株探米国株
日本語 英語
エドガーで原本を確認する
February 26, 20240001159167false00011591672024-02-262024-02-26

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): February 26, 2024


 iROBOT CORPORATION 

(Exact Name of Registrant as Specified in its Charter)
Delaware
(State or other jurisdiction of
incorporation or organization)
001-36414 77-0259335
(Commission File Number) (I.R.S. Employer
Identification No.)

8 Crosby Drive
Bedford, MA 01730
(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):

☐    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, $0.01 par value IRBT The Nasdaq Stock Market LLC

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 February 26, 2024, iRobot Corporation announced its financial results for the fiscal quarter and year ended December 30, 2023. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8‑K.
The information in this Item 2.02, Item 9.01 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 February 26, 2024, 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: February 26, 2024
iRobot Corporation
/s/ Glen D. Weinstein
Glen D. Weinstein
Interim Chief Executive Officer
(Principal Executive Officer)






































EX-99.1 2 ex991q42023pressrelease.htm EX-99.1 Document

EX-99.1
Contacts:
Karian Wong Charlie Vaida
Investor Relations Media Relations
iRobot Corp. iRobot Corp.
(781) 430-3003 (781) 430-3182
investorrelations@irobot.com cvaida@irobot.com

iRobot Reports Fourth-Quarter and Full-Year 2023 Financial Results
Provides Annual Guidance for 2024

BEDFORD, Mass., February 26, 2024 -- iRobot Corp. (NASDAQ: IRBT), a leader in consumer robots, today announced its financial results for the fourth quarter and full year ended December 30, 2023.

Fourth Quarter 2023 Financial Performance Highlights
•Revenue was $307.5 million compared to $357.9 million last year
•GAAP net loss per share was ($2.28) compared to GAAP net loss per share of ($3.07) last year
•Non-GAAP net loss per share was ($1.82) compared to non-GAAP net loss per share of ($1.54) last year

Fiscal 2023 Financial Performance Highlights
•Revenue declined to $890.6 million from $1,183.4 million in 2022
•GAAP net loss per share was ($11.01) compared to GAAP net loss of ($10.52) in 2022
•Non-GAAP net loss per share was ($7.73) compared to non-GAAP net loss per share of ($4.50) in 2022

"As we shared last month, we are actively implementing an operational restructuring plan designed to both stabilize the business in the current environment and advance our growth initiatives," said Glen Weinstein, Interim CEO of iRobot. "The plan will simplify our cost structure, create a more sustainable business model, and enable us to focus on our core value drivers. As we move forward with urgency and focus, our management team and Board are confident in iRobot's ability to build on our innovation and to navigate this period successfully as a standalone company."

"We are managing through a challenging period and making critical strategic progress that we believe will help expand and better position our business for the future," added Weinstein. "We are confident that the actions we are taking today will drive improved performance going forward."

iRobot anticipates full year 2024 revenue between $825 and $865 million. iRobot expects full year 2024 GAAP net loss per share between ($3.13) and ($2.70) and non-GAAP net loss per share between ($3.73) and ($3.30).

iRobot's top financial priorities are liquidity and careful cash management. With the operational restructuring plan announced last month, iRobot anticipates a significant improvement in cash outflow from operations in fiscal 2024 compared with the reported cash outflow from operations of ($114.8) million for full year 2023. Excluding the net proceeds from the $94 million break-up fee from Amazon, iRobot expects negative cash flow from operations in Q1 and Q2 and anticipates generating modest positive cash flow from operations in both Q3 and Q4 during fiscal 2024.




Operational Restructuring Plan
As announced on January 29, 2024, the Company has initiated an operational restructuring plan designed to more closely align its cost structure with near-term revenue expectations and drive bottom-line improvement. These measures include:
•Achieving margin improvements through a focus on design-to-value and more attractive terms with manufacturing partners with an anticipated GAAP gross margin of between 31% and 33% and non-GAAP gross margin of between 32% and 34% in 2024;
•Reducing research and development expense by approximately $25 million through relocating certain non-core engineering functions and pausing work unrelated to iRobot's core floorcare business to focus on innovation and development efforts on the Company's key revenue generators;
•Centralizing global marketing activities to be more efficient in iRobot's demand generation efforts, which we anticipate will result in a decrease in overall selling and marketing expenses by $40 million including working marketing reduction of $20 million;
•Streamlining the Company's legal entity and real estate footprint to fit its current business needs and near-term revenue expectations; and
•Implementing workforce reductions of approximately 350 employees, which represents 31 percent of the Company's workforce as of December 30, 2023, with the majority of notifications taking place by March 30, 2024. As part of this workforce reduction, iRobot expects to record restructuring charges totaling between $12 million and $13 million, primarily for severance and related costs.

Fourth-Quarter Operational and Recent Highlights
•Geographically, fourth quarter 2023 revenue declined 20% in the U.S., 19% in Japan and 5% in EMEA over the prior period last year. Full year 2023 revenue declined 30% in the U.S., 21% in Japan and 11% in EMEA.
•Revenue from mid-tier robots (with an MSRP between $300 and $499) and premium robots (with an MSRP of $500 or more) represented 83% of total robot sales in the fourth quarter of 2023 versus 84% from the same period last year.
•iRobot's product lineup received positive reviews across regions in media outlets including Reviewed, TechRadar, Homes & Gardens, CNN Underscored, Lifehacker, TechHive, ZDNET, Xataka, T3, Tom’s Guide and Gear Patrol.
•The iRobot Roomba Combo j9+ was named 'Best Robot Vacuum' by U.S. News & World Report. The Company's products received other notable accolades from media outlets including GQ, Popular Mechanics, Gear Patrol and GoodsPress.
•iRobot products were featured as recommended deals and gifts in Black Friday/Cyber Monday and holiday gift guide-related coverage in TODAY, Good Morning America, Esquire and many other top media outlets.





2024 Financial Outlook
iRobot is providing GAAP and non-GAAP financial expectations for the fiscal year ending December 28, 2024. A detailed reconciliation between the Company's GAAP and non-GAAP expectations is included in the attached financial tables.

Fiscal Year 2024:

Metric GAAP Adjustments Non-GAAP
Revenue $825 - $865 million $825 - $865 million
Gross Margin 31% to 33% ~1% 32% to 34%
Operating Loss ($41) – ($29) million ~($17) million ($58) – ($46) million
Net Loss Per Share ($3.13) – ($2.70) ~($0.60) ($3.73) – ($3.30)

•For the first half of 2024, revenue is expected to decline in the high teens to low 20s percentage range compared to the first half of 2023, with Q2 expected to be the weaker quarter as the Company expects a shifting of orders into Q3.
•For the second half of the year, the Company anticipates a mid-single-digit percentage improvement in revenue compared to the second half of 2023.
•iRobot anticipates that the majority of the gross margin improvement will occur in the second half of the year as the Company ramps its initiatives.

Fourth-Quarter 2023 Results Conference Call
iRobot will host a live webcast and conference call tomorrow at 8:30 a.m. ET to discuss its fourth-quarter 2023 financial results and its outlook for fiscal year 2024. Pertinent conference call details include:

Date: February 27, 2024
Time: 8:30 a.m. ET
Call-In Number: 203-518-9783
Conference ID: IRBTQ423

A live webcast of the conference call will be accessible on the event section of the Company's website at https://investor.irobot.com/events/event-details/q4-2023-irobot-corp-earnings-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 March 5, and can be accessed by dialing 402-220-7330.

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 2024 revenue, gross margin, operating loss and 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) our restructuring efforts may not be successful; (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 proposed 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 the Company's products; (xiii) the financial strength of the Company's customers and retailers; (xiv) the impact of tariffs on goods imported into the United States; and (xv) competition, as well as the Company's response to any of the aforementioned factors. Additional risks and uncertainties that could cause actual outcomes and results to differ materially from those contemplated by the forward-looking statements are included under the caption "Risk Factors" in the Company's most recent annual and quarterly reports filed with the SEC and any subsequent reports on Form 10-K, Form 10-Q or Form 8-K filed from time to time and available at www.sec.gov. While the list of factors presented here is considered representative, no such list should be considered to be a complete statement of all potential risks and uncertainties. Unlisted factors may present significant additional obstacles to the realization of forward-looking statements. Consequences of material differences in results as compared with those anticipated in the forward-looking statements could include, among other things, business disruption, operational problems, financial loss, legal liability and similar risks, any of which could have a material adverse effect on the Company's financial condition, results of operations, or liquidity. The forward-looking statements included herein are made only as of the date hereof. The Company does not assume any obligation to publicly provide revisions or updates to any forward-looking statements, whether as a result of new information, future developments or otherwise, should circumstances change, except as otherwise required by securities and other applicable laws.






iRobot Corporation
Consolidated Statements of Operations
(in thousands, except per share amounts)
(unaudited)
For the three months ended For the twelve months ended
December 30, 2023 December 31, 2022 December 30, 2023 December 31, 2022
Revenue $ 307,544  $ 357,872  $ 890,580  $ 1,183,383 
Cost of revenue:
Cost of product revenue 249,112  272,367  693,217  830,478 
Amortization of acquired intangible assets 301  280  1,166  2,812 
Total cost of revenue 249,413  272,647  694,383  833,290 
Gross profit 58,131  85,225  196,197  350,093 
Operating expenses:
Research and development 26,951  40,615  144,087  166,508 
Selling and marketing 59,673  95,952  201,676  293,307 
General and administrative 18,903  33,527  109,148  118,112 
Amortization of acquired intangible assets 4,837  (54) 5,366  12,549 
Total operating expenses 110,364  170,040  460,277  590,476 
Operating loss (52,233) (84,815) (264,080) (240,383)
Other expense, net (4,758) (1,393) (28,975) (21,300)
Loss before income taxes (56,991) (86,208) (293,055) (261,683)
Income tax expense (benefit) 6,603  (2,107) 11,655  24,612 
Net loss $ (63,594) $ (84,101) $ (304,710) $ (286,295)
Net loss per share:
Basic $ (2.28) $ (3.07) $ (11.01) $ (10.52)
Diluted $ (2.28) $ (3.07) $ (11.01) $ (10.52)
Number of shares used in per share calculations:
Basic 27,880  27,379  27,676  27,214 
Diluted 27,880  27,379  27,676  27,214 
Stock-based compensation included in above figures:
Cost of revenue $ 935  $ 620  $ 3,160  $ 2,194 
Research and development 3,653  2,816  12,391  10,473 
Selling and marketing 1,622  1,558  5,843  6,358 
General and administrative 3,966  3,402  14,662  12,880 
Total $ 10,176  $ 8,396  $ 36,056  $ 31,905 






 iRobot Corporation
 Condensed Consolidated Balance Sheets
 (unaudited, in thousands)
December 30, 2023 December 31, 2022
 Assets
 Cash and cash equivalents $ 185,121  $ 117,949 
 Accounts receivable, net 79,387  66,025 
 Inventory 152,469  285,250 
 Other current assets 48,513  59,076 
Total current assets 465,490  528,300 
 Property and equipment, net 40,395  60,909 
 Operating lease right-of-use assets 19,642  26,084 
 Deferred tax assets 8,512  16,248 
 Goodwill 175,105  167,724 
 Intangible assets, net 5,044  11,260 
 Other assets 19,510  24,918 
Total assets $ 733,698  $ 835,443 
 Liabilities and stockholders' equity
 Accounts payable $ 178,318  $ 184,016 
 Accrued expenses 97,999  98,959 
 Deferred revenue and customer advances 10,830  13,208 
Total current liabilities 287,147  296,183 
 Term loan 201,501  — 
 Operating lease liabilities 27,609  33,247 
 Other long-term liabilities 20,954  30,297 
Total long-term liabilities 250,064  63,544 
Total liabilities 537,211  359,727 
 Stockholders' equity 196,487  475,716 
Total liabilities and stockholders' equity $ 733,698  $ 835,443 




 iRobot Corporation
Consolidated Statements of Cash Flows
 (unaudited, in thousands)
For the twelve months ended
December 30, 2023 December 31, 2022
Cash flows from operating activities:
Net loss $ (304,710) $ (286,295)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization 32,791  47,869 
Loss on equity investment 3,910  19,718 
Stock-based compensation 36,056  31,905 
Change in fair value of term loan 5,904  — 
Debt issuance costs expensed under fair value option 11,837  — 
Deferred income taxes, net 6,563  18,799 
Other (17,694) (1,003)
Changes in operating assets and liabilities — (use) source
Accounts receivable (11,748) 94,750 
Inventory 125,710  49,399 
Other assets 13,941  52,029 
Accounts payable (4,604) (73,598)
Accrued expenses and other liabilities (12,749) (43,594)
Net cash used in operating activities (114,793) (90,021)
Cash flows from investing activities:
Additions of property and equipment (2,862) (12,325)
Purchase of investments (233) (3,150)
Sales and maturities of investments —  17,723 
Net cash (used in) provided by investing activities (3,095) 2,248 
Cash flows from financing activities:
Proceeds from employee stock plans 4,719 
Income tax withholding payment associated with restricted stock vesting (2,802) (1,775)
Proceeds from term loan 200,000  — 
Payment of debt issuance costs (11,837) — 
Net cash provided by financing activities 185,370  2,944 
Effect of exchange rate changes on cash, cash equivalents and restricted cash 2,456  1,321 
Net increase (decrease) in cash, cash equivalents and restricted cash 69,938  (83,508)
Cash, cash equivalents and restricted cash, at beginning of period 117,949  201,457 
Cash, cash equivalents and restricted cash, at end of period $ 187,887  $ 117,949 
Cash, cash equivalents and restricted cash, at end of period:
Cash and cash equivalents $ 185,121  $ 117,949 
Restricted cash, current (included in other current assets) 1,000  — 
Restricted cash, non-current (included in other assets) 1,766  — 
Cash, cash equivalents and restricted cash, at end of period $ 187,887  $ 117,949 



 iRobot Corporation
Supplemental Information
(unaudited)
For the three months ended For the twelve months ended
December 30, 2023 December 31, 2022 December 30, 2023 December 31, 2022
Revenue by Geography: *
    Domestic $ 139,806  $ 175,481  $ 428,531  $ 615,107 
    International 167,738  182,391  462,049  568,276 
Total $ 307,544  $ 357,872  $ 890,580  $ 1,183,383 
Robot Units Shipped *
      Vacuum 1,075  1,213  2,834  3,772 
      Mopping 64  122  200  410 
Total 1,139  1,335  3,034  4,182 
Revenue by Product Category **
      Vacuum*** $ 291  $ 331  $ 831  $ 1,066 
      Mopping and other**** 17  27  60  117 
Total $ 308  $ 358  $ 891  $ 1,183 
Average gross selling prices for robot units $ 370  $ 362  $ 360  $ 337 
Headcount 1,113  1,254 
* 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 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 which was terminated on January 28, 2024. 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: Our exclusion from Section 301 List 3 tariffs was reinstated in March 2022, which temporarily eliminates tariffs on our Roomba products imported from China beginning on October 12, 2021 until December 31, 2022. This temporary exclusion, which was subsequently extended until December 31, 2023, and then further extended until May 31, 2024, entitles us to a refund of all related tariffs previously paid since October 12, 2021. We exclude the refunds for tariff costs expensed during fiscal 2021 from our 2022 non-GAAP measures because those tariff refunds associated with tariff costs incurred in the past have no impact to our current period earnings.
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 costs, certain professional fees, costs associated with consolidation of facilities, warehouses and any other leased properties, 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.
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 allowances based on 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. During fiscal 2023, we concluded that, based on the introduction of negative evidence associated with increased expenses expected from the Term Loan issued during 2023, it is no longer more likely than not that the net deferred tax assets are recoverable on a non-GAAP basis. Accordingly, we recorded a valuation allowance as a non-GAAP adjustment during fiscal 2023. We believe disclosure of the income tax provision before the effect of such tax items is important to permit investors' consistent earnings comparison between periods.



iRobot Corporation
Supplemental Reconciliation of GAAP Actuals to Non-GAAP Actuals
(in thousands, except per share amounts)
(unaudited)
For the three months ended For the twelve months ended
December 30, 2023 December 31, 2022 December 30, 2023 December 31, 2022
 GAAP Revenue $ 307,544  $ 357,872  $ 890,580  $ 1,183,383 
 GAAP Gross Profit $ 58,131  $ 85,225  $ 196,197  $ 350,093 
Amortization of acquired intangible assets 301  280  1,166  2,812 
Stock-based compensation 935  620  3,160  2,194 
Tariff refunds —  —  —  (11,727)
Net merger, acquisition and divestiture expense (1,159) 462  (262) 462 
Restructuring and other —  —  174  4,551 
 Non-GAAP Gross Profit $ 58,208  $ 86,587  $ 200,435  $ 348,385 
 GAAP Gross Margin 18.9  % 23.8  % 22.0  % 29.6  %
 Non-GAAP Gross Margin 18.9  % 24.2  % 22.5  % 29.4  %
 GAAP Operating Expenses $ 110,364  $ 170,040  $ 460,277  $ 590,476 
Amortization of acquired intangible assets (4,837) 54  (5,366) (12,549)
Stock-based compensation (9,241) (7,776) (32,896) (29,711)
Net merger, acquisition and divestiture expense 7,167  (10,079) (14,824) (18,195)
Restructuring and other 81  (3,628) (7,981) (9,042)
 Non-GAAP Operating Expenses* $ 103,534  $ 148,611  $ 399,210  $ 520,979 
 GAAP Operating Expenses as a % of GAAP Revenue 35.9  % 47.5  % 51.7  % 49.9  %
 Non-GAAP Operating Expenses as a % of Non-GAAP Revenue* 33.7  % 41.5  % 44.8  % 44.0  %
 GAAP Operating Loss $ (52,233) $ (84,815) $ (264,080) $ (240,383)
Amortization of acquired intangible assets 5,138  226  6,532  15,361 
Stock-based compensation 10,176  8,396  36,056  31,905 
Tariff refunds —  —  —  (11,727)
Net merger, acquisition and divestiture expense (8,326) 10,541  14,562  18,657 
Restructuring and other (81) 3,628  8,155  13,593 
 Non-GAAP Operating Loss* $ (45,326) $ (62,024) $ (198,775) $ (172,594)
 GAAP Operating Margin (17.0) % (23.7) % (29.7) % (20.3) %
 Non-GAAP Operating Margin* (14.7) % (17.3) % (22.3) % (14.6) %



iRobot Corporation
Supplemental Reconciliation of GAAP Actuals to Non-GAAP Actuals continued
(in thousands, except per share amounts)
(unaudited)
For the three months ended For the twelve months ended
December 30, 2023 December 31, 2022 December 30, 2023 December 31, 2022
 GAAP Income Tax Expense (Benefit)
$ 6,603  $ (2,107) $ 11,655  $ 24,612 
Tax effect of non-GAAP adjustments 155  (22,986) 720  (50,635)
Other tax adjustments (6,182) 4,690  (10,331) (25,789)
 Non-GAAP Income Tax Expense (Benefit) $ 576  $ (20,403) $ 2,044  $ (51,812)
 GAAP Net Loss $ (63,594) $ (84,101) $ (304,710) $ (286,295)
Amortization of acquired intangible assets 5,138  226  6,532  15,361 
Stock-based compensation 10,176  8,396  36,056  31,905 
Tariff refunds —  —  —  (11,727)
Net merger, acquisition and divestiture expense (8,326) 10,541  14,562  18,657 
Restructuring and other (81) 3,628  8,155  13,593 
Loss on strategic investments —  890  3,910  19,718 
Debt issuance costs —  —  11,837  — 
Income tax effect 6,027  18,296  9,611  76,424 
 Non-GAAP Net Loss* $ (50,660) $ (42,124) $ (214,047) $ (122,364)
 GAAP Net Loss Per Diluted Share $ (2.28) $ (3.07) $ (11.01) $ (10.52)
Amortization of acquired intangible assets 0.18  0.01  0.24  0.56 
Stock-based compensation 0.36  0.31  1.30  1.17 
Tariff refunds —  —  —  (0.43)
Net merger, acquisition and divestiture expense (0.30) 0.38  0.53  0.69 
Restructuring and other —  0.13  0.29  0.50 
Loss on strategic investments —  0.03  0.14  0.72 
Debt issuance costs —  —  0.43  — 
Income tax effect 0.22  0.67  0.35  2.81 
 Non-GAAP Net Loss Per Diluted Share* $ (1.82) $ (1.54) $ (7.73) $ (4.50)
Number of shares used in diluted per share calculation 27,880  27,379  27,676  27,214 
Supplemental Information
Days sales outstanding 24  17 
GAAP Days in inventory 56  95 
Non-GAAP Days in inventory(1)
56  96 
* 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 2022 fiscal year measures 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 Data - Impact of Section 301 Tariffs
(in thousands, except per share amounts)
(unaudited)
                                                                     
For the three months ended For the twelve months ended
December 30, 2023 December 31, 2022 December 30, 2023 December 31, 2022
Section 301 Tariff Costs $ 467  $ 497  $ 1,560  $ 2,968 
Impact of Section 301 tariff costs to gross and operating margin (GAAP & non-GAAP) (0.2) % (0.1) % (0.2) % (0.3) %
Tax effected impact of Section 301 tariff costs to net income per diluted share (GAAP) $ (0.02) $ (0.02) $ (0.06) $ (0.11)
Tax effected impact of Section 301 tariff costs to net income per diluted share (non-GAAP) $ (0.02) $ (0.01) $ (0.06) $ (0.08)
Certain numbers may not total due to rounding



 iRobot Corporation
Supplemental Reconciliation of Fiscal Year 2024 GAAP to Non-GAAP Guidance
(unaudited)
FY-24
GAAP Gross Profit $258 - $288 million
Stock-based compensation ~$4 million
Restructuring and other ~$2 million
Total adjustments ~$6 million
Non-GAAP Gross Profit $264 - $294 million
FY-24
GAAP Gross Margin 31% - 33%
Stock-based compensation ~1%
Restructuring and other ~0%
Total adjustments ~1%
Non-GAAP Gross Margin 32% - 34%
FY-24
GAAP Operating Loss ($41) - ($29) million
Amortization of acquired intangible assets ~$1 million
Stock-based compensation ~$41 million
Net merger, acquisition and divestiture expense (income) ~($74) million
Restructuring and other ~$15 million
Total adjustments ~($17) million
Non-GAAP Operating Loss ($58) - ($46) million
FY-24
GAAP Net Loss Per Diluted Share ($3.13) - ($2.70)
Amortization of acquired intangible assets ~$0.03
Stock-based compensation ~$1.45
Net merger, acquisition and divestiture expense (income) ~($2.61)
Restructuring and other ~$0.53
Income tax effect ~$0
Total adjustments ~($0.60)
Non-GAAP Net Loss Per Diluted Share ($3.73) - ($3.30)
Number of shares used in diluted per share calculations ~28.3 million