GoPro Announces Second Quarter 2018 Results

SAN MATEO, Calif., Aug. 2, 2018 /PRNewswire/ -- GoPro, Inc. (NASDAQ: GPRO) announced financial results for its second quarter ended June 30, 2018.

"GoPro is executing," said founder and CEO Nicholas Woodman. "We are on track; sell-through is solid in all regions indicating strong demand, and we believe GoPro will be profitable in the second half of 2018. Our plan is to exit the year with an improved margin profile we believe translates into a profitable 2019."

Recent GoPro Highlights

    --  Revenue for Q2 2018 was $283 million, down 5% year-over-year and up 40%
        quarter-over-quarter.
    --  GAAP gross margin for the quarter was 29%, up from 22% in Q1 2018.
        Non-GAAP gross margin for the quarter was 31%, up from 24% in Q1 2018.
    --  Q2 2018 GAAP net loss of $37 million represents a 51% sequential
        improvement- resulting in a $0.27 loss per share and a non-GAAP net loss
        of $21 million, or $0.15 loss per share.
    --  Cash and investments totaled $140 million at the end of Q2 2018.
    --  Inventory decreased by $47 million from Q1 2018, GoPro's lowest level
        since Q2 2014.
    --  GoPro reduced GAAP operating expenses by $16 million, or 13%,
        year-over-year. GoPro reduced non-GAAP operating expenses by $13
        million, or 11% year-over-year. In 2018, GoPro is targeting non-GAAP
        operating expenses below $400 million.
    --  HERO5 Black sold more than four million units since its launch in 2016 -
        making it the best-selling GoPro of all time, achieving the record three
        months sooner than the previous record holder, HERO4 Silver.
    --  In the US, GoPro held 97% dollar share of the action camera category.
        The top five cameras sold by unit volume were all GoPros in Q2 2018
        according to the NPD Group.
    --  In the US, Fusion captured 48% dollar share of the spherical camera
        market according to the NPD Group.
    --  In Europe, GoPro held four of the top five selling action cameras in Q2
        2018 according to GfK.
    --  In Asia, GoPro held four of the top five selling action cameras. In
        Japan, GoPro's share of the action camera market increased to 58% by
        unit volume. In Korea, sell-through grew by 22% by dollar volume
        year-over-year according to GfK.
    --  'Plus' subscription service has 160,000 active paying subscribers at the
        end of Q2 2018, up 9% quarter-over-quarter.
    --  Social followers increased by more than 760,000 to more than 36 million
        across all platforms, driven primarily by quarter-over-quarter increases
        on YouTube and Instagram.
    --  Ty Ahmad-Taylor was appointed to GoPro's Board of Directors. Mr.
        Ahmad-Taylor brings decades of experience in the media and consumer
        electronics industries and is currently Vice President of Product
        Marketing at Facebook.
    --  For the 18th straight quarter, GoPro is the number one selling camera by
        unit volume in North America. In Q2 2018, GoPro sold its 30 millionth
        camera since the first HD Hero in 2009.


    Results Summary:


                               Three months ended June 30,

    ($ in
     thousands,
     except per
     share amounts)   2018                     2017              % Change
                      ----                     ----              --------

    Revenue                 $282,677                                        $296,526              (4.7)%

    Gross margin

    GAAP             29.5%                                 35.6%                     (610) bps

    Non-GAAP         30.8%                                 36.2%                     (540) bps

    Operating loss

    GAAP                   $(30,836)                                      $(24,983)            (23.4)%

    Non-GAAP               $(16,719)                                       $(9,250)            (80.7)%

    Net loss

    GAAP                   $(37,269)                                      $(30,536)            (22.0)%

    Non-GAAP               $(20,843)                                      $(12,914)            (61.4)%

    Diluted net
     loss per share

    GAAP                     $(0.27)                                        $(0.22)            (22.7)%

    Non-GAAP                 $(0.15)                                        $(0.09)            (66.7)%

    Adjusted EBITDA         $(8,697)                                         $5,120            (269.9)%

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 (800) 406-5345 or (719) 457-2644, access code 7705510, 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. A recording of the webcast 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 helps the world celebrate and 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.

For more information, visit www.gopro.com. GoPro users can submit their photos, raw clips and video edits to GoPro Awards for social stoke, GoPro gear and cash prizes. Learn more at www.gopro.com/awards. Connect with GoPro on Facebook, Instagram, LinkedIn, Pinterest, Twitter, YouTube, and GoPro's blog 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. When planning, forecasting and analyzing gross margin, operating expenses and tax expense for future periods, GoPro does so primarily on a non-GAAP basis without preparing a GAAP analysis as that would require estimates for reconciling items which are inherently difficult to predict with reasonable accuracy.

Note on Forward-looking Statements

This press release may contain projections or other forward-looking statements within the meaning Section 27A of the Private Securities Litigation Reform Act. Words such as "anticipate," "believe," "estimate," "expect," "intend," "should," "will" and variations of these terms or the negative of these terms and similar expressions are intended to identify these forward-looking statements. Forward-looking statements in this presentation may include, but are not limited to, expectations regarding our business outlook for 2018 and our ability to address the industry-wide shortage in supply of passive components. 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 growing internationally, and we may not be successful in doing so; any inability to successfully manage frequent product introductions (including roadmap for new hardware and software products) 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; the effects of the industry-wide shortage of passive components; our dependence on sales of our cameras, mounts and accessories for substantially all of our revenue (and the effects of changes in the sales mix or decrease in demand for these products) and; the effects 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; 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, 2017 and Quarterly Report on Form 10-Q for the quarter ended March 31, 2018, and as updated in future filings with the SEC including the Quarterly Report on Form 10-Q for the quarter ended June 30, 2018, each of which are on file with the Securities and Exchange Commission. 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 June 30,                                   Six months ended June 30,

    (in thousands, except
     per share data)                            2018                     2017                      2018                               2017
                                                ----                     ----                      ----                               ----

    Revenue                                             $282,677                                          $296,526                             $485,023       $515,140

    Cost of revenue                          199,308                              190,894                               356,738                  340,942
                                             -------                              -------                               -------                  -------

    Gross profit                              83,369                              105,632                               128,285                  174,198


    Operating expenses:

    Research and
     development                              38,225                               55,497                                89,204                  121,663

    Sales and marketing                       60,256                               56,678                               109,426                  124,534

    General and
     administrative                           15,724                               18,440                                35,230                   41,199
                                              ------

      Total operating
       expenses                              114,205                              130,615                               233,860                  287,396
                                             -------                              -------                               -------                  -------

    Operating loss                          (30,836)                            (24,983)                            (105,575)                (113,198)

    Other income (expense):

    Interest expense                         (4,621)                             (3,784)                              (9,188)                 (4,598)

    Other income, net                        (1,106)                                 222                                 (929)                     383
                                              ------                                  ---                                  ----                      ---

      Total other expense,
       net                                   (5,727)                             (3,562)                             (10,117)                 (4,215)
                                              ------                               ------                               -------                   ------

    Loss before income
     taxes                                  (36,563)                            (28,545)                            (115,692)                (117,413)

    Income tax (benefit)
     expense                                     706                                1,991                               (2,076)                  24,273
                                                 ---                                -----                                ------                   ------

    Net loss                                           $(37,269)                                        $(30,536)                          $(113,616)    $(141,686)
                                                        ========                                          ========                            =========      =========


    Net loss per share:

    Basic                                                $(0.27)                                          $(0.22)                             $(0.82)       $(1.02)
                                                          ======                                            ======                               ======         ======

    Diluted                                              $(0.27)                                          $(0.22)                             $(0.82)       $(1.02)
                                                          ======                                            ======                               ======         ======


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

    Basic                                    139,166                              136,288                               138,515                  139,575

    Diluted                                  139,166                              136,288                               138,515                  139,575


                                             GoPro, Inc.

                          Preliminary Condensed Consolidated Balance Sheets

                                             (unaudited)


    (in
     thousands)                        June 30,                December 31,
                                            2018                        2017
                                            ----                        ----

    Assets

    Current assets:

    Cash
     and
     cash
     equivalents                                    $114,843                            $202,504

     Marketable
     securities                           24,951                                 44,886

     Accounts
     receivable,
     net                                 116,573                                112,935

    Inventory                             86,095                                150,551

    Prepaid
     expenses
     and
     other
     current
     assets                               37,657                                 62,811
                                          ------                                 ------

      Total
       current
       assets                            380,119                                573,687

     Property
     and
     equipment,
     net                                  56,566                                 68,587

     Intangible
     assets,
     net
     and
     goodwill                            164,970                                170,958

    Other
     long-
     term
     assets                               23,900                                 37,014
                                          ------                                 ------

      Total
       assets                                       $625,555                            $850,246
                                                    ========                            ========


    Liabilities and
     Stockholders' Equity

    Current liabilities:

     Accounts
     payable                                        $110,415                            $138,257

    Accrued
     liabilities                         129,854                                213,030

     Deferred
     revenue                              15,279                                 19,244


      Total
       current
       liabilities                       255,548                                370,531

    Long-
     term
     debt                                134,416                                130,048

    Other
     long-
     term
     liabilities                          47,876                                 50,962
                                          ------                                 ------

      Total
       liabilities                       437,840                                551,541


    Stockholders' equity:

    Common
     stock
     and
     additional
     paid-
     in
     capital                             874,939                                854,452

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

     Accumulated
     deficit                           (573,611)                             (442,134)
                                        --------                               --------

      Total
       stockholders'
       equity                            187,715                                298,705
                                         -------                                -------

      Total
       liabilities
       and
       stockholders'
       equity                                       $625,555                            $850,246
                                                    ========                            ========


                                                                                               GoPro, Inc.

                                                                       Preliminary Condensed Consolidated Statement of Cash Flows

                                                                                               (unaudited)


                                                   Three months ended June 30,                                   Six months ended June 30,

    (in thousands)                              2018                     2017                      2018                               2017
                                                ----                     ----                      ----                               ----

    Operating activities:

    Net loss                                           $(37,269)                                        $(30,536)                          $(113,616)    $(141,686)

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

    Depreciation and
     amortization                              9,173                               11,467                                18,080                   23,160

    Stock-based
     compensation                             10,011                               11,235                                20,834                   24,360

    Deferred income taxes                       (32)                                 156                                 (625)                 (1,894)

    Non-cash restructuring
     charges                                     323                                1,834                                 3,256                    2,800

    Non-cash interest
     expense                                   2,018                                1,530                                 3,952                    1,530

    Other                                      (839)                               2,133                                 (567)                   3,763

    Net changes in
     operating assets and
     liabilities                              15,567                              (9,247)                             (29,474)                (61,399)

      Net cash used in
       operating activities                  (1,048)                            (11,428)                             (98,160)               (149,366)


    Investing activities:

    Purchases of property
     and equipment, net                         (96)                             (4,946)                              (6,878)                (10,112)

    Purchases of marketable
     securities                                    -                                   -                             (14,896)                       -

    Maturities of
     marketable securities                    15,000                                    -                               35,000                   14,160

    Sale of marketable
     securities                                    -                                   -                                    -                  11,623

      Net cash provided by
       (used in) investing
       activities                             14,904                              (4,946)                               13,226                   15,671


    Financing activities:

    Proceeds from issuance
     of common stock                             215                                  591                                 3,425                    6,629

    Taxes paid related to
     net share settlement
     of equity awards                        (1,350)                             (1,927)                              (3,752)                 (8,210)

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

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

    Payment of deferred
     acquisition-related
     consideration                           (2,450)                                   -                              (2,450)                    (75)

    Payment of credit
     facility issuance
     costs                                         -                             (5,250)                                    -                 (5,250)

      Net cash provided by
       (used in) financing
       activities                            (3,585)                              90,414                               (2,777)                  90,094

    Effect of exchange rate
     changes on cash and
     cash equivalents                          (415)                                 838                                    50                    1,242

      Net change in cash and
       cash equivalents                        9,856                               74,878                              (87,661)                (42,359)

    Cash and cash
     equivalents at
     beginning of period                     104,987                               74,877                               202,504                  192,114
                                             -------                               ------                               -------                  -------

    Cash and cash
     equivalents at end of
     period                                             $114,843                                          $149,755                             $114,843       $149,755
                                                        ========                                          ========                             ========       ========

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), diluted net income (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 net income (loss) per share. We use these non-GAAP financial measures to help us understand and evaluate our core operating performance and trends, to prepare and approve our annual budget, and to develop short-term and long-term operational plans. Our management uses, and believes that investors benefit from referring to, these non-GAAP financial measures in assessing our operating results. These non-GAAP financial measures should not be considered in isolation from, or as an alternative to, the measures prepared in accordance with GAAP, and are not based on any comprehensive set of accounting rules or principles. 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.

These non-GAAP financial measures have limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP. Some of these limitations are:

    --  adjusted EBITDA does not reflect tax payments that reduce cash available
        to us;
    --  adjusted EBITDA excludes depreciation and amortization and, although
        these are non-cash charges, the property and equipment being depreciated
        and amortized often will have to be replaced in the future, and adjusted
        EBITDA does not reflect any cash capital expenditure requirements for
        such replacements;
    --  adjusted EBITDA excludes the amortization of POP display assets because
        it is a non-cash charge, and is treated similarly to depreciation of
        property and equipment and amortization of acquired intangible assets;
    --  adjusted EBITDA and non-GAAP net income (loss) exclude the impairment of
        intangible assets because it is a non-cash charge that is inconsistent
        in amount and frequency;
    --  adjusted EBITDA and non-GAAP net income (loss) exclude restructuring
        costs which 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, first quarter of 2017 and first quarter of 2018. These
        expenses were tied to unique circumstances related to organizational
        restructuring, do not reflect expected future operating expenses and do
        not contribute to a meaningful evaluation of current operating
        performance or comparisons to the operating performance in other
        periods;
    --  adjusted EBITDA and non-GAAP net income (loss) exclude stock-based
        compensation expense related 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;
    --  non-GAAP net income (loss) excludes acquisition-related costs including
        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;
    --  non-GAAP net income (loss) excludes non-cash interest expense. In
        connection with the 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;
    --  non-GAAP net income (loss) includes income tax adjustments. Beginning in
        the first quarter of 2017, we 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; and
    --  other companies may calculate these non-GAAP financial measures
        differently than we do, limiting their usefulness as comparative
        measures.


                                                                                                     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 June 30,                          Six months ended June 30,

    (in thousands, except per
     share data)                                      2018                      2017                      2018                      2017
                                                      ----                      ----                      ----                      ----

    GAAP net loss                                            $(37,269)                                         $(30,536)                    $(113,616)    $(141,686)

    Stock-based compensation:

    Cost of revenue                                    490                                   415                                    872               910

    Research and development                         4,960                                 5,390                                  9,965            11,072

    Sales and marketing                              2,313                                 1,995                                  5,060             4,686

    General and
     administrative                                  2,248                                 3,435                                  4,937             7,692
                                                     -----                                 -----                                  -----             -----

      Total stock-based
       compensation                                 10,011                                11,235                                 20,834            24,360


    Acquisition-related costs:

    Cost of revenue                                  3,334                                 1,195                                  5,989             2,430

    Research and development                             -                                  946                                      -            2,082

    General and
     administrative                                      -                                    1                                      3              (22)
                                                       ---                                                                        ---

      Total acquisition-
       related costs                                 3,334                                 2,142                                  5,992             4,490


    Restructuring costs:

    Cost of revenue                                      3                                    25                                  1,242               418

    Research and development                           145                                 1,702                                  9,744             7,381

    Sales and marketing                                229                                   361                                  3,847             5,603

    General and
     administrative                                    395                                   268                                  2,677             1,409
                                                       ---                                   ---                                  -----             -----

      Total restructuring costs                        772                                 2,356                                 17,510            14,811


    Non-cash interest expense                        2,018                                 1,530                                  3,952             1,530

    Income tax adjustments                             291                                   359                                (2,879)           20,798


    Non-GAAP net loss                                        $(20,843)                                         $(12,914)                     $(68,207)     $(75,697)
                                                              ========                                           ========                       ========       ========


    GAAP shares for diluted
     net loss per share                            139,166                               136,288                                138,515           139,575

        Add: dilutive shares                             -                                    -                                     -                -

    Non-GAAP shares for
     diluted net loss per
     share                                         139,166                               136,288                                138,515           139,575
                                                   =======                               =======                                =======           =======


    Non-GAAP diluted net
     loss per share                                            $(0.15)                                           $(0.09)                       $(0.49)       $(0.54)
                                                                ======                                             ======                         ======         ======



                                                  Three months ended June 30,                          Six months ended June 30,

    (dollars in thousands)                            2018                      2017                      2018                      2017
                                                      ----                      ----                      ----                      ----

    GAAP gross profit                                          $83,369                                           $105,632                       $128,285       $174,198

    Stock-based compensation                           490                                   415                                    872               910

    Acquisition-related costs                        3,334                                 1,195                                  5,989             2,430

    Restructuring costs                                  3                                    25                                  1,242               418
                                                       ---                                   ---                                  -----               ---

    Non-GAAP gross profit                                      $87,196                                           $107,267                       $136,388       $177,956
                                                               =======                                           ========                       ========       ========


    GAAP gross profit as a %
     of revenue                                      29.5%                                35.6%                                 26.4%            33.8%

    Stock-based compensation                           0.2                                   0.1                                    0.2               0.2

    Acquisition-related costs                          1.1                                   0.4                                    1.2               0.4

    Restructuring costs                                  -                                  0.1                                    0.3               0.1
                                                       ---                                  ---                                    ---               ---

    Non-GAAP gross profit as
     a % of revenue                                  30.8%                                36.2%                                 28.1%            34.5%
                                                      ====                                  ====                                   ====              ====


    GAAP operating expenses                                   $114,205                                           $130,615                       $233,860       $287,396

    Stock-based compensation                       (9,521)                             (10,820)                              (19,962)         (23,450)

    Acquisition-related costs                            -                                (947)                                   (3)          (2,060)

    Restructuring costs                              (769)                              (2,331)                              (16,268)         (14,393)
                                                      ----                                ------                                -------           -------

    Non-GAAP operating
     expenses                                                 $103,915                                           $116,517                       $197,627       $247,493
                                                              ========                                           ========                       ========       ========


    GAAP operating loss                                      $(30,836)                                         $(24,983)                    $(105,575)    $(113,198)

    Stock-based compensation                        10,011                                11,235                                 20,834            24,360

    Acquisition-related costs                        3,334                                 2,142                                  5,992             4,490

    Restructuring costs                                772                                 2,356                                 17,510            14,811
                                                       ---                                 -----                                 ------            ------

    Non-GAAP operating loss                                  $(16,719)                                          $(9,250)                     $(61,239)     $(69,537)
                                                              ========                                            =======                       ========       ========



                                                  Three months ended June 30,                          Six months ended June 30,

    (in thousands)                                    2018                      2017                      2018                      2017
                                                      ----                      ----                      ----                      ----

    GAAP net loss                                            $(37,269)                                         $(30,536)                    $(113,616)    $(141,686)

    Income tax (benefit)
     expense                                           706                                 1,991                                (2,076)           24,273

    Interest expense, net                            4,299                                 3,652                                  8,511             4,413

    Depreciation and
     amortization                                    9,173                                11,467                                 18,080            23,160

    POP display amortization                         3,611                                 4,955                                  7,523            10,120

    Stock-based compensation                        10,011                                11,235                                 20,834            24,360

    Restructuring costs                                772                                 2,356                                 17,510            14,811
                                                       ---                                 -----                                 ------            ------

    Adjusted EBITDA                                           $(8,697)                                            $5,120                      $(43,234)     $(40,549)
                                                               =======                                             ======                       ========       ========

View original content with multimedia:http://www.prnewswire.com/news-releases/gopro-announces-second-quarter-2018-results-300691372.html

SOURCE GoPro, Inc.