Operating Data

GoPro Inc

GoPro Inc (GPRO)

$4.31
0.18 (+4.36%)
Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Actual
2017
Actual
2018
Actual
2019
Actual
2020
Projected
2021
Projected
2022
Projected
2023
Projected
2024
Projected
Revenue 985.701,394.201,619.971,185.481,179.741,148.341,194.651,257.771,324.231,394.201,467.861,545.42
Revenue (%)
EBITDA 103.40198.8981.57-333.53-121.25-53.9326.43-19.96-21.01-22.12-23.29-24.52
EBITDA (%)
EBIT 91.40180.9952.58-375.17-162.73-88.990.16-49.73-52.36-55.12-58.04-61.10
EBIT (%)
Depreciation 12.0017.9028.9841.6441.4835.0626.2729.7731.3533.0034.7536.58
Depreciation (%)




EBIT (Operating profit)(Operating income)(Operating earning) = GROSS MARGIN (REVENUE - COGS) - OPERATING EXPENSES (R&D, RENT)
EBIT = (1*) (2*) -> operating process (leverage -> interest -> EBT -> tax -> net Income)
EBITDA = GROSS MARGIN (REVENUE - COGS) - OPERATING EXPENSES (R&D, RENT) + Depreciation + amortization
EBITA = (1*) (2*) (3*) (4*) company's CURRENT operating profitability (i.e., how much profit it makes with its present assets and its operations on the products it produces and sells, as well as providing a proxy for cash flow) -> performance of a company
(1*) discounting the effects of interest payments from different forms of financing (by ignoring interest payments),
(2*) political jurisdictions (by ignoring tax), collections of assets (by ignoring depreciation of assets), and different takeover histories (by ignoring amortization often stemming from goodwill)
(3*) collections of assets (by ignoring depreciation of assets)
(4*) different takeover histories (by ignoring amortization often stemming from goodwill)