Balance Sheet

Assets

-60%

-45%

10Y

Currency: USD

	Dec-2012	Dec-2013	Dec-2014	Dec-2015	Dec-2016	Dec-2017	Dec-2018	Dec-2019	Dec-2020	Dec-2021	Dec-2022	Dec-2023	Dec-2024	Dec-2025
Assets
Cash & Cash Equivalents	37	101	320	280	192	203	152	150	326	401	224	223	103	50
Cash Equivalents	37	101	320	280	192	203	152	150	326	401	224	223	103	50
Short-Term Investments	0	0	102	194	26	45	45	15	0	138	144	24	0	0
Total Receivables	80	123	184	150	165	113	129	201	107	114	77	91	86	94
Accounts Receivables	80	123	184	146	165	113	129	201	107	114	77	91	86	94
Other Receivables	0	0	0	4	0	0	0	0	0	0	0	0	0	0
Inventory	60	112	153	188	167	151	117	144	98	86	127	106	121	78
Other Current Assets	22	22	64	21	38	63	31	26	26	42	35	38	30	31
Total Current Assets	199	358	823	833	588	574	474	536	557	782	606	483	339	253
PP&E Net	22	32	42	70	77	69	47	90	55	46	35	27	23	17
PP&E Gross	22	32	42	70	77	69	47	90	55	46	35	27	23	0
Accumulated Depreciation	4	14	30	50	82	115	123	119	113	103	99	79	78	0
Intangible Assets	4	3	3	31	34	25	13	5	1	0	0	0	6	0
Goodwill	4	14	14	57	147	147	147	147	147	147	147	146	152	134
Note Receivable	0	0	0	33	33	0	0	0	0	0	0	0	0	0
Other Long-Term Assets	17	32	36	78	45	37	18	16	12	285	289	311	23	25
Other Assets	4	14	14	57	147	147	147	147	147	147	147	146	152	134
Total Assets	247 N/A	440 +78%	918 +109%	1 103 +20%	923 -16%	850 -8%	698 -18%	793 +14%	771 -3%	1 260 +63%	1 077 -15%	968 -10%	544 -44%	428 -21%
Liabilities
Accounts Payable	54	126	126	90	205	138	149	161	111	172	92	205	86	97
Accrued Liabilities	43	74	105	173	193	193	108	123	102	118	111	104	108	108
Short-Term Debt	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Current Portion of Long-Term Debt	16	60	0	0	0	0	0	0	0	122	0	0	93	20
Other Current Liabilities	17	40	28	32	33	39	43	43	50	63	73	73	69	53
Total Current Liabilities	129	301	259	295	431	371	300	327	263	475	276	279	356	277
Long-Term Debt	114	53	0	0	0	130	139	149	218	111	141	93	0	44
Deferred Income Tax	0	0	13	22	26	21	20	14	18	7	10	11	12	14
Other Liabilities	7	14	5	14	19	30	28	70	56	51	39	29	24	16
Total Liabilities	249 N/A	368 +48%	277 -25%	331 +20%	476 +44%	552 +16%	486 -12%	559 +15%	555 -1%	644 +16%	465 -28%	412 -11%	392 -5%	351 -10%
Equity
Common Stock	77	77	533	663	757	855	895	931	980	1 009	961	998	1 027	1 045
Retained Earnings	80	20	108	144	275	442	569	584	651	279	196	249	682	775
Additional Paid In Capital	1	15	0	0	0	0	0	0	0	0	0	0	0	0
Treasury Stock	0	0	0	36	36	114	114	114	114	114	153	193	193	193
Total Equity	3 N/A	72 N/A	641 +793%	772 +20%	447 -42%	299 -33%	212 -29%	234 +10%	216 -7%	616 +185%	612 -1%	556 -9%	152 -73%	77 -50%
Total Liabilities & Equity	247 N/A	440 +78%	918 +109%	1 103 +20%	923 -16%	850 -8%	698 -18%	793 +14%	771 -3%	1 260 +63%	1 077 -15%	968 -10%	544 -44%	428 -21%
Shares Outstanding
Common Shares Outstanding	124	124	129	137	141	137	141	147	151	157	139	150	155	160

Income Statement Balance Sheet Cash Flow Statement

GoPro Inc
NASDAQ:GPRO

Balance Sheet

Balance Sheet Decomposition
GoPro Inc

Balance Sheet
GoPro Inc

See Also

Company

Help

Tools

Stocks

GoPro Inc NASDAQ:GPRO

Balance Sheet

Balance Sheet Decomposition GoPro Inc

Balance Sheet GoPro Inc

See Also

Company

Help

Tools

Stocks

GoPro Inc
NASDAQ:GPRO

Balance Sheet Decomposition
GoPro Inc

Balance Sheet
GoPro Inc