Continues to Make Progress on "iRobot Elevate"
Strategy
Revises Full-year 2024 Outlook
BEDFORD,
Mass., Nov. 6, 2024 /PRNewswire/ -- iRobot Corp.
(NASDAQ: IRBT), a leader in consumer robots, today announced its
financial results for the third quarter ended September 28, 2024.
"We continue to make progress on our turnaround strategy," said
Gary Cohen, iRobot's CEO. "In the
third quarter, we expanded our non-GAAP gross margin by 590 basis
points year over year and improved our use of operating cash.
However, our overall results did not meet the expectations we set
in August, as persistent market segment and competitive headwinds
impacted our sell-through performance. Although we now expect it
will take more time to stabilize our revenue trend, we are on track
to exceed our operating expense targets for the year, while at the
same time continuing to invest in areas that are expected to drive
growth.
"Our ongoing restructuring has fundamentally changed the way we
innovate, develop and build our robots, which is central to
improving our performance and generating long-term shareholder
value. With the benefit of lower operating costs, we expect to
enhance margins and improve profitability in 2025.
"As we move forward in this new chapter in iRobot's history, one
thing is abundantly clear: we have a powerful brand that will serve
as the foundation for the turnaround of this Company. That brand
power is at the heart of our turnaround strategy, iRobot Elevate.
In executing that strategy, we are focused on providing our iconic
brand with an improved platform to drive long-term profitable
growth."
Third-Quarter 2024 Financial Results (in millions,
except per share amounts and percentages)
|
Q3 2024
|
Q3 2023
|
Revenue
|
$193.4
|
$186.2
|
GAAP Gross Margin
|
32.2 %
|
25.8 %
|
Non-GAAP Gross Margin
|
32.4 %
|
26.5 %
|
GAAP Operating Expenses
|
$55.1
|
$107.5
|
Non-GAAP Operating Expenses
|
$47.7
|
$90.1
|
GAAP Operating Income (Loss)
|
$7.3
|
($59.5)
|
Non-GAAP Operating Income
(Loss)
|
$15.1
|
($40.6)
|
GAAP Net Loss Per Share
|
($0.21)
|
($2.86)
|
Non-GAAP Net Income (Loss) Per
Share*
|
$0.03
|
($2.82)
|
|
*Beginning in the
fourth quarter of fiscal 2023, the Company updated its calculation
of non-GAAP financial measures to no longer exclude "IP litigation
expense, net." The metrics are presented in accordance with this
updated methodology. As a result, the third quarter ended September
30, 2023 differs from those previously presented by the amount of
IP litigation expense, net recorded in such period.
|
Additional Financial Highlights
- The Company increased non-GAAP gross margin in the third
quarter by 590 basis points year over year as a result of its
restructuring and iRobot Elevate initiatives.
- As of September 28, 2024, the
Company's cash and cash equivalents totaled $99.4 million, compared with $108.5 million as of the end of the second
quarter of 2024. The Company also had an additional $41.1 million restricted cash set aside for
future repayment of its term loan, subject to limited rights for
inventory purchases, of which $40.0
million was drawn down at the close of the third quarter and
received in the fourth quarter.
- As of September 28, 2024, the
Company's inventory totaled $149.2
million, compared with $244.5
million as of the end of the third quarter of 2023.
- During the third quarter, the Company sold 0.2 million shares
under its at-the-market (ATM) offering program for total net
proceeds of $1.4 million. At quarter
end, the Company had $79.6 million
remaining under its $100 million ATM
offering program.
- As of September 28, 2024, iRobot
had reduced its total headcount by 41% since year-end 2023.
- In the third quarter of 2024, revenue increased 23% in the
U.S., declined 20% in Japan, and
declined 11% in EMEA over the prior-year period. Excluding the
unfavorable foreign currency impact, Japan revenue decreased 15% over the
prior-year period.
- Revenue from mid-tier robots (with an MSRP between $300 and $499) and
premium robots (with an MSRP of $500
or more) represented 79% of total robot sales in the third quarter
of 2024, compared with 80% in the same period last year.
Marketing Highlights
- iRobot introduced the 2-in-1 Roomba Combo 2 Essential robot
globally and Roomba Vac 2 Essential robot in North America. These robots are the first in
the Company's affordable Essential series that automatically empty
their dustbins into the AutoEmpty dock after cleaning. The robots
also provide twice the cleaning power of the original Essential
series, include an enhanced bumper design to more seamlessly
navigate floor space, and have the ability to recharge and resume
during cleaning missions.
- In August, iRobot launched the Roomba Combo 10 Max in
Japan, earning positive coverage
in media outlets including Nikkei, NHK and Gizmodo.
- iRobot Roomba Combo Essential received the PCMag Editor's
Choice designation.
- iRobot products received favorable media coverage across the
globe, including from CBS News, Engadget, The Verge, Tom's Guide,
ZDNet, The Ambient, and Europa Press.
- Roomba was a featured product in Amazon's Prime Big Deal Days
event in October. iRobot's products received Prime Big Deal Day
related media coverage in outlets including Good Morning America,
NBC Select, The Sun, Frandroid and El Confidencial.
Fourth-Quarter and Full-Year 2024 Outlook
iRobot is providing GAAP and non-GAAP financial expectations for
the fourth quarter ending December 28, 2024 and updating the
full-year 2024 outlook it provided on August
7, 2024. A detailed reconciliation between the Company's
GAAP and non-GAAP expectations is included in the financial tables
that appear at the end of this press release.
Fourth Quarter 2024:
Metric
|
GAAP
|
|
Adjustments
|
|
Non-GAAP
|
Revenue
|
$175 – $200
million
|
|
—
|
|
$175 – $200
million
|
Gross Margin
|
24% – 27%
|
|
~0%
|
|
24% – 27%
|
Operating
Loss
|
($43) – ($34)
million
|
|
~$12 million
|
|
($31) – ($22)
million
|
Net Loss Per
Share
|
($1.88) –
($1.58)
|
|
~$0.38
|
|
($1.50) –
($1.20)
|
Fiscal Year 2024:
Metric
|
GAAP
|
|
Adjustments
|
|
Non-GAAP
|
Revenue
|
$685 – $710
million
|
|
—
|
|
$685 – $710
million
|
Gross Margin
|
25% – 26%
|
|
~0%
|
|
25% – 26%
|
Operating
Loss
|
($84) – ($75)
million
|
|
~($20)
million
|
|
($104) – ($95)
million
|
Net Loss Per
Share
|
($4.27) –
($3.96)
|
|
~($0.64)
|
|
($4.91) –
($4.60)
|
Third-Quarter 2024 Results Conference Call
On November 6, the Company will
host a live conference call and webcast to review its financial
results and discuss its outlook. The conference call details are as
follows:
Date: Wednesday, November
6, 2024
Time: 8:30 a.m. ET
Call-In Number: 800-274-8461 (Alternate: 203-518-9814)
Conference ID: IRBTQ324
A live webcast of the conference call will be accessible on the
event section of the Company's website at
https://investor.irobot.com/financial-information/quarterly-results.
An archived version of the broadcast will be available on the same
website shortly after the conclusion of the live event.
About iRobot Corp.
iRobot is a global consumer robot company that designs and builds
thoughtful robots and intelligent home innovations that make life
better. iRobot introduced the first Roomba robot vacuum in 2002.
Today, iRobot is a global enterprise that has sold more than 50
million robots worldwide. iRobot's product portfolio features
technologies and advanced concepts in cleaning, mapping and
navigation. Working from this portfolio, iRobot engineers are
building robots and smart home devices to help consumers make their
homes easier to maintain and healthier places to live. For more
information about iRobot, please visit www.irobot.com.
Cautionary Statement Regarding Forward-Looking
Statements
This communication contains "forward-looking
statements" within the meaning of the federal securities laws,
including Section 27A of the Securities Act of 1933, as amended,
and Section 21E of the Securities Exchange Act of 1934, as amended,
which relate to, among other things: the Company's expectations
regarding future financial performance, including with respect to
fourth quarter and fiscal year 2024 revenue, gross margin,
operating (loss) income and net (loss) income per share, as well as
fiscal year 2025 operating costs, margins and profitability;
executing on the Company's iRobot Elevate strategy; stabilization
of revenue trends; and the Company's business plans and strategies
and the anticipated impact thereof. These forward-looking
statements are based on the Company's current expectations,
estimates and projections about its business and industry, all of
which are subject to change. In this context, forward-looking
statements often address expected future business and financial
performance and financial condition, and often contain words such
as "expect," "anticipate," "intend," "plan," "believe," "could,"
"seek," "see," "will," "may," "would," "might," "potentially,"
"estimate," "continue," "expect," "target," similar expressions or
the negatives of these words or other comparable terminology that
convey uncertainty of future events or outcomes. All
forward-looking statements by their nature address matters that
involve risks and uncertainties, many of which are beyond our
control, and are not guarantees of future results, such as
statements about the consummation of the proposed transaction and
the anticipated benefits thereof. These and other forward-looking
statements are not guarantees of future results and are subject to
risks, uncertainties and assumptions that could cause actual
results to differ materially from those expressed in any
forward-looking statements. Accordingly, there are or will be
important factors that could cause actual results to differ
materially from those indicated in such statements and, therefore,
you should not place undue reliance on any such statements and
caution must be exercised in relying on forward-looking statements.
Important risk factors that may cause such a difference include,
but are not limited to: (i) the Company's ability to obtain capital
when desired on favorable terms, if at all; (ii) the Company's
ability to realize the benefits of its operational restructuring;
(iii) the impact of the COVID-19 pandemic and various global
conflicts on the Company's business and general economic
conditions; (iv) the Company's ability to implement its business
strategy; (v) the risk that disruptions from the operational
restructuring will harm the Company's business, including current
plans and operations; (vi) the ability of the Company to retain and
hire key personnel, including successfully navigating its
leadership transition; (vii) legislative, regulatory and economic
developments affecting the Company's business; (viii) general
economic and market developments and conditions; (ix) the evolving
legal, regulatory and tax regimes under which the Company operates;
(x) potential business uncertainty, including changes to existing
business relationships that could affect the Company's financial
performance; (xi) unpredictability and severity of catastrophic
events, including, but not limited to, acts of terrorism or
outbreak of war or hostilities; (xii) current supply chain
challenges including the Red Sea conflict; (xiii) the financial
strength of our customers and retailers; (xiv) the impact of
tariffs on goods imported into the United
States; and (xv) competition, as well as the Company's
response to any of the aforementioned factors. Additional risks and
uncertainties that could cause actual outcomes and results to
differ materially from those contemplated by the forward-looking
statements are included under the caption "Risk Factors" in the
Company's most recent annual and quarterly reports filed with the
SEC and any subsequent reports on Form 10-K, Form 10-Q or Form 8-K
filed from time to time and available at www.sec.gov. While the
list of factors presented here is considered representative, no
such list should be considered to be a complete statement of all
potential risks and uncertainties. Unlisted factors may present
significant additional obstacles to the realization of
forward-looking statements. Consequences of material differences in
results as compared with those anticipated in the forward-looking
statements could include, among other things, business disruption,
operational problems, financial loss, legal liability and similar
risks, any of which could have a material adverse effect on the
Company's financial condition, results of operations, or liquidity.
The forward-looking statements included herein are made only as of
the date hereof. The Company does not assume any obligation to
publicly provide revisions or updates to any forward-looking
statements, whether as a result of new information, future
developments or otherwise, should circumstances change, except as
otherwise required by securities and other applicable laws.
iRobot
Corporation
|
Consolidated Statements
of Operations
|
(in thousands, except
per share amounts)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months
ended
|
|
For the nine months
ended
|
|
September 28,
2024
|
|
September 30,
2023
|
|
September 28,
2024
|
|
September 30,
2023
|
|
|
|
|
|
|
|
|
Revenue
|
$
193,435
|
|
$
186,176
|
|
$
509,811
|
|
$
583,036
|
Cost of
revenue:
|
|
|
|
|
|
|
|
Cost of product
revenue
|
131,058
|
|
137,888
|
|
383,865
|
|
443,932
|
Amortization of
acquired intangible assets
|
-
|
|
292
|
|
-
|
|
864
|
Total cost of
revenue
|
131,058
|
|
138,180
|
|
383,865
|
|
444,796
|
|
|
|
|
|
|
|
|
Gross profit
|
62,377
|
|
47,996
|
|
125,946
|
|
138,240
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
Research and
development
|
19,630
|
|
37,336
|
|
76,739
|
|
116,576
|
Selling and
marketing
|
29,270
|
|
41,558
|
|
98,966
|
|
139,630
|
General and
administrative
|
3,232
|
|
28,270
|
|
(33,552)
|
|
85,116
|
Restructuring and
other
|
1,922
|
|
152
|
|
24,298
|
|
8,236
|
Amortization of
acquired intangible assets
|
1,066
|
|
174
|
|
1,405
|
|
529
|
Total operating
expenses
|
55,120
|
|
107,490
|
|
167,856
|
|
350,087
|
|
|
|
|
|
|
|
|
Operating income
(loss)
|
7,257
|
|
(59,494)
|
|
(41,910)
|
|
(211,847)
|
|
|
|
|
|
|
|
|
Other expense,
net
|
(12,548)
|
|
(19,113)
|
|
(24,583)
|
|
(24,217)
|
|
|
|
|
|
|
|
|
Loss before income
taxes
|
(5,291)
|
|
(78,607)
|
|
(66,493)
|
|
(236,064)
|
Income tax
expense
|
1,080
|
|
598
|
|
1,917
|
|
5,053
|
Net loss
|
$
(6,371)
|
|
$
(79,205)
|
|
$
(68,410)
|
|
$
(241,117)
|
|
|
|
|
|
|
|
|
Net loss per
share:
|
|
|
|
|
|
|
|
Basic
|
$
(0.21)
|
|
$
(2.86)
|
|
$
(2.34)
|
|
$
(8.73)
|
Diluted
|
$
(0.21)
|
|
$
(2.86)
|
|
$
(2.34)
|
|
$
(8.73)
|
|
|
|
|
|
|
|
|
Number of shares used
in per share calculations:
|
|
|
|
|
|
|
Basic
|
30,348
|
|
27,738
|
|
29,276
|
|
27,608
|
Diluted
|
30,348
|
|
27,738
|
|
29,276
|
|
27,608
|
|
|
|
|
|
|
|
|
Stock-based
compensation included in above figures:
|
|
|
|
|
Cost of
revenue
|
$
387
|
|
$
838
|
|
$
1,486
|
|
$
2,226
|
Research and
development
|
1,296
|
|
3,355
|
|
4,994
|
|
8,737
|
Selling and
marketing
|
903
|
|
1,384
|
|
3,403
|
|
4,221
|
General and
administrative
|
2,894
|
|
3,798
|
|
8,054
|
|
10,696
|
Total
|
$
5,480
|
|
$
9,375
|
|
$
17,937
|
|
$
25,880
|
iRobot
Corporation
|
Condensed
Consolidated Balance Sheets
|
(unaudited, in
thousands)
|
|
|
|
|
|
September 28,
2024
|
|
December 30,
2023
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
$
99,447
|
|
$
185,121
|
Restricted
cash
|
41,082
|
|
-
|
Accounts
receivable, net
|
101,326
|
|
79,387
|
Inventory
|
149,156
|
|
152,469
|
Other current
assets
|
32,774
|
|
48,513
|
Total current
assets
|
423,785
|
|
465,490
|
Property and
equipment, net
|
25,405
|
|
40,395
|
Operating lease
right-of-use assets
|
15,137
|
|
19,642
|
Deferred tax
assets
|
9,093
|
|
8,512
|
Goodwill
|
175,928
|
|
175,105
|
Intangible
assets, net
|
3,635
|
|
5,044
|
Other
assets
|
16,932
|
|
19,510
|
Total assets
|
$
669,915
|
|
$
733,698
|
|
|
|
|
Liabilities and
stockholders' equity
|
|
|
|
|
|
|
|
Accounts
payable
|
$
195,133
|
|
$
178,318
|
Accrued
expenses
|
88,384
|
|
97,999
|
Deferred revenue
and customer advances
|
9,121
|
|
10,830
|
Total current
liabilities
|
292,638
|
|
287,147
|
Term
loan
|
186,713
|
|
201,501
|
Operating lease
liabilities
|
22,892
|
|
27,609
|
Other long-term
liabilities
|
17,510
|
|
20,954
|
Total long-term
liabilities
|
227,115
|
|
250,064
|
Total
liabilities
|
519,753
|
|
537,211
|
Stockholders'
equity
|
150,162
|
|
196,487
|
Total liabilities and
stockholders' equity
|
$
669,915
|
|
$
733,698
|
iRobot
Corporation
|
Consolidated Statements
of Cash Flows
|
(unaudited, in
thousands)
|
|
|
|
|
|
|
|
|
|
For the nine months
ended
|
|
September 28,
2024
|
|
September 30,
2023
|
Cash flows from
operating activities:
|
|
|
|
Net loss
|
$
(68,410)
|
|
$
(241,117)
|
Adjustments to
reconcile net loss to net cash used in operating
activities:
|
|
|
|
Depreciation and
amortization
|
16,912
|
|
21,367
|
Loss on equity
investment
|
375
|
|
3,910
|
Stock-based
compensation
|
17,937
|
|
25,880
|
Provision for inventory
excess and obsolescence
|
11,800
|
|
1,740
|
Change in fair value of
term loan
|
13,515
|
|
5,292
|
Debt issuance costs
expensed under fair value option
|
529
|
|
11,837
|
Deferred income taxes,
net
|
(651)
|
|
4,115
|
Other
|
(6,318)
|
|
(8,618)
|
Changes in operating
assets and liabilities — (use) source
|
|
|
|
Accounts
receivable
|
(22,073)
|
|
(7,943)
|
Inventory
|
(10,539)
|
|
32,935
|
Other assets
|
15,598
|
|
12,544
|
Accounts
payable
|
16,674
|
|
28,904
|
Accrued expenses and
other liabilities
|
(15,825)
|
|
(4,483)
|
Net cash used in
operating activities
|
(30,476)
|
|
(113,637)
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
Additions of property
and equipment
|
(118)
|
|
(3,132)
|
Purchase of
investments
|
(56)
|
|
(213)
|
Net cash used in
investing activities
|
(174)
|
|
(3,345)
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
Proceeds from employee
stock plans
|
-
|
|
9
|
Income tax withholding
payment associated with restricted stock vesting
|
(491)
|
|
(1,924)
|
Proceeds from issuance
of common stock, net of issuance costs
|
19,359
|
|
-
|
Repayment of term
loan
|
(34,947)
|
|
-
|
Proceeds from term
loan
|
-
|
|
200,000
|
Payment of debt
issuance costs
|
(529)
|
|
(11,837)
|
Net cash (used in)
provided by financing activities
|
(16,608)
|
|
186,248
|
|
|
|
|
Effect of exchange rate
changes on cash, cash equivalents and restricted cash
|
1,251
|
|
4,193
|
Net (decrease) increase
in cash, cash equivalents and restricted cash
|
(46,007)
|
|
73,459
|
Cash, cash equivalents
and restricted cash, at beginning of period
|
187,887
|
|
117,949
|
Cash, cash equivalents
and restricted cash, at end of period
|
$
141,880
|
|
$
191,408
|
|
|
|
|
Cash, cash equivalents
and restricted cash, at end of period:
|
|
|
|
Cash and cash
equivalents
|
$
99,447
|
|
$
189,649
|
Restricted
cash
|
41,082
|
|
-
|
Restricted cash,
non-current (included in other assets)
|
1,351
|
|
1,759
|
Cash, cash equivalents
and restricted cash, at end of period
|
$
141,880
|
|
$
191,408
|
iRobot
Corporation
|
Supplemental
Information
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months
ended
|
|
For the nine months
ended
|
|
September 28,
2024
|
|
September 30,
2023
|
|
September 28,
2024
|
|
September 30,
2023
|
Revenue by Geography:
*
|
|
|
|
|
|
|
|
Domestic
|
$
105,137
|
|
$
85,781
|
|
$
258,398
|
|
$
288,725
|
International
|
88,298
|
|
100,395
|
|
251,413
|
|
294,311
|
Total
|
$
193,435
|
|
$
186,176
|
|
$
509,811
|
|
$
583,036
|
|
|
|
|
|
|
|
|
Robot Units Shipped
*
|
|
|
|
|
|
|
|
Solo
and other
|
287
|
|
446
|
|
854
|
|
1,492
|
2-in-1
|
445
|
|
181
|
|
908
|
|
403
|
Total
|
732
|
|
627
|
|
1,762
|
|
1,895
|
|
|
|
|
|
|
|
|
Revenue by Product
Category **
|
|
|
|
|
|
|
|
Solo
and other
|
$
83
|
|
$
126
|
|
$
268
|
|
$
449
|
2-in-1
|
110
|
|
60
|
|
242
|
|
134
|
Total
|
$
193
|
|
$
186
|
|
$
510
|
|
$
583
|
|
|
|
|
|
|
|
|
Average gross selling
prices for robot units
|
$
313
|
|
$
331
|
|
$
329
|
|
$
354
|
|
|
|
|
|
|
|
|
Headcount
|
661
|
|
1,126
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* in
thousands
|
|
|
|
|
|
|
|
** in
millions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Certain numbers may
not total due to rounding
|
|
|
|
|
|
|
|
iRobot Corporation
Explanation of
Non-GAAP Measures
In addition to disclosing financial results in accordance with
U.S. GAAP, this earnings release contains references to the
non-GAAP financial measures described below. We use non-GAAP
measures to internally evaluate and analyze financial results. We
believe these non-GAAP financial measures provide investors with
useful supplemental information about the financial performance of
our business, enable comparison of financial results between
periods where certain items may vary independent of business
performance, and enable comparison of our financial results with
other public companies, many of which present similar non-GAAP
financial measures.
Our non-GAAP financial measures reflect adjustments based on the
following items. These non-GAAP financial measures should not be
considered a substitute for, or superior to, financial measures
calculated in accordance with GAAP, and the financial results
calculated in accordance with GAAP and reconciliations from these
results should be carefully evaluated.
Amortization of acquired intangible assets: Amortization
of acquired intangible assets consists of amortization of
intangible assets including completed technology, customer
relationships, and reacquired distribution rights acquired in
connection with business combinations as well as any non-cash
impairment charges associated with intangible assets in connection
with our past acquisitions. Amortization charges for our
acquisition-related intangible assets are inconsistent in size and
are significantly impacted by the timing and valuation of our
acquisitions. We exclude these charges from our non-GAAP measures
to facilitate an evaluation of our current operating performance
and comparisons to our past operating performance.
Net Merger, Acquisition and Divestiture (Income) Expense:
Net merger, acquisition and divestiture (income) expense primarily
consists of transaction fees, professional fees, and transition and
integration costs directly associated with mergers, acquisitions
and divestitures, including with respect to the iRobot-Amazon
Merger. It also includes business combination adjustments including
adjustments after the measurement period has ended. During the
first quarter of fiscal 2024, the adjustment included the one-time
net termination fee received as a result of the termination of the
iRobot-Amazon Merger. The occurrence and amount of these costs will
vary depending on the timing and size of these transactions. We
exclude these charges from our non-GAAP measures to facilitate an
evaluation of our current operating performance and comparisons to
our past operating performance.
Stock-Based Compensation: Stock-based compensation is a
non-cash charge relating to stock-based awards. We exclude this
expense as it is a non-cash expense, and we assess our internal
operations excluding this expense and believe it facilitates
comparisons to the performance of other companies.
Restructuring and Other: Restructuring charges are
related to one-time actions associated with realigning resources,
enhancing operational productivity and efficiency, or improving our
cost structure in support of our strategy. Such actions are not
reflective of ongoing operations and include costs primarily
associated with severance and related costs, charges related to
paused work unrelated to our core business, costs associated with
the Chief Executive Officer transition and other non-recurring
costs directly associated with resource realignments tied to
strategic initiatives or changes in business conditions. We exclude
these items from our non-GAAP measures when evaluating our recent
and prospective business performance as such items vary
significantly based on the magnitude of the action and do not
reflect anticipated future operating costs. In addition, these
charges do not necessarily provide meaningful insight into the
fundamentals of current or past operations of our business.
Gain/Loss on Strategic Investments: Gain/loss on
strategic investments includes fair value adjustments, realized
gains and losses on the sales of these investments and losses on
the impairment of these investments. We exclude these items from
our non-GAAP measures because we do not believe they correlate to
the performance of our core business and may vary in size based on
market conditions and events. We believe that the exclusion of
these gains or losses provides investors with a supplemental view
of our operational performance.
Debt issuance costs: Debt issuance costs include various
incremental fees and commissions paid to third parties in
connection with the issuance of debt. We exclude these charges from
our non-GAAP measures to facilitate an evaluation of our current
operating performance and comparisons to our past operating
performance.
Income tax adjustments: Income tax adjustments include
the tax effect of the non-GAAP adjustments, calculated using the
appropriate statutory tax rate for each adjustment. We regularly
assess the need to record valuation allowances based on the
non-GAAP profitability and other factors. We also exclude certain
tax items, including the impact from stock-based compensation
windfalls/shortfalls, which are not reflective of income tax
expense incurred as a result of current period earnings. We believe
disclosure of the income tax provision before the effect of such
tax items is important to permit investors' consistent earnings
comparison between periods.
iRobot
Corporation
|
Supplemental
Reconciliation of GAAP Actuals to Non-GAAP Actuals
|
(in thousands, except
per share amounts)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months
ended
|
|
For the nine months
ended
|
|
September 28,
2024
|
|
September 30,
2023
|
|
September 28,
2024
|
|
September 30,
2023
|
GAAP
Revenue
|
$
193,435
|
|
$
186,176
|
|
$
509,811
|
|
$
583,036
|
|
|
|
|
|
|
|
|
GAAP Gross
Profit
|
$
62,377
|
|
$
47,996
|
|
$
125,946
|
|
$
138,240
|
Amortization of
acquired intangible assets
|
-
|
|
292
|
|
-
|
|
864
|
Stock-based
compensation
|
387
|
|
838
|
|
1,486
|
|
2,226
|
Net merger, acquisition
and divestiture expense
|
-
|
|
288
|
|
-
|
|
898
|
Non-GAAP Gross
Profit
|
$
62,764
|
|
$
49,414
|
|
$
127,432
|
|
$
142,228
|
GAAP Gross
Margin
|
32.2 %
|
|
25.8 %
|
|
24.7 %
|
|
23.7 %
|
Non-GAAP Gross
Margin
|
32.4 %
|
|
26.5 %
|
|
25.0 %
|
|
24.4 %
|
|
|
|
|
|
|
|
|
GAAP Operating
Expenses
|
$
55,120
|
|
$
107,490
|
|
$
167,856
|
|
$
350,087
|
Amortization of
acquired intangible assets
|
(1,066)
|
|
(174)
|
|
(1,405)
|
|
(529)
|
Stock-based
compensation
|
(5,093)
|
|
(8,537)
|
|
(16,451)
|
|
(23,654)
|
Net merger, acquisition
and divestiture income (expense)
|
656
|
|
(8,564)
|
|
74,813
|
|
(21,991)
|
Restructuring and
other
|
(1,922)
|
|
(152)
|
|
(24,298)
|
|
(8,236)
|
Non-GAAP
Operating Expenses*
|
$
47,695
|
|
$
90,063
|
|
$
200,515
|
|
$
295,677
|
GAAP Operating
Expenses as a % of GAAP Revenue
|
28.5 %
|
|
57.7 %
|
|
32.9 %
|
|
60.0 %
|
Non-GAAP
Operating Expenses as a % of Non-GAAP Revenue*
|
24.7 %
|
|
48.4 %
|
|
39.3 %
|
|
50.7 %
|
|
|
|
|
|
|
|
|
GAAP Operating
Income (Loss)
|
$
7,257
|
|
$
(59,494)
|
|
$
(41,910)
|
|
$
(211,847)
|
Amortization of
acquired intangible assets
|
1,066
|
|
466
|
|
1,405
|
|
1,393
|
Stock-based
compensation
|
5,480
|
|
9,375
|
|
17,937
|
|
25,880
|
Net merger, acquisition
and divestiture (income) expense
|
(656)
|
|
8,852
|
|
(74,813)
|
|
22,889
|
Restructuring and
other
|
1,922
|
|
152
|
|
24,298
|
|
8,236
|
Non-GAAP
Operating Income (Loss)*
|
$
15,069
|
|
$
(40,649)
|
|
$
(73,083)
|
|
$
(153,449)
|
GAAP Operating
Margin
|
3.8 %
|
|
(32.0) %
|
|
(8.2) %
|
|
(36.3) %
|
Non-GAAP
Operating Margin*
|
7.8 %
|
|
(21.8) %
|
|
(14.3) %
|
|
(26.3) %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
iRobot
Corporation
|
Supplemental
Reconciliation of GAAP Actuals to Non-GAAP Actuals
continued
|
(in thousands, except
per share amounts)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months
ended
|
|
For the nine months
ended
|
|
September 28,
2024
|
|
September 30,
2023
|
|
September 28,
2024
|
|
September 30,
2023
|
GAAP Income Tax
Expense
|
$
1,080
|
|
$
598
|
|
$
1,917
|
|
$
5,053
|
Tax effect of non-GAAP
adjustments
|
650
|
|
32,045
|
|
1,667
|
|
565
|
Other tax
adjustments
|
(203)
|
|
(1,638)
|
|
(811)
|
|
(4,150)
|
Non-GAAP Income
Tax Expense
|
$
1,527
|
|
$
31,005
|
|
$
2,773
|
|
$
1,468
|
|
|
|
|
|
|
|
|
GAAP Net
Loss
|
$
(6,371)
|
|
$
(79,205)
|
|
$
(68,410)
|
|
$
(241,117)
|
Amortization of
acquired intangible assets
|
1,066
|
|
466
|
|
1,405
|
|
1,393
|
Stock-based
compensation
|
5,480
|
|
9,375
|
|
17,937
|
|
25,880
|
Net merger, acquisition
and divestiture (income) expense
|
(656)
|
|
8,852
|
|
(74,813)
|
|
22,889
|
Restructuring and
other
|
1,922
|
|
152
|
|
24,298
|
|
8,236
|
Loss on strategic
investments
|
-
|
|
758
|
|
375
|
|
3,910
|
Debt issuance
costs
|
52
|
|
11,837
|
|
529
|
|
11,837
|
Income tax
effect
|
(447)
|
|
(30,407)
|
|
(856)
|
|
3,585
|
Non-GAAP Net
Income (Loss)*
|
$
1,046
|
|
$
(78,172)
|
|
$
(99,535)
|
|
$
(163,387)
|
|
|
|
|
|
|
|
|
GAAP Net Loss Per
Diluted Share
|
$
(0.21)
|
|
$
(2.86)
|
|
$
(2.34)
|
|
$
(8.73)
|
Amortization of
acquired intangible assets
|
0.03
|
|
0.02
|
|
0.05
|
|
0.05
|
Stock-based
compensation
|
0.18
|
|
0.34
|
|
0.61
|
|
0.93
|
Net merger, acquisition
and divestiture (income) expense
|
(0.02)
|
|
0.32
|
|
(2.55)
|
|
0.83
|
Restructuring and
other
|
0.06
|
|
-
|
|
0.83
|
|
0.30
|
Loss on strategic
investments
|
-
|
|
0.03
|
|
0.01
|
|
0.14
|
Debt issuance
costs
|
-
|
|
0.43
|
|
0.02
|
|
0.43
|
Income tax
effect
|
(0.01)
|
|
(1.10)
|
|
(0.03)
|
|
0.13
|
Non-GAAP Net
Income (Loss) Per Diluted Share*
|
$
0.03
|
|
$
(2.82)
|
|
$
(3.40)
|
|
$
(5.92)
|
|
|
|
|
|
|
|
|
Number of shares used
in diluted per share calculation
|
30,551
|
|
27,738
|
|
29,276
|
|
27,608
|
|
|
|
|
|
|
|
|
Supplemental
Information
|
|
|
|
|
|
|
|
Days sales
outstanding
|
48
|
|
36
|
|
|
|
|
GAAP Days in
inventory
|
104
|
|
161
|
|
|
|
|
Non-GAAP Days in
inventory(1)
|
104
|
|
163
|
|
|
|
|
|
|
|
|
|
|
|
|
* Beginning in the
fourth quarter of fiscal 2023, we updated our calculation of
non-GAAP financial measures to no longer exclude "IP litigation
expense, net." The metrics for each period are presented in
accordance with this updated methodology; as a result, the third
quarter and the nine months ended September 30, 2023 differ from
those previously presented by the amount of IP litigation expense,
net recorded in such period.
|
|
|
|
|
|
|
|
|
(1)
Non-GAAP Days in inventory is calculated as inventory divided by
(Revenue minus Non-GAAP Gross Profit), multiplied by 91
days.
|
iRobot
Corporation
|
Supplemental
Reconciliation of Fourth Quarter and Full Year 2024 GAAP to
Non-GAAP Guidance
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
Q4-24
|
|
FY-24
|
GAAP Gross
Profit
|
$42 - $54
million
|
|
$168 - $179
million
|
Stock-based
compensation
|
~$0 million
|
|
~$2 million
|
Total
adjustments
|
~$0 million
|
|
~$2 million
|
Non-GAAP Gross
Profit
|
$42 - $54
million
|
|
$170 - $181
million
|
|
|
|
|
|
Q4-24
|
|
FY-24
|
GAAP Gross
Margin
|
24% - 27%
|
|
25% - 26%
|
Stock-based
compensation
|
~0%
|
|
~0%
|
Total
adjustments
|
~0%
|
|
~0%
|
Non-GAAP Gross
Margin
|
24% - 27%
|
|
25% - 26%
|
|
|
|
|
|
Q4-24
|
|
FY-24
|
GAAP Operating
Expenses
|
$85 - $86
million
|
|
$252 - $254
million
|
Amortization of
acquired intangible assets
|
~($0)
million
|
|
~($2)
million
|
Stock-based
compensation
|
~($6)
million
|
|
~($23)
million
|
Net merger, acquisition
and divestiture income (expense)
|
-
|
|
~$75 million
|
Restructuring and
other
|
~($5)
million
|
|
~($29)
million
|
Total
adjustments
|
~($11)
million
|
|
~$22 million
|
Non-GAAP Operating
Expenses
|
$74 - $75
million
|
|
$274 - $276
million
|
|
|
|
|
|
Q4-24
|
|
FY-24
|
GAAP Operating
Loss
|
($43) - ($34)
million
|
|
($84) - ($75)
million
|
Amortization of
acquired intangible assets
|
~$0 million
|
|
~$2 million
|
Stock-based
compensation
|
~$7 million
|
|
~$25 million
|
Net merger, acquisition
and divestiture expense (income)
|
-
|
|
~($75)
million
|
Restructuring and
other
|
~$5 million
|
|
~$29 million
|
Total
adjustments
|
~$12 million
|
|
~($20)
million
|
Non-GAAP Operating
Loss
|
($31) - ($22)
million
|
|
($104) - ($95)
million
|
|
|
|
|
|
Q4-24
|
|
FY-24
|
GAAP Net Loss Per
Share
|
($1.88) -
($1.58)
|
|
($4.27) -
($3.96)
|
Amortization of
acquired intangible assets
|
~$0.01
|
|
~$0.05
|
Stock-based
compensation
|
~$0.22
|
|
~$0.83
|
Net merger, acquisition
and divestiture expense (income)
|
-
|
|
~($2.53)
|
Restructuring and
other
|
~$0.15
|
|
~$0.98
|
Loss on strategic
investments
|
-
|
|
~$0.01
|
Debt issuance
costs
|
-
|
|
~$0.02
|
Income tax
effect
|
~$0
|
|
~$0
|
Total
adjustments
|
~$0.38
|
|
~($0.64)
|
Non-GAAP Net Loss Per
Share
|
($1.50) -
($1.20)
|
|
($4.91) -
($4.60)
|
|
|
|
|
Number of shares used
in per share calculations*
|
~30.6
million
|
|
~29.6
million
|
|
|
|
|
* Number of shares does
not include any additional issuances under our ATM
|
|
|
|
Certain numbers may not
total due to rounding
|
|
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/irobot-reports-third-quarter-2024-financial-results-302297065.html
SOURCE iRobot Corporation