GoPro, Inc. Ratios

Ratios Dec2012 Dec2013 Dec2014 Dec2015 Dec2016 Dec2017 Dec2018 Dec2019 Dec2020 Dec2021 Dec2022 Dec2023 Dec2024
Profitability
Gross Margin 43.25%36.70%44.99%41.56%38.96%32.59%31.47%34.55%35.26%41.09%37.20%32.18%33.85%
EBT Margin 10.12%9.27%12.98%3.25%-31.65%-14.95%-9.38%-1.60%-6.95%7.76%3.15%-6.74%-16.61%
EBIT Margin 10.19%10.01%13.42%3.38%-31.46%-13.86%-8.18%-0.20%-4.13%9.75%3.56%-7.51%-16.85%
EBITDA Margin 10.19%10.01%13.42%3.38%-31.46%-13.86%-8.18%-0.20%-4.13%9.75%3.56%-7.51%-16.85%
Operating Margin 10.19%10.01%13.42%3.38%-31.46%-13.86%-8.18%-0.20%-4.13%9.75%3.56%-7.51%-16.85%
Net Margin -15.20%4.68%8.17%2.23%-35.34%-15.50%-9.49%-1.23%-7.49%31.97%2.64%-5.29%-53.94%
FCF Margin -1.79%8.54%5.00%6.57%-12.77%-5.16%-4.65%-2.74%9.97%19.26%0.21%-3.42%-16.12%
Efficiency
Inventory Average 132.51M170.63M177.71M158.87M133.50M130.35M121.08M92.16M106.77M116.70M113.49M
Assets Average 678.68M1,010.33M1,012.81M886.44M774.30M745.58M782.10M1,015.64M1,168.40M1,022.44M755.81M
Equity Average -42.55M317.92M706.62M609.49M372.82M255.41M222.82M224.77M415.97M613.74M583.70M353.77M
Invested Capital -79.74M54.93M641.20M772.03M446.94M428.75M351.10M382.34M434.19M727.20M752.58M648.46M244.90M
Asset Utilization Ratio 2.051.601.171.331.481.601.141.140.940.981.06
Leverage & Solvency
Interest Coverage Ratio 34.76-124.66-11.97-5.03-0.12-1.824.946.24-16.06-40.56
Debt to Equity -21.170.61
Debt Ratio 0.260.17
Equity Ratio -0.010.700.700.480.350.300.290.280.490.570.570.28
Times Interest Earned 34.76-124.66-11.97-5.03-0.12-1.824.946.24-16.06-40.56
Dividends & Payouts
FCF Payout Ratio -12.45
Valuation
Enterprise Value -36.48M-101.41M7,529.37M2,002.74M1,006.37M857.52M438.49M510.83M922.55M1,069.40M409.18M281.00M65.88M
Market Capitalization 7,951.63M2,476.80M1,224.32M1,104.91M636.00M675.98M1,248.20M1,608.32M776.52M527.58M168.69M
Return Ratios
Return on Sales 0.06%0.06%0.09%0.02%-0.35%-0.16%-0.09%-0.01%-0.07%0.32%0.03%-0.05%-0.54%
Return on Capital Employed 0.45%0.08%-0.64%-0.32%-0.20%-0.01%-0.07%0.21%0.04%-0.10%-0.34%
Return on Invested Capital -5.28%0.38%0.05%0.00%0.04%-0.08%
Return on Assets 0.19%0.04%-0.41%-0.21%-0.14%-0.02%-0.09%0.37%0.02%-0.05%-0.57%
Return on Equity -1.42%0.40%0.05%-0.69%-0.49%-0.43%-0.07%-0.30%0.89%0.05%-0.09%-1.22%