Company Executing on "iRobot Elevate" Strategy
to Focus on Branding, Innovation and Operating
Performance
Delivers on Plan to Lower Cost Structure and
Refresh Product Line
Introduces Q3 2024 Outlook and Revises Fiscal
Year 2024 Expectations
BEDFORD,
Mass., Aug. 6, 2024 /PRNewswire/ -- iRobot Corp.
(NASDAQ: IRBT), a leader in consumer robots, today announced its
financial results for the second quarter ended June 29, 2024.
"We are executing iRobot Elevate, a strategy focused on five
pillars of financial performance, customer-centricity, bringing
innovative products to market in an entirely new and more
profitable way, continuing our operational and organization
improvements, and developing and retaining our best talent," said
Gary Cohen, iRobot CEO. "We are
elevating everything we do at iRobot to improve our performance and
generate long-term shareholder value.
"In the second quarter, we made significant progress,
specifically in lowering the Company's cost structure through
aggressive restructuring efforts. As part of our iRobot Elevate
strategy, we strengthened our balance sheet, narrowed our operating
loss, decreased headcount, and substantially reduced inventory.
Without a 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 our new product
development paradigm with our contract manufacturers, we would have
met our Q2 improvement targets for gross margin, operating loss,
and net loss per share.
"On the top line, second-quarter revenue came in at the low end
of our outlook and was affected by a more challenging consumer
spending environment, heightened competition in our market segment
and greater-than-expected foreign currency impact. The impact of
these headwinds is reflected in our updated revenue outlook for the
full year.
"In July, we announced our most advanced product, the Roomba
Combo 10 Max robot + AutoWash Dock. It represents an important
milestone in our product innovation roadmap. Our talented team is
focused on bringing innovative products to market to refresh our
entire product line and enable iRobot to be significantly more
competitive. In 2025, we plan to launch significant technological
enhancements and new products across the price points we serve.
"Looking ahead, I am confident we can capitalize on our iconic
brand with a renewed consumer-centric emphasis and a sharply
focused innovation and product roadmap to advance our growth
initiatives and deliver long-term shareholder value."
Second Quarter 2024 Financial Results (in millions,
except per share amounts and percentages)
|
Q2
2024
|
Q2
2023
|
Revenue
|
$166.4
|
$236.6
|
GAAP Gross
Margin¹
|
16.5 %
|
22.6 %
|
Non-GAAP Gross
Margin¹
|
16.7 %
|
23.2 %
|
GAAP Operating
Expenses
|
$88.5
|
$124.6
|
Non-GAAP Operating
Expenses
|
$75.9
|
$105.4
|
GAAP Operating
Loss²
|
($61.1)
|
($71.1)
|
Non-GAAP Operating
Loss²
|
($48.2)
|
($50.5)
|
GAAP Net Loss Per
Share³
|
($2.41)
|
($2.93)
|
Non-GAAP Net Loss
Per Share³
|
($1.96)
|
($1.42)
|
|
1) In Q2'24, GAAP
and Non-GAAP gross margin were negatively impacted by an $18.4
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 our new product
development paradigm with our contract manufacturers (the
"Manufacturing Transition Charge"), which reduced GAAP and non-GAAP
gross margin by 11.1 percentage points.
|
|
2) In Q2'24, GAAP
and Non-GAAP operating loss were negatively impacted by the
Manufacturing Transition Charge.
|
|
3) In Q2'24, GAAP
and Non-GAAP net loss per share were negatively impacted by the
Manufacturing Transition Charge, which reduced GAAP and non-GAAP
net loss per share by $0.63.
|
Balance Sheet and Operational Highlights
- As of June 29, 2024, the
Company's cash and cash equivalents totaled $108.5 million, compared with $118.4 million as of first quarter 2024. The
Company also had an additional $40.5
million restricted cash set aside for future repayment of
its term loan, subject to limited rights for the purchase of
inventory in the third quarters of fiscal 2024 and 2025.
- As of June 29, 2024, the
Company's inventory totaled $101.4
million, representing a 41% reduction from the second
quarter of 2023.
- During the second quarter, the Company sold 1.1 million shares
under its at-the-market (ATM) offering program for total net
proceeds of $12.3 million. At quarter
end, the Company had $81.1 million
remaining under its $100 million ATM
offering program.
- As of June 29, 2024, iRobot has
reduced its total headcount by 35% since year-end 2023.
- In the second quarter of 2024, revenue declined 35.6% in the
U.S., 34.7% in Japan and 21.6% in
EMEA over the prior-year period. Excluding the unfavorable foreign
currency impact, Japan revenue
decreased 28% 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 76% of total robot sales in the second quarter
of 2024 versus 84% from the same period last year, reflecting the
introduction of the Roomba Combo Essential, which provides the
iRobot 2-in-1 cleaning experience at a lower price point.
Marketing Highlights
- The recently introduced Roomba Essential successfully reached
full distribution coverage, launching in 14,000 stores across all
three regions. In Japan, Roomba
Essential was number one in units sold in May and June in the robot
vacuum cleaner market, according to GfK.
- iRobot introduced its most advanced robot vacuum and mop, the
Roomba Combo 10 Max Robot + AutoWash Dock. The newly designed
2-in-1 Roomba Combo 10 Max brings independent cleaning to a new
level with iRobot's first multifunction AutoWash Dock and added
intelligence.
- The Roomba Combo 10 Max received favorable launch coverage in
the US and EMEA, including in The Verge, Mashable, Reviewed, PCMag,
ZDNet, Frandroid, El Espanol and T3.
- For the 10th consecutive year, Roomba was a featured product in
Amazon's Prime Day event, which was held on July 16-17. The Company's products received Prime
Day related media coverage in outlets including CNET, CNN
Underscored, Engadget, Real Simple, USA Today and Forbes Vetted.
- The Roomba j9 series and Roomba Essential series continued to
receive favorable media coverage, reviews and awards, including in
GQ, Men's Health, Reviewed and Insider.
Third Quarter and Full Year 2024 Outlook
iRobot is providing GAAP and non-GAAP financial expectations for
the third quarter ending September 28, 2024. Due to the
aforementioned Manufacturing Transition Charge, persistent foreign
currency headwinds, and consumer market softness, the Company also
is updating the full-year 2024 outlook it provided on May 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.
Third Quarter 2024:
Metric
|
GAAP
|
|
Adjustments
|
|
Non-GAAP
|
Revenue
|
$217 - $223
million
|
|
—
|
|
$217 - $223
million
|
Gross Margin
|
33% to 34%
|
|
~0%
|
|
33% to 34%
|
Operating (Loss)
Income
|
($2) - $1
million
|
|
~$9 million
|
|
$7 – $10
million
|
Net Loss Per
Share
|
($0.40) –
($0.30)
|
|
~$0.29
|
|
($0.11) –
($0.01)
|
Fiscal Year 2024:
Metric
|
GAAP
|
|
Adjustments
|
|
Non-GAAP
|
Revenue
|
$765 - $800
million
|
|
—
|
|
$765 - $800
million
|
Gross
Margin*
|
27% to 28%
|
|
~1%
|
|
28% to 29%
|
Operating
Loss*
|
($56) – ($42)
million
|
|
~($23)
million
|
|
($79) – ($65)
million
|
Net Loss Per
Share*
|
($3.01) –
($2.55)
|
|
~($0.76)
|
|
($3.77) –
($3.31)
|
|
*The Company revised
these three FY2024 metrics primarily to reflect the impact of the
Manufacturing Transition Charge.
|
As previously noted, the Company expects to generate modest
positive cash flow from operations during the second half of the
year.
Second-Quarter 2024 Results Conference Call
On
August 7, 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, August
7, 2024
Time: 8:30 a.m. ET
Call-In Number: 800-343-5172 (Alternate: 203-518-9856)
Conference ID: IRBTQ224
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
third quarter and fiscal year 2024 revenue, gross margin, operating
(loss) income and net (loss) income per share, as well as cash flow
from operations during the last two quarters of the fiscal year;
executing on the Company's iRobot Elevate strategy; the impact of
foreign currency, consumer spending environment and competition on
the Company's outlook; the Company's plans for launching products
and technological enhancements and the anticipated impact thereof;
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 six months
ended
|
|
June 29,
2024
|
|
July 1, 2023
|
|
June 29,
2024
|
|
July 1, 2023
|
|
|
|
|
|
|
|
|
Revenue
|
$
166,361
|
|
$
236,568
|
|
$
316,375
|
|
$
396,860
|
Cost of
revenue:
|
|
|
|
|
|
|
|
Cost of product
revenue
|
138,895
|
|
182,775
|
|
252,808
|
|
306,044
|
Amortization of
acquired intangible assets
|
-
|
|
290
|
|
-
|
|
572
|
Total cost of
revenue
|
138,895
|
|
183,065
|
|
252,808
|
|
306,616
|
|
|
|
|
|
|
|
|
Gross profit
|
27,466
|
|
53,503
|
|
63,567
|
|
90,244
|
|
|
|
|
|
|
|
|
Operating
expenses:
|
|
|
|
|
|
|
|
Research and
development
|
23,230
|
|
37,971
|
|
57,108
|
|
79,240
|
Selling and
marketing
|
39,980
|
|
55,596
|
|
69,696
|
|
98,072
|
General and
administrative
|
16,926
|
|
26,537
|
|
(36,785)
|
|
56,846
|
Restructuring and
other
|
8,230
|
|
4,278
|
|
22,377
|
|
8,084
|
Amortization of
acquired intangible assets
|
168
|
|
177
|
|
339
|
|
355
|
Total operating
expenses
|
88,534
|
|
124,559
|
|
112,735
|
|
242,597
|
|
|
|
|
|
|
|
|
Operating
loss
|
(61,068)
|
|
(71,056)
|
|
(49,168)
|
|
(152,353)
|
|
|
|
|
|
|
|
|
Other expense,
net
|
(8,849)
|
|
(4,027)
|
|
(12,034)
|
|
(5,104)
|
|
|
|
|
|
|
|
|
Loss before income
taxes
|
(69,917)
|
|
(75,083)
|
|
(61,202)
|
|
(157,457)
|
Income tax
expense
|
729
|
|
5,717
|
|
837
|
|
4,455
|
Net loss
|
$
(70,646)
|
|
$
(80,800)
|
|
$
(62,039)
|
|
$
(161,912)
|
|
|
|
|
|
|
|
|
Net loss per
share:
|
|
|
|
|
|
|
|
Basic
|
$
(2.41)
|
|
$
(2.93)
|
|
$
(2.16)
|
|
$
(5.88)
|
Diluted
|
$
(2.41)
|
|
$
(2.93)
|
|
$
(2.16)
|
|
$
(5.88)
|
|
|
|
|
|
|
|
|
Number of shares used
in per share calculations:
|
|
|
|
|
|
|
Basic
|
29,309
|
|
27,619
|
|
28,740
|
|
27,543
|
Diluted
|
29,309
|
|
27,619
|
|
28,740
|
|
27,543
|
|
|
|
|
|
|
|
|
Stock-based
compensation included in above figures:
|
|
|
|
|
Cost of
revenue
|
$
270
|
|
$
801
|
|
$
1,099
|
|
$
1,387
|
Research and
development
|
802
|
|
2,737
|
|
3,699
|
|
5,383
|
Selling and
marketing
|
1,163
|
|
1,371
|
|
2,500
|
|
2,837
|
General and
administrative
|
2,275
|
|
3,664
|
|
5,160
|
|
6,898
|
Total
|
$
4,510
|
|
$
8,573
|
|
$
12,458
|
|
$
16,505
|
iRobot
Corporation
|
Condensed
Consolidated Balance Sheets
|
(unaudited, in
thousands)
|
|
|
|
|
|
June 29,
2024
|
|
December 30,
2023
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
$
108,513
|
|
$
185,121
|
Restricted
cash
|
40,543
|
|
-
|
Accounts
receivable, net
|
68,132
|
|
79,387
|
Inventory
|
101,365
|
|
152,469
|
Other current
assets
|
21,559
|
|
48,513
|
Total current
assets
|
340,112
|
|
465,490
|
Property and
equipment, net
|
29,461
|
|
40,395
|
Operating lease
right-of-use assets
|
15,930
|
|
19,642
|
Deferred tax
assets
|
9,273
|
|
8,512
|
Goodwill
|
169,384
|
|
175,105
|
Intangible
assets, net
|
4,404
|
|
5,044
|
Other
assets
|
17,375
|
|
19,510
|
Total assets
|
$
585,939
|
|
$
733,698
|
|
|
|
|
Liabilities and
stockholders' equity
|
|
|
|
|
|
|
|
Accounts
payable
|
$
113,557
|
|
$
178,318
|
Accrued
expenses
|
96,935
|
|
97,999
|
Deferred revenue
and customer advances
|
11,152
|
|
10,830
|
Total current
liabilities
|
221,644
|
|
287,147
|
Term
loan
|
172,421
|
|
201,501
|
Operating lease
liabilities
|
24,036
|
|
27,609
|
Other long-term
liabilities
|
18,762
|
|
20,954
|
Total long-term
liabilities
|
215,219
|
|
250,064
|
Total
liabilities
|
436,863
|
|
537,211
|
Stockholders'
equity
|
149,076
|
|
196,487
|
Total liabilities and
stockholders' equity
|
$
585,939
|
|
$
733,698
|
iRobot
Corporation
|
Consolidated Statements
of Cash Flows
|
(unaudited, in
thousands)
|
|
|
|
|
|
For the six months
ended
|
|
June 29,
2024
|
|
July 1, 2023
|
Cash flows from
operating activities:
|
|
|
|
Net loss
|
$
(62,039)
|
|
$
(161,912)
|
Adjustments to
reconcile net loss to net cash used in operating
activities:
|
|
|
|
Depreciation and
amortization
|
11,116
|
|
14,843
|
Loss on equity
investment
|
375
|
|
3,152
|
Stock-based
compensation
|
12,458
|
|
16,505
|
Provision for inventory
excess and obsolescence
|
11,715
|
|
641
|
Change in fair value of
term loan
|
4,746
|
|
-
|
Debt issuance costs
expensed under fair value option
|
477
|
|
-
|
Deferred income taxes,
net
|
(1,682)
|
|
1,999
|
Other
|
(3,858)
|
|
(3,085)
|
Changes in operating
assets and liabilities — (use) source
|
|
|
|
Accounts
receivable
|
9,240
|
|
(6,114)
|
Inventory
|
35,848
|
|
109,249
|
Other assets
|
26,117
|
|
13,204
|
Accounts
payable
|
(63,875)
|
|
(44,149)
|
Accrued expenses and
other liabilities
|
(871)
|
|
(2,444)
|
Net cash used in
operating activities
|
(20,233)
|
|
(58,111)
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
Additions of property
and equipment
|
(118)
|
|
(2,514)
|
Purchase of
investments
|
(46)
|
|
(158)
|
Net cash used in
investing activities
|
(164)
|
|
(2,672)
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
Proceeds from employee
stock plans
|
-
|
|
9
|
Income tax withholding
payment associated with restricted stock vesting
|
(463)
|
|
(1,819)
|
Proceeds from issuance
of common stock, net of issuance costs
|
17,942
|
|
-
|
Repayment of term
loan
|
(34,947)
|
|
-
|
Payment of debt
issuance costs
|
(477)
|
|
-
|
Net cash used in by
financing activities
|
(17,945)
|
|
(1,810)
|
|
|
|
|
Effect of exchange rate
changes on cash, cash equivalents and restricted cash
|
853
|
|
2,598
|
Net decrease in cash,
cash equivalents and restricted cash
|
(37,489)
|
|
(59,995)
|
Cash, cash equivalents
and restricted cash, at beginning of period
|
187,887
|
|
117,949
|
Cash, cash equivalents
and restricted cash, at end of period
|
$
150,398
|
|
$
57,954
|
|
|
|
|
Cash, cash equivalents
and restricted cash, at end of period:
|
|
|
|
Cash and cash
equivalents
|
$
108,513
|
|
$
57,954
|
Restricted
cash
|
40,543
|
|
-
|
Restricted cash,
non-current (included in other assets)
|
1,342
|
|
-
|
Cash, cash equivalents
and restricted cash, at end of period
|
$
150,398
|
|
$
57,954
|
iRobot
Corporation
|
Supplemental
Information
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
For the three months
ended
|
|
For the six months
ended
|
|
June 29,
2024
|
|
July 1, 2023
|
|
June 29,
2024
|
|
July 1, 2023
|
Revenue by Geography:
*
|
|
|
|
|
|
|
|
Domestic
|
$
84,364
|
|
$
130,958
|
|
$
153,260
|
|
$
202,944
|
International
|
81,997
|
|
105,610
|
|
163,115
|
|
193,916
|
Total
|
$
166,361
|
|
$
236,568
|
|
$
316,375
|
|
$
396,860
|
|
|
|
|
|
|
|
|
Robot Units Shipped
*
|
|
|
|
|
|
|
|
Solo
and other
|
300
|
|
672
|
|
567
|
|
1,044
|
2-in-1
|
274
|
|
159
|
|
463
|
|
222
|
Total
|
574
|
|
831
|
|
1,030
|
|
1,266
|
|
|
|
|
|
|
|
|
Revenue by Product
Category **
|
|
|
|
|
|
|
|
Solo
and other
|
$
90
|
|
$
188
|
|
$
184
|
|
$
323
|
2-in-1
|
76
|
|
49
|
|
132
|
|
74
|
Total
|
$
166
|
|
$
237
|
|
$
316
|
|
$
397
|
|
|
|
|
|
|
|
|
Average gross selling
prices for robot units
|
$
330
|
|
$
347
|
|
$
337
|
|
$
366
|
|
|
|
|
|
|
|
|
Headcount
|
726
|
|
1,139
|
|
|
|
|
|
* 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.
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 allowance 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 six months
ended
|
|
June 29,
2024
|
July 1, 2023
|
|
June 29,
2024
|
July 1, 2023
|
GAAP
Revenue
|
$
166,361
|
$
236,568
|
|
$
316,375
|
$
396,860
|
|
|
|
|
|
|
GAAP Gross
Profit
|
$
27,466
|
$
53,503
|
|
$
63,567
|
$
90,244
|
Amortization of
acquired intangible assets
|
-
|
290
|
|
-
|
572
|
Stock-based
compensation
|
270
|
801
|
|
1,099
|
1,387
|
Net merger, acquisition
and divestiture expense
|
-
|
289
|
|
-
|
610
|
Non-GAAP Gross
Profit
|
$
27,736
|
$
54,883
|
|
$
64,666
|
$
92,813
|
GAAP Gross
Margin
|
16.5 %
|
22.6 %
|
|
20.1 %
|
22.7 %
|
Non-GAAP Gross
Margin
|
16.7 %
|
23.2 %
|
|
20.4 %
|
23.4 %
|
|
|
|
|
|
|
GAAP Operating
Expenses
|
$
88,534
|
$
124,559
|
|
$
112,735
|
$
242,597
|
Amortization of
acquired intangible assets
|
(168)
|
(177)
|
|
(339)
|
(355)
|
Stock-based
compensation
|
(4,240)
|
(7,772)
|
|
(11,359)
|
(15,118)
|
Net merger, acquisition
and divestiture income (expense)
|
43
|
(6,964)
|
|
74,159
|
(13,427)
|
Restructuring and
other
|
(8,230)
|
(4,278)
|
|
(22,377)
|
(8,084)
|
Non-GAAP
Operating Expenses*
|
$
75,939
|
$
105,368
|
|
$
152,819
|
$
205,613
|
GAAP Operating
Expenses as a % of GAAP Revenue
|
53.2 %
|
52.7 %
|
|
35.6 %
|
61.1 %
|
Non-GAAP
Operating Expenses as a % of Non-GAAP Revenue*
|
45.6 %
|
44.5 %
|
|
48.3 %
|
51.8 %
|
|
|
|
|
|
|
GAAP Operating
Loss
|
$
(61,068)
|
$
(71,056)
|
|
$
(49,168)
|
$
(152,353)
|
Amortization of
acquired intangible assets
|
168
|
467
|
|
339
|
927
|
Stock-based
compensation
|
4,510
|
8,573
|
|
12,458
|
16,505
|
Net merger, acquisition
and divestiture (income) expense
|
(43)
|
7,253
|
|
(74,159)
|
14,037
|
Restructuring and
other
|
8,230
|
4,278
|
|
22,377
|
8,084
|
Non-GAAP
Operating Loss*
|
$
(48,203)
|
$
(50,485)
|
|
$
(88,153)
|
$
(112,800)
|
GAAP Operating
Margin
|
(36.7) %
|
(30.0) %
|
|
(15.5) %
|
(38.4) %
|
Non-GAAP
Operating Margin*
|
(29.0) %
|
(21.3) %
|
|
(27.9) %
|
(28.4) %
|
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 six months
ended
|
|
June 29,
2024
|
July 1, 2023
|
|
June 29,
2024
|
July 1, 2023
|
GAAP Income Tax
Expense
|
$
729
|
$
5,717
|
|
$
837
|
$
4,455
|
Tax effect of non-GAAP
adjustments
|
416
|
(15,215)
|
|
1,017
|
(31,481)
|
Other tax
adjustments
|
(416)
|
(2,529)
|
|
(608)
|
(2,511)
|
Non-GAAP Income
Tax Expense (Benefit)
|
$
729
|
$
(12,027)
|
|
$
1,246
|
$
(29,537)
|
|
|
|
|
|
|
GAAP Net
Loss
|
$
(70,646)
|
$
(80,800)
|
|
$
(62,039)
|
$
(161,912)
|
Amortization of
acquired intangible assets
|
168
|
467
|
|
339
|
927
|
Stock-based
compensation
|
4,510
|
8,573
|
|
12,458
|
16,505
|
Net merger, acquisition
and divestiture (income) expense
|
(43)
|
7,253
|
|
(74,159)
|
14,037
|
Restructuring and
other
|
8,230
|
4,278
|
|
22,377
|
8,084
|
Loss on strategic
investments
|
-
|
3,152
|
|
375
|
3,152
|
Debt issuance
costs
|
238
|
-
|
|
477
|
-
|
Income tax
effect
|
-
|
17,744
|
|
(409)
|
33,992
|
Non-GAAP Net
Loss*
|
$
(57,543)
|
$
(39,333)
|
|
$
(100,581)
|
$
(85,215)
|
|
|
|
|
|
|
GAAP Net Loss Per
Diluted Share
|
$
(2.41)
|
$
(2.93)
|
|
$
(2.16)
|
$
(5.88)
|
Amortization of
acquired intangible assets
|
0.01
|
0.02
|
|
0.01
|
0.04
|
Stock-based
compensation
|
0.15
|
0.31
|
|
0.43
|
0.60
|
Net merger, acquisition
and divestiture (income) expense
|
-
|
0.26
|
|
(2.58)
|
0.51
|
Restructuring and
other
|
0.28
|
0.16
|
|
0.78
|
0.30
|
Loss on strategic
investments
|
-
|
0.12
|
|
0.01
|
0.11
|
Debt issuance
costs
|
0.01
|
-
|
|
0.02
|
-
|
Income tax
effect
|
-
|
0.64
|
|
(0.01)
|
1.23
|
Non-GAAP Net Loss
Per Diluted Share*
|
$
(1.96)
|
$
(1.42)
|
|
$
(3.50)
|
$
(3.09)
|
|
|
|
|
|
|
Number of shares used
in diluted per share calculation
|
29,309
|
27,619
|
|
28,740
|
27,543
|
|
|
|
|
|
|
Supplemental
Information
|
|
|
|
|
|
Days sales
outstanding
|
37
|
28
|
|
|
|
GAAP Days in
inventory
|
67
|
85
|
|
|
|
Non-GAAP Days in
inventory(1)
|
67
|
86
|
|
|
|
|
* 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 second
quarter and first half of 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 Third Quarter and Full Year 2024 GAAP to Non-GAAP
Guidance
|
(unaudited)
|
|
|
|
|
Q3-24
|
FY-24
|
GAAP Gross
Profit
|
$72 - $76
million
|
$210 - $227
million
|
Stock-based
compensation
|
~$0 million
|
~$2 million
|
Total
adjustments
|
~$0 million
|
~$2 million
|
Non-GAAP Gross
Profit
|
$72 - $76
million
|
$212 - $229
million
|
|
|
|
|
Q3-24
|
FY-24
|
GAAP Gross
Margin
|
33% - 34%
|
27% - 28%
|
Stock-based
compensation
|
~0%
|
~1%
|
Total
adjustments
|
~0%
|
~1%
|
Non-GAAP Gross
Margin
|
33% - 34%
|
28% - 29%
|
|
|
|
|
Q3-24
|
FY-24
|
GAAP Operating
Expenses
|
$74 million
|
$267 - $271
million
|
Amortization of
acquired intangible assets
|
~($0)
million
|
~($1)
million
|
Stock-based
compensation
|
~($7)
million
|
~($25)
million
|
Net merger, acquisition
and divestiture income (expense)
|
-
|
~$74 million
|
Restructuring and
other
|
~($1)
million
|
~($24)
million
|
Total
adjustments
|
~($8)
million
|
~$24 million
|
Non-GAAP Operating
Expenses
|
$66 million
|
$291 - $295
million
|
|
|
|
|
Q3-24
|
FY-24
|
GAAP Operating Income
(Loss)
|
($2) - $1
million
|
($56) - ($42)
million
|
Amortization of
acquired intangible assets
|
~$0 million
|
~$1 million
|
Stock-based
compensation
|
~$7 million
|
~$27 million
|
Net merger, acquisition
and divestiture expense (income)
|
-
|
~($74)
million
|
Restructuring and
other
|
~$1 million
|
~$24 million
|
Total
adjustments
|
~$9 million
|
~($23)
million
|
Non-GAAP Operating
Income (Loss)
|
$7 - $10
million
|
($79) - ($65)
million
|
|
|
|
|
Q3-24
|
FY-24
|
GAAP Net Loss Per
Share
|
($0.40) -
($0.30)
|
($3.01) -
($2.55)
|
Amortization of
acquired intangible assets
|
~$0.01
|
~$0.02
|
Stock-based
compensation
|
~$0.23
|
~$0.91
|
Net merger, acquisition
and divestiture expense (income)
|
-
|
~($2.52)
|
Restructuring and
other
|
~$0.05
|
~$0.82
|
Loss on strategic
investments
|
-
|
~$0.01
|
Income tax
effect
|
~$0
|
~$0
|
Total
adjustments
|
~$0.29
|
~($0.76)
|
Non-GAAP Net Loss Per
Share
|
($0.11) -
($0.01)
|
($3.77) -
($3.31)
|
|
|
|
Number of shares used
in per share calculations*
|
~30.1
million
|
~29.5
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-second-quarter-2024-financial-results-302215874.html
SOURCE iRobot Corporation