Biggest changeManagement’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) 2024 2023 2022 Revenue $ 801,473 100 % $ 1,005,459 100 % $ 1,093,541 100 % Cost of revenue 530,178 66 681,886 68 686,713 63 Gross profit 271,295 34 323,573 32 406,828 37 Operating expenses: Research and development 185,897 23 165,688 17 139,885 13 Sales and marketing 160,635 20 169,578 17 166,967 15 General and administrative 59,796 8 63,770 6 61,021 5 Total operating expenses 406,328 51 399,036 40 367,873 33 Operating income (loss) (135,033) (17) (75,463) (8) 38,955 4 Other income (expense): Interest expense (3,329) — (4,699) — (6,242) (1) Other income, net 5,273 — 12,429 1 1,740 — Total other income (expense), net 1,944 — 7,730 1 (4,502) (1) Income (loss) before income taxes (133,089) (17) (67,733) (7) 34,453 3 Income tax expense (benefit) 299,222 37 (14,550) (1) 5,606 1 Net income (loss) $ (432,311) (54) % $ (53,183) (6) % $ 28,847 2 % Revenue (camera units and dollars in thousands, except average selling price) Year ended December 31, 2024 vs 2023 2023 vs 2022 2024 2023 2022 % Change % Change Camera units shipped 2,431 2,984 2,810 (19) % 6 % Average selling price $ 330 $ 337 $ 389 (2) (13) Retail $ 600,902 $ 704,217 $ 682,799 (15) 3 Percentage of revenue 75.0 % 70.0 % 62.4 % GoPro.com $ 200,571 $ 301,242 $ 410,742 (33) (27) Percentage of revenue 25.0 % 30.0 % 37.6 % Total revenue $ 801,473 $ 1,005,459 $ 1,093,541 (20) % (8) % Americas $ 378,934 $ 469,675 $ 521,270 (19) % (10) % Percentage of revenue 47.3 % 46.7 % 47.7 % Europe, Middle East and Africa (EMEA) $ 258,976 $ 290,814 $ 300,870 (11) (3) Percentage of revenue 32.3 % 28.9 % 27.5 % Asia and Pacific (APAC) $ 163,563 $ 244,970 $ 271,401 (33) (10) Percentage of revenue 20.4 % 24.4 % 24.8 % Total revenue $ 801,473 $ 1,005,459 $ 1,093,541 (20) % (8) % 2024 Compared to 2023.
Biggest changeManagement’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 total revenue: Year ended December 31, (dollars in thousands) 2025 2024 2023 Revenue Hardware $ 545,267 84 % $ 694,512 87 % $ 907,975 90 % Subscription and services 106,275 16 106,961 13 97,484 10 Total revenue 651,542 100 801,473 100 1,005,459 100 Cost of revenue Hardware 400,419 61 499,882 62 650,085 65 Subscription and services 31,957 5 30,296 4 31,801 3 Total cost of revenue 432,376 66 530,178 66 681,886 68 Gross profit 219,166 34 271,295 34 323,573 32 Operating expenses: Research and development 126,796 19 185,897 23 165,688 17 Sales and marketing 100,756 15 160,635 20 169,578 17 General and administrative 56,355 9 59,796 8 63,770 6 Goodwill impairment 18,600 3 — — — — Total operating expenses 302,507 46 406,328 51 399,036 40 Operating loss (83,341) (12) (135,033) (17) (75,463) (8) Other income (expense): Interest expense (8,452) (2) (3,329) — (4,699) — Other income, net 345 — 5,273 — 12,429 1 Total other income (expense), net (8,107) (2) 1,944 — 7,730 1 Loss before income taxes (91,448) (14) (133,089) (17) (67,733) (7) Income tax expense (benefit) 2,039 — 299,222 37 (14,550) (1) Net loss $ (93,487) (14) % $ (432,311) (54) % $ (53,183) (6) % 44 GoPro, Inc.
For the sales of our hardware products, including related firmware and free software solutions, revenue is recognized when transfer of control occurs at a point in time, which generally is at the time the product is shipped and when collection is considered probable.
For the sales of our hardware products, including related firmware and free software solutions, revenue is recognized when transfer of control occurs at a point in time, which generally is at the time the hardware product is shipped and when collection is considered probable.
Our Premium subscription also provides access to a high-quality live streaming service on GoPro.com, as well as discounts on GoPro cameras, gear, mounts and accessories. In February 2024, we launched our Premium+ subscription which includes cloud storage up to 500 GB of non-GoPro content, HyperSmooth Pro and all of the same features included in the Premium subscription.
Our Premium subscription also provides access to a high-quality live streaming service on GoPro.com, as well as discounts on GoPro cameras, lifestyle gear, mounts and accessories. In February 2024, we launched our Premium+ subscription which includes cloud storage up to 500 GB of non-GoPro content, HyperSmooth Pro and all of the same features included in the Premium subscription.
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.
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 hardware products, and subscription and service.
Additionally, in the second quarter of 2024, we revised the first quarter of 2024 income tax adjustment to exclude the establishment of a valuation allowance on the United States federal and state deferred tax assets; • GAAP and non-GAAP net income (loss) per share includes the dilutive, tax effected cash interest expense associated with our 2025 Notes in periods of net income, as if converted at the beginning of the period; and • other companies may calculate these non-GAAP financial measures differently than we do, limiting their usefulness as comparative measures. 52 GoPro, Inc.
Additionally, in the second quarter of 2024, we revised the first quarter of 2024 income tax adjustment to exclude the establishment of a valuation allowance on the United States federal and state deferred tax assets; • GAAP and non-GAAP net income (loss) per share includes the dilutive, tax effected cash interest expense associated with our 2025 Notes in periods of net income, as if converted at the beginning of the period; and • other companies may calculate these non-GAAP financial measures differently than we do, limiting their usefulness as comparative measures. 59 GoPro, Inc.
Historically, we have typically experienced the highest levels of total revenue and channel inventory sell-through in the fourth quarter of the year, coinciding with the holiday shopping season, particularly in the United States and Europe.
Historically, we have experienced the highest levels of total revenue and channel inventory sell-through in the fourth quarter of the year, coinciding with the holiday shopping season, particularly in the United States and Europe.
Additionally, in the second quarter of 2024, we revised the first quarter of 2024 income tax adjustment to exclude the establishment of a valuation allowance on United States federal and state deferred tax assets.
Additionally, in the second quarter of 2024, we revised the first quarter of 2024 income tax adjustment to exclude the establishment of a valuation allowance on United States federal and state deferred tax assets. 62
We offer our Premium subscription, which includes unlimited cloud storage of GoPro content supporting source video and photo quality, damaged camera replacement, cloud storage up to 25 gigabytes (GB) of non-GoPro content, the delivery of highlight videos automatically via our mobile app when GoPro camera footage is uploaded to the user’s GoPro cloud account using Auto Upload or when GoPro camera footage is uploaded to the user’s GoPro cloud account via the user’s mobile phone.
We offer our Premium subscription, which includes unlimited cloud storage of GoPro content supporting source video and photo quality, damaged camera replacement, cloud storage up to 100 gigabytes (GB) of non-GoPro content, the delivery of highlight videos automatically via our mobile app when GoPro camera footage is uploaded to the user’s GoPro cloud account using Auto Upload or when GoPro camera footage is uploaded to the user’s GoPro cloud account via the user’s mobile phone.
Our foreign deferred tax assets in each jurisdiction are supported by taxable income or in the case of acquired companies, by the future reversal of deferred tax liabilities. It is more likely than not that our foreign deferred tax assets will be realized and thus, a valuation allowance is not required on our foreign deferred tax assets.
Our foreign deferred tax assets in each jurisdiction are supported by taxable income or in the case of acquired companies, by the future reversal of deferred tax liabilities. It is more likely than not that our foreign deferred tax assets will be realized and thus, a valuation allowance is not required on our foreign deferred tax assets. Uncertain tax positions.
Indemnifications The information set forth under Note 10 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.
Indemnifications The information set forth under Note 11 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.
General and administrative expense also includes professional service costs related to accounting, tax, and legal services, and allocated facilities, including right-of-use asset impairment charges, restructuring, depreciation, and other supporting overhead expenses. 40 GoPro, Inc.
General and administrative expense also includes professional service costs related to accounting, tax, and legal services, and allocated facilities, including right-of-use asset impairment charges, restructuring, depreciation, and other supporting overhead expenses. 43 GoPro, Inc.
If our market capitalization continues to decline or future performance falls below our current expectations, assumptions, or estimates, including assumptions related to current macroeconomic uncertainties, this may trigger a future material non-cash goodwill impairment charge, which could have a material adverse effect on our business, financial condition, and results of operations in the reporting period in which a charge would be necessary.
If our market capitalization declines or future performance falls below our current expectations, assumptions, or estimates, including assumptions related to current macroeconomic uncertainties, this may trigger a future material non-cash goodwill impairment charge, which could have a material adverse effect on our business, financial condition, and results of operations in the reporting period in which a charge would be necessary.
(3) We define adjusted EBITDA as net income (loss) adjusted to exclude the impact of income tax expense (benefit), interest income, interest expense, depreciation and amortization, point of purchase (POP) display amortization, stock-based compensation, gain on insurance proceeds, (gain) loss on extinguishment of debt, and restructuring and other costs, including right-of-use asset impairment charges (if applicable).
(3) We define adjusted EBITDA as net income (loss) adjusted to exclude the impact of income tax expense (benefit), interest income, interest expense, depreciation and amortization, point of purchase (POP) display amortization, stock-based compensation, (gain) loss on insurance proceeds, (gain) loss on extinguishment of debt, restructuring and other costs, including right-of-use asset impairment charges (if applicable), (gain) loss on the revaluation of warrants, and goodwill impairment charges.
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.
The transaction price we expect to be entitled to is primarily comprised of hardware revenue, net of returns and variable consideration, which includes sales incentives provided to customers.
We determine excess or obsolete inventory based on multiple factors, including market conditions, an estimate of the future demand for our hardware products within a specified time horizon (generally 12 months), hardware product life cycle status, hardware product development plans and current sales levels. Income taxes We are subject to income taxes in the United States and multiple foreign jurisdictions.
We determine excess or obsolete inventory based on multiple factors, including market conditions, estimated future demand for our hardware products within a specified time horizon (generally 12 months), hardware product life cycle status, hardware product development plans and current sales levels. Income taxes We are subject to income taxes in the United States and multiple foreign jurisdictions.
Gross margin of 33.8% for the full year of 2024 increased from 32.2% in the prior period, or 160 bps, primarily due an increased margin contribution from subscription and services of 200 bps, and lower operational costs related to warranty, tariff and freight savings of 70 bps, partially offset by higher promotional activity of 70 bps and the effect of foreign currency fluctuations of 40 bps.
Gross margin of 33.8% in the full year of 2024 increased from 32.2% in the same period of 2023, or 160 bps, primarily due to an increased margin contribution from subscription and services (200 bps) and lower operational costs related to warranty, tariff and freight savings (70 bps), partially offset by higher promotional activity (70 bps) and the effect of foreign currency fluctuations (40 bps).
(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), gain on insurance proceeds, (gain) loss on extinguishment of debt, gain on sale and/or license of intellectual property, 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), (gain) loss on insurance proceeds, (gain) loss on extinguishment of debt, gain on sale and/or license of intellectual property, (gain) loss on the revaluation of warrants, goodwill impairment charges, and income tax adjustments.
We are changing our approach to operate in a leaner, more focused manner that we believe is sustainable and strategic for long-term success and improved financial performance. This includes pursuing a hardware and software product roadmap we believe will drive innovation, differentiation, and growth.
We are implementing our 2026 operational plan and changing our approach to operate in a leaner, more focused manner that we believe is sustainable and strategic for long-term success and improved financial performance. This includes pursuing a hardware and software product roadmap we believe will drive innovation, differentiation, and growth.
Macroeconomic conditions affecting the level of consumer spending include market volatility and fluctuations in foreign exchange rates, inflation, and interest rates. Some hardware product costs have become subject to inflationary pressure, and we may not be able to fully offset such higher costs through price increases. Components of our Results of Ope rations 39 GoPro, Inc.
Macroeconomic conditions affecting the level of consumer spending include market volatility and fluctuations in tariffs, foreign exchange rates, inflation, and interest rates. Some hardware product costs have become subject to inflationary pressure, and we may not be able to fully offset such higher costs through price increases. Components of our Results of Ope rations Revenue.
GoPro.com revenue, which includes subscription and service revenue, was $200.6 million for the full year of 2024 and represented 25.0% of total revenue, compared to 30.0% of total revenue in the prior year period.
GoPro.com revenue, which includes subscription and service revenue, was $200.6 million for the full year of 2024 and represented 25.0% of total revenue, compared to 30.0% of total revenue for the same period in 2023.
Risk Factors for further discussion of the possible impact of evolving macroeconomic conditions on our business. 36 GoPro, Inc.
Risk Factors for further discussion of the possible impact of evolving macroeconomic conditions on our business. 39 GoPro, Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations approach, which incorporates the level of support provided to customers, estimated costs to provide our support, and the amount of time and cost that is allocated to our efforts to develop the undelivered elements.
Management’s Discussion and Analysis of Financial Condition and Results of Operations based on a cost-plus approach, which incorporates the level of support provided to customers, estimated costs to provide our support, and the amount of time and cost that is allocated to our efforts to develop the undelivered elements.
Our effective tax rate was negative 224.8%, positive 21.5%, and positive 16.3% in 2024, 2023 and 2022, 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 negative 2.2%, negative 224.8%, and positive 21.5% in 2025, 2024 and 2023, 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.
Retail revenue was $600.9 million for the full year of 2024 and represented 75.0% of total revenue, compared to 70.0% of total revenue in the prior year period.
Retail revenue was $600.9 million for the full year of 2024 and represented 75.0% of total revenue, compared to 70.0% of total revenue for the same period in 2023.
While these areas represent opportunities for us, they also represent challenges and risks that we must successfully address in order to operate our business and improve our results of operations. Driving profitability through improved efficiency, lower costs, and better execution. We incurred operating losses in 2024 and 2023.
While these areas represent opportunities for us, they also represent challenges and risks that we must successfully address in order to operate our business and improve our results of operations. Driving profitability through improved efficiency, lower costs, and better execution. We incurred operating losses in 2025 and 2024 and may incur losses in the future.
Our investments, including those for marketing and advertising, and those related to development efforts associated with our most recent acquisition, may not successfully drive increased revenue and our customers may not accept our new offerings.
Our investments, including those for marketing and advertising, and those related to development efforts associated with our acquisition in 2024, may not successfully drive increased revenue and our customers may not accept our new offerings.
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 $120.7 million and $106.3 million as of December 31, 2024 and 2023, 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 $78.4 million and $120.7 million as of December 31, 2025 and 2024, respectively.
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.
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.
Our overall subscription attach rate from both sales on GoPro.com and from post-camera purchases at retail was 34% in the fourth quarter of 2024, up from a 29% attach rate in the prior year quarter. Our aggregate retention rate for annual subscribers was 69% in the fourth quarter of 2024, compared to 67% in the same period of 2023.
Our overall subscription attach rate from both sales on GoPro.com and from post-camera purchases at retail was 43% in the fourth quarter of 2025, up from 34% in the prior year quarter. Our aggregate retention rate for annual subscribers was 68% in the fourth quarter of 2025, compared to 69% in the same period in 2024.
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, acquisitions, interest, and taxes.
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 including components, such as memory, share repurchases, acquisitions, interest, and taxes.
Our cost of revenue primarily consists of product and subscription costs, including costs of contract manufacturing for production, third-party logistics and procurement costs, warranty repair costs, tooling and equipment depreciation, third-party hosting fees, excess and obsolete inventory write-downs, license fees, tariffs and certain allocated costs related to our manufacturing team, facilities, including right-of-use asset impairment charges, cloud storage costs and personnel-related expenses.
Cost of revenue. Our hardware cost of revenue primarily consists of product costs, including costs of contract manufacturing for production, third-party logistics and procurement costs, warranty repair costs, tooling and equipment depreciation, excess and obsolete inventory write-downs, license fees, tariffs and certain allocated costs related to our manufacturing team, facilities, including right-of-use asset impairment charges and personnel- 42 GoPro, Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations Revenue. Our revenue is primarily comprised of hardware product sales, and subscription and service offerings, net of returns and sales incentives. 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.
Our revenue is primarily comprised of hardware product sales, and subscription and service offerings, net of returns and sales incentives. Hardware 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.
Our income tax expense for the year ended December 31, 2024 primarily resulted from the establishment and the current year change in the valuation allowance on the United States federal and state net deferred tax assets, partially offset by a tax benefit on a pre-tax net loss, and the release of a portion of our uncertain tax positions as a result of a lapse in the statute of limitations in certain jurisdictions.
Our 2024 income tax expense of $299.2 million primarily resulted from the establishment and the change in the 2024 valuation allowance on the United States federal and state net deferred tax assets, partially offset by a tax benefit on a pre-tax net loss, and the release of a portion of our uncertain tax positions as a result of a lapse in the statute of limitations in certain jurisdictions.
Our HERO13 Black, HERO13 Black Creator Edition, HERO, HERO12 Black, HERO12 Black Creator Edition, HERO11 Black, HERO11 Black Mini, HERO11 Black Creator Edition, and MAX cameras are compatible with our ecosystem of mountable and wearable accessories.
Our HERO13 Black, HERO13 Black Creator Edition, LIT HERO, HERO, HERO12 Black, HERO12 Black Creator Edition, MAX2, and MAX cameras are compatible with our ecosystem of mountable and wearable accessories.
If a standalone selling price is not directly observable, then we estimate the standalone selling prices considering market conditions and entity-specific factors. For example, the standalone selling price for PCS is determined based on a cost-plus 48 GoPro, Inc.
If a standalone selling price is not directly observable, then we estimate the standalone selling prices considering market conditions and entity-specific factors. For example, the standalone selling price for PCS is determined 55 GoPro, Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations Year ended December 31, (in thousands) 2024 2023 2022 2021 2020 Net income (loss) $ (432,311) $ (53,183) $ 28,847 $ 371,171 $ (66,783) Stock-based compensation 29,132 41,479 38,991 38,650 29,963 Acquisition-related costs 2,352 822 47 1,152 4,598 Restructuring and other costs 23,222 (913) 7,554 2,649 26,571 Non-cash interest expense — — — 14,208 10,366 Gain on sale and/or license of intellectual property (999) — — — — Gain on insurance recovery (1,130) — — — — (Gain) loss on extinguishment of debt — (3,092) — — 5,389 Income tax adjustments (1) 9,317 (5,372) (10,271) (27,494) (881) Non-GAAP net income (loss) $ (370,417) $ (20,259) $ 65,168 $ 400,336 $ 9,223 GAAP net income (loss) - basic $ (432,311) $ (53,183) $ 28,847 $ 371,171 $ (66,783) Add: Interest on convertible notes, tax effected* — — 3,055 — — GAAP net (income) loss - diluted $ (432,311) $ (53,183) $ 31,902 $ 371,171 $ (66,783) Non-GAAP net income (loss) - basic $ (370,417) $ (20,259) $ 65,168 $ 400,336 $ 9,223 Add: Interest on convertible notes, tax effected* — — 3,055 — — Non-GAAP net income (loss) - diluted $ (370,417) $ (20,259) $ 68,223 $ 400,336 $ 9,223 GAAP diluted net income (loss) per share $ (2.82) $ (0.35) $ 0.18 $ 2.27 $ (0.45) Non-GAAP diluted net income (loss) per share $ (2.42) $ (0.13) $ 0.38 $ 2.45 $ 0.06 GAAP shares for basic net income (loss) per share 153,113 153,348 156,181 154,274 149,037 Add: Effect of dilutive securities — — 22,098 8,904 — GAAP shares for diluted net income (loss) per share 153,113 153,348 178,279 163,178 149,037 Add: Effect of non-GAAP dilutive securities — — — — 3,096 Non-GAAP shares for diluted net income (loss) per share 153,113 153,348 178,279 163,178 152,133 * Reflects the use of the if-converted method for our convertible notes, effective January 1, 2022 due to the adoption of ASU 2020-06.
Management’s Discussion and Analysis of Financial Condition and Results of Operations Year ended December 31, (in thousands) 2025 2024 2023 2022 2021 Net income (loss) $ (93,487) $ (432,311) $ (53,183) $ 28,847 $ 371,171 Stock-based compensation 19,542 29,132 41,479 38,991 38,650 Acquisition-related costs 1,895 2,352 822 47 1,152 Restructuring and other costs 2,602 23,222 (913) 7,554 2,649 Non-cash interest expense — — — — 14,208 (Gain) loss on sale and/or license of intellectual property — (999) — — — (Gain) loss on insurance recovery (266) (1,130) — — — (Gain) loss on extinguishment of debt — — (3,092) — — (Gain) loss on revaluation of warrants 3,036 — — — — Goodwill impairment 18,600 — — — — Income tax adjustments (1) 101 9,317 (5,372) (10,271) (27,494) Non-GAAP net income (loss) $ (47,977) $ (370,417) $ (20,259) $ 65,168 $ 400,336 GAAP net income (loss) - basic $ (93,487) $ (432,311) $ (53,183) $ 28,847 $ 371,171 Add: Interest on convertible notes, tax effected* — — — 3,055 — GAAP net (income) loss - diluted $ (93,487) $ (432,311) $ (53,183) $ 31,902 $ 371,171 Non-GAAP net income (loss) - basic $ (47,977) $ (370,417) $ (20,259) $ 65,168 $ 400,336 Add: Interest on convertible notes, tax effected* — — — 3,055 — Non-GAAP net income (loss) - diluted $ (47,977) $ (370,417) $ (20,259) $ 68,223 $ 400,336 GAAP diluted net income (loss) per share $ (0.59) $ (2.82) $ (0.35) $ 0.18 $ 2.27 Non-GAAP diluted net income (loss) per share $ (0.30) $ (2.42) $ (0.13) $ 0.38 $ 2.45 GAAP shares for basic net income (loss) per share 158,579 153,113 153,348 156,181 154,274 Add: Effect of dilutive securities — — — 22,098 8,904 GAAP shares for diluted net income (loss) per share 158,579 153,113 153,348 178,279 163,178 Add: Effect of non-GAAP dilutive securities — — — — — Non-GAAP shares for diluted net income (loss) per share 158,579 153,113 153,348 178,279 163,178 * Reflects the use of the if-converted method for our convertible notes, effective January 1, 2022 due to the adoption of ASU 2020-06.
Using the market capitalization approach, which we would expect to be similar to the discounted cash flow method, the fair value of our single reporting unit is estimated based on the trading price of our stock at the test date, which is further adjusted by an acquisition control premium representing the synergies a market participant would obtain when obtaining control of the business.
Using the market capitalization approach, the fair value of our single reporting unit is estimated based on the trading price of our stock at the test date, which is further adjusted by an acquisition control premium representing the synergies a market participant would obtain when obtaining control of the business.
In September 2024, we began shipping our HERO13 Black flagship camera that includes our GP2 processor, HyperSmooth 6.0 image stabilization, hybrid-log gamma (HLG) high dynamic range (HDR) photos and videos in 5.3K at 60 frames per second (FPS) and 4K at 60 FPS, and a higher capacity battery resulting in longer runtimes and improved thermal performance.
Management’s Discussion and Analysis of Financial Condition and Results of Operations In September 2024, we began shipping our HERO13 Black flagship camera that includes our GP2 processor, HyperSmooth 6.0 image stabilization, hybrid-log gamma (HLG) high dynamic range (HDR) photos and videos in 5.3K at 60 FPS and 4K at 60 FPS, and a higher capacity battery resulting in longer runtimes and improved thermal performance.
For example, a 5% decrease in our December 31, 2024 stock price would result in our market capitalization exceeding the carrying value of our single reporting unit by 6%, which is not adjusted for an acquisition control premium.
The estimated fair value of our single reporting unit is affected by the volatility in our stock price. For example, a 5% decrease in our December 31, 2025 stock price would result in our market capitalization exceeding the carrying value of our single reporting unit by 65%, which is not adjusted for an acquisition control premium.
We considered additional actions within our control that we would implement, if necessary, to maintain liquidity and operations in the ordinary course of business including payment of the 2025 Notes upon maturity.
We considered additional actions within our control that we would implement, if necessary, to maintain liquidity and operations in the ordinary course of business.
Total other income (expense), net was income of $1.9 million for the full year of 2024 compared to income of $7.7 million in the prior period.
Total other income (expense), net was expense of $8.1 million for the full year of 2025 compared to income of $1.9 million in the same period of 2024.
Net loss for the full year of 2024 was $432.3 million, which included the establishment of a net valuation allowance of $294.9 million on United States federal and state deferred tax assets in the first quarter of 2024, compared to a net loss of $53.2 million in 2023.
Net loss for the full year of 2025 was $93.5 million, compared to a net loss of $432.3 million in 2024, which included the establishment of a net valuation allowance of $294.9 million on United States federal and state deferred tax assets in the first quarter of 40 GoPro, Inc.
In the assessment for the period ended December 31, 2024, we concluded that it remains more likely than not that we will not be able to realize our deferred tax assets. As of December 31, 2024, the total valuation allowance on United States federal and state 49 GoPro, Inc.
In the assessment for the period ended December 31, 2025, we concluded that it remains more likely than not that we will not be able to realize our deferred tax assets. As of December 31, 2025, the total valuation allowance on United States federal and state net deferred tax assets was $344.6 million.
Working capital changes for the year ended December 31, 2024 of $30.0 million were the result of a decrease in accounts payable and other liabilities of $21.2 million, an increase in inventory of $14.5 million, and a decrease in deferred revenue of $0.8 million, partially offset by a decrease in accounts receivables of $5.3 million and a decrease in prepaid expenses and other assets of $1.1 million.
Working capital changes for the year ended December 31, 2025 of $22.5 million were the result of a decrease in inventory of $42.3 million and a decrease in prepaid expenses and other assets of $2.8 million, partially offset by a decrease in accounts payable and other liabilities of $11.1 million, an increase in accounts receivables of $7.3 million, and a decrease in deferred revenue of $4.1 million.
Working capital changes for the year ended December 31, 2024 of $30.0 million were the result of a decrease in accounts payable and other liabilities of $21.2 million, an increase in inventory of $14.5 million, and a decrease in deferred revenue of $0.8 million, partially offset by a decrease in accounts receivables of $5.3 million, and a decrease in prepaid expenses and other assets of $1.1 million.
Working capital changes for the year ended December 31, 2025 of $22.5 million were the result of a decrease in inventory of $42.3 million and a decrease in prepaid expenses and other assets of $2.8 million, partially offset by a decrease in accounts payable and other liabilities of $11.1 million, an increase in accounts receivables of $7.3 million, and a decrease in deferred revenue of $4.1 million.
Income taxes Year ended December 31, 2024 vs 2023 2023 vs 2022 (dollars in thousands) 2024 2023 2022 % Change % Change Income tax expense (benefit) $ 299,222 $ (14,550) $ 5,606 (2,157) % (360) % 2024 Compared to 2023.
Income taxes Year ended December 31, 2025 vs 2024 2024 vs 2023 (dollars in thousands) 2025 2024 2023 % Change % Change Income tax expense (benefit) $ 2,039 $ 299,222 $ (14,550) (99) % (2,157) % 2025 Compared to 2024.
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.
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. 57 GoPro, Inc.
For the full year of 2024, the average selling price decreased 2.2% year-over-year to $330, primarily due to a shift in camera revenue mix with the introduction of our $199 HERO entry level product and an increase in promotional activity during the year.
In the full year of 2024, our average selling price decreased 2.2% year-over-year to $330, primarily due to a shift in camera revenue mix with the introduction of our 45 GoPro, Inc. Management’s Discussion and Analysis of Financial Condition and Results of Operations $199 HERO entry level product and an increase in promotional activity during 2024.
Retail revenue was $149.6 million in the fourth quarter of 2024 and represented 74.4% of total revenue, compared to 77.2% in the same period of 2023.
Retail revenue was $153.6 million in the fourth quarter of 2025 and represented 76.2% of total revenue, compared to 74.4% of total revenue for the same period in 2024.
We estimate such actions will be sufficient to allow us to maintain liquidity and operations in the ordinary course, including payment of the 2025 Notes upon maturity on November 15, 2025, for at least 12 months from the issuance of these consolidated financial statements.
We estimate such actions will be sufficient to allow us to maintain liquidity and operations in the ordinary course of business for at least 12 months from the issuance of these consolidated financial statements.
As a result, we impaired the carrying value of the related right-of-use asset to its estimated fair value using the discounted cash flows method. The discounted future cash flows were based on a discount rate based on the 43 GoPro, Inc. Management’s Discussion and Analysis of Financial Condition and Results of Operations weighted-average cost of capital.
As a result, we impaired the carrying value of the related right-of-use asset to its estimated fair value using the discounted cash flows method. The discounted future cash flows were based on a discount rate based on the weighted-average cost of capital.
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.
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.
GoPro.com revenue, which includes subscription and service revenue, was $51.3 million in the fourth quarter of 2024 and represented 25.6% of total revenue, compared to 22.8% of total revenue in the same period of 2023.
GoPro.com revenue, which includes subscription and service revenue, was $48.1 million in the fourth quarter of 2025 and represented 23.8% of total revenue, compared to 25.6% of total revenue for the same period in 2024.
For example, net cash used in operating activities during the second half of 2024 was $27.3 million, compared to cash used in operating activities of $97.8 million during the first half of 2024. As of December 31, 2024, our cash, cash equivalents, and marketable securities totaled $102.8 million.
For example, net cash provided by operating activities during the second half of 2025 was $27.8 million, compared to cash used in operating activities of $48.4 million during the first half of 2025. As of December 31, 2025, our cash, cash equivalents, and marketable securities totaled $49.7 million.
Management’s Discussion and Analysis of Financial Condition and Results of Operations The following tables present a reconciliation of net income (loss) to adjusted EBITDA: Three months ended December 31, (in thousands) 2024 2023 Net loss $ (37,191) $ (2,418) Income tax benefit (2,403) (2,988) Interest (income) expense, net 279 (707) Depreciation and amortization 1,781 1,159 POP display amortization 1,635 734 Stock-based compensation 5,199 10,031 Gain on insurance recovery (1,130) — Gain on extinguishment of debt — (3,092) Restructuring and other costs 17,471 548 Adjusted EBITDA $ (14,359) $ 3,267 Year ended December 31, (in thousands) 2024 2023 2022 2021 2020 Net income (loss) $ (432,311) $ (53,183) $ 28,847 $ 371,171 $ (66,783) Income tax expense (benefit) 299,222 (14,550) 5,606 (281,071) 4,826 Interest (income) expense, net (1,388) (5,233) 3,131 22,678 19,993 Depreciation and amortization 6,491 6,160 8,570 10,962 19,065 POP display amortization 5,123 2,015 2,055 2,759 4,176 Stock-based compensation 29,132 41,479 38,991 38,650 29,963 Gain on insurance recovery (1,130) — — — — (Gain) loss on extinguishment of debt — (3,092) — — 5,389 Restructuring and other costs 23,222 (913) 7,554 2,649 26,571 Adjusted EBITDA $ (71,639) $ (27,317) $ 94,754 $ 167,798 $ 43,200 53 GoPro, Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations The following tables present a reconciliation of net income (loss) to adjusted EBITDA: Three months ended December 31, (in thousands) 2025 2024 Net loss $ (9,104) $ (37,191) Income tax expense (1,693) (2,403) Interest expense, net 2,282 279 Depreciation and amortization 1,849 1,781 POP display amortization 1,762 1,635 Stock-based compensation 4,393 5,199 (Gain) loss on insurance recovery — (1,130) (Gain) loss on revaluation of warrants 442 — Restructuring and other costs 853 17,471 Adjusted EBITDA $ 784 $ (14,359) Year ended December 31, (in thousands) 2025 2024 2023 2022 2021 Net income (loss) $ (93,487) $ (432,311) $ (53,183) $ 28,847 $ 371,171 Income tax expense (benefit) 2,039 299,222 (14,550) 5,606 (281,071) Interest (income) expense, net 5,343 (1,388) (5,233) 3,131 22,678 Depreciation and amortization 7,065 6,491 6,160 8,570 10,962 POP display amortization 7,010 5,123 2,015 2,055 2,759 Stock-based compensation 19,542 29,132 41,479 38,991 38,650 (Gain) loss on insurance recovery (266) (1,130) — — — (Gain) loss on extinguishment of debt — — (3,092) — — (Gain) loss on revaluation of warrants 3,036 — — — — Goodwill impairment 18,600 — — — — Restructuring and other costs 2,602 23,222 (913) 7,554 2,649 Adjusted EBITDA $ (28,516) $ (71,639) $ (27,317) $ 94,754 $ 167,798 60 GoPro, Inc.
General and administrative Year ended December 31, 2024 vs 2023 2023 vs 2022 (dollars in thousands) 2024 2023 2022 % Change % Change General and administrative $ 49,671 $ 51,211 $ 49,152 (3) % 4 % Stock-based compensation 7,574 11,726 11,792 (35) (1) Acquisition-related costs 789 822 — (4) 100 Restructuring costs 1,762 11 77 15,918 (86) Total general and administrative $ 59,796 $ 63,770 $ 61,021 (6) % 5 % Percentage of revenue 8.0 % 6.3 % 5.4 % 2024 Compared to 2023.
General and administrative Year ended December 31, 2025 vs 2024 2024 vs 2023 (dollars in thousands) 2025 2024 2023 % Change % Change General and administrative $ 49,605 $ 49,671 $ 51,211 — % (3) % Stock-based compensation 4,670 7,574 11,726 (38) (35) Acquisition-related costs 20 789 822 (97) (4) Restructuring costs 2,060 1,762 11 17 15,918 Total general and administrative $ 56,355 $ 59,796 $ 63,770 (6) % (6) % Percentage of total revenue 8.6 % 8.0 % 6.3 % 2025 Compared to 2024.
The decrease was primarily driven by a decrease in units shipped of 2.4 million from 3.0 million in 2023, or a decrease of 18.5%, primarily due to consumer related-macroeconomic issues resulting in a softer global consumer market, an increasingly global competitive landscape and the delay of our next generation 360-camera.
Hardware revenue decreased 23.5% from 2023 primarily due to a decrease in units shipped of 2.4 million from 3.0 million in 2023, or a decrease of 18.5%, primarily due to consumer-related macroeconomic issues resulting in a softer global consumer market, an increasingly global competitive landscape and the delay of our MAX2 camera, which launched in September 2025.
Management’s Discussion and Analysis of Financial Condition and Results of Operations GAAP net income (loss) as we believe their inclusion would hinder our ability to assess core operational performance; • adjusted EBITDA and non-GAAP net income (loss) excludes a gain on insurance proceeds because it is not reflective of ongoing operating results in the period, and the frequency and amount of such gains vary; • adjusted EBITDA and non-GAAP net income (loss) excludes any gain or loss on the extinguishment of debt because it is not reflective of ongoing operating results in the period, and the frequency and amount of such gains and losses vary; • 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 a gain (loss) on the revaluation of warrants because it is not reflective of ongoing operating results in the period, and hinders our ability to assess core operational performance; • adjusted EBITDA and non-GAAP net income (loss) excludes goodwill impairment charges as they do not reflect ongoing operating results in the period and hinders our ability to assess core operational performance; • non-GAAP net income (loss) excludes acquisition-related costs including the amortization of acquired intangible assets (primarily consisting of acquired technology), the impairment of acquired intangible assets (if applicable), as well as third-party transaction costs incurred for legal and other professional services.
Additionally, we offer our HERO13 Black Creator Edition, which combines the HERO13 Black, Volta, Enduro Battery, Media Mod, and Light Mod to create professional-quality videos. 35 GoPro, Inc.
The ND Filter 4-Pack allows the HERO13 Black to create motion blur. Additionally, we offer our HERO13 Black Creator Edition, which combines the HERO13 Black, Volta, Enduro Battery, Media Mod, and Light Mod to create professional-quality videos.
The year-over-year decrease of $4.0 million, or 6.2%, in total general and administrative expense in the full year of 2024 compared to the prior period was primarily driven by a $4.2 million decrease in stock-based compensation expense, a $4.0 million decrease in cash-based personnel-related costs, and a $1.2 million decrease in allocated facilities, depreciation, and supporting overhead expenses, partially offset by a $4.1 million increase in consulting and professional services, and a $1.8 million increase in restructuring costs.
The year-over-year decrease of $3.4 million, or 5.8%, in total general and administrative expense for the full year of 2025 compared to the same period of 2024 was primarily driven by a $4.3 million decrease in cash-based personnel-related costs and a $2.9 million decrease in stock-based compensation expense, partially offset by a $4.2 million increase in consulting and professional services.
As of December 31, 2024, the market capitalization exceeded the carrying value of our single reporting unit by 10%, which was not adjusted for an acquisition control premium which would further increase the percentage the fair value exceeded the carrying value. The estimated fair value of our single reporting unit is sensitive to the volatility in our stock price.
Additionally, as of December 31, 2025, the market capitalization exceeded the carrying value of our single reporting unit by 67%, which was not adjusted for an acquisition control premium which would further increase the percentage the fair value exceeded the carrying value.
In the past, the strength of the U.S. dollar relative to other foreign currencies largely impacted our revenue and gross margin. Revenue from the U.S. was 36.3% and 38.6% of annual revenue in 2024 and 2023, respectively. If the U.S. dollar strengthens relative to other foreign currencies in the future, our financial results will be negatively impacted. See Item 1A.
Revenue from the U.S. was 47.6% and 36.3% of revenue for the year ended December 31, 2025 and 2024, respectively. If the U.S. dollar strengthens relative to other foreign currencies in the future, our financial results will be negatively impacted. See Item 1A.
In the year ended December 31, 2024, our performance continued to be impacted by consumer related-macroeconomic issues resulting in a softer global consumer market, an increasingly global competitive landscape and the delay of our next generation 360-camera.
In the year ended December 31, 2025, our performance continued to be impacted by consumer-related macroeconomic issues resulting in a softer global consumer market, an increasingly global competitive landscape, tariffs and the sales volume of our 360-camera MAX2, which had a delayed introduction in September 2025.
Research and development Year ended December 31, 2024 vs 2023 2023 vs 2022 (dollars in thousands) 2024 2023 2022 % Change % Change Research and development $ 153,338 $ 145,939 $ 122,420 5 % 19 % Stock-based compensation 14,411 19,062 17,221 (24) 11 Acquisition-related costs 1,563 — — 100 — Restructuring costs 16,585 687 244 2,314 182 Total research and development $ 185,897 $ 165,688 $ 139,885 12 % 18 % Percentage of revenue 23.2 % 17.0 % 12.8 % 2024 Compared to 2023.
Research and development Year ended December 31, 2025 vs 2024 2024 vs 2023 (dollars in thousands) 2025 2024 2023 % Change % Change Research and development $ 113,098 $ 153,338 $ 145,939 (26) % 5 % Stock-based compensation 10,393 14,411 19,062 (28) (24) Acquisition-related costs 1,875 1,563 — 20 100 Restructuring costs 1,430 16,585 687 (91) 2,314 Total research and development $ 126,796 $ 185,897 $ 165,688 (32) % 12 % Percentage of total revenue 19.5 % 23.2 % 17.0 % 2025 Compared to 2024.
We recorded an income tax expense of $299.2 million for the year ended December 31, 2024 on pre-tax net loss of $133.1 million.
We recorded an income tax expense of $2.0 million for the year ended December 31, 2025 on a pre-tax net loss of $91.4 million.
We recognize tax benefits from uncertain tax positions only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position.
We recognize tax benefits from uncertain tax positions only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. We file annual income tax returns in multiple taxing jurisdictions around the world and a number of 56 GoPro, Inc.
Our actual results could differ materially from those discussed in the forward-looking statements as a result of a variety of factors, including but not limited to, those discussed in Risk Factors and elsewhere in this Annual Report on Form 10-K . This MD&A is organized as follows: • Overview.
In addition to historical consolidated financial information, the following discussion contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results could differ materially from those discussed in the forward-looking statements as a result of a variety of factors, including but not limited to, those discussed in Risk Factors and elsewhere in this Annual Report on Form 10-K.
We expect the timing of new hardware product releases to continue to have a significant impact on our revenue and we must continually develop and introduce innovative new cameras, software, and other new offerings. We plan to further build upon our integrated mobile and cloud-based storytelling solutions, as well as our subscription offerings.
We expect the timing of new hardware product releases to continue to have a significant impact on our revenue and we must continually develop and introduce innovative new cameras, software, and other new offerings. We plan 41 GoPro, Inc.
See Note 9 Income taxes, to the Notes to Consolidated Financial Statements for additional information. 44 GoPro, Inc. Management’s Discussion and Analysis of Financial Condition and Results of Operations 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, 2024.
Management’s Discussion and Analysis of Financial Condition and Results of Operations 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, 2025.
Net loss for the fourth quarter of 2024 was $37.2 million, compared to a net loss of $2.4 million for the same period in 2023. Adjusted EBITDA for the fourth quarter of 2024 was negative $14.4 million, compared to positive $3.3 million in the same period of 2023.
Adjusted EBITDA for the fourth quarter of 2025 was positive $0.8 million, compared to negative $14.4 million in the same period in 2024.
Summary of Cash Flow The following table summarizes our cash flows for the periods indicated: Year ended December 31, 2024 vs 2023 2023 vs 2022 (in thousands) 2024 2023 2022 % Change % Change Net cash provided by (used in): Operating activities $ (125,141) $ (32,863) $ 5,747 281 % (672) % Investing activities $ 7,653 $ 121,902 $ (8,388) (94) % (1,553) % Financing activities $ (929) $ (90,382) $ (173,269) (99) % (48) % Cash flows from operating activities Cash used in operating activities of $125.1 million for the year ended December 31, 2024 was primarily attributable to a net loss of $432.3 million and net cash outflows from changes in our working capital of $30.0 million, partially offset by a deferred tax asset expense of $296.8 million, and net cash inflows from other non-cash expenses of $40.4 million.
Summary of Cash Flow The following table summarizes our cash flows for the periods indicated: Year ended December 31, 2025 vs 2024 2024 vs 2023 (in thousands) 2025 2024 2023 % Change % Change Net cash provided by (used in): Operating activities $ (20,669) $ (125,141) $ (32,863) (83) % 281 % Investing activities $ (3,362) $ 7,653 $ 121,902 (144) % (94) % Financing activities $ (30,112) $ (929) $ (90,382) 3,141 % (99) % Cash flows from operating activities Cash used in operating activities of $20.7 million for the year ended December 31, 2025 was primarily attributable to a net loss of $93.5 million, partially offset by net cash inflows from other non-cash expenses of $31.7 million, an $18.6 million goodwill impairment charge, and changes in our working capital of $22.5 million.
The HERO13 Black also includes a front-facing and rear touch display, TimeWarp 3.0, a Timecode Sync feature, and a Night Effects Time Lapse feature. We also offer our Ultra Wide Lens Mod, Macro Lens Mod and a ND Filter 4-Pack for HERO13 Black.
The HERO13 Black also includes a front-facing and rear touch display, TimeWarp 3.0, a Timecode Sync feature, and a Night Effects Time Lapse feature.
We file annual income tax returns in multiple taxing jurisdictions around the world and a number of years may elapse before an uncertain tax position is audited by the relevant tax authorities and finally resolved. We have established reserves to address potential exposures related to tax positions that could be challenged by tax authorities.
Management’s Discussion and Analysis of Financial Condition and Results of Operations years may elapse before an uncertain tax position is audited by the relevant tax authorities and finally resolved. We have established reserves to address potential exposures related to tax positions that could be challenged by tax authorities.
Our liquidity position has been historically impacted by seasonality, which is primarily driven by higher revenues during the second half of the year as compared to the first half.
In 2025, we also used $94.3 million in cash to repay the remaining aggregate principal of the 2025 Notes in November 2025. Our liquidity position has been historically impacted by seasonality, which is primarily driven by higher revenues during the second half of the year as compared to the first half.
Operating expenses. We classify our operating expenses into three categories: research and development, sales and marketing, and general and administrative. • Research and development . Our research and development expense consists primarily of personnel-related costs, including salaries, stock-based compensation, and employee benefits.
Our research and development expense consists primarily of personnel-related costs, including salaries, stock-based compensation, and employee benefits.
The following table summarizes our contractual obligations related to the 2025 Convertible Notes as of December 31, 2024, and the expected timing of those payments: (in thousands) Total Next 12 Months Beyond 12 Months Short-term and Long-term debt (1) $ 94,922 $ 94,922 $ — (1) Our convertible senior notes are due in November 2025.
The following table summarizes our contractual obligations related to the 2025 Term Loan as of December 31, 2025 and the expected timing of those payments: (in thousands) Total Next 12 Months Beyond 12 Months Long-term debt (1) $ 66,422 $ 9,550 $ 56,872 (1) Our 2025 Term Loan is due in January 2028.
Our expectation is that sales from our retail channel will continue to increase relative to sales on GoPro.com . While growth in subscribers and subscription and service revenue has slowed, we continue to make strategic decisions to enhance our subscription offerings to grow subscribers and increase subscriber retention that results in an increase in subscription and service revenue.
While growth in subscribers and subscription and service revenue has slowed, we continue to make strategic decisions to enhance our subscription offerings to grow subscribers and increase subscriber retention that results in an increase in subscription and service revenue. Investing in research and development and enhancing our customer experience.
We have considered and assessed our ability to continue as a going concern for at least 12 months from the issuance of these audited consolidated financial statements. Our assessment included the preparation of a cash flow forecast taking into account the restructuring actions already implemented in 2024.
We have considered and assessed our ability to continue as a going concern for at least 12 months from the issuance of these audited consolidated financial statements. Our assessment included the preparation of a cash flow forecast using a 2026 operational plan which incorporates the $25.0 million of proceeds received in February 53 GoPro, Inc.
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. Description of the items contained in each revenue, cost of revenue and operating expense caption in the consolidated statements of operations. • 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.
Management’s Discussion and Analysis of Financial Condition and Results of Operations includes subscription and service revenue, was $200.6 million for the full year of 2024 and represented 25.0% of total revenue, compared to 30.0% of total revenue in the prior year period.
GoPro.com revenue, which includes subscription and service revenue, was $169.6 million for the full year of 2025 and represented 26.0% of total revenue, compared to 25.0% of total revenue in the prior year period. 2024 Compared to 2023.