GoPro, Inc.

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41
Rok finansowy 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025
Kwartał Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
Data 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31 2025-03-31
Przychód (mln) 634 363 420 400 437 184 221 241 541 219 297 330 335 202 283 286 377 243 292 131 528 119 134 281 358 204 250 317 391 217 251 305 321 175 241 294 295 155 186 259 201 134
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% -31.13% -49.45% -47.43% -39.91% 23.8% 19.1% 34.3% 37.1% -38.07% -7.44% -4.67% -13.30% 12.7% 19.9% 3.4% -54.13% 40.0% -50.81% -54.09% 113.9% -32.28% 70.6% 85.9% 12.9% 9.3% 6.4% 0.4% -3.64% -17.93% -19.37% -3.86% -3.55% -7.97% -11.02% -22.74% -12.03% -32.00% -13.61%
Marża brutto 47.9% 45.1% 46.3% 46.6% 29.4% 32.5% 42.1% 40.3% 39.2% 31.4% 35.6% 39.6% 23.8% 22.2% 29.5% 31.8% 37.7% 33.1% 34.9% 21.7% 38.2% 32.2% 30.3% 35.4% 38.0% 38.6% 39.8% 43.6% 41.2% 41.8% 38.3% 38.0% 32.5% 30.0% 31.4% 32.0% 34.2% 35.3% 30.5% 35.5% 34.7% 32.1%
Koszty i Wydatki (mln) 460 341 374 373 478 305 330 356 545 307 321 322 393 271 314 306 344 263 299 202 432 176 171 267 302 207 240 268 333 208 246 281 319 215 264 298 304 194 229 267 240 180
EBIT (mln) 174 22 46 28 -41 -121 -109 -116 -27 -88 -25 8 -58 -75 -31 -21 33 -20 -7 -71 96 -56 -45 9 55 -4 10 49 59 8 5 24 4 -40 -22 -4 -9 -38 -43 -8 -39 -45
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% -123.77% -645.33% -337.06% -518.26% -35.66% -27.36% -77.16% 107.0% 119.5% -15.28% 23.4% -365.30% 156.5% -72.85% -77.47% 233.4% 191.5% 176.6% 546.5% 112.4% -42.40% -93.74% 121.2% 448.9% 5.9% 332.4% -51.01% -49.73% -93.23% -587.80% -583.22% -115.50% -335.97% -3.64% 90.7% 111.5% 317.4% 17.8%
EBIT (%) 27.4% 6.1% 11.0% 6.9% -9.46% -66.16% -49.55% -48.05% -4.91% -40.35% -8.43% 2.4% -17.42% -36.94% -10.91% -7.47% 8.7% -8.36% -2.38% -54.28% 18.2% -47.00% -33.46% 3.2% 15.5% -1.72% 3.8% 15.3% 15.0% 3.8% 1.9% 8.0% 1.2% -22.79% -9.33% -1.29% -3.17% -24.68% -23.03% -3.09% -19.46% -33.66%
Przychody fiansowe (mln) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1 1 1 1 1 0 0 0 0 0 0
Koszty finansowe (mln) 0 0 0 0 0 0 0 0 0 0 4 5 5 5 5 5 5 5 5 5 5 5 5 5 5 6 6 6 6 2 2 1 1 1 1 1 1 1 1 1 -1 1
Amortyzacja (mln) 5 5 6 8 10 8 9 13 11 12 11 9 9 9 9 10 7 9 9 9 6 6 5 5 4 4 4 4 3 4 3 4 3 3 2 1 1 1 2 2 0 2
EBITDA (mln) 179 28 54 35 -32 -107 -100 -104 6 -77 -13 17 -49 -66 -23 -11 45 -13 2 -62 103 -50 -38 29 58 0 15 51 61 12 7 29 7 -34 -18 -0 -3 -39 -44 -3 -39 -43
EBITDA(%) 28.2% 7.6% 12.5% 8.8% -7.26% -61.63% -45.25% -42.75% 5.3% -35.00% -4.27% 5.3% -14.66% -29.53% -8.05% -3.28% 12.1% -4.11% 0.8% -47.14% 19.5% -42.16% -23.86% 6.8% 15.0% 0.3% 5.4% 15.7% 15.4% 4.7% 2.6% 8.8% 1.9% -20.12% -7.60% -0.13% -0.70% -23.82% -22.20% -1.35% -19.46% -31.67%
NOPLAT (mln) 173 20 46 27 -41 -122 -109 -116 -28 -89 -29 4 -63 -79 -37 -25 33 -24 -12 -75 92 -61 -50 5 45 -9 5 42 52 6 3 24 3 -38 -21 -3 -5 -41 -46 -6 -40 -45
Podatek (mln) 50 3 11 8 -7 -14 -17 -12 87 22 2 -11 -7 -3 1 2 2 0 -1 -0 -4 2 1 1 0 1 -12 -270 -0 -0 0 6 -0 -8 -4 1 -3 298 1 2 -2 2
Zysk Netto (mln) 122 17 35 19 -34 -107 -92 -104 -116 -111 -31 15 -56 -76 -37 -27 32 -24 -11 -75 96 -64 -51 3 44 -10 17 312 53 6 3 18 3 -30 -17 -4 -2 -339 -48 -8 -37 -47
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -128.18% -741.47% -361.96% -653.58% 235.9% 3.4% -66.72% 114.1% -51.73% -31.31% 22.0% -284.77% 156.7% -68.09% -69.71% 176.2% 202.5% 160.7% 351.6% 104.4% -53.65% -83.99% 133.3% 9327.3% 18.5% 155.9% -85.14% -94.36% -94.16% -625.40% -783.29% -120.97% -178.69% 1035.3% 177.8% 122.9% 1438.1% -86.23%
Zysk netto (%) 19.3% 4.6% 8.3% 4.7% -7.89% -58.55% -41.57% -43.26% -21.40% -50.84% -10.30% 4.4% -16.68% -37.73% -13.18% -9.47% 8.4% -10.04% -3.86% -57.03% 18.1% -53.21% -37.97% 1.2% 12.4% -4.99% 6.8% 98.5% 13.5% 2.6% 1.0% 5.8% 1.0% -17.10% -7.14% -1.25% -0.82% -218.11% -25.68% -3.17% -18.51% -34.78%
EPS 0.96 0.13 0.26 0.14 -0.25 -0.78 -0.66 -0.74 -0.82 -0.78 -0.22 0.11 -0.41 -0.55 -0.27 -0.19 0.22 -0.17 -0.08 -0.51 0.65 -0.43 -0.34 0.02 0.29 -0.07 0.11 2.01 0.34 0.0301 0.02 0.1 0.0198 -0.19 -0.11 -0.0242 -0.016 -2.24 -0.31 -0.0534 -0.24 -0.3
EPS (rozwodnione) 0.83 0.11 0.24 0.13 -0.25 -0.78 -0.66 -0.74 -0.81 -0.78 -0.22 0.1 -0.41 -0.55 -0.27 -0.19 0.22 -0.17 -0.078 -0.51 0.65 -0.43 -0.34 0.02 0.28 -0.0668 0.1 1.92 0.32 0.0301 0.02 0.1 0.0198 -0.19 -0.11 -0.0242 -0.016 -2.24 -0.31 -0.0534 -0.24 -0.3
Ilośc akcji (mln) 127 132 133 136 137 138 139 140 141 142 136 136 137 138 138 140 141 143 141 146 147 148 148 149 151 145 154 155 156 189 157 169 155 155 155 152 151 151 153 154 155 156
Ważona ilośc akcji (mln) 147 149 147 146 137 138 139 140 143 143 136 140 137 138 139 140 143 143 145 146 147 148 148 152 156 152 165 163 163 189 177 173 155 155 155 152 151 151 153 154 155 156
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD