iRobot Reports Third-Quarter 2020 Financial Results

BEDFORD, Mass., Oct. 20, 2020 /PRNewswire/ -- iRobot Corp. (NASDAQ: IRBT), a leader in consumer robots, today announced its financial results for the third quarter ended September 26, 2020.

Colin Angle, chairman and chief executive officer of iRobot, stated, "We delivered an extraordinarily strong financial performance while executing well across our global organization to achieve a number of important strategic milestones. Our third-quarter 2020 revenue growth of 43% over the prior year's quarter reflects another quarter of substantially stronger-than-expected orders from retailers tied to favorable sell-through trends, anticipated demand for the upcoming holiday season and incremental orders to support certain customer events, as well as robust direct-to-consumer sales growth. We saw revenue in each geography exceed our original plans with notable strength in U.S. order levels. The higher-than-expected revenue, combined with a solid gross margin performance and prudent spending, helped drive substantial growth in operating income and EPS."

"The pandemic continues to shine a light on how our robots can help individuals and families keep their floors clean while freeing them to spend their time doing the other things in their lives that they need or want to do," observed Angle. "Consumer demand for our premium Roomba and Braava robots remained robust during the third quarter. We made tangible progress to further differentiate our product offerings and extend high-value innovation across our product portfolio with the launch of the Genius(TM) Home Intelligence platform and the new Roomba i3 and i3+ during the third quarter. Customer response to our Genius platform and the i3 Series has been excellent thus far."

Angle concluded, "Our team continues to rise to the occasion, addressing a multitude of challenges tied to the global pandemic with commitment, focus and resiliency. As a result of our excellent third-quarter 2020 performance, sustained sell-through trends, the extension of our tariff exclusion until year-end and a range of exciting opportunities ahead, we now expect to deliver strong full-year 2020 results with annual revenue, gross margin, operating profitability and EPS all on course to exceed our original 2020 targets."

Financial Performance Highlights

    --  Revenue for the third quarter of 2020 was $413.1 million, an increase of
        43% from $289.4 million in the third quarter of 2019. The growth
        primarily reflected an 86% increase in premium robot (list price of $500
        or higher) revenue, as well as 36% overall unit growth. Revenue for the
        first nine months of 2020 was $885.6 million, an increase of 12% over
        $787.2 million in the comparable period of 2019.
        --  The third-quarter 2020 revenue performance was highlighted by 75%
            growth in the U.S., 22% growth in EMEA and 12% growth in Japan over
            the prior year period.
        --  We estimate that online orders, which span the company's own website
            and app, dedicated e-commerce websites and the online arms of
            traditional retailers, grew by approximately 70% and represented
            approximately 60% of the third-quarter 2020 revenue.
            Direct-to-consumer revenue of $35 million grew approximately 155%
            from the prior year's third quarter.
    --  Third-quarter 2020 GAAP operating income was $81.0 million, compared
        with GAAP operating income of $42.6 million in the third quarter of
        2019. Third-quarter 2020 non-GAAP operating income was $93.1 million,
        compared with non-GAAP operating income of $50.1 million in the same
        period one year ago. GAAP operating income for the first nine months of
        2020 was $131.1 million, compared with GAAP operating income of $70.1
        million in same period of 2019. Non-GAAP operating income for the first
        nine months of 2020 was $119.3 million versus non-GAAP operating income
        of $98.9 million in the same period one year ago.
    --  GAAP net income per share was $3.27 for the third quarter of 2020,
        compared with GAAP net income per share of $1.24 in the third quarter of
        2019. Non-GAAP net income per share was $2.58 for the third quarter of
        2020 versus third-quarter 2019 non-GAAP net income per share of $1.50.
        GAAP net income per share for the first nine months of 2020 was $4.69,
        compared with $2.27 in the same period of 2019. Non-GAAP net income per
        share for the first nine months of 2020 was $3.31, compared with $2.93
        in the first nine months of 2019.
    --  As of September 26, 2020, the company's cash, cash equivalents and
        short-term investments were $357.3 million, compared with $242.3 million
        as of June 27, 2020 and $256.4 million as of December 28, 2019. The
        increase reflects the company's strong fundamental performance along
        with receiving approximately $35 million in tariff-related refunds and
        approximately $52 million in Teladoc Health stock that the company
        received in the third quarter when Teladoc Health acquired the company's
        stake in InTouch Health. iRobot's Teladoc Health stock is subject to
        sale restrictions until early 2021. iRobot, which has no debt, also has
        access to an unsecured revolving line of credit of $150 million, with an
        additional $75 million accordion feature.

Third-Quarter and Recent Business Highlights

    --  The United States Trade Representative extended iRobot's Section 301
        tariff exclusion for its Roomba® robot vacuums until the end of 2020.
    --  On August 25, 2020, iRobot unveiled personalized cleaning experiences
        powered by its new iRobot Genius(TM) Home Intelligence platform that
        gives users greater control of where, when and how their robots clean.
        iRobot's Home App was redesigned to maximize the benefits available with
        the iRobot Genius platform.
    --  On September 17, 2020, iRobot introduced the Roomba i3+, a stylish new
        Roomba vacuum that offers intelligent navigation, self-emptying
        capability with Clean Base® Automatic Dirt Disposal, and an expanded
        range of personalized cleaning features powered by the recently launched
        iRobot Genius(TM) Home Intelligence.
    --  On July 29, 2020, iRobot introduced the Root rt0 Coding Robot, an
        easy-to-use and customizable coding robot that brings classroom learning
        into the home.
    --  For the sixth consecutive year, Roomba was a featured product in
        Amazon's Prime Day event.
    --  The company's community of engaged, connected owners who have opted-in
        to its digital communications (in-app messaging, email or both) grew to
        approximately 7.8 million, up approximately 45% since the start of 2020.
    --  In August 2020, Kiran Smith joined the company as chief marketing
        officer to lead its consumer marketing strategy in the U.S. and
        overseas. Before joining iRobot, Kiran served as CEO of Arnold
        Worldwide, a leading global creative advertising agency. Prior to that
        role, she held brand marketing leadership roles at Brookstone, Stride
        Rite, and two of the largest supermarket chains in the U.S.

Financial Expectations
iRobot is providing GAAP and non-GAAP financial expectations for the fiscal year ending January 2, 2021. A detailed reconciliation between the company's GAAP and non-GAAP expectations is included in the attached financial tables.

Fiscal Year 2020:


                   Metric 
       
            GAAP                      
         
            Adjustments 
       
            Non-GAAP

    ---

        Revenue             
       $1.365 billion to $1.375 billion                              
         $1.365 billion to $1.375 billion


        Gross
         Profit               
          $649 million - $657 million   
         ~($36 million)           
          $613 million - $621 million


        Operating
         Income               
          $127 million - $132 million   
         ~($2 million)            
          $125 million - $130 million


        Earnings
         Per Share                        
            $4.52 - $4.62     
          ~($1.09)                          
            $3.43 - $3.53

Third-Quarter 2020 Results Conference Call
iRobot will host a conference call tomorrow at 8:30 a.m. ET to review its third-quarter 2020 financial results, and discuss its outlook going forward. Pertinent conference call details include:



              Date:                  
              Wednesday, October 21



              Time:                  
              8:30 a.m. ET



              Call-In Number:        
              213-358-0894



              Conference ID:                                  7389646

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/q3-2020-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 October 28, and can be accessed by dialing 404-537-3406, passcode 7389646.

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 a substantially better FY20 financial performance with annual revenue, gross margin, operating profitability and EPS all on course to exceed our original 2020 growth targets; and the company's expectations for 2020 revenue, gross margin, operating profit and EPS. 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 impact of COVID-19 on our business, the industry and markets in which we operate, and the global economy; 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 nine months ended



                                            
              September 26, 2020                
            September 28, 2019                          
     September 26, 2020          
     September 28, 2019

                                                                                                                                                                                                   ---




     Revenue                                                             $413,145                                    $289,399                                     $885,563                      $787,232



     Cost of revenue:


      Cost of product
       revenue                                                             214,079                                     149,463                                      429,060                       403,392


      Amortization of
       acquired intangible
       assets                                                                  225                                       3,095                                        1,695                         9,283



      Total cost of
       revenue                                                             214,304                                     152,558                                      430,755                       412,675





      Gross profit                                                         198,841                                     136,841                                      454,808                       374,557





     Operating expenses:


      Research and
       development                                                          38,613                                      33,401                                      111,929                       104,320


      Selling and
       marketing                                                            50,488                                      42,257                                      136,144                       137,502


      General and
       administrative                                                       28,490                                      18,372                                       74,919                        61,871


      Amortization of
       acquired intangible
       assets                                                                  256                                         256                                          764                           796



      Total operating
       expenses                                                            117,847                                      94,286                                      323,756                       304,489





      Operating income                                                      80,994                                      42,555                                      131,052                        70,068




      Other income, net                                                     42,240                                         900                                       41,837                         3,713





      Income before income
       taxes                                                               123,234                                      43,455                                      172,889                        73,781


      Income tax expense                                                    29,982                                       7,923                                       39,156                         8,522



      Net income                                                           $93,252                                     $35,532                                     $133,733                       $65,259

                                                                                                                                                                                                   ===




     Net income per share:



     Basic                                                                  $3.33                                       $1.26                                        $4.76                         $2.33



     Diluted                                                                $3.27                                       $1.24                                        $4.69                         $2.27





     Number of shares used in per share calculations:



     Basic                                                                 28,031                                      28,154                                       28,084                        28,029



     Diluted                                                               28,539                                      28,650                                       28,502                        28,759







     Stock-based compensation included in above figures:


      Cost of revenue                                                         $331                                        $337                                       $1,150                        $1,120


      Research and
       development                                                           2,856                                       1,703                                        7,501                         6,629


      Selling and
       marketing                                                             1,132                                         747                                        2,598                         2,466


      General and
       administrative                                                        5,524                                       1,497                                        9,655                         8,527




     Total                                                                 $9,843                                      $4,284                                      $20,904                       $18,742

                                                                                                                                                                                                   ===


                                              
          
               iRobot Corporation


                                          
         
           Condensed Consolidated Balance Sheets


                                            
          
              (unaudited, in thousands)




                                                 
         September 26, 2020                     
     December 28, 2019

                                                                                                                      ---




      Assets




       Cash and cash equivalents                                          $297,206                                $239,392


       Short term investments                                               60,130                                  17,032


       Accounts receivable, net                                            179,709                                 146,161



      Inventory                                                           218,134                                 157,347


       Other current assets                                                 52,525                                  34,285



      Total current assets                                                 807,704                                 594,217



       Property and equipment, net                                          78,296                                  75,988


       Operating lease right-of-use
        assets                                                              45,186                                  47,478


       Deferred tax assets                                                  33,834                                  41,791



      Goodwill                                                            122,575                                 118,732


       Intangible assets, net                                               10,146                                  12,352



      Other assets                                                         19,079                                  30,195




     Total assets                                                      $1,116,820                                $920,753

                                                                                                                      ===




      Liabilities and stockholders' equity





      Accounts payable                                                   $162,346                                $116,185



      Accrued expenses                                                     94,769                                  81,768


       Deferred revenue and customer
        advances                                                             7,858                                   4,549



      Total current liabilities                                            264,973                                 202,502


       Operating lease liabilities                                          51,897                                  54,928


       Deferred tax liabilities                                                986                                     912


       Other long-term liabilities                                          17,050                                  10,342



      Total long-term liabilities                                           69,933                                  66,182




     Total liabilities                                                    334,906                                 268,684


       Stockholders' equity                                                781,914                                 652,069



      Total liabilities and
       stockholders' equity                                             $1,116,820                                $920,753

                                                                                                                      ===


                                                   
              
                iRobot Corporation


                                         
              
                Consolidated Statements of Cash Flows


                                               
              
                (unaudited, in thousands)




                                           
              For the nine months ended



                                              
              September 26, 2020                            
     September 28, 2019

                                                                                                                                 ---


     
                Cash flows from operating activities:



     Net income                                                             $133,733                                         $65,259


      Adjustments to reconcile net income to net cash provided by (used in)
       operating activities, net of the effects of acquisition:


      Depreciation and
       amortization                                                            25,705                                          27,744


      Gain on equity
       investment                                                            (43,480)                                              -


      Stock-based
       compensation                                                            20,904                                          18,742


      Deferred income taxes,
       net                                                                     10,939                                         (5,873)



     Other                                                                     4,785                                           4,687



     Changes in operating assets and liabilities - (use) source


      Accounts receivable                                                    (32,572)                                       (10,948)



     Inventory                                                              (61,006)                                       (83,863)


      Other assets                                                           (20,718)                                        (8,155)


      Accounts payable                                                         46,098                                        (27,256)


      Accrued expenses and
       other liabilities                                                       12,358                                        (11,916)


      Net cash provided by
       (used in) operating
       activities                                                              96,746                                        (31,579)






     
                Cash flows from investing activities:


      Additions of property
       and equipment                                                         (25,031)                                       (27,080)


      Change in other assets                                                  (3,729)                                        (5,336)


      Cash paid for business
       acquisition, net of
       cash acquired                                                                -                                        (2,817)


      Sales and maturities
       of investments                                                          10,500                                           9,380



      Net cash used in
       investing activities                                                  (18,260)                                       (25,853)






     
                Cash flows from financing activities:


      Proceeds from employee
       stock plans                                                              4,048                                           4,981


      Income tax withholding
       payment associated
       with restricted stock
       vesting                                                                (1,845)                                        (7,277)


      Stock repurchases                                                      (25,000)                                              -



      Net cash used in
       financing activities                                                  (22,797)                                        (2,296)





      Effect of exchange
       rate changes on cash
       and cash equivalents                                                     2,125                                           (103)


      Net increase
       (decrease) in cash
       and cash equivalents                                                    57,814                                        (59,831)


      Cash and cash
       equivalents, at
       beginning of period                                                    239,392                                         130,373



      Cash and cash
       equivalents, at end
       of period                                                             $297,206                                         $70,542

                                                                                                                                 ===


                                                                                  
              
                iRobot Corporation


                                                                                
             
                Supplemental Information


                                                                                      
              
                (unaudited)




                                     
        For the three months ended        
          For the nine months ended



                                        
         September 26, 2020              
            September 28, 2019                         
       September 26, 2020          
     September 28, 2019

                                                                                                                                                                                            ---


     Revenue by Geography: *




          Domestic                                                 $206,276                                  $117,929                                    $428,389                         $356,466


          International                                             206,869                                   171,470                                     457,174                          430,766




     Total                                                        $413,145                                  $289,399                                    $885,563                         $787,232

                                                                                                                                                                                            ===




     Units Shipped *


            Vacuum                                                    1,354                                       975                                       2,907                            2,674


            Mopping                                                     184                                       156                                         394                              407




     Total                                                           1,538                                     1,131                                       3,301                            3,081






     Revenue by Product Category **


            Vacuum***                                                  $369                                      $257                                        $791                             $715


            Mopping***                                                   44                                        32                                          95                               72




     Total                                                            $413                                      $289                                        $886                             $787

                                                                                                                                                                                            ===



      Average gross
       selling prices
       for robot units                                                 $312                                      $305                                        $311                             $306




      Section 301
       tariff costs *                 
        $                              -                                   $7,466            
       $                          -                         $15,966


      Section 301
       tariff impact on
       gross and
       operating margin                                                 - %                                  (2.6)%                                        - %                         (2.0)%




      Headcount                                                       1,159                                     1,132




              * 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 nine months ended



                                  
         September 26, 2020              
       September 28, 2019                                                         
        September 26, 2020            
     September 28, 2019

                                                                                                                                                                                                                    ---

       GAAP Revenue                                          $413,145                             $289,399                                                                       $885,563                         $787,232




       GAAP Gross Profit                                     $198,841                             $136,841                                                                       $454,808                         $374,557


      Amortization of
       acquired intangible
       assets                                                     225                                3,095                                                                          1,695                            9,283


      Stock-based
       compensation                                               331                                  337                                                                          1,150                            1,120


      Tariff refunds                                                -                                                                                                          (40,017)

                                                                                                                                                                                                                    ---

       Non-GAAP Gross Profit                                 $199,397                             $140,273                                                                       $417,636                         $384,960

                                                                                                                                                                                                                    ===

       Non-GAAP Gross Profit
        Margin                                                 48.3 %                              48.5 %                                                                        47.2 %                          48.9 %




       GAAP Operating Expenses                               $117,847                              $94,286                                                                       $323,756                         $304,489


      Amortization of
       acquired intangible
       assets                                                   (256)                               (256)                                                                         (764)                           (796)


      Stock-based
       compensation                                           (9,512)                             (3,947)                                                                      (19,754)                        (17,622)


      Net merger, acquisition
       and divestiture
       (expense) income                                             -                                (32)                                                                           566                            (328)


      IP litigation expense,
       net                                                    (1,607)                                 157                                                                        (3,360)                             365


      Restructuring and other                                   (200)                                                                                                           (2,063)                               -



       Non-GAAP Operating
        Expenses                                             $106,272                              $90,208                                                                       $298,381                         $286,108

                                                                                                                                                                                                                    ===

       Non-GAAP Operating
        Expenses as a % of
        Non-GAAP Revenue                                       25.7 %                              31.2 %                                                                        33.7 %                          36.3 %




       GAAP Operating Income                                  $80,994                              $42,555                                                                       $131,052                          $70,068


      Amortization of
       acquired intangible
       assets                                                     481                                3,351                                                                          2,459                           10,079


      Stock-based
       compensation                                             9,843                                4,284                                                                         20,904                           18,742


      Tariff refunds                                                -                                                                                                          (40,017)


      Net merger, acquisition
       and divestiture
       expense (income)                                             -                                  32                                                                          (566)                             328


      IP litigation expense,
       net                                                      1,607                                (157)                                                                         3,360                            (365)


      Restructuring and other                                     200                                                                                                              2,063                                -



       Non-GAAP Operating
        Income                                                $93,125                              $50,065                                                                       $119,255                          $98,852

                                                                                                                                                                                                                    ===

       Non-GAAP Operating
        Margin                                                 22.5 %                              17.3 %                                                                        13.5 %                          12.6 %




       GAAP Income Tax Expense                                $29,982                               $7,923                                                                        $39,156                           $8,522


      Tax effect of non-GAAP
       adjustments                                           (12,119)                               (132)                                                                      (15,842)                           3,490


      Other tax adjustments                                       290                                  133                                                                          (888)                           5,660



       Non-GAAP Income Tax
        Expense                                               $18,153                               $7,924                                                                        $22,426                          $17,672

                                                                                                                                                                                                                    ===



       GAAP Net Income                                        $93,252                              $35,532                                                                       $133,733                          $65,259


      Amortization of
       acquired intangible
       assets                                                     481                                3,351                                                                          2,459                           10,079


      Stock-based
       compensation                                             9,843                                4,284                                                                         20,904                           18,742


      Tariff refunds                                                -                                                                                                          (40,017)


      Net merger, acquisition
       and divestiture
       expense (income)                                             -                                  32                                                                        (1,241)                             328


      IP litigation expense,
       net                                                      1,607                                (157)                                                                         3,360                            (365)


      Restructuring and other                                     200                                                                                                              2,063                                -


      Gain on strategic
       investments                                           (43,480)                                                                                                          (43,567)                           (572)


      Income tax effect                                        11,829                                  (1)                                                                        16,730                          (9,150)



       Non-GAAP Net Income                                    $73,732                              $43,041                                                                        $94,424                          $84,321

                                                                                                                                                                                                                    ===



       GAAP Net Income Per
        Diluted Share                                           $3.27                                $1.24                                                                          $4.69                            $2.27


      Amortization of
       acquired intangible
       assets                                                    0.02                                 0.12                                                                           0.08                             0.35


      Stock-based
       compensation                                              0.34                                 0.15                                                                           0.73                             0.65


      Tariff refunds                                                -                                                                                                            (1.40)


      Net merger, acquisition
       and divestiture
       expense (income)                                             -                                                                                                            (0.04)                            0.01


      IP litigation expense,
       net                                                       0.06                               (0.01)                                                                          0.12                           (0.01)


      Restructuring and other                                       -                                                                                                              0.07


      Gain on strategic
       investments                                             (1.52)                                                                                                            (1.53)                          (0.02)


      Income tax effect                                          0.41                                                                                                               0.59                           (0.32)



       Non-GAAP Net Income
        Per Diluted Share                                       $2.58                                $1.50                                                                          $3.31                            $2.93

                                                                                                                                                                                                                    ===



      Number of shares used
       in diluted per share
       calculation                                             28,539                               28,650                                                                         28,502                           28,759







     Section 301 Tariff Costs


      Section 301 tariff
       costs                    
        $                              -                              $7,466                                            
        $                            -                         $15,966


      Impact of Section 301
       tariff costs to gross
       and operating margin
       (GAAP & non-GAAP)                                          - %                             (2.6)%                                                                           - %                         (2.0)%


      Impact of Section 301
       tariff costs to net
       (loss) income per
       diluted share (GAAP &
       non-GAAP)                
        $                              -                             $(0.26)                                           
        $                            -                         $(0.56)





     Supplemental Information


      Days sales outstanding                                       40                                   53


      Days in inventory                                            93                                  152


                     
              
                iRobot Corporation


                        Supplemental Reconciliation of Fiscal Year 2020 GAAP to Non-
                                                GAAP Guidance


                         
              
                (unaudited)




                                                     
              
                FY-20



     GAAP Gross Profit                                      
              $649 - $657 million


     Amortization of
      acquired
      intangible assets                                  
              ~$2 million


     Stock-based
      compensation                                       
              ~$2 million


     Tariff refunds                                    
              ~($40 million)



     Total adjustments                                 
              ~($36 million)


     Non-GAAP Gross
      Profit                                                
              $613 - $621 million





                                                     
              
                FY-20



     GAAP Operating
      Income                                                
              $127 - $132 million


     Amortization of
      acquired
      intangible assets                                  
              ~$3 million


     Stock-based
      compensation                                      
              ~$28 million


     Tariff refunds                                    
              ~($40 million)


     Net merger,
      acquisition and
      divestiture
      expense (income)                                  
              ~($1 million)


     IP litigation
      expense, net                                       
              ~$6 million


     Restructuring and
      other                                              
              ~$2 million



     Total adjustments                                  
              ~($2 million)


     Non-GAAP
      Operating Income                                      
              $125 - $130 million





                                                     
              
                FY-20



     GAAP Net Income
      Per Diluted Share                                           
              $4.52 - $4.62


     Amortization of
      acquired
      intangible assets                                    
              ~$0.10


     Stock-based
      compensation                                         
              ~$0.98


     Tariff refunds                                       
              ~($1.40)


     Net merger,
      acquisition and
      divestiture
      expense (income)                                    
              ~($0.04)


     IP litigation
      expense, net                                         
              ~$0.21


     Restructuring and
      other                                                
              ~$0.07


     Gain on strategic
      investments                                         
              ~($1.52)


     Income tax effect                                     
              ~$0.51



     Total adjustments                                    
              ~($1.09)



     Non-GAAP Net
      Income Per
      Diluted Share                                               
              $3.43 - $3.53





     Number of shares
      used in diluted
      per share
      calculations                                      
              ~28.6 million

View original content to download multimedia:http://www.prnewswire.com/news-releases/irobot-reports-third-quarter-2020-financial-results-301156225.html

SOURCE iRobot Corporation