is a U.S.-headquartered real estate investment trust focused on self-storage assets. It owns, operates and acquires self-storage facilities across dozens of U.S. states, offering secure storage solutions for residential and commercial customers.
GPRO vs NSA — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $201.7M | $187.0M |
| Net Profit | — | $22.9M |
| Gross Margin | 31.8% | 72.5% |
| Operating Margin | -4.1% | 20.2% |
| Net Margin | — | 12.2% |
| Revenue YoY | 0.4% | -1.6% |
| Net Profit YoY | — | 36.8% |
| EPS (diluted) | $-0.06 | $0.23 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $201.7M | $187.0M | ||
| Q3 25 | $162.9M | $188.7M | ||
| Q2 25 | $152.6M | $188.8M | ||
| Q1 25 | $134.3M | $188.4M | ||
| Q4 24 | $200.9M | $190.1M | ||
| Q3 24 | $258.9M | $193.6M | ||
| Q2 24 | $186.2M | $190.4M | ||
| Q1 24 | $155.5M | $196.1M |
| Q4 25 | — | $22.9M | ||
| Q3 25 | $-21.3M | $18.4M | ||
| Q2 25 | $-16.4M | $19.5M | ||
| Q1 25 | $-46.7M | $13.0M | ||
| Q4 24 | — | $16.7M | ||
| Q3 24 | $-8.2M | $18.7M | ||
| Q2 24 | $-47.8M | $17.1M | ||
| Q1 24 | $-339.1M | $59.0M |
| Q4 25 | 31.8% | 72.5% | ||
| Q3 25 | 35.1% | 70.7% | ||
| Q2 25 | 35.8% | 70.5% | ||
| Q1 25 | 32.1% | 70.7% | ||
| Q4 24 | 34.7% | 72.5% | ||
| Q3 24 | 35.5% | 72.8% | ||
| Q2 24 | 30.5% | 72.6% | ||
| Q1 24 | 34.1% | 72.1% |
| Q4 25 | -4.1% | 20.2% | ||
| Q3 25 | -9.8% | 15.8% | ||
| Q2 25 | -9.2% | 16.5% | ||
| Q1 25 | -33.7% | 11.0% | ||
| Q4 24 | -19.5% | 14.5% | ||
| Q3 24 | -3.1% | 15.8% | ||
| Q2 24 | -25.0% | 17.2% | ||
| Q1 24 | -26.6% | 48.9% |
| Q4 25 | — | 12.2% | ||
| Q3 25 | -13.0% | 9.8% | ||
| Q2 25 | -10.8% | 10.3% | ||
| Q1 25 | -34.8% | 6.9% | ||
| Q4 24 | — | 8.8% | ||
| Q3 24 | -3.2% | 9.7% | ||
| Q2 24 | -25.7% | 9.0% | ||
| Q1 24 | -218.1% | 30.1% |
| Q4 25 | $-0.06 | $0.23 | ||
| Q3 25 | $-0.13 | $0.17 | ||
| Q2 25 | $-0.10 | $0.19 | ||
| Q1 25 | $-0.30 | $0.10 | ||
| Q4 24 | $-0.22 | $0.19 | ||
| Q3 24 | $-0.05 | $0.18 | ||
| Q2 24 | $-0.31 | $0.16 | ||
| Q1 24 | $-2.24 | $0.65 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $49.7M | $23.3M |
| Total DebtLower is stronger | $44.3M | — |
| Stockholders' EquityBook value | $76.5M | $946.0M |
| Total Assets | $428.0M | $5.1B |
| Debt / EquityLower = less leverage | 0.58× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $49.7M | $23.3M | ||
| Q3 25 | $152.8M | $26.3M | ||
| Q2 25 | $58.6M | $26.1M | ||
| Q1 25 | $69.6M | $19.3M | ||
| Q4 24 | $102.8M | $50.4M | ||
| Q3 24 | $130.2M | $69.9M | ||
| Q2 24 | $133.0M | $59.0M | ||
| Q1 24 | $133.7M | $64.2M |
| Q4 25 | $44.3M | — | ||
| Q3 25 | $43.9M | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $0 | — | ||
| Q3 24 | $93.1M | — | ||
| Q2 24 | $92.9M | — | ||
| Q1 24 | $92.7M | — |
| Q4 25 | $76.5M | $946.0M | ||
| Q3 25 | $80.5M | $973.1M | ||
| Q2 25 | $97.9M | $1.0B | ||
| Q1 25 | $110.0M | $1.0B | ||
| Q4 24 | $151.7M | $1.1B | ||
| Q3 24 | $183.9M | $986.9M | ||
| Q2 24 | $184.7M | $1.2B | ||
| Q1 24 | $224.9M | $1.3B |
| Q4 25 | $428.0M | $5.1B | ||
| Q3 25 | $538.6M | $5.1B | ||
| Q2 25 | $439.0M | $5.2B | ||
| Q1 25 | $462.5M | $5.3B | ||
| Q4 24 | $543.7M | $5.4B | ||
| Q3 24 | $661.6M | $5.4B | ||
| Q2 24 | $556.8M | $5.3B | ||
| Q1 24 | $575.8M | $5.4B |
| Q4 25 | 0.58× | — | ||
| Q3 25 | 0.55× | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.00× | — | ||
| Q3 24 | 0.51× | — | ||
| Q2 24 | 0.50× | — | ||
| Q1 24 | 0.41× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $15.6M | $338.5M |
| Free Cash FlowOCF − Capex | $15.0M | $299.8M |
| FCF MarginFCF / Revenue | 7.4% | 160.3% |
| Capex IntensityCapex / Revenue | 0.3% | 20.7% |
| Cash ConversionOCF / Net Profit | — | 14.79× |
| TTM Free Cash FlowTrailing 4 quarters | $-24.0M | $541.5M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $15.6M | $338.5M | ||
| Q3 25 | $12.2M | $100.2M | ||
| Q2 25 | $8.8M | $79.9M | ||
| Q1 25 | $-57.2M | $85.6M | ||
| Q4 24 | $-25.1M | $363.1M | ||
| Q3 24 | $-2.2M | $105.7M | ||
| Q2 24 | $605.0K | $83.2M | ||
| Q1 24 | $-98.4M | $94.0M |
| Q4 25 | $15.0M | $299.8M | ||
| Q3 25 | $11.2M | $88.0M | ||
| Q2 25 | $8.3M | $73.8M | ||
| Q1 25 | $-58.5M | $79.9M | ||
| Q4 24 | $-25.5M | $344.4M | ||
| Q3 24 | $-4.2M | $101.8M | ||
| Q2 24 | $-111.0K | $79.5M | ||
| Q1 24 | $-99.4M | $88.6M |
| Q4 25 | 7.4% | 160.3% | ||
| Q3 25 | 6.9% | 46.6% | ||
| Q2 25 | 5.4% | 39.1% | ||
| Q1 25 | -43.5% | 42.4% | ||
| Q4 24 | -12.7% | 181.2% | ||
| Q3 24 | -1.6% | 52.6% | ||
| Q2 24 | -0.1% | 41.7% | ||
| Q1 24 | -63.9% | 45.2% |
| Q4 25 | 0.3% | 20.7% | ||
| Q3 25 | 0.6% | 6.5% | ||
| Q2 25 | 0.3% | 3.2% | ||
| Q1 25 | 1.0% | 3.0% | ||
| Q4 24 | 0.2% | 9.8% | ||
| Q3 24 | 0.8% | 2.0% | ||
| Q2 24 | 0.4% | 1.9% | ||
| Q1 24 | 0.6% | 2.7% |
| Q4 25 | — | 14.79× | ||
| Q3 25 | — | 5.44× | ||
| Q2 25 | — | 4.10× | ||
| Q1 25 | — | 6.59× | ||
| Q4 24 | — | 21.70× | ||
| Q3 24 | — | 5.65× | ||
| Q2 24 | — | 4.88× | ||
| Q1 24 | — | 1.59× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
GPRO
| Subscription And Services | $106.3M | 53% |
| Other | $95.4M | 47% |
NSA
Segment breakdown not available.
