UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
Date of report (Date of earliest event reported): May 4, 2022
(Exact Name of Registrant as Specified in its Charter)
| (State or other jurisdiction of incorporation or organization) | ||||||||
| (Commission File Number) | (I.R.S. Employer Identification No.) | |||||||
(Address of principal executive offices, including zip code)
Registrant’s telephone number, including area code: (781 ) 430-3000
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 or Rule 12b-2 of the Securities Exchange Act of 1934.
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
Item 2.02 Results of Operations and Financial Condition.
On May 4, 2022, iRobot Corporation announced its financial results for the fiscal quarter ended April 2, 2022. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8‑K.
The information in this Current Report on Form 8-K and Exhibit 99.1 attached hereto is intended to be furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits:
| Exhibit No. | Description | |||||||
Press Release issued by the registrant on May 4, 2022, furnished herewith. | ||||||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). | |||||||
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: May 4, 2022 | iRobot Corporation | |||||||
| By: /s/ Glen D. Weinstein | ||||||||
| Name: Glen D. Weinstein | ||||||||
| Title: Chief Legal Officer and Secretary | ||||||||
EX-99.1
| Contacts: | ||||||||||||||
| Andrew Kramer | Charlie Vaida | |||||||||||||
| Investor Relations | Media Relations | |||||||||||||
| iRobot Corp. | iRobot Corp. | |||||||||||||
| (781) 430-3003 | (781) 430-3182 | |||||||||||||
| akramer@irobot.com | cvaida@irobot.com | |||||||||||||
iRobot Reports First-Quarter 2022 Financial Results
Company Exceeds Q122 EPS Targets; Company Increases High End of FY22 EPS Target Range
BEDFORD, Mass., May 4, 2022 – iRobot Corp. (NASDAQ: IRBT), a leader in consumer robots, today announced its financial results for the first quarter ended April 2, 2022.
Colin Angle, chairman and chief executive officer of iRobot, stated, “Our recent tariff exclusion, combined with prudent cost management, enabled us to outperform our initial operating loss and net loss per share expectations for the first quarter of 2022. In terms of our first-quarter 2022 revenue, we delivered solid performances in the U.S. and Japan, which mostly was offset by a decline in EMEA. The first quarter was also highlighted by important progress to advance each element of our ‘INNOVATE. GET. KEEP. GROW.’ strategy.”
Commenting on the company’s outlook, Angle concluded, “Looking ahead, we plan to manage our business in ways that will enable us to navigate the potential for disruptions in the consumer marketplace, particularly in EMEA, primarily driven by a combination of heightened inflation and reduced consumer confidence stemming from the Russia-Ukraine war. While we still anticipate solid revenue growth in North America and our prospects in Japan are strengthening, we have reduced our full-year revenue growth expectations due primarily to the prospect of muted category growth in EMEA. Nevertheless, the combination of tariff-related savings and ongoing actions to carefully manage spending will help us preserve our profitability and enable us to slightly increase the high end of our FY22 EPS targets. We believe that our anticipated revenue and EPS trajectory in the second half of FY22 will leave us well positioned to deliver on our long-term financial targets.”
Financial Performance Highlights
•Revenue for the first quarter of 2022 was $292.0 million, compared with $303.3 million in the first quarter of 2021.
◦iRobot’s revenue in the U.S. grew 33% and the company’s revenue increased 25% in Japan for the first quarter of 2022 versus the same period one year ago. iRobot’s first-quarter 2022 revenue in EMEA declined 44% against a very strong quarter in EMEA one year ago.
◦Revenue from premium robots with an MSRP of $500 or more grew by over 30% in the first quarter of 2022. Mid-tier robots (with an MSRP between $300 and $499) and premium robots accounted for 86% of first-quarter 2022 robot sales, versus 84% from the prior year's first quarter.
◦Aeris air purifier revenue was approximately $3 million in the first quarter of 2022.
◦We estimate that iRobot’s first-quarter 2022 revenue to support e-commerce, which spans the company’s own website and app, dedicated e-commerce websites and the online arms of traditional retailers, grew by 6% from the same period last year and represented approximately 62% of total quarterly revenue. Direct-to-consumer revenue of $41 million in the first quarter of 2022 grew 17% from the same quarter last year and represented 14% of total revenue.
•GAAP operating loss for the first quarter of 2022 was $23.3 million, compared with GAAP operating income of $6.4 million in the first quarter of 2021. First-quarter 2022 non-GAAP operating loss of $18.5 million compared with non-GAAP operating income of $15.0 million in the same period one year ago.
•GAAP net loss per share was $1.12 for the first quarter of 2022, compared with GAAP net income per share of $0.26 for the same period one year ago. Non-GAAP net loss per share was $0.66 for the first quarter of 2022 versus non-GAAP first-quarter 2021 net income per share of $0.41.
•As of April 2, 2022, the company’s cash, cash equivalents and short-term investments were $113.5 million, compared with $234.5 million at the end of 2021.
Q122 and Recent Business Highlights
•During the first quarter of 2022, iRobot further expanded its community of engaged, connected customers who have opted-in to its digital communications to approximately 14.9 million, a 40% increase over the same period one year ago.
•In mid-March, iRobot released version 4.0 of its Genius Home Intelligence platform, which delivers an array of new features and functionality for its fleet of WiFi-connected Roomba and Braava floor cleaning robots. Among the more significant capabilities of Genius 4.0 is the addition of Imprint Smart Mapping to the Roomba i3 Series, which enables customers to create customizable Smart Maps and then have their robot clean specific rooms via the iRobot Home app or through their preferred voice assistant. Genius 4.0 also adds towels and clothes to the range of objects that the Roomba j7 Series can identify and avoid, thereby further improving mission completion rates.
•During the first quarter of 2022, the Roomba j7 Series was introduced in Japan and other key markets around the world.
•On March 23, 2022, the United States Trade Representative reinstated the exclusion for robotic vacuum cleaners from Section 301 tariffs. This exclusion, which became retroactively effective on October 12, 2021, will extend through December 31, 2022.
•iRobot made solid progress during the first quarter to increase overall supply chain resiliency and continuity while also taking steps to increase efficiency across its warehouse network in North America.
•iRobot continued to build strong brand awareness while the company’s products continued to win major awards and receive favorable reviews. During the first quarter, iRobot was named to Newsweek’s ‘America’s Most Trustworthy Companies’ list and was named manufacturer of the year for robot vacuums by Chip.De. The Roomba j7 Series was lauded by Tom’s Guide, Better Homes & Gardens and TechHive in North America, La Vanguardia in Spain, BBC Science Focus Magazine in the U.K. and Presse Citron in France. In addition, the Aair 3-in-1 Pro air purifier was named a Product Design Finalist by IHA.
•In early April, in conjunction with supporting National Robotics Week, an event that iRobot founded and organized, the company introduced the Create 3, an advanced developer platform based on the Roomba i3 Series robot that is designed to promote higher-level exploration for those seeking to advance their education or career in robotics.
Financial Expectations
iRobot updated its full-year 2022 GAAP and non-GAAP financial expectations, which were originally issued on February 9, 2022. A detailed reconciliation between the company's GAAP and non-GAAP expectations is included in the attached financial tables.
Fiscal Year 2022 ending December 31, 2022:
| Metric | GAAP | Adjustments | Non-GAAP | ||||||||||||||
| Revenue | $1.64 billion - $1.74 billion | — | $1.64 billion - $1.74 billion | ||||||||||||||
| Gross Profit | $586 million - $638 million | ~($3 million) | $583 million - $635 million | ||||||||||||||
| Operating Income | $5.3 million - $21.3 million | ~$39.7 million | $45 million - $61 million | ||||||||||||||
| (Loss) Earnings Per Share | ($0.37) - $0.23 | ~$1.87 | $1.50 - $2.10 | ||||||||||||||
First-Quarter 2022 Results Conference Call iRobot will host a conference call tomorrow at 8:30 a.m. ET to review its first-quarter 2022 financial results, and discuss its outlook going forward. Pertinent conference call details include:
| Date: | May 5, 2022 | ||||||||||
| Time: | 8:30 a.m. ET | ||||||||||
| Call-In Number: | 785-424-1734 | ||||||||||
| Conference ID: | 31564 | ||||||||||
A live webcast of the conference call, along with the conference call prepared remarks, will be accessible on the event section of the company’s IR website at https://investor.irobot.com/events/event-details/q122-financial-results-conference-call. An archived version of the broadcast will be available on the same website shortly after the conclusion of the live event. A replay of the telephone conference call will be available through May 12, and can be accessed by dialing either 402-220-2676 or 800-753-6121 (no conference ID necessary).
About iRobot Corp. iRobot, the leading global consumer robot company, designs and builds the world’s most thoughtful robots and intelligent home innovations that make life better. iRobot created the home robot cleaning category with the introduction of its Roomba® robot vacuum in 2002. Today, iRobot is a global enterprise that has sold more than 40 million robots worldwide. iRobot's product portfolio features proprietary technologies and advanced concepts in cleaning, mapping and navigation. Leveraging this portfolio, iRobot engineers are working to build an ecosystem of 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.
For iRobot Investors
Certain statements made in this press release that are not based on historical information are forward-looking statements which are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. This press release contains express or implied forward-looking statements relating to, among other things, iRobot Corp.’s expectations regarding future financial performance, including with respect to 2022 revenue, gross profit, operating profit and EPS; our plans to manage our business in ways that will enable us to navigate potential disruptions in the consumer marketplace,; our expectation for solid revenue growth in North America; the strengthening of our business in Japan; and the reduction of our full-year revenue growth expectations due primarily to the prospect of muted category growth in EMEA; and our view that our anticipated revenue and EPS trajectory in the second half of FY22 will leave us well positioned to deliver on our long-term financial targets. These statements are neither promises nor guarantees, but are subject to a variety of risks and uncertainties, many of which are beyond our control, which could cause actual results to differ materially from those contemplated in these forward-looking statements. In particular, the risks and uncertainties include, among other things: the impacts of the Russia-Ukraine war and COVID-19 on our business, the industry and markets in which we operate, and the global economy; current supply chain challenges including current constraints in the availability of certain semiconductor components used in our products; our ability to operate in an emerging market; the financial strength of our customers and retailers; the impact of tariffs on goods imported into the United States; general economic conditions;
market acceptance of and adoption of our products; and competition. Existing and prospective investors are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. iRobot Corp. undertakes no obligation to update or revise the information contained in this press release, whether as a result of new information, future events or circumstances or otherwise. For additional disclosure regarding these and other risks faced by iRobot Corp., see the disclosure contained in our public filings with the Securities and Exchange Commission.
| iRobot Corporation | |||||||||||
| Consolidated Statements of Operations | |||||||||||
| (in thousands, except per share amounts) | |||||||||||
| (unaudited) | |||||||||||
| For the three months ended | |||||||||||
| April 2, 2022 | April 3, 2021 | ||||||||||
| Revenue | $ | 291,969 | $ | 303,261 | |||||||
| Cost of revenue: | |||||||||||
| Cost of product revenue | 183,633 | 180,092 | |||||||||
| Amortization of acquired intangible assets | 821 | 225 | |||||||||
| Total cost of revenue | 184,454 | 180,317 | |||||||||
| Gross profit | 107,515 | 122,944 | |||||||||
| Operating expenses: | |||||||||||
| Research and development | 42,529 | 41,920 | |||||||||
| Selling and marketing | 61,065 | 50,990 | |||||||||
| General and administrative | 26,698 | 23,440 | |||||||||
| Amortization of acquired intangible assets | 510 | 205 | |||||||||
| Total operating expenses | 130,802 | 116,555 | |||||||||
| Operating (loss) income | (23,287) | 6,389 | |||||||||
| Other expense, net | (16,746) | (160) | |||||||||
| (Loss) income before income taxes | (40,033) | 6,229 | |||||||||
| Income tax benefit | (9,627) | (1,214) | |||||||||
| Net (loss) income | $ | (30,406) | $ | 7,443 | |||||||
| Net (loss) income per share: | |||||||||||
| Basic | $ | (1.12) | $ | 0.26 | |||||||
| Diluted | $ | (1.12) | $ | 0.26 | |||||||
| Number of shares used in per share calculations: | |||||||||||
| Basic | 27,051 | 28,257 | |||||||||
| Diluted | 27,051 | 29,086 | |||||||||
| Stock-based compensation included in above figures: | |||||||||||
| Cost of revenue | $ | 441 | $ | 362 | |||||||
| Research and development | 2,682 | 2,149 | |||||||||
| Selling and marketing | 1,450 | 959 | |||||||||
| General and administrative | 2,635 | 3,312 | |||||||||
| Total | $ | 7,208 | $ | 6,782 | |||||||
| iRobot Corporation | |||||||||||
| Condensed Consolidated Balance Sheets | |||||||||||
| (unaudited, in thousands) | |||||||||||
| April 2, 2022 | January 1, 2022 | ||||||||||
| Assets | |||||||||||
| Cash and cash equivalents | $ | 112,038 | $ | 201,457 | |||||||
| Short term investments | 1,461 | 33,044 | |||||||||
| Accounts receivable, net | 105,573 | 160,642 | |||||||||
| Inventory | 331,085 | 333,296 | |||||||||
| Other current assets | 96,749 | 61,094 | |||||||||
| Total current assets | 646,906 | 789,533 | |||||||||
| Property and equipment, net | 71,877 | 78,887 | |||||||||
| Operating lease right-of-use assets | 31,262 | 37,609 | |||||||||
| Deferred tax assets | 50,995 | 37,945 | |||||||||
| Goodwill | 169,964 | 173,292 | |||||||||
| Intangible assets, net | 26,627 | 28,410 | |||||||||
| Other assets | 38,834 | 38,753 | |||||||||
| Total assets | $ | 1,036,465 | $ | 1,184,429 | |||||||
| Liabilities and stockholders' equity | |||||||||||
| Accounts payable | $ | 172,908 | $ | 251,298 | |||||||
| Accrued expenses | 89,382 | 132,618 | |||||||||
| Deferred revenue and customer advances | 13,298 | 11,767 | |||||||||
| Total current liabilities | 275,588 | 395,683 | |||||||||
| Operating lease liabilities | 36,904 | 43,462 | |||||||||
| Deferred tax liabilities | 3,187 | 3,250 | |||||||||
| Other long-term liabilities | 25,584 | 25,311 | |||||||||
| Total long-term liabilities | 65,675 | 72,023 | |||||||||
| Total liabilities | 341,263 | 467,706 | |||||||||
| Stockholders' equity | 695,202 | 716,723 | |||||||||
| Total liabilities and stockholders' equity | $ | 1,036,465 | $ | 1,184,429 | |||||||
| iRobot Corporation | |||||||||||
| Consolidated Statements of Cash Flows | |||||||||||
| (unaudited, in thousands) | |||||||||||
| For the three months ended | |||||||||||
| April 2, 2022 | April 3, 2021 | ||||||||||
| Cash flows from operating activities: | |||||||||||
| Net (loss) income | $ | (30,406) | $ | 7,443 | |||||||
| Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities, net of the effects of acquisition: | |||||||||||
| Depreciation and amortization | 11,241 | 7,501 | |||||||||
| Loss on equity investment | 16,835 | — | |||||||||
| Stock-based compensation | 7,208 | 6,782 | |||||||||
| Deferred income taxes, net | (15,571) | (95) | |||||||||
| Other | 1,539 | 1,582 | |||||||||
| Changes in operating assets and liabilities — (use) source | |||||||||||
| Accounts receivable | 54,299 | 101,459 | |||||||||
| Inventory | (1,688) | (51,443) | |||||||||
| Other assets | (26,734) | 3,425 | |||||||||
| Accounts payable | (77,006) | (15,438) | |||||||||
| Accrued expenses and other liabilities | (42,032) | (32,522) | |||||||||
| Net cash (used in) provided by operating activities | (102,315) | 28,694 | |||||||||
| Cash flows from investing activities: | |||||||||||
| Additions of property and equipment | (3,113) | (11,272) | |||||||||
| Purchase of investments | (500) | (8,664) | |||||||||
| Sales and maturities of investments | 16,213 | 63,644 | |||||||||
| Net cash provided by investing activities | 12,600 | 43,708 | |||||||||
| Cash flows from financing activities: | |||||||||||
| Proceeds from employee stock plans | 797 | 2,589 | |||||||||
| Income tax withholding payment associated with restricted stock vesting | (1,524) | (4,756) | |||||||||
| Net cash used in financing activities | (727) | (2,167) | |||||||||
| Effect of exchange rate changes on cash and cash equivalents | 1,023 | (2,116) | |||||||||
| Net (decrease) increase in cash and cash equivalents | (89,419) | 68,119 | |||||||||
| Cash and cash equivalents, at beginning of period | 201,457 | 432,635 | |||||||||
| Cash and cash equivalents, at end of period | $ | 112,038 | $ | 500,754 | |||||||
| iRobot Corporation | |||||||||||
| Supplemental Information | |||||||||||
| (unaudited) | |||||||||||
| For the three months ended | |||||||||||
| April 2, 2022 | April 3, 2021 | ||||||||||
| Revenue by Geography: * | |||||||||||
| Domestic | $ | 153,174 | $ | 114,772 | |||||||
| International | 138,795 | 188,489 | |||||||||
| Total | $ | 291,969 | $ | 303,261 | |||||||
| Robot Units Shipped * | |||||||||||
| Vacuum | 865 | 971 | |||||||||
| Mopping | 109 | 117 | |||||||||
| Total | 974 | 1,088 | |||||||||
| Revenue by Product Category ** | |||||||||||
| Vacuum*** | $ | 259 | $ | 270 | |||||||
| Mopping and other**** | 33 | 33 | |||||||||
| Total | $ | 292 | $ | 303 | |||||||
| Average gross selling prices for robot units | $ | 333 | $ | 319 | |||||||
| Headcount | 1,415 | 1,267 | |||||||||
| * in thousands | |||||||||||
| ** in millions | |||||||||||
| *** Includes Roomba robot vacuum-related accessory revenue | |||||||||||
| **** Includes Braava robot mop-related accessory revenue and air purifier, handheld vacuum and Root | |||||||||||
| 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. 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. It also includes business combination adjustments including adjustments after the measurement period has ended. 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.
Tariff Refunds: iRobot’s Section 301 List 3 Tariff Exclusion was reinstated in March 2022, which temporarily eliminates tariffs on the Company’s products imported from China until December 31, 2022 and entitles the Company to a refund of all related tariffs previously paid since October 12, 2021. We exclude the refunds for tariffs paid in 2021 from our 2022 first-quarter non-GAAP measures because those tariff refunds associated with tariff costs incurred in the past have no impact to our current period earnings.
IP Litigation Expense, Net: IP litigation expense, net relates to legal costs incurred to litigate patent, trademark, copyright and false advertising infringements, or to oppose or defend against interparty actions related to intellectual property. Any settlement payment or proceeds resulting from these infringements are included or netted against the costs. We exclude these costs from our non-GAAP measures as we do not believe these costs have a direct correlation to the operations of our business and may vary in size depending on the timing and results of such litigations and settlements.
Restructuring and Other: Restructuring charges are related to one-time actions associated with realigning resources, enhancing operational productivity and efficiency, or improving the company’s cost structure in support of the company’s strategy. Such actions are not reflective of ongoing operations and include costs primarily associated with severance costs, certain professional fees, costs associated with consolidation of warehouses, and other non-recurring costs directly associated with resource realignments tied to strategic initiatives or changes in business conditions. We exclude this item 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.
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 reassess the need for any valuation allowance recorded based on the non-GAAP profitability and have eliminated the effect of the valuation allowance recorded in the U.S. jurisdiction. We also exclude certain tax items, including 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 | |||||||||||
| April 2, 2022 | April 3, 2021 | ||||||||||
| GAAP Revenue | $ | 291,969 | $ | 303,261 | |||||||
| GAAP Gross Profit | $ | 107,515 | $ | 122,944 | |||||||
| Amortization of acquired intangible assets | 821 | 225 | |||||||||
| Stock-based compensation | 441 | 362 | |||||||||
| Tariff refunds | (11,727) | — | |||||||||
| Restructuring and other | 3,538 | — | |||||||||
| Non-GAAP Gross Profit | $ | 100,588 | $ | 123,531 | |||||||
| Non-GAAP Gross Margin | 34.5 | % | 40.7 | % | |||||||
| GAAP Operating Expenses | $ | 130,802 | $ | 116,555 | |||||||
| Amortization of acquired intangible assets | (510) | (205) | |||||||||
| Stock-based compensation | (6,767) | (6,420) | |||||||||
| Net merger, acquisition and divestiture expense | (109) | — | |||||||||
| IP litigation expense, net | (3,487) | (1,140) | |||||||||
| Restructuring and other | (825) | (213) | |||||||||
| Non-GAAP Operating Expenses | $ | 119,104 | $ | 108,577 | |||||||
| Non-GAAP Operating Expenses as a % of Non-GAAP Revenue | 40.8 | % | 35.8 | % | |||||||
| GAAP Operating (Loss) Income | $ | (23,287) | $ | 6,389 | |||||||
| Amortization of acquired intangible assets | 1,331 | 430 | |||||||||
| Stock-based compensation | 7,208 | 6,782 | |||||||||
| Tariff refunds | (11,727) | — | |||||||||
| Net merger, acquisition and divestiture expense | 109 | — | |||||||||
| IP litigation expense, net | 3,487 | 1,140 | |||||||||
| Restructuring and other | 4,363 | 213 | |||||||||
| Non-GAAP Operating (Loss) Income | $ | (18,516) | $ | 14,954 | |||||||
| Non-GAAP Operating Margin | -6.3 | % | 4.9 | % | |||||||
| iRobot Corporation | |||||||||||
| Supplemental Reconciliation of GAAP Actuals to Non-GAAP Actuals continued | |||||||||||
| (in thousands, except per share amounts) | |||||||||||
| (unaudited) | |||||||||||
| For the three months ended | |||||||||||
| April 2, 2022 | April 3, 2021 | ||||||||||
GAAP Income Tax Benefit | $ | (9,627) | $ | (1,214) | |||||||
| Tax effect of non-GAAP adjustments | 9,891 | 1,398 | |||||||||
| Other tax adjustments | (706) | 2,653 | |||||||||
| Non-GAAP Income Tax (Benefit) Expense | $ | (442) | $ | 2,837 | |||||||
| GAAP Net (Loss) Income | $ | (30,406) | $ | 7,443 | |||||||
| Amortization of acquired intangible assets | 1,331 | 430 | |||||||||
| Stock-based compensation | 7,208 | 6,782 | |||||||||
| Tariff refunds | (11,727) | — | |||||||||
| Net merger, acquisition and divestiture expense | 109 | — | |||||||||
| IP litigation expense, net | 3,487 | 1,140 | |||||||||
| Restructuring and other | 4,363 | 213 | |||||||||
| Loss (gain) on strategic investments | 16,835 | (38) | |||||||||
| Income tax effect | (9,185) | (4,051) | |||||||||
| Non-GAAP Net (Loss) Income | $ | (17,985) | $ | 11,919 | |||||||
| GAAP Net (Loss) Income Per Diluted Share | $ | (1.12) | $ | 0.26 | |||||||
| Amortization of acquired intangible assets | 0.05 | 0.01 | |||||||||
| Stock-based compensation | 0.27 | 0.23 | |||||||||
| Tariff refunds | (0.43) | — | |||||||||
| Net merger, acquisition and divestiture expense | — | — | |||||||||
| IP litigation expense, net | 0.13 | 0.04 | |||||||||
| Restructuring and other | 0.16 | 0.01 | |||||||||
| Loss (gain) on strategic investments | 0.62 | — | |||||||||
| Income tax effect | (0.34) | (0.14) | |||||||||
| Non-GAAP Net (Loss) Income Per Diluted Share | $ | (0.66) | $ | 0.41 | |||||||
| Number of shares used in diluted per share calculation | 27,051 | 29,086 | |||||||||
| Supplemental Information | |||||||||||
| Days sales outstanding | 33 | 20 | |||||||||
| GAAP Days in inventory | 164 | 118 | |||||||||
| Non-GAAP Days in inventory | 158 | 118 | |||||||||
| iRobot Corporation | |||||||||||
| Supplemental Data - Impact of Section 301 Tariffs | |||||||||||
| (in thousands, except per share amounts) | |||||||||||
| (unaudited) | |||||||||||
| For the three months ended | |||||||||||
| April 2, 2022 | April 3, 2021 | ||||||||||
| Section 301 Tariff Costs | $ | 998 | $ | 3,383 | |||||||
| Impact of Section 301 tariff costs to gross and operating margin (GAAP & non-GAAP) | (0.3) | % | (1.1) | % | |||||||
| Tax effected impact of Section 301 tariff costs to net income per diluted share (GAAP) | $ | (0.03) | $ | (0.09) | |||||||
| Tax effected impact of Section 301 tariff costs to net income per diluted share (non-GAAP) | $ | (0.04) | $ | (0.09) | |||||||
| Certain numbers may not total due to rounding | |||||||||||
| iRobot Corporation | |||||
| Supplemental Reconciliation of Fiscal Year 2022 GAAP to Non-GAAP Guidance | |||||
| (unaudited) | |||||
| FY-22 | |||||
| GAAP Gross Profit | $586 - $638 million | ||||
| Amortization of acquired intangible assets | ~$3 million | ||||
| Stock-based compensation | ~$2 million | ||||
| Tariff refunds | ~($12) million | ||||
| Restructuring and other | ~$4 million | ||||
| Total adjustments | ~($3) million | ||||
| Non-GAAP Gross Profit | $583 - $635 million | ||||
| FY-22 | |||||
| GAAP Operating Income | $5.3 - $21.3 million | ||||
| Amortization of acquired intangible assets | ~$5 million | ||||
| Stock-based compensation | ~$36.7 million | ||||
| Tariff refunds | ~($11.7) million | ||||
| Net merger, acquisition and divestiture expense | ~$0.1 million | ||||
| IP litigation expense, net | ~$5.2 million | ||||
| Restructuring and other | ~$4.4 million | ||||
| Total adjustments | ~$39.7 million | ||||
| Non-GAAP Operating Income | $45 - $61 million | ||||
| FY-22 | |||||
| GAAP Net (Loss) Income Per Diluted Share | ($0.37) - $0.23 | ||||
| Amortization of acquired intangible assets | ~$0.18 | ||||
| Stock-based compensation | ~$1.34 | ||||
| Tariff refunds | ~($0.43) | ||||
| Net merger, acquisition and divestiture expense (income) | ~$0.00 | ||||
| IP litigation expense, net | ~$0.19 | ||||
| Restructuring and other | ~$0.16 | ||||
| Loss on strategic investments | ~$0.62 | ||||
| Income tax effect | ~($0.19) | ||||
| Total adjustments | ~$1.87 | ||||
| Non-GAAP Net Income Per Diluted Share | $1.50 - $2.10 | ||||
| Number of shares used in diluted per share calculations | ~ 27.3 million | ||||