GoPro, Inc. Financial Ratios — GPRO Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	4.99	-64.95	-40.87	-29.55	-4.35	-19.74	70.09	3.86	-7.03	-79.03	-30.42
Return on Assets (%)	- -	26.16	17.65	18.87	3.58	-41.37	-20.63	-14.08	-1.96	-8.54	36.55	2.47	-5.2	-57.2	-19.24
Return on Capital (%)	- -	131.19	82.03	34.18	5.14	- -	- -	- -	- -	- -	- -	3.47	- -	- -	- -
Return on Invested Capital (%)	- -	117.08	71.57	34.38	5.4	- -	- -	- -	- -	- -	- -	3.86	- -	- -	- -
Gross Margin (%)	52.32	43.25	36.7	44.99	41.56	38.96	32.59	31.47	34.55	35.26	41.09	37.2	32.18	33.85	33.64
EBITDA Margin (%)	17.2	10.95	11.23	14.7	5.24	-25.71	-9.53	-4.84	2.05	-0.18	10.74	4.37	-6.8	-15.06	-8.45
Operating Margin (%)	16.56	10.19	10.01	13.42	3.45	-29.22	-13.05	-7.89	-0.15	-2.32	9.8	3.58	-7.41	-15.87	-9.53
Incremental Operating Margin (%)	- -	5.09	9.81	21.63	-58.1	- -	- -	- -	- -	- -	49.95	110.45	- -	- -	-15.87
Pretax Margin (%)	16.56	10.12	9.27	12.98	3.25	-31.65	-14.95	-9.38	-1.6	-6.95	7.76	3.15	-6.74	-16.61	-14.04
Profit Margin (%)	10.51	6.13	6.15	9.19	2.23	-35.34	-15.5	-9.49	-1.23	-7.49	31.97	2.64	-5.29	-53.94	-14.35
Net Income to Common Margin (%)	8.02	6.13	6.15	9.19	2.23	-35.34	-15.5	-9.49	-1.23	-7.49	31.97	2.64	-5.29	-53.94	-14.35
Effective Tax Rate (%)	36.55	39.37	33.67	29.22	31.29	- -	- -	- -	- -	- -	- -	16.27	- -	- -	- -
Dvd Payout Ratio (%)	-3.96	363.77	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	4.99	-64.95	-40.87	-29.55	-4.35	-19.74	70.09	3.86	-7.03	-79.03	-30.42

Credit (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	129	114	- -	- -	- -	130	139	221	280	287	184	129	122	83
ST Debt	- -	16	60	- -	- -	- -	- -	- -	9	9	132	10	11	104	32
LT Debt	- -	114	53	- -	- -	- -	130	139	212	270	154	174	118	18	52
Total Debt/EBITDA	- -	2.25	1.03	- -	- -	- -	-1.16	-2.5	9.04	-172.44	2.3	3.85	-1.88	-1.01	-1.51
Net Debt/EBITDA	- -	1.61	0.11	-1.56	-3.3	0.63	0.64	0.24	-0.06	66.31	-1.34	-1.73	1.9	0.08	-0.26
Total Debt/EBIT	- -	2.41	1.15	- -	- -	- -	-0.84	-1.53	-120.56	-13.51	2.52	4.7	-1.73	-0.96	-1.34
Net Debt/EBIT	- -	1.73	0.12	-1.71	-5.01	0.55	0.47	0.14	0.81	5.2	-1.47	-2.11	1.75	0.08	-0.23
EBITDA to Interest Expense	1,259.25	- -	18.39	- -	53.87	-101.87	-8.23	-2.98	1.27	-0.08	5.44	7.65	-14.54	-36.25	-6.51
EBITDA-CapEx/Interest Expense	1,198.19	- -	15.35	- -	21.34	-116.46	-9.99	-3.56	0.84	-0.32	5.2	7.1	-14.87	-37.46	-6.91
EBIT to Interest Expense	1,211.84	- -	16.4	- -	35.47	-115.79	-11.27	-4.85	-0.1	-1.02	4.96	6.28	-15.85	-38.2	-7.35
Interest Expense	- -	- -	6	- -	2	3	14	19	19	20	23	6	5	3	8
Common Equity/Total Assets	- -	-32.52	-1.22	69.87	73.22	52.3	48.49	46.64	43.79	42.73	57.9	71.02	77.39	63.44	63.04
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	43.54	65.53	90.68	125.06	25.05	28.53	21.25	11.91	67.47
Long-Term Debt/Capital (%)	- -	231	49.25	- -	- -	- -	23.98	29.91	37.28	44.35	15.19	18.39	13.46	3.87	14.63
Long-Term Debt/Total Assets (%)	- -	46.06	12.13	- -	- -	- -	15.3	19.9	26.71	35.02	12.25	16.2	12.21	3.32	12.07
Total Debt/Equity (%)	- -	-162.27	-2,117.26	- -	- -	- -	43.54	65.53	94.58	129.4	46.52	30.09	23.15	80.57	108.84
Total Debt/Capital (%)	- -	263.09	104.96	- -	- -	- -	23.98	29.91	38.88	45.89	28.2	19.39	14.66	26.16	23.6
Total Debt/Total Assets (%)	- -	52.46	25.84	- -	- -	- -	15.3	19.9	27.86	36.24	22.74	17.09	13.29	22.48	19.47
Net Debt to Equity	- -	-116.51	-227.39	-49.9	-36.23	-42.98	-24.26	-6.18	-0.64	-49.76	-27.18	-13.53	-23.4	-6.33	18.61
Net Debt/Capital (%)	- -	731.69	178.5	-99.58	-52.97	-66.14	-21.32	-4.19	-0.36	-37.91	-27.22	-11.41	-19.86	-2.64	4.7
EBITDA	40	58	111	205	85	-305	-112	-56	24	-2	125	48	-68	-121	-55
EBITDA-CapEx	38	40	92	178	34	-348	-136	-67	16	-7	119	44	-70	-125	-58
Operating Income (Loss)	39	54	99	187	56	-346	-154	-91	-2	-21	114	39	-74	-127	-62

Liquidity (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.28	0.34	1.63	1.61	0.51	0.67	0.66	0.5	1.24	1.13	1.33	0.88	0.29	0.18
Current Ratio	- -	1.54	1.19	3.18	2.82	1.36	1.55	1.58	1.64	2.12	1.65	2.2	1.73	0.95	0.91
Quick Ratio	- -	0.9	0.75	2.34	2.1	0.89	0.97	1.09	1.12	1.65	1.38	1.61	1.21	0.53	0.52
CFO/Avg Current Liab	- -	0.13	0.48	0.35	0.57	-0.3	-0.09	-0.13	-0.08	0.32	0.62	0.02	-0.12	-0.39	-0.07
Common Equity/Total Assets	- -	-32.52	-1.22	69.87	73.22	52.3	48.49	46.64	43.79	42.73	57.9	71.02	77.39	63.44	63.04
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	43.54	65.53	90.68	125.06	25.05	28.53	21.25	11.91	67.47
Long-Term Debt/Capital (%)	- -	231	49.25	- -	- -	- -	23.98	29.91	37.28	44.35	15.19	18.39	13.46	3.87	14.63
Long-Term Debt/Total Assets (%)	- -	46.06	12.13	- -	- -	- -	15.3	19.9	26.71	35.02	12.25	16.2	12.21	3.32	12.07
Total Debt/Equity (%)	- -	-162.27	-2,117.26	- -	- -	- -	43.54	65.53	94.58	129.4	46.52	30.09	23.15	80.57	108.84
Total Debt/Capital (%)	- -	263.09	104.96	- -	- -	- -	23.98	29.91	38.88	45.89	28.2	19.39	14.66	26.16	23.6
Total Debt/Total Assets (%)	- -	52.46	25.84	- -	- -	- -	15.3	19.9	27.86	36.24	22.74	17.09	13.29	22.48	19.47
CFO/Total Liabilities	- -	2.56	23.03	35.05	47.62	-22.65	-6.68	-8.73	-4.37	16.89	35.58	1.23	-7.97	-31.92	-5.88
CFO/CapEx	7.79	0.47	5.59	3.56	3.08	-2.47	-1.53	-3.86	-2.93	19.21	41.33	1.67	-21.62	-30.98	-6.15
Altman's Z-Score	- -	2.83	3.2	17.48	7.01	1.32	1.57	1.22	1.64	1.76	2.84	2.45	1.57	-1.28	-1.92

Working Capital (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	13.12	9.72	9.09	9.83	7.64	8.5	9.48	7.24	5.79	10.49	11.44	11.94	9.04	7.26
Days Sales Outstanding	- -	27.82	37.56	40.14	37.14	47.76	42.93	38.48	50.39	63	34.81	31.91	30.58	40.39	50.27
Inventory Turnover	- -	9.88	7.24	5.79	5.55	4.07	5.01	5.89	6	4.77	7.42	6.43	5.84	4.67	4.34
Days Inventory Outstanding	- -	36.93	50.43	63.06	65.78	89.65	72.92	61.93	60.85	76.54	49.18	56.75	62.47	78.13	84.06
Accounts Payable Turnover	- -	13.36	7.5	6.4	9.08	4.76	4.54	5.25	5.24	3.9	4.75	5.53	6.81	5.78	4.26
Accounts Payable Turnover Days	- -	27.33	48.67	57.07	40.19	76.64	80.47	69.51	69.69	93.5	76.79	66.03	53.63	63.18	85.59
Cash Conversion Cycle	- -	37.43	39.31	46.14	62.74	60.77	35.38	30.9	41.55	46.03	7.2	22.63	39.41	55.35	48.73
Inventory to Cash Days	- -	-9.11	-12.87	-22.92	-28.64	-41.89	-30	-23.44	-10.46	-13.54	-14.37	-24.84	-31.89	-37.74	-33.79
Inventories	- -	60	112	153	188	167	151	116	144	98	86	127	106	121	78
Raw Materials	- -	3	8	4	9	25	19	19	20	13	11	38	20	19	3
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	57	104	149	179	142	132	97	124	85	76	89	86	101	76
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	6,604	2,424	1,214	1,045	591	629	1,234	1,591	778	532	167	224
- Cash & Cash Equivalents	- -	36	101	320	280	192	203	152	150	326	401	224	223	103	50
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	129	114	- -	- -	- -	130	139	221	280	287	184	129	122	83
Enterprise Value	- -	93	12	6,181	1,950	996	928	533	685	1,188	1,338	594	414	186	257
Total Capital	- -	49	108	641	808	483	542	465	568	609	1,016	949	878	467	353
Total Debt/Capital (%)	- -	263.09	104.96	- -	- -	- -	23.98	29.91	38.88	45.89	28.2	19.39	14.66	26.16	23.6
Total Debt / EV	- -	1.39	9.31	- -	- -	- -	0.14	0.26	0.32	0.24	0.21	0.31	0.31	0.66	0.32
EV/Sales	- -	0.18	0.01	4.43	1.2	0.84	0.79	0.46	0.57	1.33	1.15	0.54	0.41	0.23	0.39
EV/EBITDA	- -	1.61	0.11	30.16	22.98	- -	- -	- -	28.01	- -	10.73	12.45	- -	- -	- -
EV/EBIT	- -	1.73	0.12	33.05	34.9	- -	- -	- -	- -	- -	11.76	15.18	- -	- -	- -
EV/Cash Flow to Firm	- -	11.11	0.11	63.78	12.29	- -	- -	- -	- -	10.27	4.13	54.17	- -	- -	- -
EV/Free Cash Flow to Firm	- -	3.55	0.1	49.8	9.29	- -	677.04	- -	- -	9.86	4.06	41.22	- -	- -	- -
Diluted Market Cap	- -	- -	- -	7,816	2,638	1,214	1,045	591	629	1,234	1,682	888	532	167	224
Diluted Enterprise Value	- -	93	12	7,496	2,359	1,022	973	578	699	1,188	1,568	848	438	186	257
EV per Share	- -	0.83	0.11	59.18	14.49	7.15	6.72	3.82	4.72	7.97	8.67	3.81	2.7	1.22	1.62
TTM Sales	234	526	986	1,394	1,620	1,185	1,180	1,148	1,195	892	1,161	1,094	1,005	801	652
TTM EBITDA	40	58	111	205	85	-305	-112	-56	24	-2	125	48	-68	-121	-55
TTM Operating Income	39	54	99	187	56	-346	-154	-91	-2	-21	114	39	-74	-127	-62
TTM Cash Flow to Firm	15	8	106	97	159	-104	-23	-24	-10	116	324	11	-29	-114	-12
TTM Free Cash Flow to Firm	17	26	125	124	210	-61	1	-13	-1	120	329	14	-28	-110	-9

Multiples (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	62.96	12.63	-18.94	-81.7	-18.81	-39.07	12.51	7.17	96.57	-16.98	-1.38	-12.92
EV/EBIT	- -	1.73	0.12	33.05	34.9	- -	- -	- -	- -	- -	11.76	15.18	- -	- -	- -
Enterprise Value	- -	93	12	6,181	1,950	996	928	533	685	1,188	1,338	594	414	186	257
Low Price	- -	- -	- -	28.65	15.9	8.54	7.14	4	3.25	2	7.02	4.5	2.41	1.07	0.4
EV/Sales	- -	0.18	0.01	4.43	1.2	0.84	0.79	0.46	0.57	1.33	1.15	0.54	0.41	0.23	0.39
EV/EBITDA	- -	1.61	0.11	30.16	22.98	- -	- -	- -	28.01	- -	10.73	12.45	- -	- -	- -
Price/Earnings	- -	- -	- -	51.55	67.09	- -	- -	- -	- -	- -	4.29	26.96	- -	- -	- -
Price/Earnings Average	- -	- -	- -	50.4	158.89	-4.05	-6.75	-7.44	-51.35	-10.86	4.24	36.98	-11.99	-0.61	-2.07
Price/Earnings High	- -	- -	- -	80.3	255.18	-6.82	-8.98	-9.97	-75.65	-20.46	5.73	60.15	-18.94	-1.24	-5.17
Price/Earnings Low	- -	- -	- -	23.36	59.23	-2.84	-5.39	-5.11	-32.16	-4.46	2.92	24.36	-6.95	-0.38	-0.68
Price/Book Value	- -	- -	- -	10.3	3	2.52	2.53	1.81	1.81	3.74	2.18	1.02	0.71	0.48	0.83
Price/Book Value Average	- -	- -	- -	10.07	7.11	3.52	2.99	2.49	2.17	2.2	2.16	1.39	0.85	0.77	0.72
Price/Book Value High	- -	- -	- -	16.04	11.42	5.92	3.98	3.34	3.19	4.15	2.92	2.27	1.34	1.55	1.79
Price/Book Value Low	- -	- -	- -	4.67	2.65	2.47	2.39	1.71	1.36	0.9	1.48	0.92	0.49	0.47	0.23
Price/Tangible Book Value	- -	- -	- -	10.58	3.54	4.55	8.18	11.24	7.69	18.06	3.39	1.67	1.3	-25.23	-3.65
Price/Tangible Book Value Average	- -	- -	- -	10.34	8.39	6.36	9.66	15.43	9.19	10.61	3.35	2.29	1.56	-40.19	-3.15
Price/Tangible Book Value High	- -	- -	- -	16.48	13.48	10.71	12.85	20.68	13.54	20	4.53	3.73	2.46	-81.01	-7.89
Price/Tangible Book Value Low	- -	- -	- -	4.79	3.13	4.46	7.72	10.61	5.76	4.36	2.31	1.51	0.9	-24.77	-1.03
Price/Sales	- -	- -	- -	4.74	1.5	1.02	0.89	0.51	0.53	1.38	1.37	0.71	0.53	0.21	0.34
Price/Sales Average	- -	- -	- -	4.63	3.54	1.43	1.05	0.71	0.63	0.81	1.35	0.98	0.63	0.33	0.3
Price/Sales High	- -	- -	- -	7.38	5.69	2.41	1.39	0.95	0.93	1.53	1.83	1.59	1	0.67	0.74
Price/Sales Low	- -	- -	- -	2.15	1.32	1	0.84	0.49	0.39	0.33	0.93	0.64	0.37	0.2	0.1
Price/Cash Flow	- -	- -	- -	68.13	15.38	-11.27	-28.36	-13.93	-25.73	13.16	6.94	135.34	-16.19	-1.33	-10.82
Price/Cash Flow Average	- -	- -	- -	66.6	36.42	-15.75	-33.49	-19.12	-30.76	7.73	6.86	185.6	-19.41	-2.12	-9.34
Price/Cash Flow High	- -	- -	- -	106.12	58.5	-26.53	-44.54	-25.63	-45.32	14.57	9.28	301.93	-30.66	-4.28	-23.4
Price/Cash Flow Low	- -	- -	- -	30.88	13.58	-11.05	-26.77	-13.14	-19.26	3.18	4.73	122.29	-11.25	-1.31	-3.05
Price/Free Cash Flow Average	- -	- -	- -	61.55	29.92	-26.47	-96.48	-25.82	-46.71	7.35	7.09	132.43	-20.35	-2.2	-11.16
Price/Free Cash Flow High	- -	- -	- -	98.07	48.04	-44.57	-128.32	-34.6	-68.82	13.85	9.59	215.43	-32.14	-4.43	-27.95
Price/Free Cash Flow Low	- -	- -	- -	28.53	11.15	-18.57	-77.11	-17.74	-29.26	3.02	4.88	87.26	-11.79	-1.35	-3.65
EV/Sales Average	- -	0.18	0.01	4.4	3.37	1.27	0.98	0.7	0.69	0.76	1.26	0.94	0.54	0.36	0.35
EV/Sales High	- -	0.18	0.01	7.15	5.52	2.25	1.33	0.94	0.99	1.48	1.73	1.55	0.91	0.69	0.79
EV/Sales Low	- -	0.18	0.01	1.92	1.15	0.84	0.77	0.47	0.45	0.28	0.83	0.61	0.27	0.23	0.15
EV/EBITDA Average	- -	1.61	0.11	29.93	64.36	-4.94	-10.33	-14.36	33.65	-418.94	11.69	21.51	-7.96	-2.36	-4.12
EV/EBITDA High	- -	1.61	0.11	48.62	105.36	-8.75	-13.95	-19.32	48.22	-814.65	16.14	35.52	-13.37	-4.6	-9.4
EV/EBITDA Low	- -	1.61	0.11	13.04	21.93	-3.28	-8.13	-9.8	22.16	-155.43	7.76	13.89	-4.03	-1.52	-1.76
EV/EBIT Average	- -	1.73	0.12	32.8	97.75	-4.34	-7.55	-8.81	-448.9	-32.83	12.82	26.22	-7.3	-2.24	-3.65
EV/EBIT High	- -	1.73	0.12	53.28	160.01	-7.7	-10.19	-11.85	-643.16	-63.84	17.69	43.29	-12.26	-4.37	-8.33
EV/EBIT Low	- -	1.73	0.12	14.29	33.3	-2.88	-5.94	-6.01	-295.56	-12.18	8.51	16.93	-3.7	-1.44	-1.56
Last Price	- -	- -	- -	63.22	18.01	8.71	7.57	4.24	4.34	8.28	10.31	4.98	3.47	1.09	1.41
High Price	- -	- -	- -	98.47	68.5	20.5	11.89	7.8	7.64	9.17	13.79	11.11	6.57	3.5	3.05
Enterprise Value Average	- -	93	12	6,135	5,461	1,505	1,162	798	822	679	1,458	1,027	544	285	227
Enterprise Value High	- -	93	12	9,966	8,940	2,666	1,569	1,074	1,178	1,321	2,013	1,695	913	555	517
Enterprise Value Low	- -	93	12	2,673	1,860	999	914	545	541	252	968	663	276	183	97

Shares Outstanding	- -	123	123	129	137	141	146	150	156	151	156	155	150	155	162
Diluted Weighted Avg Shares	129	131	131	124	146	139	138	139	145	149	163	178	153	153	159
Basic Weighted Avg Shares	112	112	112	104	135	139	138	139	145	149	154	156	153	153	159
Revenue per Share	2.1	4.69	8.79	13.35	12.04	8.5	8.55	8.24	8.25	5.98	7.53	7	6.56	5.23	4.11
EBITDA per Share	0.36	0.51	0.99	1.96	0.63	-2.19	-0.81	-0.4	0.17	-0.01	0.81	0.31	-0.45	-0.79	-0.35
Operating Income per Share	0.35	0.48	0.88	1.79	0.42	-2.48	-1.11	-0.65	-0.01	-0.14	0.74	0.25	-0.49	-0.83	-0.39
Basic EPS, GAAP	0.17	0.29	0.54	1.23	0.27	-3.01	-1.32	-0.78	-0.1	-0.45	2.41	0.18	-0.35	-2.82	-0.59
Basic EPS from Cont Ops	0.22	0.29	0.54	1.23	0.27	-3.01	-1.32	-0.78	-0.1	-0.45	2.41	0.18	-0.35	-2.82	-0.59
Diluted EPS, GAAP	0.15	0.25	0.46	1.04	0.25	-3.01	-1.32	-0.78	-0.1	-0.45	2.27	0.16	-0.35	-2.82	-0.59
Diluted EPS from Cont Ops	0.19	0.25	0.46	1.04	0.25	-3.01	-1.32	-0.78	-0.1	-0.45	2.27	0.16	-0.35	-2.82	-0.59
Dividend per Share	0.05	1.05	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.14	0.07	0.91	0.93	1.17	-0.77	-0.27	-0.3	-0.17	0.63	1.49	0.04	-0.21	-0.82	-0.13
Free Cash Flow per Basic Share	0.12	-0.08	0.75	0.67	0.79	-1.09	-0.44	-0.38	-0.23	0.6	1.45	0.01	-0.22	-0.84	-0.15
Cash & Equivalents per Share	- -	0.33	0.9	4.04	3.52	1.56	1.79	1.42	1.14	2.19	3.49	2.35	1.61	0.67	0.31
Book Value per Share	- -	-0.72	-0.05	6.14	6	3.46	2.99	2.34	2.4	2.21	4.73	4.9	4.88	2.25	1.7
Tangible Book Value per Share	- -	-0.79	-0.2	5.98	5.08	1.91	0.93	0.38	0.56	0.46	3.04	2.98	2.67	-0.04	-0.39

GoPro, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)