Attached files
| file | filename |
|---|---|
| 8-K - 8-K - IROBOT CORP | irbt-20210210.htm |
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 Fourth-Quarter and Full-Year 2020 Financial Results
28% Revenue Growth Drives Better-than-Expected Operating Income and EPS
BEDFORD, Mass., February 10, 2021 – iRobot Corp. (NASDAQ: IRBT), a leader in consumer robots, today announced its financial results for the fourth quarter and full year ended January 2, 2021.
“iRobot delivered a strong finish to 2020 with revenue, operating income and EPS that surpassed the plans that we outlined at the end of October,” said Colin Angle, chairman and chief executive officer of iRobot. “Solid demand combined with excellent collaboration and execution among our sales, marketing and operations teams and our broader supply chain enabled us to grow fourth-quarter revenue in excess of 25% in each major geographic region. We converted this top-line performance into increased operating income and EPS.”
Angle continued, “Maintaining a clean home has taken on increasing importance while the pandemic forces people to stay at home. It is gratifying to see that our efforts to differentiate our floor cleaning robots with innovative features and functionality that support the fluid lifestyles of their owners are resonating in the marketplace. To that end, we generated significant growth with our premium floor cleaning robots throughout the year. We were also pleased with the substantial expansion of our connected customer base, which grew over 80% in 2020.”
Angle concluded, “Our outlook for 2021 reflects our confidence that the growth drivers for our business will remain largely intact over the coming quarters. We believe that our success in continuing to drive solid top-line expansion in 2021 will also enable us to fund investment into key areas of our business and help mitigate the impact of tariffs on our 2021 profitability. As we move forward, we believe that our success in scaling Malaysia volumes, advancing key R&D initiatives and building stronger, more enduring relationships with millions of connected customers will further strengthen our business, enhance our ability to drive overall top-line growth and accelerate our profitability over the long term. As we continue to execute on our plans, we are excited about our prospects to sustain solid top-line growth into 2022 and convert that expansion into 2022 profit margins and EPS that exceed 2020 levels.”
Financial Performance Highlights
•Revenue for the fourth quarter of 2020 grew 28% to $544.8 million over $426.8 million for the fourth quarter of 2019. Full-year 2020 revenue was $1,430.4 million, an increase of 18% over $1,214.0 million in 2019.
◦Fourth-quarter 2020 revenue growth was highlighted by 28% growth in the U.S. and 27% international growth. Growth outside of the U.S. was led by 39% expansion in Japan and a 26% increase in EMEA. Full-year 2020 revenue grew 23% in the U.S., 20% in Japan and 8% in EMEA.
◦We estimate that iRobot's fourth-quarter 2020 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 over 70% over the fourth quarter of 2019, and represented approximately 60% of fourth-quarter 2020 revenue. For the full year 2020, we estimate that revenue to support e-commerce grew approximately 55% and represented 60% of annual revenue. Direct-to-consumer revenue of $68 million in the fourth quarter of 2020 grew 117% from the prior year’s fourth quarter. 2020 direct-to-consumer revenue of $151 million grew 114% over 2019.
◦The company enjoyed strong growth in its premium robots for both the quarter and full year. Premium robot revenue grew 55% in the fourth quarter of 2020 and nearly 50% for the full year. Premium robots are defined as floor cleaning robots with an MSRP of $500 and higher (the Roomba i3+, 900 Series, i7 Series and s9 Series, and the Braava Jet m Series).
•Fourth-quarter 2020 GAAP operating income was $15.3 million, compared with $16.6 million in the fourth quarter of 2019. Fourth-quarter 2020 non-GAAP operating income was $30.4 million versus $27.0 million in the same period last year. Full-year 2020 GAAP operating income was $146.3 million, compared with $86.6 million for the full year 2019. For 2020, non-GAAP operating income was $149.7 million versus $125.8 million for the full year 2019.
•GAAP net income per share for the fourth quarter of 2020 was $0.46, compared with $0.70 per share in the fourth quarter of 2019. Non-GAAP net income per share was $0.84 for the fourth quarter of 2020, compared with $0.69 in the fourth quarter of 2019. GAAP net income per share for 2020 was $5.14, compared with $2.97 per share in 2019. Full-year non-GAAP 2020 net income per share was $4.14, compared with $3.62 for full-year 2019.
•iRobot’s 2020 financial results were achieved over a 53-week period while the company’s 2019 performance reflected a 52-week period.
•As of January 2, 2021, the company’s cash, cash equivalents and short-term investments were $483.7 million, up from $357.3 million as of September 26, 2020, and $256.4 million as of December 28, 2019.
Q420 and Recent Business Highlights
•In late January, iRobot announced the filing of a new patent infringement action against SharkNinja Operating LLC and its related entities at the International Trade Commission.
•iRobot introduced the Roomba i3 Series across the EMEA region in January 2021.
•The company launched its Root rt1 coding robot in Japan in January 2021.
•The company surpassed the 35 million robots sold milestone.
•During the fourth quarter of 2020, iRobot launched the Roomba Combo, a new floor cleaning robot that combines vacuuming and mopping at an affordable price, in certain European countries.
•During the fourth quarter of 2020, iRobot commenced small-scale pilots for new commercial services.
•The company made substantial progress in expanding its community of engaged, connected customers who have opted-in to its digital communications. At the end of 2020, iRobot supported approximately 9.7 million connected customers, an increase of over 80% since the end of 2019.
•Roomba and Braava earned numerous accolades during the fourth quarter as best consumer robotic floor cleaning products, including citations and awards in The Wall Street Journal, Reviewed.com, Tech Hive, Homes and Gardens, Which?, El Pais, Kaden Hihyo and MONOQLO.
Financial Expectations
iRobot is providing GAAP and non-GAAP financial expectations for the fiscal year ending January 1, 2022. A detailed reconciliation between the company's GAAP and non-GAAP expectations is included in the attached financial tables.
Fiscal Year 2021:
Metric | GAAP | Adjustments | Non-GAAP | |||||||||||||||||
Revenue | $1.635 - $1.675 billion | — | $1.635 - $1.675 billion | |||||||||||||||||
Gross Profit | $662 - $692 million | ~$3 million | $665 - $695 million | |||||||||||||||||
Operating Income | $69 - $79 million | ~$41 million | $110 - $120 million | |||||||||||||||||
Earnings Per Share | $1.85 - $2.10 | ~$1.15 | $3.00 - $3.25 | |||||||||||||||||
Fourth-Quarter and Full-Year 2020 Results Conference Call
iRobot will host a conference call tomorrow at 8:30 a.m. ET to discuss its fourth-quarter and full-year 2020 financial results, major business developments and its outlook for fiscal year 2021 financial performance. Pertinent conference call details include:
| Date: | Thursday, February 11 | ||||
| Time: | 8:30 a.m. ET | ||||
| Call-In Number: | 213-358-0894 | ||||
| Conference ID: | 8336358 | ||||
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 website at https://investor.irobot.com/events/event-details/q4-2020-irobot-corp-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 February 18, and can be accessed by dialing 404-537-3406, passcode 8336358.
About iRobot Corp.
iRobot®, the leading global consumer robot company, designs and builds robots that empower people to do more both inside and outside of the home. 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 30 million robots worldwide. iRobot's product line, including the Roomba and the Braava® family of mopping robots, feature proprietary technologies and advanced concepts in cleaning, mapping and navigation. iRobot engineers are building an ecosystem of robots and technologies to enable the smart home. 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 revenue growth in 2021 and 2022, increased incremental costs in 2021, and profit margin expansion and EPS growth in 2022; the impact of tariffs; the impact of our supply chain and R&D initiatives; and anticipated revenue, gross profit, operating income and earnings per share for the fiscal year ending January 1, 2022. 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: 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 Income | |||||||||||||||||||||||
| (in thousands, except per share amounts) | |||||||||||||||||||||||
| (unaudited) | |||||||||||||||||||||||
| For the three months ended | For the twelve months ended | ||||||||||||||||||||||
| January 2, 2021 | December 28, 2019 | January 2, 2021 | December 28, 2019 | ||||||||||||||||||||
| Revenue | $ | 544,827 | $ | 426,778 | $ | 1,430,390 | $ | 1,214,010 | |||||||||||||||
| Cost of revenue: | |||||||||||||||||||||||
| Cost of product revenue | 329,181 | 254,970 | 758,241 | 658,362 | |||||||||||||||||||
| Amortization of acquired intangible assets | 225 | 2,438 | 1,920 | 11,721 | |||||||||||||||||||
| Total cost of revenue | 329,406 | 257,408 | 760,161 | 670,083 | |||||||||||||||||||
| Gross profit | 215,421 | 169,370 | 670,229 | 543,927 | |||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||
| Research and development | 44,741 | 37,287 | 156,670 | 141,607 | |||||||||||||||||||
| Selling and marketing | 129,331 | 94,046 | 265,475 | 231,548 | |||||||||||||||||||
| General and administrative | 25,851 | 21,232 | 100,770 | 83,103 | |||||||||||||||||||
| Amortization of acquired intangible assets | 228 | 255 | 992 | 1,051 | |||||||||||||||||||
| Total operating expenses | 200,151 | 152,820 | 523,907 | 457,309 | |||||||||||||||||||
| Operating income | 15,270 | 16,550 | 146,322 | 86,618 | |||||||||||||||||||
| Other (expense) income, net | (244) | 8,502 | 41,593 | 12,215 | |||||||||||||||||||
| Income before income taxes | 15,026 | 25,052 | 187,915 | 98,833 | |||||||||||||||||||
| Income tax expense | 1,691 | 5,011 | 40,847 | 13,533 | |||||||||||||||||||
| Net income | $ | 13,335 | $ | 20,041 | $ | 147,068 | $ | 85,300 | |||||||||||||||
| Net income per share: | |||||||||||||||||||||||
| Basic | $ | 0.47 | $ | 0.71 | $ | 5.23 | $ | 3.04 | |||||||||||||||
| Diluted | $ | 0.46 | $ | 0.70 | $ | 5.14 | $ | 2.97 | |||||||||||||||
| Number of shares used in per share calculations: | |||||||||||||||||||||||
| Basic | 28,148 | 28,300 | 28,101 | 28,097 | |||||||||||||||||||
| Diluted | 28,763 | 28,563 | 28,618 | 28,735 | |||||||||||||||||||
| Stock-based compensation included in above figures: | |||||||||||||||||||||||
| Cost of revenue | $ | 362 | $ | 366 | $ | 1,511 | $ | 1,486 | |||||||||||||||
| Research and development | 3,154 | 2,557 | 10,655 | 9,186 | |||||||||||||||||||
| Selling and marketing | 1,101 | 857 | 3,700 | 3,323 | |||||||||||||||||||
| General and administrative | 4,454 | 1,221 | 14,109 | 9,749 | |||||||||||||||||||
| Total | $ | 9,071 | $ | 5,001 | $ | 29,975 | $ | 23,744 | |||||||||||||||
| iRobot Corporation | |||||||||||
| Condensed Consolidated Balance Sheets | |||||||||||
| (unaudited, in thousands) | |||||||||||
| January 2, 2021 | December 28, 2019 | ||||||||||
| Assets | |||||||||||
| Cash and cash equivalents | $ | 432,635 | $ | 239,392 | |||||||
| Short term investments | 51,081 | 17,032 | |||||||||
| Accounts receivable, net | 170,526 | 146,161 | |||||||||
| Inventory | 181,756 | 157,347 | |||||||||
| Other current assets | 45,223 | 34,285 | |||||||||
| Total current assets | 881,221 | 594,217 | |||||||||
| Property and equipment, net | 76,584 | 75,988 | |||||||||
| Operating lease right-of-use assets | 43,682 | 47,478 | |||||||||
| Deferred tax assets | 33,404 | 41,791 | |||||||||
| Goodwill | 125,872 | 118,732 | |||||||||
| Intangible assets, net | 9,902 | 12,352 | |||||||||
| Other assets | 19,063 | 30,195 | |||||||||
| Total assets | $ | 1,189,728 | $ | 920,753 | |||||||
| Liabilities and stockholders' equity | |||||||||||
| Accounts payable | $ | 165,779 | $ | 116,185 | |||||||
| Accrued expenses | 131,388 | 81,768 | |||||||||
| Deferred revenue and customer advances | 10,400 | 4,549 | |||||||||
| Total current liabilities | 307,567 | 202,502 | |||||||||
| Operating lease liabilities | 50,485 | 54,928 | |||||||||
| Deferred tax liabilities | 705 | 912 | |||||||||
| Other long-term liabilities | 26,537 | 10,342 | |||||||||
| Total long-term liabilities | 77,727 | 66,182 | |||||||||
| Total liabilities | 385,294 | 268,684 | |||||||||
| Stockholders' equity | 804,434 | 652,069 | |||||||||
| Total liabilities and stockholders' equity | $ | 1,189,728 | $ | 920,753 | |||||||
| iRobot Corporation | |||||||||||
| Consolidated Statements of Cash Flows | |||||||||||
| (unaudited, in thousands) | |||||||||||
| For the twelve months ended | |||||||||||
| January 2, 2021 | December 28, 2019 | ||||||||||
| Cash flows from operating activities: | |||||||||||
| Net income | $ | 147,068 | $ | 85,300 | |||||||
| Adjustments to reconcile net income to net cash provided by operating activities, net of the effects of acquisition: | |||||||||||
| Depreciation and amortization | 34,762 | 37,159 | |||||||||
| Gain on equity investment | (43,817) | (8,439) | |||||||||
| Stock-based compensation | 29,975 | 23,744 | |||||||||
| Deferred income taxes, net | 13,837 | (11,118) | |||||||||
| Other | 6,467 | 7,267 | |||||||||
| Changes in operating assets and liabilities — (use) source | |||||||||||
| Accounts receivable | (21,893) | 13,064 | |||||||||
| Inventory | (24,535) | 7,307 | |||||||||
| Other assets | (15,804) | (3,310) | |||||||||
| Accounts payable | 48,699 | (20,536) | |||||||||
| Accrued expenses and other liabilities | 57,289 | (386) | |||||||||
| Net cash provided by operating activities | 232,048 | 130,052 | |||||||||
| Cash flows from investing activities: | |||||||||||
| Additions of property and equipment | (31,599) | (35,337) | |||||||||
| Change in other assets | (4,150) | (5,436) | |||||||||
| Proceeds from sale of equity investment | — | 9,787 | |||||||||
| Cash paid for business acquisition, net of cash acquired | — | (2,817) | |||||||||
| Sales and maturities of investments | 13,500 | 12,880 | |||||||||
| Net cash used in investing activities | (22,249) | (20,923) | |||||||||
| Cash flows from financing activities: | |||||||||||
| Proceeds from employee stock plans | 5,584 | 7,147 | |||||||||
| Income tax withholding payment associated with restricted stock vesting | (1,845) | (7,277) | |||||||||
| Stock repurchases | (25,000) | — | |||||||||
| Net cash used in financing activities | (21,261) | (130) | |||||||||
| Effect of exchange rate changes on cash and cash equivalents | 4,705 | 20 | |||||||||
| Net increase in cash and cash equivalents | 193,243 | 109,019 | |||||||||
| Cash and cash equivalents, at beginning of period | 239,392 | 130,373 | |||||||||
| Cash and cash equivalents, at end of period | $ | 432,635 | $ | 239,392 | |||||||
| iRobot Corporation | |||||||||||||||||||||||
| Supplemental Information | |||||||||||||||||||||||
| (unaudited) | |||||||||||||||||||||||
| For the three months ended | For the twelve months ended | ||||||||||||||||||||||
| January 2, 2021 | December 28, 2019 | January 2, 2021 | December 28, 2019 | ||||||||||||||||||||
| Revenue by Geography: * | |||||||||||||||||||||||
| Domestic | $ | 316,259 | $ | 247,152 | $ | 744,648 | $ | 603,618 | |||||||||||||||
| International | 228,568 | 179,626 | 685,742 | 610,392 | |||||||||||||||||||
| Total | $ | 544,827 | $ | 426,778 | $ | 1,430,390 | $ | 1,214,010 | |||||||||||||||
| Units Shipped * | |||||||||||||||||||||||
| Vacuum | 1,952 | 1,730 | 4,859 | 4,403 | |||||||||||||||||||
| Mopping | 241 | 179 | 635 | 586 | |||||||||||||||||||
| Total | 2,193 | 1,909 | 5,494 | 4,989 | |||||||||||||||||||
| Revenue by Product Category ** | |||||||||||||||||||||||
| Vacuum*** | $ | 484 | $ | 388 | $ | 1,274 | $ | 1,103 | |||||||||||||||
| Mopping*** | 61 | 39 | 157 | 111 | |||||||||||||||||||
| $ | 545 | $ | 427 | $ | 1,430 | $ | 1,214 | ||||||||||||||||
| Average gross selling prices for robot units | $ | 327 | $ | 317 | $ | 318 | $ | 310 | |||||||||||||||
| Section 301 tariff costs * | $ | — | $ | 21,896 | $ | — | $ | 37,862 | |||||||||||||||
| Section 301 tariff impact on gross and operating margin | — | % | (5.1) | % | — | % | (3.1) | % | |||||||||||||||
| Headcount | 1,209 | 1,128 | |||||||||||||||||||||
| * in thousands | |||||||||||||||||||||||
| ** in millions | |||||||||||||||||||||||
| *** includes accessory revenue | |||||||||||||||||||||||
| 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.
Tariff Refunds: iRobot was granted a Section 301 List 3 Tariff Exclusion in April 2020, which temporarily eliminates tariffs on the Company’s products imported from China until December 31, 2020 and entitles the Company to a refund of all related tariffs previously paid since September 2018. We exclude the refunds for tariffs paid in 2018 and 2019 from our 2020 second-quarter and year-to-date non-GAAP measures because those tariff refunds associated with tariff costs incurred in the past have no impact to our current period earnings.
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.
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.
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.
Restructuring and Other: Restructuring charges are related to one-time actions associated with workforce reductions, including severance costs, certain professional fees and other 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.
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 that are not reflective of income tax expense incurred as a result of current period earnings. These certain tax items include, among other non-recurring tax items, impacts from the Tax Cuts and Jobs Act of 2017 and stock-based compensation windfalls/shortfalls. We believe disclosure of the income tax provision before the effect of such tax items is important to permit investors’ consistent earnings comparison between periods.
| iRobot Corporation | |||||||||||||||||||||||
| Supplemental Reconciliation of GAAP Actuals to Non-GAAP Actuals | |||||||||||||||||||||||
| (in thousands, except per share amounts) | |||||||||||||||||||||||
| (unaudited) | |||||||||||||||||||||||
| For the three months ended | For the twelve months ended | ||||||||||||||||||||||
| January 2, 2021 | December 28, 2019 | January 2, 2021 | December 28, 2019 | ||||||||||||||||||||
| GAAP Revenue | $ | 544,827 | $ | 426,778 | $ | 1,430,390 | $ | 1,214,010 | |||||||||||||||
| GAAP Gross Profit | $ | 215,421 | $ | 169,370 | $ | 670,229 | $ | 543,927 | |||||||||||||||
| Amortization of acquired intangible assets | 225 | 2,438 | 1,920 | 11,721 | |||||||||||||||||||
| Stock-based compensation | 362 | 366 | 1,511 | 1,486 | |||||||||||||||||||
| Tariff refunds | 3,531 | — | (36,486) | — | |||||||||||||||||||
| Non-GAAP Gross Profit | $ | 219,539 | $ | 172,174 | $ | 637,174 | $ | 557,134 | |||||||||||||||
| Non-GAAP Gross Margin | 40.3 | % | 40.3 | % | 44.5 | % | 45.9 | % | |||||||||||||||
| GAAP Operating Expenses | $ | 200,151 | $ | 152,820 | $ | 523,907 | $ | 457,309 | |||||||||||||||
| Amortization of acquired intangible assets | (228) | (255) | (992) | (1,051) | |||||||||||||||||||
| Stock-based compensation | (8,709) | (4,635) | (28,464) | (22,258) | |||||||||||||||||||
| Net merger, acquisition and divestiture (expense) income | — | (138) | 566 | (466) | |||||||||||||||||||
| IP litigation expense, net | (2,084) | (2,582) | (5,444) | (2,218) | |||||||||||||||||||
| Restructuring and other | (10) | — | (2,073) | — | |||||||||||||||||||
| Non-GAAP Operating Expenses | $ | 189,120 | $ | 145,210 | $ | 487,500 | $ | 431,316 | |||||||||||||||
| Non-GAAP Operating Expenses as a % of Non-GAAP Revenue | 34.7 | % | 34.0 | % | 34.1 | % | 35.5 | % | |||||||||||||||
| GAAP Operating Income | $ | 15,270 | $ | 16,550 | $ | 146,322 | $ | 86,618 | |||||||||||||||
| Amortization of acquired intangible assets | 453 | 2,693 | 2,912 | 12,772 | |||||||||||||||||||
| Stock-based compensation | 9,071 | 5,001 | 29,975 | 23,744 | |||||||||||||||||||
| Tariff refunds | 3,531 | — | (36,486) | — | |||||||||||||||||||
| Net merger, acquisition and divestiture expense (income) | — | 138 | (566) | 466 | |||||||||||||||||||
| IP litigation expense, net | 2,084 | 2,582 | 5,444 | 2,218 | |||||||||||||||||||
| Restructuring and other | 10 | — | 2,073 | — | |||||||||||||||||||
| Non-GAAP Operating Income | $ | 30,419 | $ | 26,964 | $ | 149,674 | $ | 125,818 | |||||||||||||||
| Non-GAAP Operating Margin | 5.6 | % | 6.3 | % | 10.5 | % | 10.4 | % | |||||||||||||||
| GAAP Income Tax Expense | $ | 1,691 | $ | 5,011 | $ | 40,847 | $ | 13,533 | |||||||||||||||
| Tax effect of non-GAAP adjustments | 3,826 | 1,159 | (12,016) | 4,648 | |||||||||||||||||||
| Other tax adjustments | 253 | 1,267 | (635) | 6,928 | |||||||||||||||||||
| Non-GAAP Income Tax Expense | $ | 5,770 | $ | 7,437 | $ | 28,196 | $ | 25,109 | |||||||||||||||
| iRobot Corporation | |||||||||||||||||||||||
| Supplemental Reconciliation of GAAP Actuals to Non-GAAP Actuals continued | |||||||||||||||||||||||
| (in thousands, except per share amounts) | |||||||||||||||||||||||
| (unaudited) | |||||||||||||||||||||||
| For the three months ended | For the twelve months ended | ||||||||||||||||||||||
| January 2, 2021 | December 28, 2019 | January 2, 2021 | December 28, 2019 | ||||||||||||||||||||
| GAAP Net Income | $ | 13,335 | $ | 20,041 | $ | 147,068 | $ | 85,300 | |||||||||||||||
| Amortization of acquired intangible assets | 453 | 2,693 | 2,912 | 12,772 | |||||||||||||||||||
| Stock-based compensation | 9,071 | 5,001 | 29,975 | 23,744 | |||||||||||||||||||
| Tariff refunds | 3,531 | — | (36,486) | — | |||||||||||||||||||
| Net merger, acquisition and divestiture expense (income) | — | 138 | (1,241) | 466 | |||||||||||||||||||
| IP litigation expense, net | 2,084 | 2,582 | 5,444 | 2,218 | |||||||||||||||||||
| Restructuring and other | 10 | — | 2,073 | — | |||||||||||||||||||
| Gain on strategic investments | (250) | (8,332) | (43,817) | (8,904) | |||||||||||||||||||
| Income tax effect | (4,079) | (2,426) | 12,651 | (11,576) | |||||||||||||||||||
| Non-GAAP Net Income | $ | 24,155 | $ | 19,697 | $ | 118,579 | $ | 104,020 | |||||||||||||||
| GAAP Net Income Per Diluted Share | $ | 0.46 | $ | 0.70 | $ | 5.14 | $ | 2.97 | |||||||||||||||
| Amortization of acquired intangible assets | 0.02 | 0.09 | 0.10 | 0.44 | |||||||||||||||||||
| Stock-based compensation | 0.32 | 0.18 | 1.05 | 0.83 | |||||||||||||||||||
| Tariff refunds | 0.12 | — | (1.28) | — | |||||||||||||||||||
| Net merger, acquisition and divestiture expense (income) | — | — | (0.04) | 0.01 | |||||||||||||||||||
| IP litigation expense, net | 0.07 | 0.09 | 0.19 | 0.08 | |||||||||||||||||||
| Restructuring and other | — | — | 0.07 | — | |||||||||||||||||||
| Gain on strategic investments | (0.01) | (0.29) | (1.53) | (0.31) | |||||||||||||||||||
| Income tax effect | (0.14) | (0.08) | 0.44 | (0.40) | |||||||||||||||||||
| Non-GAAP Net Income Per Diluted Share | $ | 0.84 | $ | 0.69 | $ | 4.14 | $ | 3.62 | |||||||||||||||
| Number of shares used in diluted per share calculation | 28,763 | 28,563 | 28,618 | 28,735 | |||||||||||||||||||
| Section 301 Tariff Costs | |||||||||||||||||||||||
| Section 301 tariff costs | $ | — | $ | 21,896 | $ | — | $ | 37,862 | |||||||||||||||
| Impact of Section 301 tariff costs to gross and operating margin (GAAP & non-GAAP) | — | % | (5.1) | % | — | % | (3.1) | % | |||||||||||||||
| Impact of Section 301 tariff costs to net (loss) income per diluted share (GAAP & non-GAAP) | $ | — | $ | (0.77) | $ | — | $ | (1.32) | |||||||||||||||
| Supplemental Information | |||||||||||||||||||||||
| Days sales outstanding | 31 | 31 | |||||||||||||||||||||
| Days in inventory | 55 | 56 | |||||||||||||||||||||
| iRobot Corporation | |||||
| Supplemental Reconciliation of Fiscal Year 2021 GAAP to Non-GAAP Guidance | |||||
| (unaudited) | |||||
| FY-21 | |||||
| GAAP Gross Profit | $662 - $692 million | ||||
| Amortization of acquired intangible assets | ~$1 million | ||||
| Stock-based compensation | ~$2 million | ||||
| Total adjustments | ~ $3 million | ||||
| Non-GAAP Gross Profit | $665 - $695 million | ||||
| FY-21 | |||||
| GAAP Operating Income | $69 - $79 million | ||||
| Amortization of acquired intangible assets | ~$1 million | ||||
| Stock-based compensation | ~$32 million | ||||
| IP litigation expense, net | ~$8 million | ||||
| Total adjustments | ~ $41 million | ||||
| Non-GAAP Operating Income | $110 - $120 million | ||||
| FY-21 | |||||
| GAAP Net Income Per Diluted Share | $1.85 - $2.10 | ||||
| Amortization of acquired intangible assets | ~ $0.03 | ||||
| Stock-based compensation | ~ $1.10 | ||||
| IP litigation expense, net | ~ $0.27 | ||||
| Income tax effect | ~ ($0.25) | ||||
| Total adjustments | ~ $1.15 | ||||
| Non-GAAP Net Income Per Diluted Share | $3.00 - $3.25 | ||||
| Number of shares used in diluted per share calculations | ~29.1 million | ||||