iRobot Corp
NASDAQ:IRBT
Income Statement
Earnings Waterfall
iRobot Corp
Revenue
|
890.6m
USD
|
Cost of Revenue
|
-694.4m
USD
|
Gross Profit
|
196.2m
USD
|
Operating Expenses
|
-460.3m
USD
|
Operating Income
|
-264.1m
USD
|
Other Expenses
|
-40.6m
USD
|
Net Income
|
-304.7m
USD
|
Income Statement
iRobot Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
487
N/A
|
495
+2%
|
505
+2%
|
524
+4%
|
557
+6%
|
561
+1%
|
570
+2%
|
570
+0%
|
617
+8%
|
630
+2%
|
630
0%
|
655
+4%
|
661
+1%
|
698
+6%
|
733
+5%
|
770
+5%
|
884
+15%
|
933
+5%
|
976
+5%
|
1 035
+6%
|
1 093
+6%
|
1 113
+2%
|
1 147
+3%
|
1 172
+2%
|
1 214
+4%
|
1 169
-4%
|
1 189
+2%
|
1 312
+10%
|
1 430
+9%
|
1 541
+8%
|
1 627
+6%
|
1 654
+2%
|
1 565
-5%
|
1 554
-1%
|
1 444
-7%
|
1 281
-11%
|
1 183
-8%
|
1 052
-11%
|
1 033
-2%
|
941
-9%
|
891
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(266)
|
(269)
|
(278)
|
(283)
|
(299)
|
(301)
|
(302)
|
(300)
|
(328)
|
(333)
|
(333)
|
(347)
|
(341)
|
(354)
|
(368)
|
(383)
|
(451)
|
(471)
|
(486)
|
(512)
|
(537)
|
(554)
|
(588)
|
(611)
|
(670)
|
(667)
|
(627)
|
(688)
|
(760)
|
(826)
|
(951)
|
(1 014)
|
(1 015)
|
(1 019)
|
(967)
|
(891)
|
(833)
|
(773)
|
(781)
|
(718)
|
(694)
|
|
Gross Profit |
221
N/A
|
226
+2%
|
227
+0%
|
241
+6%
|
258
+7%
|
260
+1%
|
268
+3%
|
270
+1%
|
289
+7%
|
297
+3%
|
297
0%
|
308
+4%
|
319
+4%
|
345
+8%
|
365
+6%
|
386
+6%
|
433
+12%
|
462
+7%
|
490
+6%
|
522
+7%
|
555
+6%
|
559
+1%
|
559
+0%
|
561
+0%
|
544
-3%
|
502
-8%
|
562
+12%
|
624
+11%
|
670
+7%
|
715
+7%
|
676
-5%
|
640
-5%
|
550
-14%
|
535
-3%
|
477
-11%
|
390
-18%
|
350
-10%
|
279
-20%
|
252
-10%
|
223
-11%
|
196
-12%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(189)
|
(195)
|
(193)
|
(196)
|
(205)
|
(207)
|
(214)
|
(220)
|
(228)
|
(239)
|
(244)
|
(246)
|
(262)
|
(271)
|
(293)
|
(318)
|
(360)
|
(385)
|
(404)
|
(426)
|
(450)
|
(457)
|
(465)
|
(461)
|
(457)
|
(458)
|
(453)
|
(477)
|
(524)
|
(542)
|
(577)
|
(581)
|
(549)
|
(566)
|
(569)
|
(591)
|
(572)
|
(578)
|
(557)
|
(520)
|
(460)
|
|
Selling, General & Administrative |
(125)
|
(129)
|
(126)
|
(126)
|
(136)
|
(136)
|
(141)
|
(146)
|
(152)
|
(162)
|
(167)
|
(168)
|
(182)
|
(186)
|
(200)
|
(216)
|
(247)
|
(264)
|
(274)
|
(286)
|
(308)
|
(313)
|
(320)
|
(318)
|
(315)
|
(314)
|
(308)
|
(326)
|
(366)
|
(380)
|
(412)
|
(414)
|
(387)
|
(402)
|
(402)
|
(412)
|
(393)
|
(399)
|
(383)
|
(362)
|
(311)
|
|
Research & Development |
(64)
|
(66)
|
(67)
|
(69)
|
(69)
|
(71)
|
(73)
|
(74)
|
(76)
|
(77)
|
(77)
|
(78)
|
(80)
|
(86)
|
(93)
|
(102)
|
(113)
|
(121)
|
(129)
|
(136)
|
(141)
|
(143)
|
(144)
|
(142)
|
(142)
|
(143)
|
(144)
|
(149)
|
(157)
|
(162)
|
(164)
|
(166)
|
(161)
|
(162)
|
(165)
|
(166)
|
(167)
|
(166)
|
(162)
|
(158)
|
(144)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(13)
|
(13)
|
(12)
|
(12)
|
(1)
|
(5)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
33
N/A
|
32
-3%
|
33
+6%
|
45
+35%
|
53
+18%
|
53
N/A
|
55
+3%
|
51
-7%
|
61
+20%
|
58
-4%
|
53
-9%
|
62
+17%
|
58
-7%
|
74
+28%
|
72
-2%
|
68
-5%
|
73
+6%
|
77
+5%
|
86
+12%
|
97
+13%
|
106
+9%
|
103
-3%
|
95
-8%
|
100
+6%
|
87
-13%
|
44
-49%
|
109
+147%
|
148
+35%
|
146
-1%
|
173
+18%
|
100
-42%
|
59
-41%
|
1
-98%
|
(31)
N/A
|
(92)
-198%
|
(201)
-119%
|
(222)
-11%
|
(298)
-35%
|
(306)
-2%
|
(297)
+3%
|
(264)
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
(1)
|
(0)
|
0
|
2
|
4
|
0
|
1
|
0
|
(1)
|
(0)
|
(4)
|
0
|
(3)
|
(3)
|
27
|
30
|
13
|
11
|
(16)
|
20
|
37
|
35
|
35
|
(4)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
2
|
3
|
5
|
5
|
4
|
3
|
3
|
2
|
4
|
6
|
4
|
4
|
1
|
(0)
|
3
|
3
|
12
|
12
|
9
|
54
|
42
|
44
|
44
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(41)
|
(42)
|
(43)
|
(60)
|
(25)
|
|
Pre-Tax Income |
33
N/A
|
31
-3%
|
33
+6%
|
45
+33%
|
52
+18%
|
52
-1%
|
53
+2%
|
49
-7%
|
63
+28%
|
62
-2%
|
58
-6%
|
67
+16%
|
61
-9%
|
77
+26%
|
76
-2%
|
74
-2%
|
76
+3%
|
81
+6%
|
90
+11%
|
101
+12%
|
109
+8%
|
106
-2%
|
98
-8%
|
104
+6%
|
99
-5%
|
55
-44%
|
118
+114%
|
198
+67%
|
188
-5%
|
214
+14%
|
141
-34%
|
85
-40%
|
28
-67%
|
(18)
N/A
|
(81)
-351%
|
(217)
-169%
|
(262)
-21%
|
(304)
-16%
|
(313)
-3%
|
(322)
-3%
|
(293)
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5)
|
(7)
|
(9)
|
(13)
|
(15)
|
(14)
|
(17)
|
(15)
|
(19)
|
(18)
|
(17)
|
(20)
|
(19)
|
(23)
|
(18)
|
(14)
|
(14)
|
(14)
|
(20)
|
(22)
|
(19)
|
(14)
|
(9)
|
(11)
|
(14)
|
(10)
|
(22)
|
(44)
|
(41)
|
(42)
|
(30)
|
(10)
|
2
|
11
|
33
|
(17)
|
(25)
|
(33)
|
(61)
|
(3)
|
(12)
|
|
Income from Continuing Operations |
28
|
25
|
25
|
32
|
38
|
37
|
36
|
34
|
44
|
43
|
41
|
48
|
42
|
54
|
58
|
60
|
63
|
67
|
70
|
79
|
90
|
92
|
89
|
93
|
85
|
45
|
96
|
154
|
147
|
173
|
111
|
75
|
30
|
(8)
|
(48)
|
(234)
|
(286)
|
(337)
|
(374)
|
(325)
|
(305)
|
|
Net Income (Common) |
28
N/A
|
25
-11%
|
25
+1%
|
32
+27%
|
38
+20%
|
37
-1%
|
36
-3%
|
34
-5%
|
44
+29%
|
43
-2%
|
41
-6%
|
48
+16%
|
42
-12%
|
54
+30%
|
58
+6%
|
60
+5%
|
51
-15%
|
55
+8%
|
58
+5%
|
67
+17%
|
88
+31%
|
90
+2%
|
87
-4%
|
90
+4%
|
85
-6%
|
45
-48%
|
96
+115%
|
154
+60%
|
147
-4%
|
173
+17%
|
111
-36%
|
75
-32%
|
30
-60%
|
(8)
N/A
|
(48)
-541%
|
(234)
-386%
|
(286)
-23%
|
(337)
-18%
|
(374)
-11%
|
(325)
+13%
|
(305)
+6%
|
|
EPS (Diluted) |
0.94
N/A
|
0.83
-12%
|
0.83
N/A
|
1.05
+27%
|
1.25
+19%
|
1.23
-2%
|
1.19
-3%
|
1.13
-5%
|
1.47
+30%
|
1.46
-1%
|
1.46
N/A
|
1.7
+16%
|
1.48
-13%
|
1.94
+31%
|
1.99
+3%
|
2.07
+4%
|
1.77
-14%
|
1.9
+7%
|
2.03
+7%
|
2.36
+16%
|
3.07
+30%
|
3.12
+2%
|
3.01
-4%
|
3.14
+4%
|
2.97
-5%
|
1.57
-47%
|
3.39
+116%
|
5.4
+59%
|
5.14
-5%
|
5.93
+15%
|
3.95
-33%
|
2.7
-32%
|
1.08
-60%
|
-0.27
N/A
|
-1.76
-552%
|
-8.56
-386%
|
-10.52
-23%
|
-12.25
-16%
|
-13.56
-11%
|
-11.74
+13%
|
-11.01
+6%
|