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.
Biggest changeManagement’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.
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.
Subscription and service revenue is recognized primarily from our Premium+, 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.
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.
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.
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. Additionally, 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, 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.
Historically, our growth has largely been fueled by the adoption of our products by people looking to self-capture images of themselves participating in exciting physical activities. Our goal of returning to profitability depends on continuing to reach, expand and re-engage with this core user base in alignment with our strategic priorities.
Historically, our growth has largely been fueled by the adoption of our hardware products by people looking to self-capture images of themselves participating in exciting physical activities. Our goal of returning to profitability depends on continuing to reach, expand and re-engage with this core user base in alignment with our strategic priorities.
For customers who purchase products directly from GoPro.com, we retain a portion of the risk of loss on these sales during transit, which are accounted for as fulfillment costs.
For customers who purchase hardware products directly from GoPro.com, we retain a portion of the risk of loss on these sales during transit, which are accounted for as fulfillment costs.
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.
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.
HyperSmooth 6.0 image stabilization features improved AutoBoost, which analyzes up to 4x more data compared to HyperSmooth 5.0 while supporting 360-degree Horizon Lock.
HyperSmooth 6.0 image stabilization features AutoBoost, which analyzes up to 4x more data compared to HyperSmooth 5.0 while supporting 360-degree Horizon Lock.
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.
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 12 Restructuring charges, to the Notes to Consolidated Financial Statements.
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.
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.
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.
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.
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 .
Some of these limitations are: • adjusted EBITDA does not reflect income tax expense (benefit), which may change cash available to us; • adjusted EBITDA does not reflect interest income (expense), which may reduce cash available to us; • adjusted EBITDA excludes depreciation and amortization and, although these are non-cash charges, the property and equipment being depreciated and amortized often will have to be replaced in the future, and adjusted EBITDA does not reflect any cash capital expenditure requirements for such replacements; • adjusted EBITDA excludes the amortization of point of purchase (POP) display assets because it is a non-cash charge, and is treated similarly to depreciation of property and equipment and amortization of acquired intangible assets; • adjusted EBITDA and non-GAAP net income (loss) exclude restructuring and other related costs which primarily include severance-related costs, stock-based compensation expenses, manufacturing consolidation charges, facilities consolidation charges recorded in connection with restructuring actions, including right-of-use asset impairment charges (if applicable), and the related ongoing operating lease cost of those facilities recorded under ASC 842, Leases .
Our sales and marketing expense consists primarily of advertising and marketing promotions of our products and services, and personnel-related costs, including salaries, stock-based compensation, and employee benefits.
Our sales and marketing expense consists primarily of advertising and marketing promotions of our hardware products and subscription and services, and personnel-related costs, including salaries, stock-based compensation, and employee benefits.
Impairment of goodwill and long-lived assets We perform an annual assessment of our goodwill during the fourth quarter of each calendar year or more frequently if indicators of potential impairment exist, such as an adverse change in business climate or a decline in the overall industry demand, that would indicate it is more likely than not that the fair value of our single reporting unit would be less than its carrying value.
Impairment of goodwill and long-lived assets We perform an annual assessment of our goodwill during the fourth quarter of each calendar year or more frequently if indicators of potential impairment exist, such as an adverse change in business climate, declines in market capitalization or a decline in the overall industry demand, that would indicate it is more likely than not that the fair value of our single reporting unit is less than the carrying value.
See Note 9 Commitments, contingencies, and guarantees, for a discussion regarding facility leases and other contractual commitments in the Notes to Consolidated Financial Statements.
See Note 10 Commitments, contingencies, and guarantees, for a discussion regarding facility leases and other contractual commitments in the Notes to Consolidated Financial Statements.
We review our tax positions quarterly and adjust the balances as new information becomes available. Each quarter, we assess the recoverability of our existing deferred tax assets under ASC Topic 740. We assess available positive and negative evidence to estimate whether sufficient future taxable income will be generated to use our existing deferred tax assets.
We review our tax positions quarterly and adjust the balances as new information becomes available. Each quarter, we assess the realizability of our existing deferred tax assets under ASC Topic 740. We assess available positive and negative evidence to estimate whether sufficient future taxable income will be generated to realize our deferred tax assets.
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.
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.
As of December 31, 2023, $12.8 million of cash was held by our foreign subsidiaries. Convertible Notes 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.
As of December 31, 2024, $8.3 million of cash was held by our foreign subsidiaries. Convertible Notes 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.
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.
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.
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.
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. Gross margin percentage is also presented on a constant currency basis to show performance unaffected by fluctuations in currency exchange rates.
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.
The HERO13 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, Superview and Horizon Leveling.
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.
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.
(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.
(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.
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.
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.
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.
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.
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.
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, including right-of-use asset impairment charges, restructuring, depreciation, and other supporting overhead expenses. • General and administrative.
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.
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.
Historically, we have experienced the highest levels of total revenue in the fourth quarter of the year, coinciding with the holiday shopping season, particularly in the United States and Europe.
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.
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.
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.
Macroeconomic conditions affecting the level of consumer spending include market volatility and fluctuations in foreign exchange rates, inflation, and interest rates. Some product costs have become subject to inflationary pressure, and we may not be able to fully offset such higher costs through price increases.
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.
(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.
(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).
We believe that our continued focus on growing our total addressable market from our retail and GoPro.com channels, including subscription and service revenue, will support our ability to return to profitability on an annual basis due to expected increases in unit volume, subscribers and related revenue, and continued operating expense control.
We believe that our continued focus on growing our total addressable market from our retail and GoPro.com channels, including subscription and service revenue, and broadening our range of hardware products will support our ability to return to profitability on an annual basis due to timely and effective product launches, increases in unit volume, subscribers and related revenue, and continued operating expense control.
Our income tax benefit for the year ended December 31, 2023 primarily resulted from a tax benefit on pre-tax book loss, and the federal and California research and development credits, partially offset by the nondeductible equity tax expense from stock-based compensation, and the impact of foreign operation, net of 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 2023 income tax benefit of $14.6 million primarily resulted from a tax benefit on a pre-tax net loss, and the federal and California research and development credits, partially offset by the nondeductible equity tax expense from stock-based compensation, and the impact of foreign operations, net of the release of a portion of our uncertain tax positions as a result of a lapse in the statute of limitations in certain jurisdictions.
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.
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.
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.
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 45 GoPro, Inc.
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.
The balances include accrued and unpaid interest as of December 31, 2024 . Refer to Note 5 Financing arrangements in the Notes to Consolidated Financial Statements for additional discussion regarding the 2025 Notes.
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.
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.
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 .
Research and development expense also includes consulting and outside professional services costs, materials, and allocated facilities, including right-of-use asset impairment charges, restructuring, depreciation and other supporting overhead expenses associated with the development of our hardware and software product offerings. • Sales and marketing .
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.
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.
Although we exclude the amortization of acquired intangible assets from our non-GAAP net income (loss), management believes that it is important for investors to understand that such intangible assets were recorded as part of purchase accounting and contribute to revenue generation; • non-GAAP net income (loss) excludes non-cash interest expense.
Although we exclude the amortization of acquired intangible assets from our non-GAAP net income (loss), management believes that it is important for investors to understand that such intangible assets were recorded as part of purchase accounting and can contribute to revenue generation; • non-GAAP net income (loss) excludes a gain on the sale and/or license of intellectual property.
The year-over-year increase of $2.7 million, or 5%, in total general and administrative expense for the full year of 2023 compared to the prior year period was primarily driven by a $2.0 million increase in consulting and professional services, a $0.8 million increase in cash based personnel-related costs, a $0.8 million increase in acquisition-related costs, and a $0.3 million increase in bad debt expense, partially offset by a $1.3 million decrease in allocated facilities, depreciation, and supporting overhead expenses.
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.
Management’s Discussion and Analysis of Financial Condition and Results of Operations 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.
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.
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 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.
The 2025 Notes are convertible into cash, shares of the Class A common stock, or a combination thereof, at our election, at an initial conversion rate of 107.1984 shares of common stock per $1,000 principal amount of the 2025 Notes, which is equivalent to an initial conversion price of approximately $9.3285 per share of common stock, subject to adjustment.
Prior to August 15, 2025, the 2025 Notes are convertible at the option of the holder, at an initial conversion rate of 107.1984 shares of Class A common stock per $1,000 principal amount of the 2025 Notes, which is equivalent to an initial conversion price of approximately $9.3285 per share of common stock, subject to adjustment.
If the Company's market capitalization continues to decline or future performance varies from current expectations, assumptions, or estimates, including assumptions related to current macroeconomic uncertainties, this may trigger a future impairment charge, which could have a material adverse effect on our business, financial condition, and results of operations.
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.
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.
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.
We will continue assessing the realizability of the deferred tax assets in each applicable jurisdictions going forward. Uncertain tax positions. 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.
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.
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.
Our cash, net of the outstanding principal balance of the 2025 Notes, as of December 31, 2023, was $152.8 million.
Our cash, net of the outstanding principal balance of the 2025 Notes, as of December 31, 2024, was $9.1 million.
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 .
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.
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.
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.
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.
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.
If a standalone selling price is not directly observable, then we estimate the standalone selling prices considering market conditions and entity-specific factors.
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.
Total other income (expense), net was income of $7.7 million for the full year of 2023 compared to an expense of $4.5 million for the same prior year period.
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.
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 .
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.
See Critical Accounting Policies and Estimates and Note 1 Summary of business and significant accounting policies, to the Notes to Consolidated Financial Statements of this Annual Report on Form 10-K for information regarding revenue recognition. Cost of revenue.
Subscription and service revenue is primarily derived from the sale of our Premium+, Premium and Quik subscriptions on GoPro.com, and the Quik mobile app. See Critical Accounting Policies and Estimates and Note 1 Summary of business and significant accounting policies, to the Notes to Consolidated Financial Statements of this Annual Report on Form 10-K for information regarding revenue recognition.
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
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 Marketing the improved GoPro experience. We intend to focus our marketing resources on highlighting our camera features, subscription and service benefits, and further improve brand recognition.
Our profitability also depends on the continued success of our subscription and service offerings. Marketing the improved GoPro experience. We intend to focus our marketing resources on highlighting our camera features, subscription and service benefits, and further improve brand recognition.
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 .
Other income (expense) Year ended December 31, 2024 vs 2023 2023 vs 2022 (dollars in thousands) 2024 2023 2022 % Change % Change Interest expense $ (3,329) $ (4,699) $ (6,242) (29) % (25) % Other income, net 5,273 12,429 1,740 (58) 614 Total other income (expense), net $ 1,944 $ 7,730 $ (4,502) (75) % (272) % 2024 Compared to 2023.
Net loss for the fourth quarter of 2023 was $2.4 million compared to net income of $3.1 million in the same period in 2022. Adjusted EBITDA for the fourth quarter of 2023 was $3.3 million, compared to $22.0 million for the same period in 2022.
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.
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.
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.
If we determine that it is more likely than not that the fair value of our single reporting unit is less than its carrying value, we measure the amount of impairment as the amount the carrying value of our single reporting entity exceeds the fair value.
If we determine that it is more likely than not that the fair value of our single reporting unit is less than the carrying value, we measure the amount of impairment as the amount the carrying value of our single reporting unit exceeds the fair value, up to the carrying value of goodwill, by using a discounted cash flow method and market approach method.
Management’s Discussion and Analysis of Financial Condition and Results of Operations Cost of revenue and gross margin Year ended December 31, 2023 vs 2022 2022 vs 2021 (dollars in thousands) 2023 2022 2021 % Change % Change Cost of revenue $ 680,021 $ 676,771 $ 680,963 — % (1) % Stock-based compensation 1,955 1,805 1,794 8 1 Acquisition-related costs — 47 1,152 (100) (96) Restructuring costs (90) 8,090 70 (101) 11,457 Total cost of revenue $ 681,886 $ 686,713 $ 683,979 (1) % — % Gross margin 32.2 % 37.2 % 41.1 % (500) bps (390) bps 2023 Compared to 2022 .
Cost of revenue and gross margin Year ended December 31, 2024 vs 2023 2023 vs 2022 (dollars in thousands) 2024 2023 2022 % Change % Change Cost of revenue $ 528,080 $ 680,021 $ 676,771 (22) % — % Stock-based compensation 1,343 1,955 1,805 (31) 8 Acquisition-related costs — — 47 — (100) Restructuring costs 755 (90) 8,090 (939) (101) Total cost of revenue $ 530,178 $ 681,886 $ 686,713 (22) % (1) % Gross margin 33.8 % 32.2 % 37.2 % 160 bps (500) bps 2024 Compared to 2023.
For example, net cash provided by operating activities during the second half of 2023 was $42.1 million, compared to cash used by operating activities of $75.0 million during the first half of 2023. As of December 31, 2023, our cash, cash equivalents, and marketable securities totaled $246.6 million.
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.
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.
Management’s Discussion and Analysis of Financial Condition and Results of Operations Cash flows from financing activities Cash used in financing activities of $0.9 million for the year ended December 31, 2024 was primarily attributable to $3.1 million in tax payments for net restricted stock unit (RSU) settlements, partially offset by $2.2 million of cash inflows from stock purchases made through our employee stock purchase plan.
The year-over-year increase of $25.8 million, or 18%, in total research and development expense for the full year of 2023 compared to the prior year period was primarily driven by a $14.0 million increase in cash based personnel-related costs, an $8.0 million increase in development work primarily on our next generation system-on-chip, a $1.8 million increase in stock-based compensation expense, a $1.3 million increase in travel related expenses, and a $0.7 million increase in allocated facilities, depreciation, and supporting overhead expenses.
The year-over-year increase of $20.2 million, or 12.2%, in total research and development expense for full year of 2024 compared to the prior period was primarily driven by a $15.9 million increase in restructuring costs, and an $11.6 million increase in consulting and professional services primarily for development work on our next generation system-on-chip, partially offset by a $4.7 million decrease in stock-based compensation expense, and a $3.0 million decrease in allocated facilities, depreciation, and supporting overhead expenses. 42 GoPro, Inc.
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.
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.
The overall cash used in operating activities of $32.9 million for the full year of 2023 was primarily attributable to a net loss of $53.2 million and 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 overall 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.
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).
In connection with the offering of the 2025 Notes, we entered into privately negotiated capped call transactions with certain financial institutions (Capped Calls).
Sales and marketing Year ended December 31, 2023 vs 2022 2022 vs 2021 (dollars in thousands) 2023 2022 2021 % Change % Change Sales and marketing $ 160,712 $ 158,657 $ 148,288 1 % 7 % Stock-based compensation 8,736 8,173 8,045 7 2 Restructuring costs 130 137 361 (5) (62) Total sales and marketing $ 169,578 $ 166,967 $ 156,694 2 % 7 % Percentage of revenue 16.9 % 15.3 % 13.5 % 50 GoPro, Inc.
Management’s Discussion and Analysis of Financial Condition and Results of Operations Sales and marketing Year ended December 31, 2024 vs 2023 2023 vs 2022 (dollars in thousands) 2024 2023 2022 % Change % Change Sales and marketing $ 149,521 $ 160,712 $ 158,657 (7) % 1 % Stock-based compensation 5,804 8,736 8,173 (34) 7 Restructuring costs 5,310 130 137 3,985 (5) Total sales and marketing $ 160,635 $ 169,578 $ 166,967 (5) % 2 % Percentage of revenue 20.0 % 16.9 % 15.3 % 2024 Compared to 2023 .
We recorded an income tax benefit of $14.6 million for the year ended December 31, 2023, on pre-tax net loss of $67.7 million.
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.
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.
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 example, the standalone selling price for PCS is determined 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.
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.
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.
While the total market for digital imagery has seen an increase in competition, we believe that our consumers’ differentiated use of GoPro cameras, our mobile app and cloud solutions, our continued innovation of product features desired by our users, and our brand, all help support our competitiveness within the market for digital cameras.
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.
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.
Three months ended (dollars in thousands, except per share amounts) Dec. 31, 2023 Sept. 30, 2023 June 30, 2023 March 31, 2023 Dec. 31, 2022 Sept. 30, 2022 June 30, 2022 March 31, 2022 Revenue $ 295,420 $ 294,299 $ 241,020 $ 174,720 $ 321,021 $ 305,130 $ 250,685 $ 216,705 Gross profit 101,095 94,204 75,772 52,502 104,303 116,045 96,004 90,476 Operating expenses 110,463 97,991 98,266 92,316 102,596 91,614 91,349 82,314 Net income (loss) $ (2,418) $ (3,684) $ (17,212) $ (29,869) $ 3,073 $ 17,570 $ 2,519 $ 5,685 Net income (loss) per share: Basic $ (0.02) $ (0.02) $ (0.11) $ (0.19) $ 0.02 $ 0.11 $ 0.02 $ 0.04 Diluted $ (0.02) $ (0.02) $ (0.11) $ (0.19) $ 0.02 $ 0.10 $ 0.02 $ 0.04 Liquidity and Capital Resources The following table presents selected financial information as of December 31, 2023 and 2022: (dollars in thousands) December 31, 2023 December 31, 2022 Cash and cash equivalents $ 222,708 $ 223,735 Marketable securities 23,867 143,602 Total cash, cash equivalents and marketable securities $ 246,575 $ 367,337 Percentage of total assets 25 % 34 % Our primary source of cash is receipts from sales of our products, and subscription and service.
Three months ended (dollars in thousands, except per share amounts) Dec. 31, 2024 Sept. 30, 2024 Jun. 30, 2024 Mar. 31, 2024 Dec. 31, 2023 Sept. 30, 2023 Jun. 30, 2023 Mar. 31, 2023 Revenue $ 200,882 $ 258,898 $ 186,224 $ 155,469 $ 295,420 $ 294,299 $ 241,020 $ 174,720 Gross profit 69,701 91,846 56,710 53,038 101,095 94,204 75,772 52,502 Operating expenses 108,801 99,857 103,219 94,451 110,463 97,991 98,266 92,316 Net loss $ (37,191) $ (8,211) $ (47,821) $ (339,088) $ (2,418) $ (3,684) $ (17,212) $ (29,869) Net loss per share - basic and diluted $ (0.24) $ (0.05) $ (0.31) $ (2.24) $ (0.02) $ (0.02) $ (0.11) $ (0.19) Liquidity and Capital Resources The following table presents selected financial information as of December 31, 2024 and December 31, 2023: (dollars in thousands) December 31, 2024 December 31, 2023 Cash and cash equivalents $ 102,811 $ 222,708 Marketable securities — 23,867 Total cash, cash equivalents and marketable securities $ 102,811 $ 246,575 Percentage of total assets 19 % 25 % Our primary source of cash is receipts from sales of our hardware products, and subscription and service.
Our general and administrative expense consists primarily of personnel-related costs, including salaries, stock-based compensation and employee benefits for our finance, legal, human resources, information technology and administrative personnel. General and administrative expense also includes professional service costs related to accounting, tax, and legal services, and allocated facilities, restructuring, depreciation, and other supporting overhead expenses. 47 GoPro, Inc.
Our general and administrative expense consists primarily of personnel-related costs, including salaries, stock-based compensation and employee benefits for our finance, legal, human resources, information technology and administrative personnel.
Management’s Discussion and Analysis of Financial Condition and Results of Operations Income taxes Year ended December 31, 2023 vs 2022 2022 vs 2021 (dollars in thousands) 2023 2022 2021 % Change % Change Income tax expense (benefit) $ (14,550) $ 5,606 $ (281,071) (360) % (102) % 2023 Compared to 2022 .
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.
In September 2023, we began shipping our HERO12 Black flagship camera that includes our GP2 processor, HyperSmooth 6.0 image stabilization, high dynamic range (HDR) photos and videos in 5.3K at 60 frames per second (FPS) and 4K at 60 FPS, and wireless audio support for Apple AirPods and other Bluetooth devices.
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 2023 Compared to 2022 .
Management’s Discussion and Analysis of Financial Condition and Results of Operations common stock subject to certain conditions.