GoPro Inc. logo

GoPro Inc.

GPRO | NASDAQ
Chart Builder DCF Calculator
$0.95
+$0.02 (+2.15%)
Nov 2, 2026, 12:53 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
-51.01M -80.82M -9.1M -21.25M -16.42M -46.71M -37.19M -8.21M -47.82M -339.09M -2.42M -3.68M -17.21M -29.87M 3.07M 17.57M 2.52M 5.69M 52.63M 311.76M 16.95M -10.17M
Depreciation & Amortization
1.78M 1.79M 1.85M 1.8M 1.7M 1.72M 1.78M 1.83M 1.56M 1.33M 1.16M 1.44M 1.75M 1.81M 1.98M 2.04M 2.25M 2.3M 2.36M 2.37M 2.69M 3.53M
Stock-Based Compensation
4.06M 3M 4.39M n/a 5.12M 5.37M 5.2M 7.37M 7.79M 8.77M 10.03M 10.02M 11.12M 10.31M 9.57M 9.34M 10.25M 9.84M 10.42M 9.33M 10.03M 8.87M
Other Working Capital
-36.18M -168K 5.41M -4.58M 4.69M -6.85M 7.07M 30.12M -1.19M -3M 2.83M -5.67M -1.91M -4.33M 9.86M -4.93M -935K 15.89M 11.03M -12.19M 2.89M -38K
Other Non-Cash Items
6.35M 25.56M 1.97M 6.06M 1.55M 18.49M 2.42M -33.09M 1.04M 1.73M -2.77M 30K -22K 243K 202K 2.23M 1.64M 2.68M 5.49M 6.65M 4.1M 4.37M
Deferred Income Tax
n/a 573K 432K -22K -233K 103K 12K 49K -65K 296.78M 73K -1.89M -6.15M -9.92M -3.44M 3.75M -534K 2.93M -3.62M -269.91M -7K -2K
Change in Working Capital
28.02M 13.28M 16.07M 25.57M 17.05M -36.16M 2.68M 29.81M 38.11M -67.92M 37.65M -7.55M 2.67M -39.68M 14.18M 5.82M -3.28M -96.84M 96.57M 7.43M -10.59M -32.09M
Operating Cash Flow
-10.79M -36.62M 15.6M 12.16M 8.75M -57.19M -25.1M -2.24M 605K -98.4M 43.73M -1.64M -7.85M -67.1M 25.56M 40.74M 12.86M -73.41M 163.85M 67.62M 23.17M -25.49M
Capital Expenditures
-1.02M -1.04M -645K -934K -478K -1.31M -416K -1.94M -716K -964K -535K -24K -478K -483K -242K -1.91M -774K -520K -705K -2.82M -950K -1.07M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a -12.31M n/a n/a n/a -8.22M 10.86M 12.16M n/a n/a -32.89M n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -25.78M -61.86M -56.66M -23.97M -23.11M -64.25M -49.38M -32.89M n/a
Sales Maturities Of Investments
1.2M n/a n/a n/a n/a n/a n/a n/a n/a 24M 15M 44M 56.2M 34M 51M 44.5M 49.25M 15.9M 8.34M n/a n/a n/a
Other Investing Acitivies
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 8.22M -10.86M -12.16M n/a n/a 32.89M n/a n/a n/a
Investing Cash Flow
180K -1.04M -645K -934K -478K -1.31M -416K -1.94M -716K 10.73M 14.47M 43.98M 55.73M 7.74M -11.1M -14.07M 24.51M -7.73M -56.61M -52.2M -33.84M -1.07M
Debt Repayment
-1.48M 28.93M -119.19M 85.57M -20M 25M n/a n/a n/a n/a -42.37M n/a n/a n/a n/a n/a -125M n/a n/a n/a n/a n/a
Common Stock Repurchased
429K n/a n/a n/a -121K n/a -232K n/a n/a n/a -10M -10M -15M -5M -8M -9.86M -11.76M -10M n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-1.74M -429K -754K -2.82M n/a -503K n/a -667K -203K -1.98M -862K -2.31M -583K -4.25M 74K -3.84M -1.31M -7.18M -2.37M -7.04M -1.73M -6.25M
Financial Cash Flow
-2.79M 28.81M -117.95M 83.09M -20.12M 24.87M -232K 103K -202K -598K -57.11M -10.76M -15.58M -6.93M -9.01M -11.7M -137.99M -14.58M -2.1M -4.01M -527K -3.25M
Net Cash Flow
-13.46M -8.95M -103.1M 94.2M -11.06M -33.18M -27.38M -2.84M -622K -89.05M 1.72M 31.07M 32.09M -65.91M 6.57M 13.88M -102.04M -95.77M 104.73M 10.55M -10.95M -30.9M
Free Cash Flow
-11.81M -37.66M 14.96M 11.23M 8.27M -58.49M -25.52M -4.19M -111K -99.37M 43.19M -1.66M -8.33M -67.59M 25.32M 38.83M 12.08M -73.93M 163.14M 64.8M 22.22M -26.56M
Adj. Free Cash Flow
-15.87M -40.66M 10.57M 11.23M 3.16M -63.86M -30.71M -11.56M -7.9M -108.14M 33.16M -11.68M -19.45M -77.9M 15.76M 29.49M 1.83M -83.76M 152.72M 55.47M 12.2M -35.43M
Maintenance CapEx
-1.02M -1.04M -610.81K -934K -478K -1.31M -416K -1.94M -716K -964K -535K -24K -478K -483K -242K -1.91M -715.51K n/a n/a -867.44K n/a n/a
Growth CapEx
n/a n/a -34.2K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -58.49K -520K -705K -1.95M -950K -1.07M
Owner Earnings
-11.81M -37.66M 14.99M 11.23M 8.27M -58.49M -25.52M -4.19M -111K -99.37M 43.19M -1.66M -8.33M -67.59M 25.32M 38.83M 12.14M -73.41M 163.85M 66.76M 23.17M -25.49M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.