GoPro Announces Second Quarter 2017 Results

SAN MATEO, Calif., Aug. 3, 2017 /PRNewswire/ -- GoPro, Inc. (NASDAQ: GPRO) announced financial results for its second quarter ended June 30, 2017.

"GoPro is building momentum," said Founder and CEO Nicholas Woodman. "Strong demand combined with our cost management and margin initiatives contributed to GoPro's EBITDA positive performance in the second quarter. HERO6 and Fusion, our 5.2K spherical camera, are on course to launch later this year and we continue to track toward our goal of full-year, non-GAAP profitability in 2017."

Recent GoPro Highlights:

    --  QuikStories launched on July 27. The new GoPro app feature automatically
        pulls footage from a HERO5 camera and creates ready-to-share videos on
        your phone. QuikStories are polished, shareable videos featuring
        customizable music, filters, and effects. "We believe QuikStories is a
        game changer - it represents our biggest leap forward in ease-of-use
        since the invention of the GoPro, itself," said Founder and CEO Nicholas
        Woodman.
    --  Second Quarter revenue was $297 million, up 34% year-over-year and 36%
        quarter-over-quarter. Adjusted EBITDA was $5.1 million.
    --  Sharp focus on inventory and channel management resulted in a 39%
        reduction in inventory quarter-over-quarter; forward weeks of supply in
        the channel is down 25%. Both position us well for upcoming product
        launches.
    --  Global sell-thru of cameras increased 18% sequentially. Additionally,
        camera sell-thru above $300 was up 13% year-over-year, including 7% in
        EMEA and 194% in Japan. According to GfK, camera unit sales in Japan are
        up 164% and dollar sales are up 147% year-over-year in the second
        quarter.
    --  HERO5 Black was the best-selling digital image camera in the U.S. in the
        second quarter, according to The NPD Group's Retail Tracking Service.
    --  More than 50% of GoPro's revenue was generated in markets outside of the
        U.S. in the second quarter.
    --  Demand for GoPro was high on Amazon Prime Day (July 11). A HERO Session
        bundle sold more than ten-times the weekly run-rate; HERO5 Black was
        offered with no discount and moved the equivalent of a full week of
        normal sell-thru in just one day.
    --  The Quik mobile video editing app was installed 5.6 million times in the
        second quarter, a year-over-year increase of 84%. Second quarter monthly
        active users were up 112% year-over-year. China represents Quik's second
        largest user base globally. Capture App (now the GoPro App) total
        monthly shares in the second quarter were up over 30% year-over-year.
    --  GoPro gained 1.6 million new social media followers in the second
        quarter. Instagram followers were up 39% year-over-year to 13.7 million
        in the second quarter, with a 94% increase in international followers.
        Facebook video views of GoPro content reached 58.3 million in the first
        half of 2017, up almost 60% year-over-year. YouTube videos of GoPro
        content in the first half of 2017 have seen a 65% increase in median
        organic viewership per video year-over-year.
    --  GoPro was honored with the prestigious Red Dot design award, taking
        Best-of-the-Best in Product Design for both Karma and HERO5 Black.
    --  GoPro's drone, Karma, was the #2 selling drone brand in the U.S. in the
        second quarter, according to the NPD Group's Retail Tracking Service.

    Results Summary:


                                                       Three Months Ended June 30,

    ($ in thousands, except per share amounts)  2017                            2016   % Change
                                                ----                            ----   --------


    Revenue                                           $296,526                           $220,755               34.3%


    Gross margin

    GAAP                                       35.6%                            42.1%             (650) bps

    Non-GAAP                                   36.2%                            42.4%             (620) bps

    Operating loss

    GAAP                                             $(24,983)                        $(109,377)            (77.2)%

    Non-GAAP                                          $(9,250)                         $(89,298)            (89.6)%

    Net loss

    GAAP                                             $(30,536)                         $(91,767)            (66.7)%

    Non-GAAP                                         $(12,914)                         $(72,595)            (82.2)%

    Diluted net loss per share

    GAAP                                               $(0.22)                           $(0.66)            (66.7)%

    Non-GAAP                                           $(0.09)                           $(0.52)            (82.7)%

    Adjusted EBITDA                                     $5,120                          $(76,757)           (106.7)%

Business Outlook

GoPro is providing the following guidance:

    --  Third Quarter 2017
        --  Revenue of $300 million +/- $10 million
        --  GAAP and non-GAAP gross margin to be 37% +/- 1%
        --  GAAP operating expenses of between $131 million and $133 million
        --  Non-GAAP operating expenses of between $115 million and $117 million
        --  GAAP EPS to be $(0.24) +/- $0.05
        --  Non-GAAP EPS to be $(0.06) +/- $0.05
    --  2017
        --  GAAP operating expenses below $570 million
        --  Non-GAAP operating expenses below $495 million

Upcoming Event

Management will participate in an investor conference on September 7, 2017 in New York. GoPro will furnish a link to the webcast of this event on its investor relations website, http://investor.gopro.com.

Conference Call

GoPro management will host a conference call and live webcast for analysts and investors today at 2 p.m. Pacific Time (5 p.m. Eastern Time) to discuss the Company's financial results.

To listen to the live conference call, please dial toll free (877) 681-3376 or (719) 325-2452, access code 7396825, approximately 5 minutes prior to the start of the call. A live webcast of the conference call will be accessible on the "Events & Presentations" section of the Company's website at http://investor.gopro.com. The webcast will be recorded and the recording will be available on GoPro's website, http://investor.gopro.com, approximately two hours after the call and for 90 days thereafter.

About GoPro, Inc. (NASDAQ: GPRO)

GoPro makes it easy for people to celebrate and share experiences. We believe life is more meaningful when shared. We build cameras, software and accessories that help the world share itself in immersive and exciting ways.

GoPro, HERO, Karma, Quik, QuikStories and their respective logos are trademarks or registered trademarks of GoPro, Inc. in the United States and other countries. All other trademarks are the property of their respective owners. For more information, visit www.gopro.com or connect with GoPro on Facebook, Instagram, LinkedIn, Pinterest, Twitter, YouTube, and GoPro's The Inside Line.

For more information, visit www.gopro.com or connect with GoPro on Facebook, Instagram, LinkedIn, Pinterest, Twitter, YouTube, and GoPro's The Inside Line.

GoPro's Use of Social Media

GoPro announces material financial information using the Company's investor relations website, SEC filings, press releases, public conference calls and webcasts. GoPro may also use social media channels to communicate about the Company, its brand and other matters; these communications could be deemed material information. Investors and others are encouraged to review posts on GoPro's pages on Facebook, Instagram, LinkedIn, Pinterest, Twitter, YouTube, GoPro's investor relations website and The Inside Line.

Note Regarding Use of Non-GAAP Financial Measures

GoPro reports gross profit, gross margin, operating expenses, operating income (loss), net income (loss) and diluted net income (loss) per share in accordance with U.S. generally accepted accounting principles (GAAP) and on a non-GAAP basis. Additionally, GoPro reports non-GAAP adjusted EBITDA. Non-GAAP items exclude, where applicable, the effects of stock-based compensation, acquisition-related costs, restructuring costs, non-cash interest expense and the tax impact of these items. A reconciliation of preliminary GAAP financial measures to non-GAAP financial measures, as well as a description of items excluded from the calculation of non-GAAP financial measures, is presented in the financial statement portion of this release. GoPro also provides future estimated ranges of revenue, gross margin, operating expenses on a GAAP and non-GAAP basis and Adjusted EBITDA.

Note on Forward-looking Statements

This press release may contain projections or other forward-looking statements within the meaning of the Private Securities Litigation Reform Act. Forward-looking statements in this press release include, but are not limited to, expectations regarding our business outlook for the third quarter of 2017 and calendar year 2017. These statements involve risks and uncertainties, and actual events or results may differ materially. Among the important factors that could cause actual results to differ materially from those in the forward-looking statements are the risk that our reduction in operating expenses may impact our ability to meet our business objectives and achieve our revenue targets and may not result in the expected improvement in our profitability, the fact that our future growth depends in part on further penetrating our addressable market and also growing internationally, and we may not be successful in doing so; any inability to successfully manage frequent product introductions (including our 2017 roadmap for new hardware and software products including major new software features) and transitions, including managing our sales channel and inventory and accurately forecasting future sales; our reliance on third party suppliers, some of which are sole source suppliers, to provide components for our products; our dependence on sales of our cameras, mounts and accessories for substantially all of our revenue; the effect of a decrease in the sales or change in sales mix of these products; the effect of a decrease in sales during the holiday season; the fact that an economic downturn or economic uncertainty in our key U.S. and international markets may adversely affect consumer discretionary spending and demand for our products; any inability to anticipate consumer preferences and successfully develop and market desirable products; the risks associated with the entrance into the consumer drone market and the re-launch of our drone in February 2017; the effects of the highly competitive market in which we operate; the fact that we may not be able to achieve revenue growth or profitability in the future; risks related to inventory, purchase commitments and long-lived assets; difficulty in accurately predicting our future customer demand; the importance of maintaining the value and reputation of our brand; and other factors detailed in the Risk Factors section of our Annual Report on Form 10-K for the year ended December 31, 2016, which is on file with the Securities and Exchange Commission and as supplemented by Item 1A Risk Factors in our Quarterly Report on Form 10-Q for the quarter ended March 31, 2017. Additional information will also be set forth in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2017. These forward-looking statements speak only as of the date hereof or as of the date otherwise stated herein. GoPro disclaims any obligation to update these forward-looking statements.


                                                                                              GoPro, Inc.

                                                                      Preliminary Condensed Consolidated Statement of Operations

                                                                                              (unaudited)


                                                         Three months ended                                          Six months ended

    (in thousands, except
     per share data)                        June 30, 2017                   June 30, 2016                  June 30, 2017                 June 30, 2016
                                            -------------                   -------------                  -------------                 -------------


    Revenue                                                  $296,526                                              $220,755                                $515,140       $404,291

    Cost of revenue                               190,894                              127,753                                   340,942                     251,575
                                                  -------                              -------                                   -------                     -------

    Gross profit                                  105,632                               93,002                                   174,198                     152,716


    Operating expenses:

    Research and
     development                                   55,497                               93,049                                   121,663                     170,028

    Sales and marketing                            56,678                               84,888                                   124,534                     164,337

    General and
     administrative                                18,440                               24,442                                    41,199                      49,163
                                                   ------

    Total operating
     expenses                                     130,615                              202,379                                   287,396                     383,528
                                                  -------                              -------                                   -------                     -------

    Operating loss                               (24,983)                           (109,377)                                 (113,198)                   (230,812)

    Other income (expense):

    Interest expense                              (3,784)                               (516)                                  (4,598)                      (659)

    Other income, net                                 222                                1,176                                       383                       1,012
                                                      ---                                -----                                       ---                       -----

    Total other income
     (expense), net                               (3,562)                                 660                                   (4,215)                        353
                                                   ------                                  ---                                    ------                         ---

    Loss before income
     taxes                                       (28,545)                           (108,717)                                 (117,413)                   (230,459)

    Income tax expense
     (benefit)                                      1,991                             (16,950)                                   24,273                    (31,233)
                                                    -----                              -------                                    ------                     -------

    Net loss                                                $(30,536)                                            $(91,767)                             $(141,686)    $(199,226)
                                                             ========                                              ========                               =========      =========


    Net loss per share:

    Basic                                                     $(0.22)                                              $(0.66)                                $(1.02)       $(1.44)
                                                               ======                                                ======                                  ======         ======

    Diluted                                                   $(0.22)                                              $(0.66)                                $(1.02)       $(1.44)
                                                               ======                                                ======                                  ======         ======


    Weighted-average shares used to compute
     net loss per share:

    Basic                                         136,288                              138,942                                   139,575                     138,243

    Diluted                                       136,288                              138,942                                   139,575                     138,243


                                             GoPro, Inc.

                          Preliminary Condensed Consolidated Balance Sheets

                                             (unaudited)


    (in
     thousands)                        June 30,                December 31,
                                            2017                        2016
                                            ----                        ----


    Assets

    Current assets:

    Cash
     and
     cash
     equivalents                                    $149,755                            $192,114

     Marketable
     securities                                -                                25,839

     Accounts
     receivable,
     net                                  95,872                                164,553

    Inventory                            126,708                                167,192

    Prepaid
     expenses
     and
     other
     current
     assets                               29,515                                 38,115
                                          ------                                 ------

      Total
       current
       assets                            401,850                                587,813

     Property
     and
     equipment,
     net                                  71,833                                 76,509

     Intangible
     assets,
     net
     and
     goodwill                            175,460                                179,989

    Other
     long-
     term
     assets                               72,828                                 78,329
                                          ------                                 ------

      Total
       assets                                       $721,971                            $922,640
                                                    ========                            ========


    Liabilities and
     Stockholders' Equity

    Current liabilities:

     Accounts
     payable                                         $76,208                            $205,028

    Accrued
     liabilities                         151,317                                211,323

     Deferred
     revenue                              15,036                                 14,388


      Total
       current
       liabilities                       242,561                                430,739

    Long-
     term
     debt                                125,817                                      -

    Other
     long-
     term
     liabilities                          40,771                                 44,956
                                          ------                                 ------

      Total
       liabilities                       409,149                                475,695
                                         -------                                -------


    Stockholders' equity:

    Common
     stock
     and
     additional
     paid-
     in
     capital                             827,382                                757,226

     Treasury
     stock,
     at
     cost                              (113,613)                              (35,613)

     Accumulated
     deficit                           (400,947)                             (274,668)
                                        --------                               --------

      Total
       stockholders'
       equity                            312,822                                446,945
                                         -------                                -------

      Total
       liabilities
       and
       stockholders'
       equity                                       $721,971                            $922,640
                                                    ========                            ========


                                                                                               GoPro, Inc.

                                                                       Preliminary Condensed Consolidated Statement of Cash Flows

                                                                                               (unaudited)


                                                          Three months ended                                          Six months ended

    (in thousands)                           June 30, 2017                   June 30, 2016                   June 30, 2017                   June 30, 2016
                                             -------------                  -------------                  -------------                 -------------

    Operating activities:

    Net loss                                                 $(30,536)                                           $(91,767)                                 $(141,686)    $(199,226)

    Adjustments to reconcile net loss to net
     cash used in operating activities:

    Depreciation and
     amortization                                   11,467                               9,482                                    23,160                          17,804

    Stock-based
     compensation                                   11,235                              17,404                                    24,360                          33,135

    Excess tax benefit from
     stock-based
     compensation                                        -                              (227)                                        -                          (917)

    Deferred income taxes                              156                             (3,166)                                  (1,894)                       (13,494)

    Non-cash restructuring
     charges                                         1,834                                   -                                    2,800                               -

    Non-cash interest
     expense                                         1,530                                   -                                    1,530                               -

    Other                                            2,133                                 397                                     3,763                           1,162

    Net changes in
     operating assets and
     liabilities                                   (9,247)                             22,417                                  (61,399)                         82,811

    Net cash used in
     operating activities                         (11,428)                           (45,460)                                 (149,366)                        (78,725)
                                                   -------                             -------                                  --------                         -------


    Investing activities:

    Purchases of property
     and equipment, net                            (4,946)                            (3,973)                                 (10,112)                       (12,192)

    Maturities of
     marketable securities                               -                             19,279                                    14,160                          71,302

    Sale of marketable
     securities                                          -                              4,585                                    11,623                           6,791

    Acquisitions, net of
     cash acquired                                       -                           (59,313)                                         -                      (104,353)
                                                       ---                            -------                                       ---                       --------

    Net cash provided by
     (used in) investing
     activities                                    (4,946)                           (39,422)                                    15,671                        (38,452)
                                                    ------                             -------                                    ------                         -------


    Financing activities:

    Proceeds from issuance
     of common stock                                   591                                 620                                     6,629                           5,265

    Taxes paid related to
     net share settlement
     of equity awards                              (1,927)                              (318)                                  (8,210)                          (860)

    Proceeds from issuance
     of convertible senior
     notes                                         175,000                                   -                                  175,000                               -

    Prepayment of forward
     stock repurchase
     transaction                                  (78,000)                                  -                                 (78,000)                              -

    Excess tax benefit from
     stock-based
     compensation                                        -                                227                                         -                            917

    Payment of deferred
     acquisition-related
     consideration                                       -                              (594)                                     (75)                          (950)

    Payment of debt
     issuance costs                                (5,250)                              (136)                                  (5,250)                        (3,221)
                                                    ------

    Net cash provided by
     (used in) financing
     activities                                     90,414                               (201)                                   90,094                           1,151
                                                    ------                                ----                                    ------                           -----

    Effect of exchange rate
     changes on cash and
     cash equivalents                                  838                               (122)                                    1,242                           (134)
                                                       ---                                ----                                     -----                            ----

    Net increase (decrease)
     in cash and cash
     equivalents                                    74,878                            (85,205)                                  (42,359)                      (116,160)

    Cash and cash
     equivalents at
     beginning of period                            74,877                             248,717                                   192,114                         279,672
                                                    ------                             -------                                   -------                         -------

    Cash and cash
     equivalents at end of
     period                                                   $149,755                                             $163,512                                    $149,755       $163,512
                                                              ========                                             ========                                    ========       ========

GoPro, Inc.
Reconciliation of Preliminary GAAP to Non-GAAP Financial Measures

To supplement our unaudited selected financial data presented on a basis consistent with GAAP, we disclose certain non-GAAP financial measures, including non-GAAP gross profit, gross margin, operating expenses, operating income (loss), net income (loss), earnings (loss) per share and adjusted EBITDA. We also provide forecasts of non-GAAP gross margin, non-GAAP operating expenses, non-GAAP net income (loss) and non-GAAP diluted earnings per share. These non-GAAP measures are not in accordance with, nor serve as an alternative for GAAP. We believe that these non-GAAP measures have limitations in that they do not reflect all of the amounts associated with our GAAP results of operations. These non-GAAP measures should only be viewed in conjunction with corresponding GAAP measures.

In calculating non-GAAP financial measures, we exclude certain items to facilitate a review of the comparability of our core operating performance on a period-to-period basis. The excluded items represent stock-based compensation and other charges that we do not consider to be directly related to core operating performance. We use non-GAAP measures to evaluate the core operating performance of our business, for comparison with forecasts and strategic plans and for calculating return on investment. In addition, management's incentive compensation is determined using non-GAAP measures. Since we find these measures to be useful, we believe that investors benefit from seeing results reviewed by management in addition to seeing GAAP results. We believe that these non-GAAP measures, when read in conjunction with our GAAP financials, provide useful information to investors by facilitating:

    --  the comparability of our on-going operating results over the periods
        presented;
    --  the ability to identify trends in our underlying business; and
    --  the comparison of our operating results against analyst financial models
        and operating results of other public companies that supplement their
        GAAP results with non-GAAP financial measures.

The following are explanations of each type of adjustment that we incorporate into non-GAAP financial measures:

    --  Stock-based compensation expense relates to equity awards granted
        primarily to our workforce. We exclude stock-based compensation expense
        because we believe that the non-GAAP financial measures excluding this
        item provide meaningful supplemental information regarding operational
        performance. In particular, we note that companies calculate stock-based
        compensation expense for the variety of award types that they employ
        using different valuation methodologies and subjective assumptions.
        These non-cash charges are not factored into our internal evaluation of
        net income (loss) as we believe their inclusion would hinder our ability
        to assess core operational performance. We believe that excluding this
        expense provides greater visibility to the underlying performance of our
        business operations, facilitates comparison of our results with other
        periods, and may also facilitate comparison with the results of other
        companies in our industry.
    --  Acquisition-related costs include the amortization of acquired
        intangible assets (primarily consisting of acquired technology), the
        impairment of acquired intangible assets (if applicable), as well as
        third-party transaction costs incurred for legal and other professional
        services. These costs are not factored into our evaluation of potential
        acquisitions, or of our performance after completion of the
        acquisitions, because these costs are not related to our core operating
        performance or reflective of ongoing operating results in the period,
        and the frequency and amount of such costs are inconsistent and vary
        significantly based on the timing and magnitude of our acquisition
        transactions and the maturities of the businesses being acquired.
    --  Restructuring costs primarily include severance-related costs,
        stock-based compensation expenses and facilities consolidation charges
        recorded in connection with restructuring actions announced in the first
        and fourth quarters of 2016 and the first quarter of 2017. We believe
        that excluding these costs provides greater visibility to the underlying
        performance of our business operations, facilitates comparison of our
        results with other periods, and may also facilitate comparison with the
        results of other companies in our industry.
    --  Non-cash interest expense. In connection with issuance of the
        Convertible Senior Notes in April 2017, we are required to recognize
        non-cash interest expense in accordance with the authoritative
        accounting guidance for convertible debt that may be settled in cash. We
        exclude this incremental non-cash interest expense for purposes of
        calculating non-GAAP net income (loss). We believe that excluding
        non-cash interest expense provides greater visibility to the underlying
        performance of our business operations, facilitates comparison of our
        results with other periods, and may also facilitate comparison with the
        results of other companies in our industry.
    --  Income tax adjustments. Beginning in the first quarter of 2017, we have
        implemented a cash-based non-GAAP tax expense approach (based upon
        expected annual cash payments for income taxes) for evaluating operating
        performance as well as for planning and forecasting purposes. This
        non-GAAP tax approach eliminates the effects of period specific items,
        which can vary in size and frequency and does not necessarily reflect
        our long-term operations. Historically, we computed a non-GAAP tax rate
        based on non-GAAP pre-tax income on a quarterly basis, which considered
        the income tax effects of the adjustments above.
    --  Adjusted EBITDA excludes the amortization of point-of-purchase (POP)
        display assets because it is a non-cash charge, and is similar to the
        depreciation of property and equipment and amortization of acquired
        intangible assets.

                                                                                                     GoPro, Inc.

                                                                          Reconciliation of Preliminary GAAP to Non-GAAP Financial Measures

                                                                                                     (unaudited)


    Reconciliations of non-GAAP financial measures are set forth below:


                                                                Three months ended                                          Six months ended

    (in thousands, except per
     share data)                                   June 30, 2017                  June 30, 2016                   June 30, 2017                  June 30, 2016
                                                   -------------                  -------------                   -------------                  -------------


    GAAP net loss                                                  $(30,536)                                            $(91,767)                              $(141,686)    $(199,226)

    Stock-based compensation:

    Cost of revenue                                          415                                  412                                        910                         769

    Research and development                               5,390                                7,086                                     11,072                      13,096

    Sales and marketing                                    1,995                                3,679                                      4,686                       6,883

    General and administrative                             3,435                                6,227                                      7,692                      12,387
                                                           -----                                -----                                      -----                      ------

    Total stock-based
     compensation                                         11,235                               17,404                                     24,360                      33,135


    Acquisition-related costs:

    Cost of revenue                                        1,195                                  222                                      2,430                         444

    Research and development                                 946                                2,218                                      2,082                       3,503

    Sales and marketing                                        -                                   -                                         -                         22

    General and administrative                                 1                                  235                                       (22)                      1,104
                                                             ---                                                                            ---                       -----

    Total acquisition-related
     costs                                                 2,142                                2,675                                      4,490                       5,073


    Restructuring costs:

    Cost of revenue                                           25                                    -                                       418                         364

    Research and development                               1,702                                    -                                     7,381                       2,655

    Sales and marketing                                      361                                    -                                     5,603                       2,678

    General and administrative                               268                                    -                                     1,409                         811
                                                             ---                                  ---                                     -----                         ---

    Total restructuring costs                              2,356                                    -                                    14,811                       6,508


    Non-cash interest expense                              1,530                                    -                                     1,530                           -

    Income tax adjustments                                   359                                (907)                                    20,798                     (4,825)


    Non-GAAP net loss                                              $(12,914)                                            $(72,595)                               $(75,697)    $(159,335)
                                                                    ========                                              ========                                 ========      =========


    Non-GAAP diluted net loss
     per share                                                       $(0.09)                                              $(0.52)                                 $(0.54)       $(1.15)
                                                                      ======                                                ======                                   ======         ======



                                                                Three months ended                                          Six months ended

    (dollars in thousands)                         June 30, 2017                  June 30, 2016                   June 30, 2017                  June 30, 2016
                                                   -------------                  -------------                   -------------                  -------------

    GAAP gross profit                                               $105,632                                               $93,002                                 $174,198       $152,716

    Stock-based compensation                                 415                                  412                                        910                         769

    Acquisition-related costs                              1,195                                  222                                      2,430                         444

    Restructuring costs                                       25                                    -                                       418                         364
                                                             ---                                  ---                                       ---                         ---

    Non-GAAP gross profit                                           $107,267                                               $93,636                                 $177,956       $154,293
                                                                    ========                                               =======                                 ========       ========


    GAAP gross profit as a % of
     revenue                                               35.6%                               42.1%                                     33.8%                      37.8%

    Stock-based compensation                                 0.1                                  0.2                                        0.2                         0.2

    Acquisition-related costs                                0.4                                  0.1                                        0.4                         0.1

    Restructuring costs                                      0.1                                    -                                       0.1                         0.1
                                                             ---                                  ---                                       ---                         ---

    Non-GAAP gross profit as a
     % of revenue                                          36.2%                               42.4%                                     34.5%                      38.2%
                                                            ====                                 ====                                       ====                        ====


    GAAP operating expenses                                         $130,615                                              $202,379                                 $287,396       $383,528

    Stock-based compensation                            (10,820)                            (16,992)                                   (23,450)                   (32,366)

    Acquisition-related costs                              (947)                             (2,453)                                   (2,060)                    (4,629)

    Restructuring costs                                  (2,331)                                   -                                  (14,393)                    (6,144)
                                                          ------                                  ---

    Non-GAAP operating expenses                                     $116,517                                              $182,934                                 $247,493       $340,389
                                                                    ========                                              ========                                 ========       ========


    GAAP operating loss                                            $(24,983)                                           $(109,377)                              $(113,198)    $(230,812)

    Stock-based compensation                              11,235                               17,404                                     24,360                      33,135

    Acquisition-related costs                              2,142                                2,675                                      4,490                       5,073

    Restructuring costs                                    2,356                                    -                                    14,811                       6,508
                                                           -----                                  ---                                    ------                       -----

    Non-GAAP operating loss                                         $(9,250)                                            $(89,298)                               $(69,537)    $(186,096)
                                                                     =======                                              ========                                 ========      =========



                                                                Three months ended                                          Six months ended

    (in thousands)                                 June 30, 2017                  June 30, 2016                   June 30, 2017                  June 30, 2016
                                                   -------------                  -------------                   -------------                  -------------

    GAAP net loss                                                  $(30,536)                                            $(91,767)                              $(141,686)    $(199,226)

    Income tax expense (benefit)                           1,991                             (16,950)                                     24,273                    (31,233)

    Interest expense (income),
     net                                                   3,652                                  117                                      4,413                       (217)

    Depreciation and
     amortization                                         11,467                                9,482                                     23,160                      17,805

    POP display amortization                               4,955                                4,957                                     10,120                       9,700

    Stock-based compensation                              11,235                               17,404                                     24,360                      33,135

    Restructuring costs                                    2,356                                    -                                    14,811                       6,508
                                                           -----                                  ---                                    ------                       -----

    Adjusted EBITDA                                                   $5,120                                             $(76,757)                               $(40,549)    $(163,528)
                                                                      ======                                              ========                                 ========      =========

Reconciliations of non-GAAP financial measures for business outlook are set forth below:


    (in thousands)             Q3 2017                      Full year 2017
                               -------                      --------------

    GAAP operating
     expenses                         $ 130,000 - $ 133,000                 $570,000

    Estimated adjustments for:

    Stock-based
     compensation                                    13,500          55,000

    Acquisition-related
     costs                                            1,500           4,000

    Restructuring costs                               1,000          16,000

    Non-GAAP operating
     expenses                         $ 115,000 - $ 117,000                 $495,000
                                      =====================                 ========


                               Q3 2017
                               -------

    GAAP net loss per
     share                              $ (0.29) - $ (0.19)

    Estimated adjustments for:

    Stock-based
     compensation                                      0.10

    Acquisition-related
     costs                                             0.02

    Restructuring costs                                0.01

    Non-cash interest
     expense                                           0.01

    Income tax adjustments                             0.04

    Non-GAAP net loss per
     share                              $ (0.11) - $ (0.01)
                                         ==================

View original content:http://www.prnewswire.com/news-releases/gopro-announces-second-quarter-2017-results-300499374.html

SOURCE GoPro, Inc.