Continues to Make Progress on "iRobot Elevate"
Strategy
Board of Directors Initiates Review of
Strategic Alternatives
BEDFORD,
Mass., March 12, 2025 /PRNewswire/ -- iRobot
Corp. (NASDAQ: IRBT), a leader in consumer robots, today
announced its financial results for the fourth quarter and full
year ended December 28, 2024.
"2024 was a transformational year for iRobot, marked by the
continued and successful execution of our five-point iRobot Elevate
turnaround strategy as we've meaningfully reduced operating losses,
improved gross margins and optimized cash flow," said Gary Cohen, iRobot CEO. "iRobot has defined the
robotic floorcare category for more than 30 years, and we remain
committed to growing and evolving our business across smart home
categories amidst a dynamic operating landscape. As we move ahead,
we will continue to take decisive action to reclaim our position as
the industry leader and build on iRobot's strong foundation
centered around our globally recognized, iconic brand, Roomba."
Mr. Cohen continued, "Yesterday, we announced the largest
product launch in iRobot's history, better positioning iRobot as
the leader in the category that we created. Importantly, this
strong pipeline of breakthrough new products is expected to be
margin-accretive compared to our legacy products and should begin
to support year-over-year revenue growth in 2025. We plan to
leverage that top-line growth with our lower cost structure to
drive improved profitability, and we remain on track to achieve
gross-margin expansion and improved cash flow from operations this
year."
The Company has made notable progress strengthening its
financial foundation over the past year. Since implementing
its operational restructuring plan in January 2024, iRobot has significantly reduced
its headcount by more than 50%, lowered and sharpened sales and
marketing expense through centralization and consolidation, and
decreased inventory and cash outflows. The Company also achieved a
significant reduction in the cost of its products through
strategically transforming its R&D and supply chain model and
leveraging joint design and contract manufacturing partnerships
while increasing innovation and improvements to product features,
quality, and software. These collective actions contributed to a
meaningful reduction in GAAP and non-GAAP operating expenses in
2024 compared with the prior year. As a continuation of the steps
the Company has taken to date, iRobot's Board of Directors has also
initiated a formal strategic review to evaluate a broad range of
alternatives, including, but not limited to, refinancing the
Company's debt and exploring a potential sale or strategic
transaction. During this process, the Company remains squarely
focused on executing its business strategy and meeting the evolving
needs of its customers.
Marketing Highlights
- iRobot's 2025 lineup, available across North America and select European markets
beginning on March 18, includes:
-
- Roomba® 105 Vac Robot series, featuring 70x more
power-lifting suction (as compared to Roomba® 600 series
robots)*,
- Roomba® 205 DustCompactor™ Vac Robot and
Roomba® 205 DustCompactor™ Combo Robot that
devours dirt while the industry-leading DustCompactor™
innovation packs away debris for months,
- Roomba® Plus 405 Combo Robot + AutoWash™
Dock that boasts intense suction, deep scrubbing and a
maintenance-free dock, and
- Roomba® Plus 505 Combo Robot + AutoWash™ Dock,
featuring PerfectEdge® Technology to get deep into
corners, a hands-free multi-function dock that automatically
empties debris, washes and heat-dries mop pads and self-cleans when
finished.
- iRobot has continued to receive overwhelmingly positive media
coverage and product reviews around the world, including in Forbes,
Vanity Fair, ZDNet, PureWow, ASCII, La Vanguardia, Stuff, and Nord
Domotique.
Fourth-Quarter 2024 Financial Results (in millions,
except per share amounts and percentages)
|
Q4 2024
|
Q4 2023
|
Revenue
|
$172.0
|
$307.5
|
GAAP Gross Margin1
|
9.5 %
|
18.9 %
|
Non-GAAP Gross
Margin1
|
12.8 %
|
18.9 %
|
GAAP Operating Expenses
|
$77.5
|
$110.4
|
Non-GAAP Operating Expenses
|
$66.8
|
$103.5
|
GAAP Operating Loss2
|
($61.0)
|
($52.2)
|
Non-GAAP Operating
Loss2
|
($44.8)
|
($45.3)
|
GAAP Net Loss Per
Share3
|
($2.52)
|
($2.28)
|
Non-GAAP Net Loss Per
Share3
|
($2.06)
|
($1.82)
|
|
1) In Q4'24, GAAP
and Non-GAAP gross margins were negatively impacted by an $8.2
million non-recurring charge related to the write-off of excess
component inventory and the losses on non-cancelable purchase
commitments as part of the transition to the Company's new product
development paradigm with its contract manufacturers (the "Q4
Manufacturing Transition Charge"), which reduced GAAP and Non-GAAP
gross margins by 4.8 percentage points.
|
|
2) In Q4'24, GAAP
and Non-GAAP operating losses were negatively impacted by the Q4
Manufacturing Transition Charge.
|
|
3) In Q4'24, GAAP
and Non-GAAP net loss per share were negatively impacted by the Q4
Manufacturing Transition Charge, which reduced GAAP and Non-GAAP
net loss per share by $0.27.
|
Full-Year 2024 Financial Results (in millions, except
per share amounts and percentages)
|
FY 2024
|
FY 2023
|
Revenue
|
$681.8
|
$890.6
|
GAAP Gross Margin1
|
20.9 %
|
22.0 %
|
Non-GAAP Gross
Margin1
|
21.9 %
|
22.5 %
|
GAAP Operating Expenses
|
$245.3
|
$460.5
|
Non-GAAP Operating Expenses
|
$267.3
|
$399.2
|
GAAP Operating Loss2
|
($103.0)
|
($264.1)
|
Non-GAAP Operating
Loss2
|
($117.8)
|
($198.8)
|
GAAP Net Loss Per
Share3
|
($4.92)
|
($11.01)
|
Non-GAAP Net Loss Per
Share3
|
($5.49)
|
($7.73)
|
|
1) For full-year
2024, GAAP and Non-GAAP gross margins were negatively impacted by a
$26.6 million non-recurring charge related to the write-off of
excess component inventory and the losses on non-cancelable
purchase commitments as part of the transition to the
Company's new product development paradigm with its contract
manufacturers (the "2024 Manufacturing Transition Charge"), which
reduced GAAP and Non-GAAP gross margins by 3.9 percentage
points.
|
|
2) For full-year
2024, GAAP and Non-GAAP operating loss were negatively impacted by
the 2024 Manufacturing Transition Charge.
|
|
3) For full-year
2024, GAAP and Non-GAAP net losses per share were negatively
impacted by the 2024 Manufacturing Transition Charge, which reduced
GAAP and Non-GAAP net loss per share by $0.90.
|
Additional Financial Highlights
- As of December 28, 2024, the
Company's cash and cash equivalents totaled $134.3 million, compared with $99.4 million as of the end of the third quarter
of 2024. As previously announced, the Company elected to draw down
$40 million of restricted cash to
purchase inventory, and received those funds in the fourth quarter.
This is reflected in the year-end 2024 total.
- As of December 28, 2024, the
Company's inventory totaled $76.0
million, compared with $152.5
million as of the end of the fourth quarter of 2023.
- As of December 28, 2024, iRobot
had reduced its total headcount by approximately 51% to 541 since
year-end 2023.
- In the fourth quarter of 2024, revenue decreased 47% in the
U.S., 34% in Japan, and 44% in
EMEA, respectively, over the prior-year period. Excluding the
unfavorable foreign currency impact, Japan revenue decreased 31% and EMEA decreased
42% over the prior-year period. Q4 2024 revenue was impacted by
higher-than-anticipated promotional spending to stimulate
sell-through prior to its 2025 product launch, timing of orders
from its largest customer for the holiday season, which was pulled
forward into the third quarter of 2024, and ongoing competitive
challenges that the Company is addressing with its new product
launches.
- Revenue from mid-tier robots (with an MSRP
between $300 and $499) and premium robots (with an
MSRP of $500 or more) represented 83% of total robot
sales in the fourth quarter of 2024, compared with 82% in the same
period last year.
Additional Information Regarding the Company's 10-K
Disclosure
As will be noted in iRobot's Annual Report on Form 10-K for the
year ended December 28, 2024 (10-K),
there can be no assurance that the new product launches will be
successful due to potential factors, including, but not limited to
consumer demand, competition, macroeconomic conditions, and tariff
policies. Given these uncertainties and the implication they may
have on the Company's financials, there is substantial doubt about
the Company's ability to continue as a going concern for a period
of at least 12 months from the date of the issuance of its
consolidated 2024 financial statements. Additional information will
be included in the 10-K that is filed with the SEC.
Additional Information Regarding the Strategic Review
As part of its continued efforts to further strengthen its
liquidity and financial position, the Company has amended its
existing term loan and is actively engaged in ongoing collaborative
and constructive discussions with its primary lender as the Board
continues its strategic review of alternatives for the
business.
The Board has not set a timetable for the conclusion of this
review, and there can be no assurance that the exploration of
strategic alternatives will result in any agreements or
transactions. The Company does not intend to disclose developments
relating to this process until it determines that further
disclosure is appropriate or necessary. The Board has engaged
Canaccord Genuity and BofA Securities as its financial advisors for
its strategic review.
In addition, the Company appointed Neal
Goldman as an independent director to its Board. Mr. Goldman
is a seasoned executive with extensive public company board
experience and a deep background in strategic planning, financial
management and corporate turnaround consulting across the
technology and retail industries. The Company provided additional
information in a separate press release issued today.
Fourth-Quarter and Full-Year 2024 Conference Call
In light of these developments, the Company has canceled its
fourth-quarter and full-year 2024 results conference call and
webcast, originally scheduled for today, March 12, 2025 at 8:30
a.m. ET, and is not providing a 2025 outlook at this
time.
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 the financial
profile and impact of newly launched products in 2025; plans to
drive improved profitability; achievement of gross margin expansion
and improved cash flow from operations; the Board's review of
strategic alternatives for the business; 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. 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 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; (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; (xiii) the
financial strength of our customers and retailers; (xiv) the impact
of any applicable tariffs on goods imported into the United States; (xv) competition; and (xvi)
the results and impact of the Board's strategic review of
alternatives for the business, 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 twelve months
ended
|
|
December 28,
2024
|
|
December 30,
2023
|
|
December 28,
2024
|
|
December 30,
2023
|
|
|
|
|
|
|
|
|
Revenue
|
$
172,039
|
|
$
307,544
|
|
$
681,849
|
|
$
890,580
|
Cost of
revenue:
|
|
|
|
|
|
|
|
Cost of product
revenue
|
150,438
|
|
249,112
|
|
534,304
|
|
693,043
|
Restructuring and
other
|
5,188
|
|
-
|
|
5,188
|
|
-
|
Amortization of
acquired intangible assets
|
-
|
|
301
|
|
-
|
|
1,166
|
Total cost of
revenue
|
155,626
|
|
249,413
|
|
539,492
|
|
694,209
|
|
|
|
|
|
|
|
|
Gross
profit
|
16,413
|
|
58,131
|
|
142,357
|
|
196,371
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
Research and
development
|
16,544
|
|
26,951
|
|
93,283
|
|
143,526
|
Selling and
marketing
|
39,862
|
|
59,673
|
|
138,828
|
|
199,304
|
General and
administrative
|
16,488
|
|
18,984
|
|
(17,066)
|
|
104,100
|
Restructuring and
other
|
4,420
|
|
(81)
|
|
28,719
|
|
8,155
|
Amortization of
acquired intangible assets
|
138
|
|
4,837
|
|
1,543
|
|
5,366
|
Total operating
expenses
|
77,452
|
|
110,364
|
|
245,307
|
|
460,451
|
|
|
|
|
|
|
|
|
Operating
loss
|
(61,039)
|
|
(52,233)
|
|
(102,950)
|
|
(264,080)
|
|
|
|
|
|
|
|
|
Other expense,
net
|
(17,608)
|
|
(4,758)
|
|
(42,190)
|
|
(28,975)
|
|
|
|
|
|
|
|
|
Loss before
income taxes
|
(78,647)
|
|
(56,991)
|
|
(145,140)
|
|
(293,055)
|
Income tax
(benefit) expense
|
(1,539)
|
|
6,603
|
|
378
|
|
11,655
|
Net
loss
|
$
(77,108)
|
|
$
(63,594)
|
|
$
(145,518)
|
|
$
(304,710)
|
|
|
|
|
|
|
|
|
Net loss per
share:
|
|
|
|
|
|
|
|
Basic
|
$
(2.52)
|
|
$
(2.28)
|
|
$
(4.92)
|
|
$
(11.01)
|
Diluted
|
$
(2.52)
|
|
$
(2.28)
|
|
$
(4.92)
|
|
$
(11.01)
|
|
|
|
|
|
|
|
|
Number of shares
used in per share calculations:
|
|
|
|
|
|
|
Basic
|
30,572
|
|
27,880
|
|
29,600
|
|
27,676
|
Diluted
|
30,572
|
|
27,880
|
|
29,600
|
|
27,676
|
|
|
|
|
|
|
|
|
Stock-based
compensation included in above figures:
|
|
|
|
|
Cost of
revenue
|
$
444
|
|
$
935
|
|
$
1,930
|
|
$
3,160
|
Research and
development
|
1,107
|
|
3,653
|
|
6,100
|
|
12,391
|
Selling and
marketing
|
1,049
|
|
1,622
|
|
4,452
|
|
5,843
|
General and
administrative
|
3,939
|
|
3,966
|
|
11,994
|
|
14,662
|
Total
|
$
6,539
|
|
$
10,176
|
|
$
24,476
|
|
$
36,056
|
iRobot
Corporation
|
Condensed
Consolidated Balance Sheets
|
(unaudited, in
thousands)
|
|
|
|
|
|
December 28,
2024
|
|
December 30,
2023
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
$
134,303
|
|
$
185,121
|
Restricted
cash
|
1,259
|
|
-
|
Accounts
receivable, net
|
49,865
|
|
79,387
|
Inventory
|
76,029
|
|
152,469
|
Other current
assets
|
27,046
|
|
48,513
|
Total current
assets
|
288,502
|
|
465,490
|
Property and
equipment, net
|
15,835
|
|
40,395
|
Operating lease
right-of-use assets
|
14,322
|
|
19,642
|
Deferred tax
assets
|
9,817
|
|
8,512
|
Goodwill
|
167,288
|
|
175,105
|
Intangible
assets, net
|
3,212
|
|
5,044
|
Other
assets
|
17,161
|
|
19,510
|
Total assets
|
$
516,137
|
|
$
733,698
|
|
|
|
|
Liabilities and
stockholders' equity
|
|
|
|
|
|
|
|
Accounts
payable
|
$
106,367
|
|
$
178,318
|
Accrued
expenses
|
100,597
|
|
97,999
|
Deferred revenue
and customer advances
|
11,280
|
|
10,830
|
Total current
liabilities
|
218,244
|
|
287,147
|
Term
loan
|
200,604
|
|
201,501
|
Operating lease
liabilities
|
21,598
|
|
27,609
|
Other long-term
liabilities
|
14,452
|
|
20,954
|
Total long-term
liabilities
|
236,654
|
|
250,064
|
Total
liabilities
|
454,898
|
|
537,211
|
Stockholders'
equity
|
61,239
|
|
196,487
|
Total liabilities and
stockholders' equity
|
$
516,137
|
|
$
733,698
|
iRobot
Corporation
|
Consolidated Statements
of Cash Flows
|
(unaudited, in
thousands)
|
|
|
|
|
|
|
|
|
|
For the twelve months
ended
|
|
December 28,
2024
|
|
December 30,
2023
|
Cash flows from
operating activities:
|
|
|
|
Net loss
|
$
(145,518)
|
|
$
(304,710)
|
Adjustments to
reconcile net loss to net cash used in operating
activities:
|
|
|
|
Depreciation and
amortization
|
21,667
|
|
32,791
|
Loss on equity
investment
|
370
|
|
3,910
|
Stock-based
compensation
|
24,476
|
|
36,056
|
Provision for inventory
excess and obsolescence
|
13,489
|
|
6,378
|
Change in fair value of
term loan
|
24,557
|
|
5,904
|
Debt issuance costs
expensed under fair value option
|
583
|
|
11,837
|
Deferred income taxes,
net
|
(2,391)
|
|
6,563
|
Other
|
(4,140)
|
|
(17,694)
|
Changes in operating
assets and liabilities — (use) source
|
|
|
|
Accounts
receivable
|
27,122
|
|
(11,748)
|
Inventory
|
58,952
|
|
119,332
|
Other assets
|
21,966
|
|
13,941
|
Accounts
payable
|
(70,970)
|
|
(4,604)
|
Accrued expenses and
other liabilities
|
(3,385)
|
|
(12,749)
|
Net cash used in
operating activities
|
(33,222)
|
|
(114,793)
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
Additions of property
and equipment
|
(118)
|
|
(2,862)
|
Purchase of
investments
|
(136)
|
|
(233)
|
Net cash used in
investing activities
|
(254)
|
|
(3,095)
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
Proceeds from employee
stock plans
|
-
|
|
9
|
Income tax withholding
payment associated with restricted stock vesting
|
(507)
|
|
(2,802)
|
Proceeds from issuance
of common stock, net of issuance costs
|
19,297
|
|
-
|
Repayment of term
loan
|
(34,947)
|
|
-
|
Proceeds from term
loan
|
-
|
|
200,000
|
Payment of debt
issuance costs
|
(583)
|
|
(11,837)
|
Net cash (used in)
provided by financing activities
|
(16,740)
|
|
185,370
|
|
|
|
|
Effect of exchange rate
changes on cash, cash equivalents and restricted cash
|
280
|
|
2,456
|
Net (decrease) increase
in cash, cash equivalents and restricted cash
|
(49,936)
|
|
69,938
|
Cash, cash equivalents
and restricted cash, at beginning of period
|
187,887
|
|
117,949
|
Cash, cash equivalents
and restricted cash, at end of period
|
$
137,951
|
|
$
187,887
|
|
|
|
|
Cash, cash equivalents
and restricted cash, at end of period:
|
|
|
|
Cash and cash
equivalents
|
$
134,303
|
|
$
185,121
|
Restricted
cash
|
1,259
|
|
1,000
|
Restricted cash,
non-current (included in other assets)
|
2,389
|
|
1,766
|
Cash, cash equivalents
and restricted cash, at end of period
|
$
137,951
|
|
$
187,887
|
iRobot
Corporation
|
Supplemental
Information
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months
ended
|
|
For the twelve months
ended
|
|
December 28,
2024
|
|
December 30,
2023
|
|
December 28,
2024
|
|
December 30,
2023
|
Revenue by Geography:
*
|
|
|
|
|
|
|
|
Domestic
|
$
74,298
|
|
$
139,806
|
|
$
332,695
|
|
$
428,531
|
International
|
97,741
|
|
167,738
|
|
349,154
|
|
462,049
|
Total
|
$
172,039
|
|
$
307,544
|
|
$
681,849
|
|
$
890,580
|
|
|
|
|
|
|
|
|
Robot Units Shipped
*
|
|
|
|
|
|
|
|
Solo
and other
|
279
|
|
714
|
|
1,133
|
|
2,206
|
2-in-1
|
422
|
|
425
|
|
1,330
|
|
828
|
Total
|
701
|
|
1,139
|
|
2,463
|
|
3,034
|
|
|
|
|
|
|
|
|
Revenue by Product
Category **
|
|
|
|
|
|
|
|
Solo
and other
|
$
72
|
|
$
185
|
|
$
340
|
|
$
634
|
2-in-1
|
100
|
|
123
|
|
342
|
|
257
|
Total
|
$
172
|
|
$
308
|
|
$
682
|
|
$
891
|
|
|
|
|
|
|
|
|
Average gross selling
prices for robot units
|
$
365
|
|
$
370
|
|
$
340
|
|
$
360
|
|
|
|
|
|
|
|
|
Headcount
|
541
|
|
1,113
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* 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 twelve months
ended
|
|
December 28,
2024
|
|
December 30,
2023
|
|
December 28,
2024
|
|
December 30,
2023
|
GAAP
Revenue
|
$
172,039
|
|
$
307,544
|
|
$
681,849
|
|
$
890,580
|
|
|
|
|
|
|
|
|
GAAP Gross
Profit
|
$
16,413
|
|
$
58,131
|
|
$
142,357
|
|
$
196,371
|
Amortization of
acquired intangible assets
|
-
|
|
301
|
|
-
|
|
1,166
|
Stock-based
compensation
|
444
|
|
935
|
|
1,930
|
|
3,160
|
Net merger, acquisition
and divestiture expense
|
-
|
|
(1,159)
|
|
-
|
|
(262)
|
Restructuring and
other
|
5,188
|
|
-
|
|
5,188
|
|
-
|
Non-GAAP Gross
Profit
|
$
22,045
|
|
$
58,208
|
|
$
149,475
|
|
$
200,435
|
GAAP Gross
Margin
|
9.5 %
|
|
18.9 %
|
|
20.9 %
|
|
22.0 %
|
Non-GAAP Gross
Margin
|
12.8 %
|
|
18.9 %
|
|
21.9 %
|
|
22.5 %
|
|
|
|
|
|
|
|
|
GAAP Operating
Expenses
|
$
77,452
|
|
$
110,364
|
|
$
245,307
|
|
$
460,451
|
Amortization of
acquired intangible assets
|
(138)
|
|
(4,837)
|
|
(1,543)
|
|
(5,366)
|
Stock-based
compensation
|
(6,095)
|
|
(9,241)
|
|
(22,546)
|
|
(32,896)
|
Net merger, acquisition
and divestiture income (expense)
|
-
|
|
7,167
|
|
74,813
|
|
(14,824)
|
Restructuring and
other
|
(4,420)
|
|
81
|
|
(28,719)
|
|
(8,155)
|
Non-GAAP
Operating Expenses
|
$
66,799
|
|
$
103,534
|
|
$
267,312
|
|
$
399,210
|
GAAP Operating
Expenses as a % of GAAP Revenue
|
45.0 %
|
|
35.9 %
|
|
36.0 %
|
|
51.7 %
|
Non-GAAP
Operating Expenses as a % of Non-GAAP Revenue
|
38.8 %
|
|
33.7 %
|
|
39.2 %
|
|
44.8 %
|
|
|
|
|
|
|
|
|
GAAP Operating
Loss
|
$
(61,039)
|
|
$
(52,233)
|
|
$
(102,950)
|
|
$
(264,080)
|
Amortization of
acquired intangible assets
|
138
|
|
5,138
|
|
1,543
|
|
6,532
|
Stock-based
compensation
|
6,539
|
|
10,176
|
|
24,476
|
|
36,056
|
Net merger, acquisition
and divestiture (income) expense
|
-
|
|
(8,326)
|
|
(74,813)
|
|
14,562
|
Restructuring and
other
|
9,608
|
|
(81)
|
|
33,907
|
|
8,155
|
Non-GAAP
Operating Loss
|
$
(44,754)
|
|
$
(45,326)
|
|
$
(117,837)
|
|
$
(198,775)
|
GAAP Operating
Margin
|
(35.5) %
|
|
(17.0) %
|
|
(15.1) %
|
|
(29.7) %
|
Non-GAAP
Operating Margin
|
(26.0) %
|
|
(14.7) %
|
|
(17.3) %
|
|
(22.3) %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 twelve months
ended
|
|
December 28,
2024
|
|
December 30,
2023
|
|
December 28,
2024
|
|
December 30,
2023
|
GAAP Income Tax
(Benefit) Expense
|
$
(1,539)
|
|
$
6,603
|
|
$
378
|
|
$
11,655
|
Tax effect of non-GAAP
adjustments
|
(65)
|
|
155
|
|
1,601
|
|
720
|
Other tax
adjustments
|
2,276
|
|
(6,182)
|
|
1,466
|
|
(10,331)
|
Non-GAAP Income
Tax Expense
|
$
672
|
|
$
576
|
|
$
3,445
|
|
$
2,044
|
|
|
|
|
|
|
|
|
GAAP Net
Loss
|
$
(77,108)
|
|
$
(63,594)
|
|
$
(145,518)
|
|
$
(304,710)
|
Amortization of
acquired intangible assets
|
138
|
|
5,138
|
|
1,543
|
|
6,532
|
Stock-based
compensation
|
6,539
|
|
10,176
|
|
24,476
|
|
36,056
|
Net merger, acquisition
and divestiture (income) expense
|
-
|
|
(8,326)
|
|
(74,813)
|
|
14,562
|
Restructuring and
other
|
9,608
|
|
(81)
|
|
33,907
|
|
8,155
|
(Gain) loss on
strategic investments
|
(4)
|
|
-
|
|
370
|
|
3,910
|
Debt issuance
costs
|
54
|
|
-
|
|
583
|
|
11,837
|
Income tax
effect
|
(2,211)
|
|
6,027
|
|
(3,067)
|
|
9,611
|
Non-GAAP Net
Loss
|
$
(62,984)
|
|
$
(50,660)
|
|
$
(162,519)
|
|
$
(214,047)
|
|
|
|
|
|
|
|
|
GAAP Net Loss Per
Diluted Share
|
$
(2.52)
|
|
$
(2.28)
|
|
$
(4.92)
|
|
$
(11.01)
|
Amortization of
acquired intangible assets
|
0.01
|
|
0.18
|
|
0.05
|
|
0.24
|
Stock-based
compensation
|
0.21
|
|
0.36
|
|
0.83
|
|
1.30
|
Net merger, acquisition
and divestiture (income) expense
|
-
|
|
(0.30)
|
|
(2.53)
|
|
0.53
|
Restructuring and
other
|
0.31
|
|
-
|
|
1.15
|
|
0.29
|
(Gain) loss on
strategic investments
|
-
|
|
-
|
|
0.01
|
|
0.14
|
Debt issuance
costs
|
-
|
|
-
|
|
0.02
|
|
0.43
|
Income tax
effect
|
(0.07)
|
|
0.22
|
|
(0.10)
|
|
0.35
|
Non-GAAP Net Loss
Per Diluted Share
|
$
(2.06)
|
|
$
(1.82)
|
|
$
(5.49)
|
|
$
(7.73)
|
|
|
|
|
|
|
|
|
Number of shares used
in diluted per share calculation
|
30,572
|
|
27,880
|
|
29,600
|
|
27,676
|
|
|
|
|
|
|
|
|
Supplemental
Information
|
|
|
|
|
|
|
|
Days sales
outstanding
|
26
|
|
24
|
|
|
|
|
GAAP Days in
inventory
|
45
|
|
56
|
|
|
|
|
Non-GAAP Days in
inventory(1)
|
46
|
|
56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
Non-GAAP Days in inventory is calculated as inventory divided by
(Revenue minus Non-GAAP Gross Profit), multiplied by 91
days.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/irobot-reports-fourth-quarter-and-full-year-2024-financial-results-302399203.html
SOURCE iRobot Corporation