iRobot Reports Second-Quarter 2025 Financial Results
iRobot (NASDAQ: IRBT) reported challenging Q2 2025 financial results, with revenue declining to $127.6 million from $166.4 million in Q2 2024. Despite improvements in gross margin to 30.0% from 16.5%, the company faced significant headwinds including declining sales in key markets, with U.S. revenue down 33% and EMEA revenue falling 17%.
The company's cash position deteriorated to $40.6 million from $69.9 million in the previous quarter, with an additional $36.0 million in restricted cash for loan repayment. While introducing new products like the Roomba® Max 705 Combo Robot and maintaining strong performance during Amazon Prime Day, iRobot's Board continues its strategic review, including exploring potential sale options and debt refinancing. The company has extended its loan covenant waiver to September 19, 2025.
iRobot (NASDAQ: IRBT) ha riportato risultati finanziari difficili nel secondo trimestre del 2025, con un fatturato in calo a 127,6 milioni di dollari rispetto ai 166,4 milioni di dollari del secondo trimestre 2024. Nonostante un miglioramento del margine lordo al 30,0% dal 16,5%, l'azienda ha affrontato notevoli difficoltà, tra cui una diminuzione delle vendite nei mercati chiave, con un calo del 33% negli Stati Uniti e del 17% nell'area EMEA.
La posizione di cassa dell'azienda si è deteriorata a 40,6 milioni di dollari rispetto ai 69,9 milioni del trimestre precedente, con ulteriori 36,0 milioni di dollari in contanti vincolati per il rimborso di un prestito. Pur introducendo nuovi prodotti come il Roomba® Max 705 Combo Robot e mantenendo buone performance durante l'Amazon Prime Day, il Consiglio di Amministrazione di iRobot continua la revisione strategica, includendo l'esplorazione di possibili opzioni di vendita e rifinanziamento del debito. L'azienda ha esteso la deroga ai covenant del prestito fino al 19 settembre 2025.
iRobot (NASDAQ: IRBT) reportó resultados financieros desafiantes en el segundo trimestre de 2025, con ingresos que disminuyeron a 127,6 millones de dólares desde 166,4 millones en el segundo trimestre de 2024. A pesar de una mejora en el margen bruto al 30,0% desde el 16,5%, la compañía enfrentó importantes dificultades, incluyendo una caída en las ventas en mercados clave, con ingresos en EE.UU. bajando un 33% y en EMEA un 17%.
La posición de efectivo de la empresa se deterioró a 40,6 millones de dólares desde 69,9 millones en el trimestre anterior, con otros 36,0 millones de dólares en efectivo restringido para el pago de un préstamo. Aunque lanzó nuevos productos como el Roomba® Max 705 Combo Robot y mantuvo un buen desempeño durante el Amazon Prime Day, la Junta Directiva de iRobot continúa con la revisión estratégica, explorando opciones de venta potenciales y refinanciamiento de deuda. La compañía ha extendido la exención del convenio de préstamo hasta el 19 de septiembre de 2025.
iRobot (NASDAQ: IRBT)은 2025년 2분기 실적에서 도전적인 결과를 보고했으며, 매출은 2024년 2분기 1억 6,640만 달러에서 1억 2,760만 달러로 감소했습니다. 총이익률은 30.0%로 16.5%에서 개선되었지만, 미국 매출이 33%, EMEA 매출이 17% 감소하는 등 주요 시장에서 판매 부진이라는 큰 어려움에 직면했습니다.
회사의 현금 보유액은 전 분기 6,990만 달러에서 4,060만 달러로 악화되었으며, 대출 상환을 위한 3,600만 달러의 제한 현금도 포함되어 있습니다. Roomba® Max 705 콤보 로봇과 같은 신제품을 출시하고 아마존 프라임 데이 동안 강한 실적을 유지했음에도 불구하고, iRobot 이사회는 잠재적 매각 옵션과 부채 재융자를 포함한 전략적 검토를 계속 진행 중입니다. 회사는 대출 계약 위반 면제를 2025년 9월 19일까지 연장했습니다.
iRobot (NASDAQ : IRBT) a publié des résultats financiers difficiles pour le deuxième trimestre 2025, avec un chiffre d'affaires en baisse à 127,6 millions de dollars contre 166,4 millions au deuxième trimestre 2024. Malgré une amélioration de la marge brute à 30,0% contre 16,5%, l'entreprise a rencontré d'importants vents contraires, notamment une baisse des ventes sur les marchés clés, avec un chiffre d'affaires aux États-Unis en recul de 33% et en EMEA de 17%.
La trésorerie de l'entreprise s'est dégradée à 40,6 millions de dollars contre 69,9 millions au trimestre précédent, avec en plus 36,0 millions de dollars en liquidités restreintes pour le remboursement d'un prêt. Tout en lançant de nouveaux produits comme le Roomba® Max 705 Combo Robot et en maintenant de bonnes performances lors de l'Amazon Prime Day, le conseil d'administration d'iRobot poursuit sa revue stratégique, explorant notamment des options potentielles de vente et de refinancement de la dette. L'entreprise a prolongé la dérogation aux clauses du prêt jusqu'au 19 septembre 2025.
iRobot (NASDAQ: IRBT) meldete herausfordernde Finanzergebnisse für das zweite Quartal 2025, mit einem Umsatzrückgang auf 127,6 Millionen US-Dollar von 166,4 Millionen US-Dollar im zweiten Quartal 2024. Trotz einer Verbesserung der Bruttomarge auf 30,0% von 16,5% sah sich das Unternehmen erheblichen Gegenwinden gegenüber, darunter rückläufige Verkäufe in wichtigen Märkten, mit einem Umsatzrückgang in den USA um 33% und in der EMEA-Region um 17%.
Die Barposition des Unternehmens verschlechterte sich auf 40,6 Millionen US-Dollar von 69,9 Millionen US-Dollar im Vorquartal, zusätzlich zu 36,0 Millionen US-Dollar an gebundenen Mitteln für die Rückzahlung eines Darlehens. Trotz der Einführung neuer Produkte wie des Roomba® Max 705 Combo Robot und einer starken Performance während des Amazon Prime Day setzt der Vorstand von iRobot seine strategische Überprüfung fort, einschließlich der Prüfung möglicher Verkaufsoptionen und der Refinanzierung von Schulden. Das Unternehmen hat die Verzichtserklärung für Kreditklauseln bis zum 19. September 2025 verlängert.
- None.
- Revenue declined 23.3% year-over-year to $127.6 million
- U.S. revenue dropped significantly by 33%
- EMEA revenue declined by 17%
- Cash position deteriorated to $40.6 million from $69.9 million in previous quarter
- Ongoing liquidity and operational flexibility challenges
- Continued operating losses with GAAP loss of $36.7 million
Insights
iRobot faces deepening financial strain with declining revenue, shrinking cash reserves, and ongoing strategic review despite margin improvements.
iRobot's Q2 results paint a concerning financial picture with revenue dropping to
The liquidity situation appears increasingly precarious. Cash and cash equivalents have dwindled to just
While operating losses improved year-over-year from
The ongoing "strategic alternatives" review by the board, including potential sale options, combined with the recent term loan amendment extending the covenant waiver to September 19, suggests mounting financial pressure. The suspension of earnings calls and financial guidance further indicates management's uncertainty about the company's near-term trajectory. With cash reserves depleting rapidly and continued operating losses, iRobot appears to be in a race against time to secure its financial future through either strategic partnership, acquisition, or significant debt restructuring.
"Our second quarter performance fell short of our expectations, due to persistent market headwinds and delays in scaling production and sales of our new products," said Gary Cohen, iRobot CEO. "While we made meaningful progress on gross margin expansion, tightened control over operating expenses, and improved net losses, our cash position continued to decline as we supported new product launches -- posing ongoing challenges to liquidity and operational flexibility. Although early consumer response to our latest product launches has been encouraging, broader market pressures and financial constraints remain significant hurdles to improved performance.
"As our Board of Directors continues its review of strategic alternatives for our business, we remain steadfast in executing our iRobot Elevate strategy and delivering the trusted products our customers value."
Second Quarter 2025 Financial Results (in millions, except per share amounts and percentages)
Q2 2025 | Q2 2024 | |
Revenue | ||
GAAP Gross Margin¹ | 30.0 % | 16.5 % |
Non-GAAP Gross Margin¹ | 30.2 % | 16.7 % |
GAAP Operating Expenses | ||
Non-GAAP Operating Expenses | ||
GAAP Operating Loss² | ( | ( |
Non-GAAP Operating Loss² | ( | ( |
GAAP Net Loss Per Share³ | ( | ( |
Non-GAAP Net Loss Per Share³ | ( | ( |
1) In Q2 2024, GAAP and Non-GAAP gross margin were negatively impacted by an |
2) In Q2 2024, GAAP and Non-GAAP operating loss were negatively impacted by the Manufacturing Transition Charge. |
3) In Q2 2024, GAAP and Non-GAAP net loss per share were negatively impacted by the Manufacturing Transition Charge, which reduced GAAP and non-GAAP net loss per share by |
Balance Sheet and Operational Highlights
- As of June 28, 2025, the Company's cash and cash equivalents totaled
, compared with$40.6 million as of March 29, 2025. As of June 28, 2025, the Company had an additional$69.9 million of restricted cash set aside for future repayment of its term loan, subject to limited ability of the Company to utilize such amount at the discretion of the lenders for the purchase of inventory.$36.0 million - As of June 28, 2025, the Company's inventory totaled
, representing a$88.2 million 13% reduction from the second quarter of 2024. - In the second quarter of 2025, revenue increased
6% inJapan , declined33% in theU.S. and declined17% in EMEA over the prior-year period. Excluding the unfavorable foreign currency impact,Japan revenue increased7% and EMEA revenue declined16% over the prior-year period. - Revenue from mid-tier robots (with an MSRP between
and$300 ) and premium robots (with an MSRP of$499 or more) represented$500 73% of total robot sales in the second quarter of 2025 versus76% from the same period last year.
Marketing Highlights
- In July, iRobot introduced its most powerful and intelligent 2-in-1 robot to date, the Roomba® Max 705 Combo Robot + AutoWash™ Dock. Designed for the busiest homes, the Roomba Max 705 Combo delivers a deep, hands-free clean with 175 times more power-lifting suction*, AI-driven technology to avoid clutter left by kids and pets, and a first-of-its-kind roller mop cover that keeps carpets dry.
- For the 11th consecutive year, Roomba was a featured product in Amazon's Prime Day event, which was held July 8-11. iRobot was ranked #1, #2 and #3 for the bestselling robot vacuum cleaners during Prime Day. The Company's products received a record number of Prime Day related media mentions in outlets including: Good Morning America, Better Homes & Gardens, HuffPost, Rolling Stone, GQ, Forbes Vetted, Real Simple and more.
- In June, iRobot announced the debut of a multi-platform marketing campaign, its first since 2023. Beginning on June 16, television spots featuring the new tagline, "Roomba. Made for This," began airing in the
U.S. on premium streaming services including Hulu, Amazon Prime Video, Peacock, Paramount+ and more.
*Performance in spot-clean mode with full battery compared to Roomba® 600 series robots.
Ongoing Strategic Review
As previously announced, iRobot's Board of Directors is conducting a review of strategic alternatives, including, but not limited to, exploring a potential sale or strategic transaction, and refinancing the Company's debt. This review process is ongoing.
The Board has not set a timetable for the conclusion of this review, and there can be no assurance that the exploration of strategic alternatives will result in any transactions or outcomes. The Company does not intend to disclose developments relating to this process until it determines that further disclosure is appropriate or necessary.
The Company remains actively engaged in ongoing collaborative and constructive discussions with its primary lender while the Board continues its strategic review. On August 6, 2025, the Company further amended its existing term loan to extend the covenant waiver under the term loan to September 19, 2025.
In light of the ongoing strategic review, the Company will not host an earnings conference call or webcast regarding its second quarter 2025 results and has suspended its practice of providing financial guidance.
About iRobot
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 millions of 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 Board's review of strategic alternatives for the business; and the Company's business plans and strategies and the anticipated impact thereof. 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 the Company's control, and are not guarantees of future results. These and other forward-looking statements are not guarantees of future results and are subject to risks, uncertainties and assumptions that could cause actual results to differ materially from those expressed in any forward-looking statements. Accordingly, there are or will be important factors that could cause actual results to differ materially from those indicated in such statements and, therefore, you should not place undue reliance on any such statements and caution must be exercised in relying on forward-looking statements. Important risk factors that may cause such a difference include, but are not limited to: (i) the Company's ability to obtain capital when desired on favorable terms, if at all; (ii) the Company's ability to realize the benefits of its operational restructuring; (iii) the impact of 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 Company's operational restructuring will harm its business, including current plans and operations; (vi) the ability of the Company to retain and hire skilled personnel; (vii) loss of any key employee; (viii) failure of the Company's primary contract manufacturer to meet the Company's requirements; (ix) legislative, regulatory and economic developments affecting the Company's business; (x) general economic and market developments and conditions; (xi) the evolving legal, regulatory and tax regimes under which the Company operates; (xii) potential business uncertainty, including changes to existing business relationships that could affect the Company's financial performance; (xiii) unpredictability and severity of catastrophic events, including, but not limited to, acts of terrorism or outbreak of war or hostilities; (xiv) current supply chain challenges; (xv) the financial strength of the Company's customers and retailers; (xvi) the impact of any applicable tariffs on goods imported into
iRobot Corporation | |||||||
Consolidated Statements of Operations | |||||||
(in thousands, except per share amounts) | |||||||
(unaudited) | |||||||
For the three months ended | For the six months ended | ||||||
June 28, 2025 | June 29, 2024 | June 28, 2025 | June 29, 2024 | ||||
Revenue | $ 127,558 | $ 166,361 | $ 229,127 | $ 316,375 | |||
Cost of revenue: | |||||||
Cost of product revenue | 89,259 | 138,895 | 168,857 | 252,808 | |||
Restructuring and other | - | - | 1,658 | - | |||
Total cost of revenue | 89,259 | 138,895 | 170,515 | 252,808 | |||
Gross profit | 38,299 | 27,466 | 58,612 | 63,567 | |||
Operating expenses: | |||||||
Research and development | 13,766 | 23,230 | 28,453 | 57,108 | |||
Selling and marketing | 39,003 | 39,980 | 65,054 | 69,696 | |||
General and administrative | 21,069 | 16,926 | 40,085 | (36,785) | |||
Restructuring and other | 1,032 | 8,230 | 7,206 | 22,377 | |||
Amortization of acquired intangible assets | 145 | 168 | 280 | 339 | |||
Total operating expenses | 75,015 | 88,534 | 141,078 | 112,735 | |||
Operating loss | (36,716) | (61,068) | (82,466) | (49,168) | |||
Other income (expense), net | 13,385 | (8,849) | (27,680) | (12,034) | |||
Loss before income taxes | (23,331) | (69,917) | (110,146) | (61,202) | |||
Income tax (benefit) expense | (523) | 729 | (65) | 837 | |||
Net loss | $ (22,808) | $ (70,646) | $ (110,081) | $ (62,039) | |||
Net loss per share: | |||||||
Basic | $ (0.68) | $ (2.41) | $ (3.41) | $ (2.16) | |||
Diluted | $ (0.68) | $ (2.41) | $ (3.41) | $ (2.16) | |||
Number of shares used in per share calculations: | |||||||
Basic | 33,410 | 29,309 | 32,259 | 28,740 | |||
Diluted | 33,410 | 29,309 | 32,259 | 28,740 | |||
Stock-based compensation included in above figures: | |||||||
Cost of revenue | $ 197 | $ 270 | $ 543 | $ 1,099 | |||
Research and development | 757 | 802 | 1,668 | 3,699 | |||
Selling and marketing | 808 | 1,163 | 1,772 | 2,500 | |||
General and administrative | 2,001 | 2,275 | 5,093 | 5,160 | |||
Total | $ 3,763 | $ 4,510 | $ 9,076 | $ 12,458 |
iRobot Corporation | |||
Condensed Consolidated Balance Sheets | |||
(unaudited, in thousands) | |||
June 28, 2025 | December 28, 2024 | ||
Assets | |||
Cash and cash equivalents | $ 40,568 | $ 134,303 | |
Restricted cash | 36,000 | 1,259 | |
Accounts receivable, net | 56,072 | 49,865 | |
Inventory | 88,236 | 76,029 | |
Other current assets | 23,903 | 27,046 | |
Total current assets | 244,779 | 288,502 | |
Property and equipment, net | 10,959 | 15,835 | |
Operating lease right-of-use assets | 12,995 | 14,322 | |
Deferred tax assets | 10,403 | 9,817 | |
Goodwill | 182,449 | 167,288 | |
Intangible assets, net | 3,274 | 3,212 | |
Other assets | 15,461 | 17,161 | |
Total assets | $ 480,320 | $ 516,137 | |
Liabilities and stockholders' (deficit) equity | |||
Accounts payable | $ 166,785 | $ 106,367 | |
Accrued expenses | 76,859 | 100,597 | |
Deferred revenue and customer advances | 9,773 | 11,280 | |
Term loan | 203,186 | - | |
Total current liabilities | 456,603 | 218,244 | |
Term loan | - | 200,604 | |
Operating lease liabilities | 19,069 | 21,598 | |
Other long-term liabilities | 12,340 | 14,452 | |
Total long-term liabilities | 31,409 | 236,654 | |
Total liabilities | 488,012 | 454,898 | |
Stockholders' (deficit) equity | (7,692) | 61,239 | |
Total liabilities and stockholders' (deficit) | $ 480,320 | $ 516,137 |
iRobot Corporation | |||
Consolidated Statements of Cash Flows | |||
(unaudited, in thousands) | |||
For the six months ended | |||
June 28, 2025 | June 29, 2024 | ||
Cash flows from operating activities: | |||
Net loss | $ (110,081) | $ (62,039) | |
Adjustments to reconcile net loss to net cash used in operating activities: | |||
Depreciation and amortization | 4,385 | 11,116 | |
(Gain) loss on equity investment | (394) | 375 | |
Stock-based compensation | 9,076 | 12,458 | |
Provision for inventory excess and obsolescence | 1,015 | 11,715 | |
Change in fair value of term loan | 2,687 | 4,746 | |
Debt issuance costs expensed under fair value option | 16,828 | 477 | |
Deferred income taxes, net | 292 | (1,682) | |
Other | 3,112 | (3,858) | |
Changes in operating assets and liabilities — (use) source | |||
Accounts receivable | (3,735) | 9,240 | |
Inventory | (12,816) | 35,848 | |
Other assets | 5,700 | 26,117 | |
Accounts payable | 59,428 | (63,875) | |
Accrued expenses and other liabilities | (32,114) | (871) | |
Net cash used in operating activities | (56,617) | (20,233) | |
Cash flows from investing activities: | |||
Additions of property and equipment | - | (118) | |
Purchase of investments | (14) | (46) | |
Net cash used in investing activities | (14) | (164) | |
Cash flows from financing activities: | |||
Income tax withholding payment associated with restricted stock vesting | (257) | (463) | |
Proceeds from issuance of common stock, net of issuance costs | - | 17,942 | |
Repayment of term loan | (4,000) | (34,947) | |
Payment of debt issuance costs | - | (477) | |
Net cash used in financing activities | (4,257) | (17,945) | |
Effect of exchange rate changes on cash, cash equivalents and restricted cash | 1,914 | 853 | |
Net decrease in cash, cash equivalents and restricted cash | (58,974) | (37,489) | |
Cash, cash equivalents and restricted cash, at beginning of period | 137,951 | 187,887 | |
Cash, cash equivalents and restricted cash, at end of period | $ 78,977 | $ 150,398 | |
Cash, cash equivalents and restricted cash, at end of period: | |||
Cash and cash equivalents | $ 40,568 | $ 108,513 | |
Restricted cash | 36,000 | 40,543 | |
Restricted cash, non-current (included in other assets) | 2,409 | 1,342 | |
Cash, cash equivalents and restricted cash, at end of period | $ 78,977 | $ 150,398 |
iRobot Corporation | |||||||
Supplemental Information | |||||||
(unaudited) | |||||||
For the three months ended | For the six months ended | ||||||
June 28, 2025 | June 29, 2024 | June 28, 2025 | June 29, 2024 | ||||
Revenue by Geographical Region * | |||||||
$ 56,441 | $ 84,364 | $ 97,881 | $ 153,260 | ||||
EMEA | 33,253 | 39,894 | 66,200 | 84,982 | |||
29,424 | 27,818 | 51,373 | 55,536 | ||||
Other | 8,440 | 14,285 | 13,673 | 22,597 | |||
Total | $ 127,558 | $ 166,361 | $ 229,127 | $ 316,375 | |||
Robot Units Shipped * | |||||||
2-in-1 | 453 | 274 | 765 | 463 | |||
Solo and other | 63 | 300 | 161 | 567 | |||
Total | 516 | 574 | 926 | 1,030 | |||
Revenue by Product Category ** | |||||||
2-in-1 | $ 100 | $ 76 | $ 165 | $ 132 | |||
Solo and other | 28 | 90 | 64 | 184 | |||
Total | $ 128 | $ 166 | $ 229 | $ 316 | |||
Average gross selling prices for robot units | $ 301 | $ 330 | $ 299 | $ 337 | |||
Headcount | 509 | 726 | |||||
* in thousands | |||||||
** in millions | |||||||
Certain numbers may not total due to rounding |
iRobot Corporation
Explanation of Non-GAAP Measures
In addition to disclosing financial results in accordance with
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 professional fees associated with mergers, acquisitions and the review of strategic alternatives, including, but not limited to, exploring a potential sale or strategic transaction. During the first quarter of fiscal 2024, the adjustment included the one-time net termination fee received as a result of the termination of the iRobot-Amazon Merger. The occurrence and amount of these costs will vary depending on the timing and size of these transactions. We exclude these charges from our non-GAAP measures to facilitate an evaluation of our current operating performance and comparisons to our past operating performance.
Stock-Based Compensation: Stock-based compensation is a non-cash charge relating to stock-based awards. We exclude this expense as it is a non-cash expense, and we assess our internal operations excluding this expense and believe it facilitates comparisons to the performance of other companies.
Restructuring and Other: Restructuring charges are related to one-time actions associated with realigning resources, enhancing operational productivity and efficiency, or improving our cost structure in support of our strategy. Such actions are not reflective of ongoing operations and include costs primarily associated with severance and related costs, costs associated with early termination of contracts, charges related to paused work unrelated to our core business, costs associated with the Chief Executive Officer transition and other non-recurring costs directly associated with resource realignments tied to strategic initiatives or changes in business conditions. We exclude these items from our non-GAAP measures when evaluating our recent and prospective business performance as such items vary significantly based on the magnitude of the action and do not reflect anticipated future operating costs. In addition, these charges do not necessarily provide meaningful insight into the fundamentals of current or past operations of our business.
Gain/Loss on Strategic Investments: Gain/loss on strategic investments includes fair value adjustments, realized gains and losses on the sales of these investments and losses on the impairment of these investments. We exclude these items from our non-GAAP measures because we do not believe they correlate to the performance of our core business and may vary in size based on market conditions and events. We believe that the exclusion of these gains or losses provides investors with a supplemental view of our operational performance.
Debt Issuance Costs: Debt issuance costs include various incremental fees paid to third parties and warrants issued in connection with the issuance or amendment of debt.
Income Tax Adjustments: Income tax adjustments include the tax effect of the non-GAAP adjustments, calculated using the appropriate statutory tax rate for each adjustment. We regularly assess the need to record valuation allowance based on the non-GAAP profitability and other factors. We also exclude certain tax items, including the impact from stock-based compensation windfalls/shortfalls, which are not reflective of income tax expense incurred as a result of current period earnings. We believe disclosure of the income tax provision before the effect of such tax items is important to permit investors' consistent earnings comparison between periods.
iRobot Corporation | |||||||
Supplemental Reconciliation of GAAP Actuals to Non-GAAP Actuals | |||||||
(in thousands, except per share amounts) | |||||||
(unaudited) | |||||||
For the three months ended | For the six months ended | ||||||
June 28, 2025 | June 29, 2024 | June 28, 2025 | June 29, 2024 | ||||
GAAP Revenue | $ 127,558 | $ 166,361 | $ 229,127 | $ 316,375 | |||
GAAP Gross Profit | $ 38,299 | $ 27,466 | $ 58,612 | $ 63,567 | |||
Stock-based compensation | 197 | 270 | 543 | 1,099 | |||
Restructuring and other | - | - | 1,658 | - | |||
Non-GAAP Gross Profit | $ 38,496 | $ 27,736 | $ 60,813 | $ 64,666 | |||
GAAP Gross Margin | 30.0 % | 16.5 % | 25.6 % | 20.1 % | |||
Non-GAAP Gross Margin | 30.2 % | 16.7 % | 26.5 % | 20.4 % | |||
GAAP Operating Expenses | $ 75,015 | $ 88,534 | $ 141,078 | $ 112,735 | |||
Amortization of acquired intangible assets | (145) | (168) | (280) | (339) | |||
Stock-based compensation | (3,566) | (4,240) | (8,533) | (11,359) | |||
Net merger, acquisition and divestiture (expense) income | (4,768) | 43 | (5,718) | 74,159 | |||
Restructuring and other | (1,032) | (8,230) | (7,206) | (22,377) | |||
Non-GAAP Operating Expenses | $ 65,504 | $ 75,939 | $ 119,341 | $ 152,819 | |||
GAAP Operating Expenses as a % of GAAP Revenue | 58.8 % | 53.2 % | 61.6 % | 35.6 % | |||
Non-GAAP Operating Expenses as a % of Non-GAAP Revenue | 51.4 % | 45.6 % | 52.1 % | 48.3 % | |||
GAAP Operating Loss | $ (36,716) | $ (61,068) | $ (82,466) | $ (49,168) | |||
Amortization of acquired intangible assets | 145 | 168 | 280 | 339 | |||
Stock-based compensation | 3,763 | 4,510 | 9,076 | 12,458 | |||
Net merger, acquisition and divestiture expense (income) | 4,768 | (43) | 5,718 | (74,159) | |||
Restructuring and other | 1,032 | 8,230 | 8,864 | 22,377 | |||
Non-GAAP Operating Loss | $ (27,008) | $ (48,203) | $ (58,528) | $ (88,153) | |||
GAAP Operating Margin | (28.8) % | (36.7) % | (36.0) % | (15.5) % | |||
Non-GAAP Operating Margin | (21.2) % | (29.0) % | (25.5) % | (27.9) % | |||
iRobot Corporation | |||||||
Supplemental Reconciliation of GAAP Actuals to Non-GAAP Actuals continued | |||||||
(in thousands, except per share amounts) | |||||||
(unaudited) | |||||||
For the three months ended | For the six months ended | ||||||
June 28, 2025 | June 29, 2024 | June 28, 2025 | June 29, 2024 | ||||
GAAP Income Tax (Benefit) Expense | $ (523) | $ 729 | $ (65) | $ 837 | |||
Tax effect of non-GAAP adjustments | 178 | 416 | 226 | 1,017 | |||
Other tax adjustments | 922 | (416) | 791 | (608) | |||
Non-GAAP Income Tax Expense | $ 577 | $ 729 | $ 952 | $ 1,246 | |||
GAAP Net Loss | $ (22,808) | $ (70,646) | $ (110,081) | $ (62,039) | |||
Amortization of acquired intangible assets | 145 | 168 | 280 | 339 | |||
Stock-based compensation | 3,763 | 4,510 | 9,076 | 12,458 | |||
Net merger, acquisition and divestiture expense (income) | 4,768 | (43) | 5,718 | (74,159) | |||
Restructuring and other | 1,032 | 8,230 | 8,864 | 22,377 | |||
(Gain) loss on strategic investments | (394) | - | (394) | 375 | |||
Debt issuance costs | 5,627 | 238 | 18,636 | 477 | |||
Income tax effect | (1,100) | - | (1,017) | (409) | |||
Non-GAAP Net Loss | $ (8,967) | $ (57,543) | $ (68,918) | $ (100,581) | |||
GAAP Net Loss Per Diluted Share | $ (0.68) | $ (2.41) | $ (3.41) | $ (2.16) | |||
Amortization of acquired intangible assets | - | 0.01 | 0.01 | 0.01 | |||
Stock-based compensation | 0.11 | 0.15 | 0.28 | 0.43 | |||
Net merger, acquisition and divestiture expense (income) | 0.14 | - | 0.17 | (2.58) | |||
Restructuring and other | 0.03 | 0.28 | 0.27 | 0.78 | |||
(Gain) loss on strategic investments | (0.01) | - | (0.01) | 0.01 | |||
Debt issuance costs | 0.17 | 0.01 | 0.58 | 0.02 | |||
Income tax effect | (0.03) | - | (0.03) | (0.01) | |||
Non-GAAP Net Loss Per Diluted Share | $ (0.27) | $ (1.96) | $ (2.14) | $ (3.50) | |||
Number of shares used in diluted per share calculation | 33,410 | 29,309 | 32,259 | 28,740 | |||
Supplemental Information | |||||||
Days sales outstanding | 40 | 37 | |||||
GAAP Days in inventory | 90 | 67 | |||||
Non-GAAP Days in inventory(1) | 90 | 67 | |||||
(1) Non-GAAP Days in inventory is calculated as inventory divided by (Revenue minus Non-GAAP Gross Profit), multiplied by 91 days. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/irobot-reports-second-quarter-2025-financial-results-302523929.html
SOURCE iRobot Corporation