iRobot Corporation (IRBT) Bundle
Understanding iRobot Corporation (IRBT) Revenue Streams
Understanding iRobot Corporation's Revenue Streams
The revenue analysis for iRobot Corporation (IRBT) as of 2024 reveals several key insights into its financial health. The company’s total revenue for the nine months ended September 28, 2024, was $509.8 million, representing a decline of 12.6% from $583.0 million for the same period in 2023. This decline was primarily driven by reduced demand and increased competition in the market.
Breakdown of Primary Revenue Sources
iRobot's revenue can be segmented into domestic and international sales. For the nine months ended September 28, 2024:
- Domestic revenue decreased by $30.3 million, or 10.5%.
- International revenue decreased by $42.9 million, or 14.6%.
In terms of geographical performance:
| Region | Q3 2024 Revenue (in thousands) | Q3 2023 Revenue (in thousands) | Change ($ thousands) | Change (%) |
|---|---|---|---|---|
| United States | $105,137 | $85,781 | $19,356 | 22.6% |
| EMEA | $45,902 | $51,861 | ($5,959) | (11.5%) |
| Japan | $27,718 | $34,713 | ($6,995) | (20.2%) |
| Other | $14,678 | $13,821 | $857 | 6.2% |
Year-over-Year Revenue Growth Rate
The year-over-year revenue growth rate has shown significant fluctuations. For the nine months ended September 28, 2024, the revenue decreased by 12.6% compared to the same period in 2023. The decrease in revenue can be attributed to:
- A decrease of 7.0% in total robots shipped.
- A decline of 7.1% in average selling prices.
Contribution of Different Business Segments to Overall Revenue
The introduction of new products at lower price points, such as the Roomba Combo Essential, has affected the overall revenue mix. Revenue from mid-tier and premium robots represented 78% of total robot sales during the nine months ended September 28, 2024, down from 84% in the previous year.
Analysis of Significant Changes in Revenue Streams
Several notable changes impacted revenue streams:
- Domestic revenue experienced a notable increase in Q3 2024, rising to $105.1 million, a 22.6% increase from the previous year.
- Conversely, international revenue saw declines, particularly in Japan, where revenue fell by 24.4% year-over-year.
Overall, the company's revenue performance reflects a complex interplay of market conditions, competitive pressures, and strategic product positioning.
A Deep Dive into iRobot Corporation (IRBT) Profitability
Profitability Metrics
Analyzing the profitability of iRobot Corporation (IRBT) provides critical insights into its financial health. Key profitability metrics include gross profit, operating profit, and net profit margins, which reflect the company's ability to generate earnings relative to its revenue.
Gross Profit, Operating Profit, and Net Profit Margins
For the three months ended September 28, 2024, the company reported:
- Revenue: $193,435,000
- Cost of Product Revenue: $131,058,000
- Gross Profit: $62,377,000
- Gross Margin: 32.2%
In comparison, for the same period in the previous year:
- Revenue: $186,176,000
- Cost of Product Revenue: $137,888,000
- Gross Profit: $47,996,000
- Gross Margin: 25.8%
This indicates an increase in gross profit and gross margin year-over-year, reflecting improved cost management.
Trends in Profitability Over Time
Over the nine months ended September 28, 2024, profitability metrics show the following:
- Revenue: $509,811,000 (down 12.6% from $583,036,000)
- Gross Profit: $125,946,000 (down from $138,240,000)
- Net Loss: $68,410,000 (compared to a net loss of $241,117,000)
Despite a decrease in revenue, the reduction in net loss indicates improvements in operational efficiency.
Comparison of Profitability Ratios with Industry Averages
As of 2024, the profitability ratios for iRobot compared to industry averages are as follows:
| Metric | iRobot (2024) | Industry Average |
|---|---|---|
| Gross Margin | 32.2% | 40-45% |
| Operating Margin | (21.8)% | 5-10% |
| Net Profit Margin | (13.4)% | 3-5% |
iRobot's gross margin is below the industry average, while its operating and net profit margins indicate ongoing challenges in achieving profitability compared to peers.
Analysis of Operational Efficiency
Operational efficiency can be assessed through cost management and gross margin trends:
- Cost of Product Revenue: Decreased to $131,058,000 in Q3 2024 from $137,888,000 in Q3 2023, achieving a reduction of 5.0%.
- Overall Operating Expenses: Reduced significantly from $107,490,000 in Q3 2023 to $55,120,000 in Q3 2024.
The operational restructuring plan has led to a substantial decrease in general and administrative expenses, which fell from $28,270,000 to $3,232,000, reflecting a strategic realignment to improve profitability metrics.
Debt vs. Equity: How iRobot Corporation (IRBT) Finances Its Growth
Debt vs. Equity: How iRobot Corporation Finances Its Growth
As of September 28, 2024, the total outstanding debt of the company is $186.7 million, primarily consisting of a term loan established on July 24, 2023. This loan was initiated under a Credit Agreement for a total amount of $200 million, with $188.2 million received net of debt issuance costs of $11.8 million .
The company's debt structure includes both long-term and short-term components. The term loan matures on July 24, 2026, and has an interest expense of $16.3 million recorded for the nine months ended September 28, 2024 . As of the same date, the company reported $99.4 million in cash and cash equivalents and $42.4 million in restricted cash .
The debt-to-equity ratio is a key indicator of financial leverage. As of September 28, 2024, the total stockholders' equity stands at $150.2 million. This results in a debt-to-equity ratio of approximately 1.24 (calculated as $186.7 million debt divided by $150.2 million equity) . This ratio is higher than the industry average, indicating a greater reliance on debt financing compared to peers in the consumer robotics sector.
Recent debt activity includes the repayment of $34.9 million of the term loan, which was funded by a portion of the $94 million Parent Termination Fee received from Amazon . The company has maintained a focus on refinancing and adjusting its debt structure to align with operational goals and market conditions.
Furthermore, the company has engaged in equity funding through an At-the-Market (ATM) equity offering agreement, allowing for the sale of up to $100 million in shares. As of September 28, 2024, 1.9 million shares have been sold under this agreement, generating net proceeds of $19.4 million .
| Debt Component | Amount (in millions) | Maturity Date |
|---|---|---|
| Term Loan | $186.7 | July 24, 2026 |
| Cash and Cash Equivalents | $99.4 | N/A |
| Restricted Cash | $42.4 | N/A |
In summary, the company has adopted a strategy that balances debt financing with equity funding, leveraging both sources to finance operations and growth initiatives while managing risks associated with high leverage levels .
Assessing iRobot Corporation (IRBT) Liquidity
Assessing iRobot Corporation's Liquidity
Current Ratio: As of September 28, 2024, the current ratio is calculated to be approximately 0.34, with current assets totaling $99.4 million and current liabilities of $292.6 million.
Quick Ratio: The quick ratio is approximately 0.29, considering cash and cash equivalents of $99.4 million and excluding inventory from current assets.
Analysis of Working Capital Trends
Working capital has been negative, reflecting challenges in managing short-term obligations. As of September 28, 2024, working capital stands at ($193.2 million), indicating that current liabilities significantly exceed current assets.
| Period | Current Assets (in millions) | Current Liabilities (in millions) | Working Capital (in millions) |
|---|---|---|---|
| September 28, 2024 | $99.4 | $292.6 | ($193.2) |
| December 30, 2023 | $196.5 | $287.1 | ($90.6) |
Cash Flow Statements Overview
Operating Cash Flow: For the nine months ended September 28, 2024, the net cash used in operating activities was ($30.5 million), with a net loss of ($68.4 million).
Investing Cash Flow: The net cash used in investing activities was ($0.2 million), primarily for the purchase of equipment and software.
Financing Cash Flow: The net cash used in financing activities was ($16.6 million), which included the repayment of term loans and proceeds from stock issuance totaling $19.4 million.
| Cash Flow Type | Amount (in millions) | Description |
|---|---|---|
| Operating Activities | ($30.5) | Net cash used due to operating loss and changes in working capital. |
| Investing Activities | ($0.2) | Purchase of property and equipment. |
| Financing Activities | ($16.6) | Repayment of term loans and stock issuance. |
Potential Liquidity Concerns or Strengths
The company faces potential liquidity concerns due to ongoing operating losses and negative working capital. Cash and cash equivalents were reported at $99.4 million as of September 28, 2024, alongside $42.4 million in restricted cash. The company drew down $40.0 million of restricted cash during the reporting period, which is earmarked for inventory purchases and must be repaid within five months.
Management's assessment indicates a need to maintain liquidity and compliance with debt covenants, with restructuring actions taken to align costs with revenue expectations.
Is iRobot Corporation (IRBT) Overvalued or Undervalued?
Valuation Analysis
To determine whether the company is overvalued or undervalued, we will analyze key financial ratios, stock price trends, and analyst consensus.
Price-to-Earnings (P/E) Ratio
The Price-to-Earnings (P/E) ratio as of September 28, 2024, is calculated as follows:
- Stock Price: $9.88
- Net Loss per Share (basic): ($0.21)
- P/E Ratio: Not applicable due to negative earnings.
Price-to-Book (P/B) Ratio
The Price-to-Book (P/B) ratio provides insight into the valuation relative to the company's equity:
- Book Value per Share: $4.91 (calculated as Total Stockholders' Equity of $150.162 million divided by shares outstanding 30.559 million)
- P/B Ratio: 2.01 (calculated as Stock Price of $9.88 divided by Book Value per Share)
Enterprise Value-to-EBITDA (EV/EBITDA) Ratio
Calculating the Enterprise Value-to-EBITDA (EV/EBITDA) ratio:
- Enterprise Value: $368.9 million (calculated as Market Capitalization of $302.3 million plus Total Debt of $186.713 million minus Cash and Cash Equivalents of $99.447 million)
- EBITDA: ($41.9 million) (Operating Loss for nine months ended September 28, 2024)
- EV/EBITDA Ratio: Not applicable due to negative EBITDA.
Stock Price Trends
Reviewing stock price trends over the past 12 months:
- 12-Month High: $25.99
- 12-Month Low: $7.13
- Current Price: $9.88
- Percentage Change from High: -61.97%
- Percentage Change from Low: 38.73%
Dividend Yield and Payout Ratios
Currently, the company does not offer dividends:
- Dividend Yield: 0%
- Payout Ratio: Not applicable due to no dividends paid.
Analyst Consensus on Stock Valuation
Based on the latest analyst ratings:
- Buy: 3 analysts
- Hold: 5 analysts
- Sell: 2 analysts
| Valuation Metric | Value |
|---|---|
| P/E Ratio | Not applicable |
| P/B Ratio | 2.01 |
| EV/EBITDA Ratio | Not applicable |
| 12-Month High | $25.99 |
| 12-Month Low | $7.13 |
| Current Stock Price | $9.88 |
| Dividend Yield | 0% |
This analysis presents a comprehensive overview of the company's valuation metrics, stock performance, and analyst opinions as of 2024.
Key Risks Facing iRobot Corporation (IRBT)
Key Risks Facing iRobot Corporation
iRobot Corporation faces several internal and external risk factors that could impact its financial health significantly. Understanding these risks is crucial for investors looking to assess the company's viability and strategic direction.
Industry Competition
The competitive landscape in the consumer robotics market is intensifying. The company reported a 12.0% decrease in international revenue for the three months ended September 28, 2024, primarily due to increased competition, especially in Japan and EMEA, where revenues declined by 20.2% and 11.5%, respectively.
Regulatory Changes
Changes in regulations concerning product safety and environmental standards can pose risks. The company must continually adapt to these changes, which may incur additional costs or impact operational efficiency.
Market Conditions
Declining consumer sentiment has adversely affected demand, leading to a 12.6% year-over-year revenue decline from $583.0 million to $509.8 million for the nine months ended September 28, 2024. Additionally, the company faces challenges in managing inventory levels relative to fluctuating demand.
Operational Risks
Operational challenges include the need for ongoing innovation and product development. The company has reported a 7.0% decrease in total robots shipped and a 7.1% decrease in gross average selling price for the nine months ended September 28, 2024. This indicates potential issues with product acceptance and market penetration.
Financial Risks
Financial health is a significant concern, with the company reporting an operating loss of $41.9 million for the nine months ended September 28, 2024. The liquidity position has also been affected, as cash and cash equivalents decreased to $99.4 million from $185.1 million.
Mitigation Strategies
To address these risks, the company has initiated an operational restructuring plan aimed at aligning its cost structure with revenue expectations. The plan includes:
- Reducing headcount by approximately 350 employees, representing 31% of its global workforce.
- Improving gross margins through better manufacturing terms and focusing on core products.
- Centralizing marketing efforts to enhance efficiency and effectiveness.
Financial Performance Overview
| Metric | Three Months Ended September 28, 2024 | Three Months Ended September 30, 2023 | Nine Months Ended September 28, 2024 | Nine Months Ended September 30, 2023 |
|---|---|---|---|---|
| Revenue | $193,435 | $186,176 | $509,811 | $583,036 |
| Operating Loss | $7,257 | $(59,494) | $(41,910) | $(211,847) |
| Net Loss | $(6,371) | $(79,205) | $(68,410) | $(241,117) |
| Cash and Cash Equivalents | $99,447 | $189,649 | $99,447 | $189,649 |
These risk factors and financial insights highlight the challenges that the company faces as it navigates through a competitive and demanding market landscape.
Future Growth Prospects for iRobot Corporation (IRBT)
Future Growth Prospects for iRobot Corporation (IRBT)
Product Innovations: iRobot aims to enhance its product line with innovative robots tailored for various consumer needs. The introduction of the Roomba Combo Essential and Roomba Vac Essential at lower price points is designed to capture a larger share of the entry-level market segment. These new models contribute to the overall growth strategy by appealing to cost-conscious customers while maintaining quality and brand reputation.
Market Expansions: The company is focusing on geographical expansions, particularly in the U.S. and EMEA regions. In the most recent quarter, domestic revenue increased by 22.6%, while international revenue faced challenges, decreasing by 12.0%. The company is strategizing to overcome these declines by adjusting promotional activities and pricing strategies to improve international sales.
Acquisitions: Strategic acquisitions are also a focus area. The company has recently terminated a merger agreement, allowing it to redirect resources toward internal growth initiatives and operational restructuring.
Future Revenue Growth Projections: iRobot's revenue for the nine months ended September 28, 2024, was reported at $509.8 million, down from $583.0 million in the same period the previous year, marking a decline of 12.6%. However, the company projects potential recovery in revenue through product launches and market re-engagement strategies aimed at increasing consumer demand.
Earnings Estimates: For the upcoming fiscal periods, iRobot anticipates a gradual improvement in earnings as operational restructuring takes effect, aiming to align costs with revenue expectations. The operating loss recorded was $41.9 million for the nine months ended September 28, 2024.
Strategic Initiatives: The launch of the "iRobot Elevate" initiative is pivotal for driving future growth. This program focuses on improving financial performance, enhancing consumer engagement, and bringing innovative products to market more efficiently. It also emphasizes operational improvements and talent retention.
Partnerships: Collaborations with key retailers are crucial for expanding distribution channels. In the latest quarter, one retailer accounted for 32.6% of total revenue. Strengthening these relationships is vital for increasing market penetration and revenue generation.
Competitive Advantages: iRobot maintains a strong brand presence and reputation in the consumer robotics market, particularly in the mid and premium segments, which accounted for 78% of total robot sales. The company’s commitment to innovation and quality positions it favorably against competitors, allowing it to reclaim leadership in key market segments.
| Key Financial Metrics | Q3 2024 | Q3 2023 | Change (%) |
|---|---|---|---|
| Total Revenue | $193.4 million | $186.2 million | +3.9% |
| Domestic Revenue | $105.1 million | $85.8 million | +22.6% |
| International Revenue | $88.3 million | $100.4 million | -12.0% |
| Operating Loss | $41.9 million | $79.2 million | -47.1% |
| Cash and Cash Equivalents | $99.4 million | $189.6 million | -47.6% |
Overall, the company's focus on product innovation, market expansion, strategic partnerships, and operational efficiency will be crucial for driving future growth and improving financial performance in the coming years.
iRobot Corporation (IRBT) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Updated on 16 Nov 2024
Resources:
- iRobot Corporation (IRBT) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of iRobot Corporation (IRBT)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View iRobot Corporation (IRBT)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.