GoPro, Inc.【GPRO】 業績推移・財務諸表

機能の使い方
(単位:千ドル) 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 3Q20 4Q20 1Q21 2Q21 3Q21 4Q21 1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 3Q24 4Q24 1Q25 2Q25 3Q25 4Q25
売上高 244,605 279,971 633,913 363,109 419,919 400,340 436,603 183,536 220,755 240,569 540,621 218,614 296,526 329,805 334,796 202,346 282,677 285,936 377,378 242,708 292,429 131,169 528,345 119,400 134,246 280,507 357,772 203,680 249,586 316,669 391,149 216,705 250,685 305,130 321,021 174,720 241,020 294,299 295,420 155,469 186,224 258,898 200,882 134,308 152,643 162,918 201,642
売上成長率(%) - - - - -32 -13.6 -18.0 -37.1 0.4
売上原価 141,736 155,932 330,100 199,376 225,579 213,710 308,092 123,822 127,753 143,500 328,486 150,048 190,894 199,259 255,010 157,430 199,308 194,904 235,261 162,361 190,244 102,737 326,520 80,973 93,554 181,195 221,689 124,984 150,304 178,616 230,075 126,229 154,681 189,085 216,718 122,218 165,248 200,095 194,325 102,431 129,514 167,052 131,181 91,159 97,980 105,751 137,486
売上総利益 102,869 124,039 303,813 163,733 194,340 186,630 128,511 59,714 93,002 97,069 212,135 68,566 105,632 130,546 79,786 44,916 83,369 91,032 142,117 80,347 102,185 28,432 201,825 38,427 40,692 99,312 136,083 78,696 99,282 138,053 161,074 90,476 96,004 116,045 104,303 52,502 75,772 94,204 101,095 53,038 56,710 91,846 69,701 43,149 54,663 57,167 64,187
売上総利益率(%) 34.7 32.1 35.8 35.1 31.8
研究開発費 34,663 42,376 46,074 49,437 58,453 67,372 66,432 76,979 93,049 96,146 92,728 66,166 55,497 55,098 52,504 50,979 38,225 41,157 36,935 37,464 38,811 34,940 31,679 32,281 34,558 37,235 27,515 32,430 37,800 36,458 34,806 31,598 36,218 36,043 36,026 38,185 41,903 41,708 43,892 44,612 46,932 44,328 50,025 29,557 30,503 34,603 32,133
営業費用 119,535 110,582 130,125 141,465 148,202 158,994 169,805 181,149 202,379 212,658 238,703 156,781 130,615 122,497 138,097 119,655 114,205 112,386 109,150 100,635 109,132 99,630 105,725 94,541 85,606 90,458 80,728 82,208 89,780 89,452 102,449 82,314 91,349 91,614 102,596 92,316 98,266 97,991 110,463 94,451 103,219 99,857 108,801 88,357 68,670 73,052 72,428
営業利益 -16,666 13,457 173,688 22,268 46,138 27,636 -41,294 -121,435 -109,377 -115,589 -26,568 -88,215 -24,983 8,049 -58,311 -74,739 -30,836 -21,354 32,967 -20,288 -6,947 -71,198 96,100 -56,114 -44,914 8,854 55,355 -3,512 9,502 48,601 58,625 8,162 4,655 24,431 1,707 -39,814 -22,494 -3,787 -9,368 -41,413 -46,509 -8,011 -39,067 -45,200 -14,007 -15,885 -8,200
営業利益率 (%) -19.4 -33.7 -9.2 -9.8 -4.1
経常(税引前)利益 -18,202 11,673 172,573 20,024 46,260 27,273 -40,972 -121,742 -108,717 -116,397 -28,318 -88,868 -28,545 3,817 -62,791 -79,129 -36,563 -25,309 33,326 -24,000 -11,900 -75,100 91,930 -61,100 -49,900 4,500 44,500 -8,900 5,300 41,500 52,200 5,600 2,600 23,500 2,653 -38,100 -21,200 -3,000 -5,433 -40,900 -46,500 -6,100 -39,589 -45,100 -15,100 -20,500 -10,748
経常(税引前)利益率(%) -7.4 4.2 27.2 5.5 11.0 6.8 -9.4 -66.3 -49.2 -48.4 -5.2 -40.7 -9.6 1.2 -18.8 -39.1 -12.9 -8.9 8.8 -9.9 -4.1 -57.3 17.4 -51.2 -37.2 1.6 12.4 -4.4 2.1 13.1 13.3 2.6 1.0 7.7 0.8 -21.8 -8.8 -1.0 -1.8 -26.3 -25.0 -2.4 -19.7 -33.6 -9.9 -12.6 -5.3
法人税等合計 1,639 -2,947 50,313 3,272 11,229 8,474 -6,521 -14,283 -16,950 -12,329 87,391 22,282 1,991 -10,844 -6,943 -2,782 706 1,780 1,655 400 -600 -300 -3,928 2,400 1,100 1,200 100 1,200 -11,700 -270,200 -371 -100 100 6,000 -394 -8,300 -4,000 700 -2,950 298,200 1,300 2,100 -2,378 1,700 1,300 800 -1,661
実効税率(%) 6.0 -3.8 -8.6 -3.9 15.5
純利益 -19,841 14,620 122,260 16,752 35,031 18,799 -34,451 -107,459 -91,767 -104,068 -115,709 -111,150 -30,536 14,661 -55,848 -76,347 -37,269 -27,089 31,671 -24,365 -11,287 -74,810 95,820 -63,528 -50,975 3,307 44,413 -10,168 16,952 311,761 52,626 5,685 2,519 17,570 3,073 -29,869 -17,212 -3,684 -2,418 -339,088 -47,821 -8,211 -37,191 -46,709 -16,422 -21,252 -9,104
純利益率(%) -18.5 -34.8 -10.8 -13.0 -4.5
一株あたり利益 -0.24 0.12 1.02 0.13 0.26 0.14 -0.26 -0.78 -0.66 -0.74 -0.83 -0.78 -0.22 0.11 -0.4 -0.55 -0.27 -0.19 - - - - - - - 0.02 - - 0.11 2.01 0.34 0.04 0.02 0.11 0.02 -0.19 -0.11 -0.02 -0.02 -2.24 -0.31 -0.05 -0.23 -0.3 -0.1 -0.13 -
希薄化後一株あたり利益 -0.24 0.1 0.88 0.11 0.24 0.13 -0.23 -0.78 -0.66 -0.74 -0.83 -0.78 -0.22 0.1 -0.4 -0.55 -0.27 -0.19 - - - - - - - 0.02 - - 0.1 1.92 0.31 0.04 0.02 0.1 0.02 -0.19 -0.11 -0.02 -0.02 -2.24 -0.31 -0.05 -0.23 -0.3 -0.1 -0.13 -0.06
EBITDA - -37,287 -43,482 -12,309 -14,085 -6,351
EBITDAマージン(%) - -18.6 -32.4 -8.1 -8.6 -3.1