Financhill
Sell
27

IRBT Quote, Financials, Valuation and Earnings

Last price:
$2.55
Seasonality move :
1.68%
Day range:
$2.48 - $2.76
52-week range:
$1.76 - $14.51
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.12x
P/B ratio:
1.30x
Volume:
1.6M
Avg. volume:
1.6M
1-year change:
-77.63%
Market cap:
$79.3M
Revenue:
$681.8M
EPS (TTM):
-$4.84
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.6B $1.2B $890.6M $681.8M
Revenue Growth (YoY) 17.82% 9.41% -24.38% -24.74% -23.44%
 
Cost of Revenues $760.2M $1B $833.3M $694.2M $539.5M
Gross Profit $670.2M $550.3M $350.1M $196.4M $142.4M
Gross Profit Margin 46.86% 35.16% 29.58% 22.05% 20.88%
 
R&D Expenses $156.7M $161.3M $165.2M $143.5M $93.3M
Selling, General & Admin $366.2M $389M $403.7M $303.4M $121.8M
Other Inc / (Exp) $41.6M $29.4M -$29.9M -$12.1M -$32.2M
Operating Expenses $523.9M $551.4M $581.4M $452.3M $216.6M
Operating Income $146.3M -$1.1M -$231.3M -$255.9M -$74.2M
 
Net Interest Expenses -- -- $467K $25M $38.7M
EBT. Incl. Unusual Items $187.9M $28.3M -$261.7M -$293.1M -$145.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40.8M -$2.1M $24.6M $11.7M $378K
Net Income to Company $147.1M $30.4M -$286.3M -$304.7M -$145.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $147.1M $30.4M -$286.3M -$304.7M -$145.5M
 
Basic EPS (Cont. Ops) $5.23 $1.10 -$10.52 -$11.01 -$4.92
Diluted EPS (Cont. Ops) $5.14 $1.08 -$10.52 -$11.01 -$4.92
Weighted Average Basic Share $28.1M $27.7M $27.2M $27.7M $29.6M
Weighted Average Diluted Share $28.6M $28.2M $27.2M $27.7M $29.6M
 
EBITDA $181.1M $32.2M -$211.9M -$247.4M -$102M
EBIT $146.3M -$1.1M -$259.8M -$280.2M -$123.7M
 
Revenue (Reported) $1.4B $1.6B $1.2B $890.6M $681.8M
Operating Income (Reported) $146.3M -$1.1M -$231.3M -$255.9M -$74.2M
Operating Income (Adjusted) $146.3M -$1.1M -$259.8M -$280.2M -$123.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $544.8M $455.4M $357.9M $307.5M $172M
Revenue Growth (YoY) 27.66% -16.41% -21.42% -14.06% -44.06%
 
Cost of Revenues $329.4M $329.8M $272.6M $249.4M $155.6M
Gross Profit $215.4M $125.6M $85.2M $58.1M $16.4M
Gross Profit Margin 39.54% 27.58% 23.82% 18.9% 9.54%
 
R&D Expenses $44.7M $40.5M $39.3M $27M $16.5M
Selling, General & Admin $155.2M $129.7M $121.7M $78.7M $56.3M
Other Inc / (Exp) -$244K $3.2M -$10M -$1K -$7.5M
Operating Expenses $200.2M $170.6M $161M $110.4M $73M
Operating Income $15.3M -$44.9M -$75.8M -$52.3M -$56.6M
 
Net Interest Expenses -- -- -- $4.7M $14.5M
EBT. Incl. Unusual Items $15M -$41.7M -$86.2M -$57M -$78.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M -$10.2M -$2.1M $6.6M -$1.5M
Net Income to Company $13.3M -$31.5M -$84.1M -$63.6M -$77.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.3M -$31.5M -$84.1M -$63.6M -$77.1M
 
Basic EPS (Cont. Ops) $0.47 -$1.17 -$3.07 -$2.28 -$2.52
Diluted EPS (Cont. Ops) $0.46 -$1.17 -$3.07 -$2.28 -$2.52
Weighted Average Basic Share $28.2M $27M $27.4M $27.9M $30.6M
Weighted Average Diluted Share $29M $27.2M $27.4M $27.9M $30.6M
 
EBITDA $24.3M -$35.6M -$95.4M -$39.5M -$68.7M
EBIT $15.3M -$44.9M -$104.2M -$50.9M -$73.5M
 
Revenue (Reported) $544.8M $455.4M $357.9M $307.5M $172M
Operating Income (Reported) $15.3M -$44.9M -$75.8M -$52.3M -$56.6M
Operating Income (Adjusted) $15.3M -$44.9M -$104.2M -$50.9M -$73.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.6B $1.2B $890.6M $681.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $760.2M $1B $833.3M $694.2M $539.5M
Gross Profit $670.2M $550.3M $350.1M $196.4M $142.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $156.7M $161.3M $165.2M $143.5M $93.3M
Selling, General & Admin $366.2M $389M $403.7M $303.4M $175.5M
Other Inc / (Exp) $41.6M $29.4M -$29.9M -$13.2M -$35M
Operating Expenses $523.9M $551.4M $581.4M $452.3M $216.6M
Operating Income $146.3M -$1.1M -$231.3M -$255.9M -$74.2M
 
Net Interest Expenses -- -- -- $23.9M $35.9M
EBT. Incl. Unusual Items $187.9M $28.3M -$261.7M -$293.1M -$145.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40.8M -$2.1M $24.6M $11.7M $378K
Net Income to Company $147.1M $30.4M -$286.3M -$304.7M -$145.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $147.1M $30.4M -$286.3M -$304.7M -$145.5M
 
Basic EPS (Cont. Ops) $5.26 $1.08 -$10.50 -$11.02 -$4.83
Diluted EPS (Cont. Ops) $5.16 $1.05 -$10.50 -$11.02 -$4.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $181.1M $32.2M -$211.9M -$243.5M -$90.2M
EBIT $146.3M -$1.1M -$259.8M -$276.3M -$111.9M
 
Revenue (Reported) $1.4B $1.6B $1.2B $890.6M $681.8M
Operating Income (Reported) $146.3M -$1.1M -$231.3M -$255.9M -$74.2M
Operating Income (Adjusted) $146.3M -$1.1M -$259.8M -$276.3M -$111.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.6B $1.2B $890.6M $681.8M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $833.3M $694.2M $539.5M --
Gross Profit $550.3M $350.1M $196.4M $142.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $161.3M $165.2M $143.5M $93.3M --
Selling, General & Admin $389M $403.7M $303.4M $175.5M --
Other Inc / (Exp) $29.4M -$29.9M -$13.2M -$35M --
Operating Expenses $551.4M $581.4M $452.3M $216.6M --
Operating Income -$1.1M -$231.3M -$255.9M -$74.2M --
 
Net Interest Expenses -- -- $23.9M $35.9M --
EBT. Incl. Unusual Items $28.3M -$261.7M -$293.1M -$145.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.1M $24.6M $11.7M $378K --
Net Income to Company $30.4M -$286.3M -$304.7M -$145.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $30.4M -$286.3M -$304.7M -$145.5M --
 
Basic EPS (Cont. Ops) $1.08 -$10.50 -$11.02 -$4.83 --
Diluted EPS (Cont. Ops) $1.05 -$10.50 -$11.02 -$4.84 --
Weighted Average Basic Share $110.7M $108.9M $110.7M $118.4M --
Weighted Average Diluted Share $112.2M $108.9M $110.7M $118.5M --
 
EBITDA $32.2M -$211.9M -$243.5M -$90.2M --
EBIT -$1.1M -$259.8M -$276.3M -$111.9M --
 
Revenue (Reported) $1.6B $1.2B $890.6M $681.8M --
Operating Income (Reported) -$1.1M -$231.3M -$255.9M -$74.2M --
Operating Income (Adjusted) -$1.1M -$259.8M -$276.3M -$111.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $432.6M $201.5M $117.9M $185.1M $134.3M
Short Term Investments $51.1M $33M -- -- --
Accounts Receivable, Net $170.5M $160.6M $66M $79.4M $49.9M
Inventory $181.8M $333.3M $285.3M $152.5M $76M
Prepaid Expenses -- -- -- -- --
Other Current Assets $45.2M $61.1M $59.1M $48.5M $27M
Total Current Assets $881.2M $789.5M $528.3M $465.5M $288.5M
 
Property Plant And Equipment $120.3M $116.5M $87M $60M $30.2M
Long-Term Investments -- -- -- -- --
Goodwill $125.9M $173.3M $167.7M $175.1M $167.3M
Other Intangibles $9.9M $28.4M $11.3M $5M $3.2M
Other Long-Term Assets $19.1M $38.8M $24.9M $19.5M $17.2M
Total Assets $1.2B $1.2B $835.4M $733.7M $516.1M
 
Accounts Payable $165.8M $251.3M $184M $178.3M $106.4M
Accrued Expenses $83.9M $93.4M $51.3M $61.8M $73.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.3M $6.2M $5.4M $5.2M $4.9M
Other Current Liabilities $4.3M $2.6M $7.3M $7.3M --
Total Current Liabilities $307.6M $395.7M $296.2M $287.1M $218.2M
 
Long-Term Debt -- -- -- $201.5M $200.6M
Capital Leases -- -- -- -- --
Total Liabilities $385.3M $467.7M $359.7M $537.2M $454.9M
 
Common Stock $282K $270K $274K $280K $306K
Other Common Equity Adj -- $8.1M $18.5M $10.7M -$21.4M
Common Equity $804.4M $716.7M $475.7M $196.5M $61.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $804.4M $716.7M $475.7M $196.5M $61.2M
 
Total Liabilities and Equity $1.2B $1.2B $835.4M $733.7M $516.1M
Cash and Short Terms $483.7M $234.5M $117.9M $185.1M $134.3M
Total Debt -- -- -- $201.5M $200.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $432.6M $201.5M $117.9M $185.1M $134.3M
Short Term Investments $51.1M $33M -- -- --
Accounts Receivable, Net $170.5M $160.6M $66M $79.4M $49.9M
Inventory $181.8M $333.3M $285.3M $152.5M $76M
Prepaid Expenses -- -- -- -- --
Other Current Assets $45.2M $61.1M $59.1M $48.5M $27M
Total Current Assets $881.2M $789.5M $528.3M $465.5M $288.5M
 
Property Plant And Equipment $120.3M $116.5M $87M $60M $30.2M
Long-Term Investments -- -- -- -- --
Goodwill $125.9M $173.3M $167.7M $175.1M $167.3M
Other Intangibles $9.9M $28.4M $11.3M $5M $3.2M
Other Long-Term Assets $19.1M $38.8M $24.9M $19.5M $17.2M
Total Assets $1.2B $1.2B $835.4M $733.7M $516.1M
 
Accounts Payable $165.8M $251.3M $184M $178.3M $106.4M
Accrued Expenses $83.9M $93.4M $51.3M $61.8M $73.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.3M $6.2M $5.4M $5.2M $4.9M
Other Current Liabilities $4.3M $2.6M $7.3M $7.3M --
Total Current Liabilities $307.6M $395.7M $296.2M $287.1M $218.2M
 
Long-Term Debt -- -- -- $201.5M $200.6M
Capital Leases -- -- -- -- --
Total Liabilities $385.3M $467.7M $359.7M $537.2M $454.9M
 
Common Stock $282K $270K $274K $280K $306K
Other Common Equity Adj -- $8.1M $18.5M $10.7M -$21.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $804.4M $716.7M $475.7M $196.5M $61.2M
 
Total Liabilities and Equity $1.2B $1.2B $835.4M $733.7M $516.1M
Cash and Short Terms $483.7M $234.5M $117.9M $185.1M $134.3M
Total Debt -- -- -- $201.5M $200.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $147.1M $30.4M -$286.3M -$304.7M -$145.5M
Depreciation & Amoritzation $34.8M $33.3M $47.9M $32.8M $21.7M
Stock-Based Compensation $30M $21.7M $31.9M $36.1M $24.5M
Change in Accounts Receivable -$21.9M $10.3M $94.8M -$11.7M $27.1M
Change in Inventories -$24.5M -$151.2M $46.5M $119.3M $59M
Cash From Operations $232M -$32M -$90M -$114.8M -$33.2M
 
Capital Expenditures $31.6M $29.9M $12.3M $2.9M $118K
Cash Acquisitions -- -$71.4M -- -- --
Cash From Investing -$22.2M -$48.1M $2.2M -$3.1M -$254K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $200M --
Long-Term Debt Repaid -- -- -- -- -$34.9M
Repurchase of Common Stock -$25M -$150M -- -- --
Other Financing Activities -$1.8M -$5.2M -$1.8M -$14.6M -$1.1M
Cash From Financing -$21.3M -$148.4M $2.9M $185.4M -$16.7M
 
Beginning Cash (CF) $239.4M $432.6M $201.5M $117.9M $187.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $188.5M -$228.5M -$84.8M $67.5M -$50.2M
Ending Cash (CF) $432.6M $201.5M $117.9M $187.9M $138M
 
Levered Free Cash Flow $200.4M -$61.9M -$102.3M -$117.7M -$33.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $13.3M -$31.5M -$84.1M -$63.6M -$77.1M
Depreciation & Amoritzation $9.1M $9.3M $8.8M $11.4M $4.8M
Stock-Based Compensation $9.1M $5.5M $8.4M $10.2M $6.5M
Change in Accounts Receivable $10.7M $81.7M $71M -$3.8M $49.2M
Change in Inventories $36.5M $22.8M $132M $86.4M $69.5M
Cash From Operations $135.3M $58.8M $122.6M -$1.2M -$2.7M
 
Capital Expenditures $6.6M $4.6M $3.4M -$270K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4M -$77.2M -$3.4M $250K -$80K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$90M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$878K -$70K
Cash From Financing $1.5M $1.6M -$88.6M -$878K -$132K
 
Beginning Cash (CF) $297.2M $218M $89.6M $191.4M $141.9M
Foreign Exchange Rate Adjustment $2.6M $231K -$2.2M -$1.7M -$971K
Additions / Reductions $132.8M -$16.8M $30.6M -$1.8M -$3M
Ending Cash (CF) $432.6M $201.5M $117.9M $187.9M $138M
 
Levered Free Cash Flow $128.7M $54.2M $119.1M -$886K -$2.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $147.1M $30.4M -$286.3M -$304.7M -$145.5M
Depreciation & Amoritzation $34.8M $33.3M $47.9M $32.8M $21.7M
Stock-Based Compensation $30M $21.7M $31.9M $36.1M $24.5M
Change in Accounts Receivable -$21.9M $10.3M $94.8M -$11.7M $27.1M
Change in Inventories -$24.5M -$151.2M $46.5M $119.3M $59M
Cash From Operations $232M -$32M -$90M -$114.8M -$33.2M
 
Capital Expenditures $31.6M $29.9M $12.3M $2.9M $118K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$22.2M -$48.1M $2.2M -$3.1M -$254K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $200M --
Long-Term Debt Repaid -- -- -- -- -$34.9M
Repurchase of Common Stock -$25M -- -- -- --
Other Financing Activities -$1.8M -$5.2M -$1.8M -$14.6M -$1.1M
Cash From Financing -$21.3M -$148.4M $2.9M $185.4M -$16.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $188.5M -$228.5M -$84.8M $67.5M -$50.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $200.4M -$61.9M -$102.3M -$117.7M -$33.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $30.4M -$286.3M -$304.7M -$145.5M --
Depreciation & Amoritzation $33.3M $47.9M $32.8M $21.7M --
Stock-Based Compensation $21.7M $31.9M $36.1M $24.5M --
Change in Accounts Receivable $10.3M $94.8M -$11.7M $27.1M --
Change in Inventories -$151.2M $46.5M $119.3M $59M --
Cash From Operations -$32M -$90M -$114.8M -$33.2M --
 
Capital Expenditures $29.9M $12.3M $2.9M $118K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$48.1M $2.2M -$3.1M -$254K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $200M -- --
Long-Term Debt Repaid -- -- -- -$34.9M --
Repurchase of Common Stock -$150M -- -- -- --
Other Financing Activities -$5.2M -$1.8M -$14.6M -$1.1M --
Cash From Financing -$148.4M $2.9M $185.4M -$16.7M --
 
Beginning Cash (CF) $1.6B $466.5M $415.2M $640.3M --
Foreign Exchange Rate Adjustment -$2.6M $1.3M $2.5M $280K --
Additions / Reductions -$228.5M -$84.8M $67.5M -$50.2M --
Ending Cash (CF) $1.3B $383M $485.2M $590.4M --
 
Levered Free Cash Flow -$61.9M -$102.3M -$117.7M -$33.3M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock