Gary Cohen,
Former Gillette, Timex and Energizer Executive, Named as Company's
New CEO
Company Updates Outlook for Full Year
2024
BEDFORD,
Mass., May 7, 2024 /PRNewswire/ -- iRobot Corp.
(NASDAQ: IRBT), a leader in consumer robots, today announced its
financial results for the first quarter ended March 30, 2024.
First-Quarter Financial Highlights
- Revenue of $150.0 million,
compared with $160.3 million in Q1 of
2023.
- GAAP net income per share was $0.30 compared with GAAP net loss per share of
($2.95) in Q1 of 2023.
- Non-GAAP net loss per share was ($1.53) compared with non-GAAP net loss per share
of ($1.67) in Q1 of 2023.
- Positive cash flow from operations of $1.4 million benefited from one-time net proceeds
of $75 million from transaction
termination fee paid to the Company by Amazon.com.
Recent Developments
- Named Gary Cohen, former
Gillette, Timex and Energizer executive, as iRobot's new CEO.
- Launched Roomba Combo Essential robot and Roomba Vac Essential
robot as first products to benefit from iRobot's new product
development paradigm with its contract manufacturers.
- Substantially completed previously announced reduction-in-force
initiative, decreasing Company's total workforce by 30%.
"We exceeded our financial expectations for the first quarter as
our team executed on our restructuring plan to significantly
improve iRobot's near-term operations," said Glen Weinstein, who served as iRobot's interim
CEO until Mr. Cohen's appointment. "Our plan is designed to
stabilize the business in the current market environment without
sacrificing longer-term growth initiatives. In the first quarter,
we took aggressive actions to simplify our cost structure,
implement a more sustainable business model and focus on our core
value drivers.
"With the appointment of Gary
Cohen as our new CEO, the board and management team are all
the more confident in iRobot's ability to build on its legacy of
innovation. The Company is fortunate to have an incredible team of
builders and innovators who are passionate about the robots we
create, with customers who truly value our products."
New Chief Executive Officer
As announced in a separate
press release today, the Company has named Gary Cohen as its new chief executive officer.
Mr. Cohen previously served as the CEO of Qualitor Automotive and
Timex, and held senior leadership roles at Gillette and Energizer,
among other companies. In all, he has more than 25 years of
executive leadership experience and a track record of managing
successful corporate turnarounds. He will lead the Company's
transformational strategy, overseeing all aspects of the Company's
business, including innovation, product and commercial strategies,
operational excellence and talent, and will work across the
organization to build a sustainable competitive advantage and
consumer-centric brand.
Operational Restructuring Plan
As announced on
January 29, 2024, iRobot has
initiated an operational restructuring plan to align its cost
structure with near-term revenue expectations and drive bottom-line
improvement. The plan includes implementing margin-improvement
initiatives, reducing R&D expenses by relocating certain
non-core engineering functions, pausing work unrelated to the
Company's core floorcare business, centralizing global marketing
activities, and streamlining the Company's legal entity and real
estate footprint to fit its current business needs and near-term
revenue expectations.
In the first quarter, the Company reduced its workforce by
approximately 330 employees, representing 30 percent of the
Company's total workforce as of December 30,
2023, resulting in a significant decrease in operating
expenses. The Company's first quarter 2024 GAAP results include a
$14 million charge related to the
restructuring plan, primarily for severance and related costs. The
Company expects an additional restructuring charge of approximately
$9 million across the remainder of
2024.
Also in the first quarter, iRobot launched the Roomba Combo
Essential and Roomba Vac Essential robots, the first products to
benefit from the new product development paradigm with the
Company's contract manufacturers, taking advantage of their mature
supply chains, expertise in design-for-manufacturing, and
flexibility in component selection, to reduce the cost of goods
sold.
Additional Operational and Marketing Highlights
- Geographically in the first quarter of 2024, revenue declined
3% in EMEA, 16% in Japan and 4% in
the U.S. over the prior year period. Excluding the unfavorable
foreign currency impact, Japan
revenue decreased 6% 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 81% of total robot sales in the first quarter
of 2024 versus 88% from the same period last year, reflecting the
introduction of the Roomba Combo Essential, providing the iRobot
2-in-1 cleaning experience at a lower price point.
- iRobot introduced the Roomba Combo Essential robot, an
affordable ($275) and easy-to-use
2-in-1 robot vacuum and mop that delivers the same cleaning
essentials of the best-selling Roomba 600 Series, but with better
performance and a larger feature set. The Company also introduced
the Roomba Vac Essential robot, which offers the same intelligence
and features as the Roomba Combo Essential but in a vacuum-only
package.
- iRobot Roomba robots held the top five spots for robotic
vacuums in Consumer Reports.
- iRobot's product lineup received numerous positive reviews and
international media coverage, including in PCMag, Reviewed, ZDNet,
Engadget, BGR, Tom's Guide, CNN Underscored, U.S. News & World
Report, TechHive, Frandroid, La Vanguardia and Europa Press.
- The Roomba Combo j9+ was named a Better Homes & Gardens
Clean House Award winner in the category of 'Best Wet-Dry Robot
Vacuum.'
Second Quarter and Full Year 2024 Outlook
iRobot is
providing GAAP and non-GAAP financial expectations for the second
quarter ending June 29, 2024. Given persistent weakness in the
Japanese yen and the timing of new product introductions, the
Company is updating the full-year outlook it provided on
February 27, 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.
Second Quarter 2024:
Metric
|
GAAP
|
|
Adjustments
|
|
Non-GAAP
|
Revenue
|
$167 - $172
million
|
|
—
|
|
$167 - $172
million
|
Gross Margin
|
23% to 24%
|
|
~1%
|
|
24% to 25%
|
Operating
Loss
|
($57) – ($54)
million
|
|
~$14 million
|
|
($43) – ($40)
million
|
Net Loss Per
Share
|
($2.30) –
($2.23)
|
|
~$0.49
|
|
($1.81) –
($1.74)
|
- Q2 revenue is expected to be the weakest quarter of 2024 when
compared to the prior year as the Company expects a shifting of a
large order from Q2 last year to Q3 this year.
- Q2 revenue is expected to be impacted by unfavorable currency
due to continued weakness of the Japanese yen against the U.S.
dollar.
Fiscal Year 2024:
Metric
|
GAAP
|
|
Adjustments
|
|
Non-GAAP
|
Revenue
|
$815 - $860
million
|
|
—
|
|
$815 - $860
million
|
Gross Margin
|
30% to 32%
|
|
~1%
|
|
31% to 33%
|
Operating
Loss
|
($44) – ($32)
million
|
|
~($14)
million
|
|
($58) – ($46)
million
|
Net Loss Per
Share
|
($2.65) –
($2.23)
|
|
~($0.48)
|
|
($3.13) –
($2.71)
|
- The Company revised its full-year 2024 expectations regarding
revenue and gross margin due to an unfavorable currency impact of
the Japanese yen and timing of new product introductions.
- For the second half of the year, the Company anticipates a
mid-single-digit percentage improvement in revenue compared with
the second half of 2023.
- iRobot anticipates that the majority of the anticipated gross
margin improvement will occur in the second half of the year as the
Company progresses with a number of key initiatives.
First-Quarter 2024 Results Conference Call
On
May 8, 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, May 8,
2024
Time: 8:30 a.m. ET
Call-In Number: 1-800-343-5172 (Alternate: 1-203-518-9856)
Conference ID: IRBTQ124
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
second quarter and fiscal year 2024 revenue, gross margin,
operating loss and net loss per share; and the Company's
implementation of its operational restructuring plan, the expected
business and financial impacts thereof, and related restructuring
charges. 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 current constraints in the availability of
certain semiconductor components used in our products; (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
|
|
March 30,
2024
|
|
April 1,
2023
|
|
|
|
|
Revenue
|
$
150,014
|
|
$
$ 160,292
|
Cost of
revenue:
|
|
|
|
Cost of product
revenue
|
113,913
|
|
123,269
|
Amortization of
acquired intangible assets
|
-
|
|
282
|
Total cost of
revenue
|
113,913
|
|
123,551
|
|
|
|
|
Gross profit
|
36,101
|
|
36,741
|
|
|
|
|
Operating
expenses:
|
|
|
|
Research and
development
|
33,878
|
|
41,269
|
Selling and
marketing
|
29,716
|
|
42,476
|
General and
administrative
|
(53,711)
|
|
30,310
|
Restructuring and
other
|
14,146
|
|
3,805
|
Amortization of
acquired intangible assets
|
172
|
|
178
|
Total operating
expenses
|
24,201
|
|
118,038
|
|
|
|
|
Operating income
(loss)
|
11,900
|
|
(81,297)
|
|
|
|
|
Other expense,
net
|
(3,185)
|
|
(1,077)
|
|
|
|
|
Income (loss) before
income taxes
|
8,715
|
|
(82,374)
|
Income tax expense
(benefit)
|
108
|
|
(1,262)
|
Net income
(loss)
|
$
8,607
|
|
$
(81,112)
|
|
|
|
|
Net income (loss) per
share:
|
|
|
|
Basic
|
$
0.31
|
|
$
(2.95)
|
Diluted
|
$
0.30
|
|
$
(2.95)
|
|
|
|
|
Number of shares used
in per share calculations:
|
|
|
Basic
|
28,171
|
|
27,467
|
Diluted
|
28,266
|
|
27,467
|
|
|
|
|
Stock-based
compensation included in above figures:
|
Cost of
revenue
|
$
828
|
|
$
586
|
Research and
development
|
2,897
|
|
2,646
|
Selling and
marketing
|
1,338
|
|
1,466
|
General and
administrative
|
2,885
|
|
3,234
|
Total
|
$
7,948
|
|
$
7,932
|
iRobot
Corporation
|
Condensed
Consolidated Balance Sheets
|
(unaudited, in
thousands)
|
|
|
|
|
|
March 30,
2024
|
|
December 30,
2023
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
$
118,356
|
|
$
185,121
|
Restricted
cash
|
40,012
|
|
-
|
Accounts
receivable, net
|
39,318
|
|
79,387
|
Inventory
|
133,318
|
|
152,469
|
Other current
assets
|
40,860
|
|
48,513
|
Total current
assets
|
371,864
|
|
465,490
|
Property and
equipment, net
|
34,330
|
|
40,395
|
Operating lease
right-of-use assets
|
18,712
|
|
19,642
|
Deferred tax
assets
|
8,153
|
|
8,512
|
Goodwill
|
169,740
|
|
175,105
|
Intangible
assets, net
|
4,682
|
|
5,044
|
Other
assets
|
18,642
|
|
19,510
|
Total assets
|
$
626,123
|
|
$
733,698
|
|
|
|
|
Liabilities and
stockholders' equity
|
|
|
|
|
|
|
|
Accounts
payable
|
$
103,194
|
|
$
178,318
|
Accrued
expenses
|
93,837
|
|
97,999
|
Deferred revenue
and customer advances
|
10,330
|
|
10,830
|
Total current
liabilities
|
207,361
|
|
287,147
|
Term
loan
|
168,636
|
|
201,501
|
Operating lease
liabilities
|
26,255
|
|
27,609
|
Other long-term
liabilities
|
19,802
|
|
20,954
|
Total long-term
liabilities
|
214,693
|
|
250,064
|
Total
liabilities
|
422,054
|
|
537,211
|
Stockholders'
equity
|
204,069
|
|
196,487
|
Total liabilities and
stockholders' equity
|
$
626,123
|
|
$
733,698
|
iRobot
Corporation
|
Consolidated Statements
of Cash Flows
|
(unaudited, in
thousands)
|
|
|
|
|
|
|
|
|
|
For the three months
ended
|
|
March 30,
2024
|
|
April 1,
2023
|
Cash flows from
operating activities:
|
|
|
|
Net income
(loss)
|
$
8,607
|
|
$
(81,112)
|
|
|
|
|
Adjustments to
reconcile net income (loss) to net cash provided by (used in)
operating activities:
|
|
|
|
Depreciation and
amortization
|
5,812
|
|
7,542
|
Loss on equity
investment
|
375
|
|
-
|
Stock-based
compensation
|
7,948
|
|
7,932
|
Change in fair value of
term loan
|
(1,008)
|
|
-
|
Debt issuance costs
expensed under fair value option
|
239
|
|
-
|
Deferred income taxes,
net
|
(127)
|
|
647
|
Other
|
(3,452)
|
|
(3,562)
|
Changes in operating
assets and liabilities — (use) source
|
|
|
|
Accounts
receivable
|
38,565
|
|
37,147
|
Inventory
|
16,266
|
|
52,947
|
Other assets
|
6,045
|
|
53
|
Accounts
payable
|
(74,601)
|
|
(109,930)
|
Accrued expenses and
other liabilities
|
(3,232)
|
|
(6,171)
|
Net cash provided by
(used in) operating activities
|
1,437
|
|
(94,507)
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
Additions of property
and equipment
|
(118)
|
|
(1,456)
|
Purchase of
investments
|
-
|
|
(73)
|
Net cash used in
investing activities
|
(118)
|
|
(1,529)
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
Proceeds from employee
stock plans
|
-
|
|
9
|
Income tax withholding
payment associated with restricted stock vesting
|
(390)
|
|
(1,600)
|
Proceeds from issuance
of common stock, net of issuance costs
|
5,632
|
|
-
|
Proceeds from credit
facility
|
-
|
|
27,000
|
Repayment of term
loan
|
(34,947)
|
|
-
|
Payment of debt
issuance costs
|
(239)
|
|
-
|
Net cash (used in)
provided by financing activities
|
(29,944)
|
|
25,409
|
|
|
|
|
Effect of exchange rate
changes on cash, cash equivalents and restricted cash
|
882
|
|
593
|
Net decrease in cash,
cash equivalents and restricted cash
|
(27,743)
|
|
(70,034)
|
Cash, cash equivalents
and restricted cash, at beginning of period
|
187,887
|
|
117,949
|
Cash, cash equivalents
and restricted cash, at end of period
|
$
160,144
|
|
$
47,915
|
|
|
|
|
Cash, cash equivalents
and restricted cash, at end of period:
|
|
|
|
Cash and cash
equivalents
|
$
118,356
|
|
$
47,915
|
Restricted
cash
|
40,012
|
|
-
|
Restricted cash,
non-current (included in other assets)
|
1,776
|
|
-
|
Cash, cash equivalents
and restricted cash, at end of period
|
$
160,144
|
|
$
47,915
|
iRobot
Corporation
|
Supplemental
Information
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
For the three months
ended
|
|
March 30,
2024
|
|
April 1,
2023
|
Revenue by Geography:
*
|
|
|
|
Domestic
|
$
68,896
|
|
$
71,986
|
International
|
81,118
|
|
88,306
|
Total
|
$
150,014
|
|
$ 160,292
|
|
|
|
|
Robot Units Shipped
*
|
|
|
|
Solo
and other
|
267
|
|
373
|
2-in-1
|
189
|
|
63
|
Total
|
456
|
|
436
|
|
|
|
|
Revenue by Product
Category **
|
|
|
|
Solo
and other
|
$
94
|
|
$
135
|
2-in-1
|
56
|
|
25
|
Total
|
$
150
|
|
$
160
|
|
|
|
|
Average gross selling
prices for robot units
|
$
346
|
|
$
402
|
|
|
|
|
Headcount
|
1,058
|
|
1,156
|
|
* 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 fiscal quarter of 2024, the adjustment includes 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, that 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
|
|
March 30,
2024
|
|
April 1,
2023
|
GAAP
Revenue
|
$
150,014
|
|
$ 160,292
|
|
|
|
|
GAAP Gross
Profit
|
$
36,101
|
|
$
36,741
|
Amortization of
acquired intangible assets
|
-
|
|
282
|
Stock-based
compensation
|
828
|
|
586
|
Net merger, acquisition
and divestiture expense
|
-
|
|
321
|
Non-GAAP Gross
Profit
|
$
36,929
|
|
$
37,930
|
GAAP Gross
Margin
|
24.1 %
|
|
22.9 %
|
Non-GAAP Gross
Margin
|
24.6 %
|
|
23.7 %
|
|
|
|
|
GAAP Operating
Expenses
|
$
24,201
|
|
$ 118,038
|
Amortization of
acquired intangible assets
|
(172)
|
|
(178)
|
Stock-based
compensation
|
(7,120)
|
|
(7,346)
|
Net merger, acquisition
and divestiture income (expense)
|
74,117
|
|
(6,463)
|
Restructuring and
other
|
(14,146)
|
|
(3,805)
|
Non-GAAP
Operating Expenses*
|
$
76,880
|
|
$ 100,246
|
GAAP Operating
Expenses as a % of GAAP Revenue
|
16.1 %
|
|
73.6 %
|
Non-GAAP
Operating Expenses as a % of Non-GAAP Revenue*
|
51.2 %
|
|
62.5 %
|
|
|
|
|
GAAP Operating
Income (Loss)
|
$
11,900
|
|
$
(81,297)
|
Amortization of
acquired intangible assets
|
172
|
|
460
|
Stock-based
compensation
|
7,948
|
|
7,932
|
Net merger, acquisition
and divestiture (income) expense
|
(74,117)
|
|
6,784
|
Restructuring and
other
|
14,146
|
|
3,805
|
Non-GAAP
Operating Loss*
|
$
(39,951)
|
|
$
(62,316)
|
GAAP Operating
Margin
|
7.9 %
|
|
(50.7) %
|
Non-GAAP
Operating Margin*
|
(26.6) %
|
|
(38.9) %
|
iRobot
Corporation
|
Supplemental
Reconciliation of GAAP Actuals to Non-GAAP Actuals
continued
|
(in thousands, except
per share amounts)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
For the three months
ended
|
|
March 30,
2024
|
|
April 1,
2023
|
GAAP Income Tax
Expense (Benefit)
|
$
108
|
|
$
(1,262)
|
Tax effect of non-GAAP
adjustments
|
601
|
|
(16,266)
|
Other tax
adjustments
|
(192)
|
|
18
|
Non-GAAP Income
Tax Expense (Benefit)
|
$
517
|
|
$
(17,510)
|
|
|
|
|
GAAP Net Income
(Loss)
|
$
8,607
|
|
$
(81,112)
|
Amortization of
acquired intangible assets
|
172
|
|
460
|
Stock-based
compensation
|
7,948
|
|
7,932
|
Net merger, acquisition
and divestiture (income) expense
|
(74,117)
|
|
6,784
|
Restructuring and
other
|
14,146
|
|
3,805
|
Loss on strategic
investments
|
375
|
|
-
|
Debt issuance
costs
|
239
|
|
-
|
Income tax
effect
|
(409)
|
|
16,248
|
Non-GAAP Net
Loss*
|
$
(43,039)
|
|
$
(45,883)
|
|
|
|
|
GAAP Net Income
(Loss) Per Diluted Share
|
$
0.30
|
|
$
(2.95)
|
Amortization of
acquired intangible assets
|
0.01
|
|
0.02
|
Stock-based
compensation
|
0.28
|
|
0.29
|
Net merger, acquisition
and divestiture (income) expense
|
(2.63)
|
|
0.24
|
Restructuring and
other
|
0.50
|
|
0.14
|
Loss on strategic
investments
|
0.01
|
|
-
|
Debt issuance
costs
|
0.01
|
|
-
|
Income tax
effect
|
(0.01)
|
|
0.59
|
Non-GAAP Net Loss
Per Diluted Share*
|
$
(1.53)
|
|
$
(1.67)
|
|
|
|
|
Number of shares used
in diluted per share calculation
|
28,171
|
|
27,467
|
|
|
|
|
Supplemental
Information
|
|
|
|
Days sales
outstanding
|
24
|
|
17
|
GAAP Days in
inventory
|
107
|
|
170
|
Non-GAAP Days in
inventory(1)
|
108
|
|
171
|
|
* Beginning in the fourth quarter of 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 first quarter 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 Second Quarter and Full Year 2024 GAAP to
Non-GAAP Guidance
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
Q2-24
|
|
FY-24
|
GAAP Gross
Profit
|
$39 - $42
million
|
|
$247 - $277
million
|
Stock-based
compensation
|
~$1 million
|
|
~$3 million
|
Total
adjustments
|
~$1 million
|
|
~$3 million
|
Non-GAAP Gross
Profit
|
$40 - $43
million
|
|
$250 - $280
million
|
|
|
|
|
|
Q2-24
|
|
FY-24
|
GAAP Gross
Margin
|
23% - 24%
|
|
30% - 32%
|
Stock-based
compensation
|
~1%
|
|
~1%
|
Total
adjustments
|
~1%
|
|
~1%
|
Non-GAAP Gross
Margin
|
24% - 25%
|
|
31% - 33%
|
|
|
|
|
|
Q2-24
|
|
FY-24
|
GAAP Operating
Expenses
|
$95 - $96
million
|
|
$291 - $309
million
|
Amortization of
acquired intangible assets
|
~($0)
million
|
|
~($1)
million
|
Stock-based
compensation
|
~($8)
million
|
|
~($33)
million
|
Net merger, acquisition
and divestiture expense (income)
|
-
|
|
~$74 million
|
Restructuring and
other
|
~($5)
million
|
|
~($23)
million
|
Total
adjustments
|
~($13)
million
|
|
~$17 million
|
Non-GAAP Operating
Expenses
|
$82 - $83
million
|
|
$308 - $326
million
|
|
|
|
|
|
Q2-24
|
|
FY-24
|
GAAP Operating
Loss
|
($57) - ($54)
million
|
|
($44) - ($32)
million
|
Amortization of
acquired intangible assets
|
~$0 million
|
|
~$1 million
|
Stock-based
compensation
|
~$9 million
|
|
~$36 million
|
Net merger, acquisition
and divestiture expense (income)
|
-
|
|
~($74)
million
|
Restructuring and
other
|
~$5 million
|
|
~$23 million
|
Total
adjustments
|
~$14 million
|
|
~($14)
million
|
Non-GAAP Operating
Loss
|
($43) - ($40)
million
|
|
($58) - ($46)
million
|
|
|
|
|
|
Q2-24
|
|
FY-24
|
GAAP Net Loss Per
Diluted Share
|
($2.30) -
($2.23)
|
|
($2.65) -
($2.23)
|
Amortization of
acquired intangible assets
|
~$0.01
|
|
~$0.02
|
Stock-based
compensation
|
~$0.30
|
|
~$1.27
|
Net merger, acquisition
and divestiture expense (income)
|
-
|
|
~($2.57)
|
Restructuring and
other
|
~$0.18
|
|
~$0.79
|
Loss on strategic
investments
|
-
|
|
~$0.01
|
Income tax
effect
|
~$0
|
|
~$0
|
Total
adjustments
|
~$0.49
|
|
~($0.48)
|
Non-GAAP Net Loss Per
Diluted Share
|
($1.81) -
($1.74)
|
|
($3.13) -
($2.71)
|
|
|
|
|
Number of shares used
in diluted per share calculations*
|
~28.8
million
|
|
~28.8
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-first-quarter-2024-financial-results-302138722.html
SOURCE iRobot Corporation