Attached files
| file | filename |
|---|---|
| 8-K - 8-K - FITBIT, INC. | fit-20200506.htm |
Exhibit 99.1
Fitbit Reports First Quarter Results for the Three Months Ended April 4, 2020
•Revenue of $188 million, GAAP Net Income Per Share of $0.07, Non-GAAP Net Loss Per Share of $(0.24)
SAN FRANCISCO — May 6, 2020 - Fitbit, Inc. (NYSE:FIT) today reported revenue of $188 million, GAAP net income per share of $0.07, non-GAAP net loss per share of $(0.24), GAAP net income of $20 million, non-GAAP net loss of $(65) million, cash flow from operations of $(82) million, and non-GAAP free cash flow of $(86) million for its first quarter of 2020.
“Our mission to help people around the world get healthier has never been more important. The emergence of COVID-19 has underscored the critical role that Fitbit, as a trusted brand, can play in providing people with much-needed support throughout the COVID-19 crisis and beyond,” said James Park, co-founder and CEO. “While COVID-19 has impacted our business, and there continues to be uncertainty around consumer demand and the economy, we are moving quickly to develop innovative products and services that can help people during this time. We launched our most innovative tracker, Fitbit Charge 4, and with consumers looking for more support and guidance at home during this time, we provided a free 90-day trial and access to Premium content, resulting in a substantial increase in Premium subscribers.”
First Quarter 2020 Financial Summary
| For the Three Months Ended | ||||||||||||||
| In millions, except percentages and per share amounts | April 4, 2020 | March 30, 2019 | ||||||||||||
| GAAP Results | ||||||||||||||
| Revenue | $ | 188.2 | $ | 271.9 | ||||||||||
| Gross Margin | 29.2 | % | 32.9 | % | ||||||||||
| Net Income (Loss) | $ | 20.3 | $ | (79.5) | ||||||||||
| Net Income (Loss) Per Share | $ | 0.07 | $ | (0.31) | ||||||||||
| Non-GAAP Results | ||||||||||||||
| Gross Margin | 32.0 | % | 34.2 | % | ||||||||||
| Net Loss | $ | (64.6) | $ | (38.1) | ||||||||||
| Net Loss Per Share | $ | (0.24) | $ | (0.15) | ||||||||||
| Adjusted EBITDA | $ | (75.6) | $ | (43.2) | ||||||||||
| Devices Sold | 2.2 | 2.9 | ||||||||||||
For additional information regarding the non-GAAP financial measures, see “Non-GAAP Financial Measures” and “Reconciliation of GAAP to Non-GAAP Financial Measures” below.
First Quarter 2020 Financial Highlights
•Sold 2.2 million devices, down 26% year-over-year, driven by the introduction of one new product in the first quarter of 2020 versus three new products in the first quarter of 2019. Average selling price decreased 11% year-over-year to $81 per device. Approximately 76% of the year-over-year decline in price was due to an increase in reserves for product returns, rebates and promotions, and price protection in connection with the impact of COVID-19.
•U.S. revenue represented 54% of total revenue or $102 million, down 24% year-over-year.
•International revenue represented 46% of total revenue and declined 37% to $86 million: Americas excluding U.S. revenue declined 30% to $11 million, EMEA revenue declined 35% to $57 million, and APAC revenue declined 47% to $18 million (all on a year-over-year basis).
•New devices introduced in the past 12 months, Fitbit Charge 4™, Fitbit Ace 2™, Fitbit Versa 2T™, and Fitbit Aria Air™, represented 60% of revenue.
•GAAP gross margin was 29.2% and non-GAAP gross margin was 32.0%. Both GAAP and non-GAAP gross margin were negatively impacted by higher reserves associated with COVID-19 and higher ending and obsolescence costs, partially offset by a non-recurring tariff exclusion benefit.
•GAAP operating expenses represented 96% of revenue, increasing 5% year-over-year to $181 million driven by costs related to the pending acquisition by Google LLC; non-GAAP operating expenses represented 78% of revenue, declining 3% year-over-year to $146 million driven by lower media spend and lower employee costs.
•A non-routine GAAP tax benefit of $145 million from net operating loss carrybacks due to changes in the tax law as part of the Coronavirus Aid, Relief, and Economic Security (CARES) Act.
First Quarter 2020 Operational Highlights
•Smartwatch devices sold grew to 54% of revenue, up from 42% in the first quarter of 2019. Trackers devices sold declined to 42% of revenue, down from 57% in the first quarter of 2019.
•We introduced Charge 4, our most advanced health and fitness tracker to date with Active Zone Minutes, Sleep tools, Fitbit Pay, and built-in GPS.
•Our Fitbit Health Solutions business was 14% of revenue, or $27 million.
•Inventory in the channel was flat year-over-year, but with the expected reduction in demand, weeks of supply increased sharply year-over-year.
•We provided a 90-day free trial to Fitbit Premium to give users more tools to stay healthy while sheltering in place and saw a significant increase in the number of free Fitbit Premium trials. We have also seen a significant increase in paid Fitbit Premium subscribers in the quarter, helping drive Fitbit Premium revenue up 195% year-over-year, but still representing an immaterial amount of our total revenue.
•We introduced a COVID-19 resource tab in our free app that provides access to helpful information, tools and resources, such as connecting with a doctor virtually.
•We announced a broader research effort in coordination with health industry leaders like Stanford Medicine and The Scripps Research Institute, to study how data from wearables can detect, track, and contain infectious diseases like COVID-19.
COVID-19-Related Impact to Financials
•Our business during the first quarter of 2020 was negatively impacted by the outbreak of COVID-19, which caused disruptions in the development, manufacture, shipment, and sales of our products.
•We increased reserves for product returns, rebates and promotions to retailers and distributors, and price protection by approximately $16 million.
•We increased credit loss allowances by $6 million.
•The current circumstances are dynamic and unprecedented, and the impacts of COVID-19 on our business operations, including the duration and severity of the effect on overall consumer demand, cannot be predicted. However, we expect COVID-19 and associated mitigation efforts to continue to have a significant negative impact on our results in 2020, including our liquidity, although the nature and extent will depend on future developments that are evolving and highly uncertain.
Additional Highlights and Information
•Fitbit announced its entry into a Merger Agreement with Google on November 1, 2019. Upon close of the all-cash transaction, which is subject to customary closing conditions, Fitbit stockholders will receive $7.35 per share in cash, valuing the company at a fully diluted equity value of approximately $2.1 billion.
•Fitbit stockholders approved the transaction on January 3, 2020.
•Regulatory review of the transaction is ongoing. We expect Fitbit and Google to secure the necessary regulatory approvals and to close the transaction in 2020, however the extent to which COVID-19 may impact the timing of receipt of these approvals is uncertain and cannot be predicted. Prior to closing, we do not expect to provide additional updates on the regulatory process other than during the release of future earnings reports.
•Due to the pending acquisition by Google, Fitbit does not plan to host an earnings conference call nor provide next-quarter or full-year guidance.
Forward Looking Statements
This press release contains “forward-looking” statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, that involve risks and uncertainties. In some cases, you can identify these forward-looking statements by the use of terms such as “expect,” “will,” “continue,” or similar expressions, and variations or negatives of these words, but the absence of these words does not mean that a statement is not forward-looking. All statements other than statements of historical fact could be deemed forward-looking statements, including, but not limited to: our ability to develop innovative products and services that can help people during the COVID-19 crisis; any statements regarding the anticipated impact of COVID-19 on our business, including the effect of provisions under the CARES Act; the expected timing of the completion of the transaction with Google; the ability of Google and us to complete the proposed transaction considering the various conditions to the transaction, some of which are outside the parties’ control, including those conditions related to regulatory approvals; any statements concerning the expected development or competitive performance relating to Fitbit’s products and services; and any statements of assumptions underlying any of the foregoing. A number of important factors and uncertainties could cause actual results or events to differ materially from those described in these forward-looking statements, including without limitation: the impact of COVID-19 on our business, results of operations, or financial condition, including the development, manufacturing, and shipment of our products; general public health, market, political, economic and business conditions, including the impact of COVID-19 on global economic conditions and consumer confidence and spending; the effects of the highly competitive market in which we operate, including competition from much larger technology companies; our ability to anticipate and satisfy consumer preferences in a timely and cost-effective manner; our ability to successfully develop, timely introduce, and achieve retail and customer acceptance of new products and services, or enhance existing products and services, including software and subscription services; our ability to accurately forecast consumer demand and adequately manage our inventory; our ability to ship products on the timelines we anticipate and avoid unexpected delays; our ability to detect, prevent or fix quality issues in our products and services; our ability to attract and retain employees; our reliance on third-party suppliers, contract manufacturers, and logistics providers and our limited control over such parties; delays in procuring components and products from third parties or their suppliers; the ability of third parties to manufacture and ship quality products in a timely manner; seasonality of demand; the concentrated nature of our retailer and distributor base; product liability issues, security breaches, or other factors that may adversely affect product performance and overall market acceptance of our products and services; our ability to integrate acquired technologies and employees of acquired businesses into our operations, particularly in new geographies; warranty claims; the relatively new and unproven market for trackers and wearable devices; the ability of our channel partners to sell our products; litigation and related costs; the impact of privacy and data security laws; changes in tax laws; the impact of tariffs; the failure to satisfy any of the conditions to the consummation of the proposed transaction with Google, including the receipt of certain governmental and regulatory approvals; the occurrence of any event, change, or other circumstance that could give rise to the termination of the Merger Agreement; the outcome of any legal proceedings that may be instituted against us related to the Merger Agreement or the proposed transaction; unexpected costs, charges or expenses resulting from the proposed transaction; the occurrence of a Company Material Adverse Effect (as defined in the Merger Agreement).
Additional risks and uncertainties are included under the caption “Risk Factors” in our Annual Report on Form 10-K for the full year ended December 31, 2019, which is available on our Investor Relations website at investor.fitbit.com and on the SEC website at www.sec.gov. Once filed with the SEC, additional information will be set forth in our Quarterly Report on Form 10-Q for the three months ended April 4, 2020. All forward-looking
statements contained herein are based on information available to us as of the date hereof and we do not assume any obligation to update these statements as a result of new information or future events. We may not actually achieve the plans, intentions, or expectations disclosed in our forward-looking statements and you should not place undue reliance on such statements.
Non-GAAP Financial Measures
To supplement our consolidated financial statements, which are prepared and presented in accordance with GAAP, we use the following non-GAAP financial measures in this press release: non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating expenses, non-GAAP operating loss, non-GAAP operating loss before income taxes, non-GAAP net income (loss), non-GAAP basic/diluted net income (loss) per share, free cash flow, non-GAAP research and development expenses, non-GAAP sales and marketing expenses, non-GAAP general and administrative expenses, and adjusted EBITDA. The presentation of these financial measures is not intended to be considered in isolation or as a substitute for, or superior to, financial information prepared and presented in accordance with GAAP.
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.
There are limitations associated with the use of non-GAAP financial measures as an analytical tool. In particular, many of the adjustments to our GAAP financial measures reflect the exclusion of certain items, specifically stock-based compensation expense, depreciation, amortization of intangible assets, interest income, net, acquisition-related costs, and the related income tax effects of the aforementioned exclusions, that are recurring and will be reflected in our financial results for the foreseeable future. In addition, these measures may be different from non-GAAP financial measures used by other companies, limiting their usefulness for comparison purposes. A reconciliation of our non-GAAP financial measures to their most directly comparable GAAP measures has been provided in the financial statement tables included in this press release, and investors are encouraged to review the reconciliation.
The following are explanations of the adjustments that are reflected in one or more of our non-GAAP financial measures:
•Stock-based compensation expense relates to equity awards granted primarily to our employees. We exclude stock-based compensation expense because we believe that the non-GAAP financial measures excluding this item provide meaningful supplemental information regarding operational performance. In particular, companies calculate stock-based compensation expense using a variety of valuation methodologies and subjective assumptions.
•Acquisition-related costs relates to acquisition retention bonuses, integration costs, advisory and consulting, legal, accounting, tax, other professional service fees, and SEC filing fees to the extent associated with the pending Merger or our acquisition of other companies.
•Restructuring costs primarily included severance-related costs. We believe that excluding this expense provides greater visibility to the underlying performance of our business operations, facilitates comparison of our results with other periods, and may also facilitate comparison with the results of other companies in our industry.
•Amortization of intangible assets relates to our acquisitions of FitStar, Pebble, Vector and Twine Health. We exclude these amortization expenses because we do not believe they have a direct correlation to the operation of our business.
•Income tax effect of non-GAAP adjustments relates to the tax effect of the adjustments that we incorporate into non-GAAP financial measures such as stock-based compensation, amortization of intangibles, restructuring and valuation allowance in order to provide a more meaningful measure of non-GAAP net loss.
•We define free cash flow as net cash used in operating activities less purchase of property and equipment. We consider free cash flow to be a liquidity measure that provides useful information to management and investors about the amount of cash generated by the business that can possibly be used for investing in our business and strengthening the balance sheet, but it is not intended to represent the residual cash flow available for discretionary expenditures. Free cash flow is not prepared in accordance with U.S. GAAP, and should not be considered in isolation of, or as an alternative to, measures prepared in accordance with U.S. GAAP.
About Fitbit, Inc. (NYSE: FIT)
Fitbit helps people lead healthier, more active lives by empowering them with data, inspiration and guidance to reach their goals. Fitbit designs products and experiences that track and provide motivation for everyday health and fitness. Fitbit’s diverse line of innovative and popular products include Fitbit Charge 4™, Fitbit Charge 3™, Fitbit Inspire HR™, Fitbit Inspire™, and Fitbit Ace 2™ activity trackers, as well as the Fitbit Ionic™ and Fitbit Versa™ family of smartwatches, Fitbit Flyer™ wireless headphones, and Fitbit Aria™ family of connected scales. Fitbit products are carried in over 39,000 retail stores and in over 100 countries around the globe. Powered by one of the world’s largest health and fitness social networks and databases of health and fitness data, the Fitbit platform delivers personalized experiences, insights and guidance through leading software and interactive tools, including the Fitbit and Fitbit Coach apps, and Fitbit OS for smartwatches. Fitbit Health Solutions develops health and wellness solutions designed to help increase engagement, improve health outcomes, and drive a positive return for employers, health plans and health systems.
Fitbit and the Fitbit logo are trademarks or registered trademarks of Fitbit, Inc. in the United States and other countries. Additional Fitbit trademarks can be found at www.fitbit.com/legal/trademark-list. Third-party trademarks are the property of their respective owners.
Connect with us on Facebook, Instagram and Twitter and share your Fitbit experience.
Investor Contact:
Tom Hudson, (415) 604-4106
investor@fitbit.com
Media Contact:
Jen Ralls, (415) 722-6937
PR@fitbit.com
FITBIT, INC.
Condensed Consolidated Statements of Operations
(in thousands, except per share amounts)
(unaudited)
| Three Months Ended | ||||||||||||||
| April 4, 2020 | March 30, 2019 | |||||||||||||
| Revenue | $ | 188,158 | $ | 271,890 | ||||||||||
| Cost of revenue | 133,236 | 182,437 | ||||||||||||
| Gross profit | 54,922 | 89,453 | ||||||||||||
| Operating expenses: | ||||||||||||||
| Research and development | 81,589 | 77,039 | ||||||||||||
| Sales and marketing | 56,961 | 68,616 | ||||||||||||
| General and administrative | 42,041 | 26,692 | ||||||||||||
| Total operating expenses | 180,591 | 172,347 | ||||||||||||
| Operating loss | (125,669) | (82,894) | ||||||||||||
| Interest income, net | 1,293 | 3,466 | ||||||||||||
| Other income (expense), net | (4) | 1,273 | ||||||||||||
| Loss before income taxes | (124,380) | (78,155) | ||||||||||||
| Income tax expense (benefit) | (144,674) | 1,310 | ||||||||||||
| Net income (loss) | $ | 20,294 | $ | (79,465) | ||||||||||
| Net income (loss) per share: | ||||||||||||||
| Basic | $ | 0.08 | $ | (0.31) | ||||||||||
| Diluted | $ | 0.07 | $ | (0.31) | ||||||||||
| Shares used to compute net income (loss) per share: | ||||||||||||||
| Basic | 265,661 | 253,124 | ||||||||||||
| Diluted | 276,946 | 253,124 | ||||||||||||
FITBIT, INC.
Condensed Consolidated Balance Sheets
(in thousands)
(unaudited)
| April 4, 2020 | December 31, 2019 | |||||||||||||
| Assets | ||||||||||||||
| Current assets: | ||||||||||||||
| Cash and cash equivalents | $ | 251,997 | $ | 334,479 | ||||||||||
| Marketable securities | 175,699 | 184,023 | ||||||||||||
| Accounts receivable, net | 182,284 | 435,269 | ||||||||||||
| Inventories | 105,745 | 136,752 | ||||||||||||
| Income tax receivable | 139,827 | 573 | ||||||||||||
| Prepaid expenses and other current assets | 56,694 | 28,656 | ||||||||||||
| Total current assets | 912,246 | 1,119,752 | ||||||||||||
| Property and equipment, net | 76,218 | 82,756 | ||||||||||||
| Operating lease right-of use-assets | 70,137 | 70,225 | ||||||||||||
| Goodwill | 64,812 | 64,812 | ||||||||||||
| Intangible assets, net | 12,717 | 16,746 | ||||||||||||
| Deferred tax assets | 4,066 | 4,111 | ||||||||||||
| Other assets | 9,458 | 9,684 | ||||||||||||
| Total assets | $ | 1,149,654 | $ | 1,368,086 | ||||||||||
| Liabilities and Stockholders’ Equity | ||||||||||||||
| Current liabilities: | ||||||||||||||
| Accounts payable | $ | 90,801 | $ | 194,626 | ||||||||||
| Accrued liabilities | 376,530 | 513,530 | ||||||||||||
| Operating lease liabilities | 21,832 | 23,511 | ||||||||||||
| Deferred revenue | 32,466 | 32,307 | ||||||||||||
| Income taxes payable | 1,700 | 636 | ||||||||||||
| Total current liabilities | 523,329 | 764,610 | ||||||||||||
| Long-term deferred revenue | 6,176 | 8,535 | ||||||||||||
| Long-term operating lease liabilities | 66,234 | 67,902 | ||||||||||||
| Other liabilities | 32,860 | 39,776 | ||||||||||||
| Total liabilities | 628,599 | 880,823 | ||||||||||||
| Stockholders’ equity: | ||||||||||||||
| Class A and Class B common stock | 26 | 26 | ||||||||||||
| Additional paid-in capital | 1,140,280 | 1,126,827 | ||||||||||||
| Accumulated other comprehensive income | 233 | 188 | ||||||||||||
| Accumulated deficit | (619,484) | (639,778) | ||||||||||||
| Total stockholders’ equity | 521,055 | 487,263 | ||||||||||||
| Total liabilities and stockholders’ equity | $ | 1,149,654 | $ | 1,368,086 | ||||||||||
| FITBIT, INC. | ||||||||||||||
| Condensed Consolidated Statements of Cash Flow | ||||||||||||||
| (in thousands) | ||||||||||||||
| (unaudited) | ||||||||||||||
| Three Months Ended | ||||||||||||||
| April 4, 2020 | March 30, 2019 | |||||||||||||
| Cash Flows from Operating Activities | ||||||||||||||
| Net income (loss) | $ | 20,294 | $ | (79,465) | ||||||||||
| Adjustments to reconcile net income (loss) to net cash used in operating activities: | ||||||||||||||
| Provision for doubtful accounts | 6,486 | 32 | ||||||||||||
| Provision for excess and obsolete inventory | 9,845 | 1,478 | ||||||||||||
| Depreciation | 10,589 | 13,373 | ||||||||||||
| Non-cash lease expense | 1,524 | 7,713 | ||||||||||||
| Accelerated depreciation of property and equipment | 13 | — | ||||||||||||
| Amortization of intangible assets | 4,029 | 2,060 | ||||||||||||
| Stock-based compensation | 19,727 | 20,544 | ||||||||||||
| Deferred income taxes | 46 | (20) | ||||||||||||
| Other | 5 | (50) | ||||||||||||
| Changes in operating assets and liabilities, net of acquisition: | ||||||||||||||
| Accounts receivable | 246,499 | 163,592 | ||||||||||||
| Inventories | 20,301 | (50,958) | ||||||||||||
| Prepaid expenses and other assets | (28,073) | 12,554 | ||||||||||||
| Income taxes receivable | (139,254) | 40 | ||||||||||||
| Fitbit force recall reserve | (41) | 46 | ||||||||||||
| Accounts payable | (104,378) | (81,656) | ||||||||||||
| Accrued liabilities and other liabilities | (143,692) | (69,962) | ||||||||||||
| Lease liabilities | (4,756) | (4,972) | ||||||||||||
| Deferred revenue | (2,200) | (2,259) | ||||||||||||
| Income taxes payable | 1,064 | 257 | ||||||||||||
| Net cash used in operating activities | (81,972) | (67,653) | ||||||||||||
| Cash Flows from Investing Activities | ||||||||||||||
| Purchase of property and equipment | (3,556) | (6,096) | ||||||||||||
| Purchases of marketable securities | (59,735) | (111,615) | ||||||||||||
| Maturities of marketable securities | 68,191 | 128,309 | ||||||||||||
| Net cash provided by investing activities | 4,900 | 10,598 | ||||||||||||
| Cash Flows from Financing Activities | ||||||||||||||
| Payment of financing lease liability | — | (597) | ||||||||||||
| Proceeds from issuance of common stock | 458 | 931 | ||||||||||||
| Taxes paid related to net share settlement of restricted stock units | (5,868) | (6,422) | ||||||||||||
| Net cash used in financing activities | (5,410) | (6,088) | ||||||||||||
| Net decrease in cash and cash equivalents | (82,482) | (63,143) | ||||||||||||
| Cash and cash equivalents at beginning of period | 334,479 | 473,956 | ||||||||||||
| Cash and cash equivalents at end of period | $ | 251,997 | $ | 410,813 | ||||||||||
| FITBIT, INC. | ||||||||||||||
| Reconciliation of GAAP to Non-GAAP Financial Measures | ||||||||||||||
| (in thousands, except percentages and per share amounts) | ||||||||||||||
| (unaudited) | ||||||||||||||
| Three Months Ended | ||||||||||||||
| April 4, 2020 | March 30, 2019 | |||||||||||||
| Non-GAAP gross profit: | ||||||||||||||
| GAAP gross profit | $ | 54,922 | $ | 89,453 | ||||||||||
| Stock-based compensation expense | 2,179 | 1,430 | ||||||||||||
| Impact of restructuring | — | 190 | ||||||||||||
| Acquisition-related costs | 765 | — | ||||||||||||
| Intangible assets amortization | 2,392 | 1,854 | ||||||||||||
| Non-GAAP gross profit | $ | 60,258 | $ | 92,927 | ||||||||||
| Non-GAAP gross margin (as a percentage of revenue): | ||||||||||||||
| GAAP gross margin | 29.2 | % | 32.9 | % | ||||||||||
| Stock-based compensation expense | 1.2 | 0.5 | ||||||||||||
| Impact of restructuring | — | 0.1 | ||||||||||||
| Acquisition-related costs | 0.4 | — | ||||||||||||
| Intangible assets amortization | 1.2 | 0.7 | ||||||||||||
| Non-GAAP gross margin | 32.0 | % | 34.2 | % | ||||||||||
| Non-GAAP research and development: | ||||||||||||||
| GAAP research and development | $ | 81,589 | $ | 77,039 | ||||||||||
| Stock-based compensation expense | (11,119) | (11,988) | ||||||||||||
| Impact of restructuring | — | (1,550) | ||||||||||||
| Acquisition-related costs | (5,711) | — | ||||||||||||
| Non-GAAP research and development | $ | 64,759 | $ | 63,501 | ||||||||||
| Non-GAAP sales and marketing expense: | ||||||||||||||
| GAAP sales and marketing | $ | 56,961 | $ | 68,616 | ||||||||||
| Stock-based compensation expense | (2,775) | (3,138) | ||||||||||||
| Impact of restructuring | — | (589) | ||||||||||||
| Acquisition-related costs | (2,404) | — | ||||||||||||
| Intangible assets amortization | (1,444) | (135) | ||||||||||||
| Non-GAAP sales and marketing | $ | 50,338 | $ | 64,754 | ||||||||||
| Non-GAAP general and administrative expense: | ||||||||||||||
| GAAP general and administrative | $ | 42,041 | $ | 26,692 | ||||||||||
| Stock-based compensation expense | (3,654) | (3,988) | ||||||||||||
| Impact of restructuring | — | (129) | ||||||||||||
| Acquisition-related costs | (6,892) | — | ||||||||||||
| Intangible assets amortization | (194) | (71) | ||||||||||||
| Non-GAAP general and administrative | $ | 31,301 | $ | 22,504 | ||||||||||
| FITBIT, INC. | ||||||||||||||
| Reconciliation of GAAP to Non-GAAP Financial Measures | ||||||||||||||
| (in thousands, except percentages and per share amounts) | ||||||||||||||
| (unaudited) | ||||||||||||||
| Three Months Ended | ||||||||||||||
| April 4, 2020 | March 30, 2019 | |||||||||||||
| Non-GAAP operating expenses: | ||||||||||||||
| GAAP operating expenses | $ | 180,591 | $ | 172,347 | ||||||||||
| Stock-based compensation expense | (17,548) | (19,114) | ||||||||||||
| Impact of restructuring | — | (2,268) | ||||||||||||
| Acquisition-related costs | (15,007) | — | ||||||||||||
| Intangible assets amortization | (1,638) | (206) | ||||||||||||
| Non-GAAP operating expenses | $ | 146,398 | $ | 150,759 | ||||||||||
| Non-GAAP operating loss and loss before income taxes: | ||||||||||||||
| GAAP operating loss | $ | (125,669) | $ | (82,894) | ||||||||||
| Stock-based compensation expense | 19,727 | 20,544 | ||||||||||||
| Impact of restructuring | — | 2,458 | ||||||||||||
| Acquisition-related costs | 15,772 | — | ||||||||||||
| Intangible assets amortization | 4,030 | 2,060 | ||||||||||||
| Non-GAAP operating loss | (86,140) | (57,832) | ||||||||||||
| Interest income, net | 1,293 | 3,466 | ||||||||||||
| Other income (expense), net | (4) | 1,273 | ||||||||||||
| Non-GAAP loss before income taxes | $ | (84,851) | $ | (53,093) | ||||||||||
| Non-GAAP net income (loss) and net loss per share: | ||||||||||||||
| Net income (loss) | $ | 20,294 | $ | (79,465) | ||||||||||
| Stock-based compensation expense | 19,727 | 20,544 | ||||||||||||
| Impact of restructuring | — | 2,458 | ||||||||||||
| Acquisition-related costs | 15,772 | — | ||||||||||||
| Intangible assets amortization | 4,030 | 2,060 | ||||||||||||
| Income tax effect of non-GAAP adjustments | (124,412) | 16,335 | ||||||||||||
| Non-GAAP net loss | $ | (64,589) | $ | (38,068) | ||||||||||
| GAAP diluted shares | 265,661 | 253,124 | ||||||||||||
| Other dilutive equity awards | — | — | ||||||||||||
| Non-GAAP diluted shares | 265,661 | 253,124 | ||||||||||||
| Non-GAAP diluted net loss per share | $ | (0.24) | $ | (0.15) | ||||||||||
| FITBIT, INC. | ||||||||||||||
| Reconciliation of GAAP to Non-GAAP Financial Measures | ||||||||||||||
| (in thousands, except percentages and per share amounts) | ||||||||||||||
| (unaudited) | ||||||||||||||
| Three Months Ended | ||||||||||||||
| April 4, 2020 | March 30, 2019 | |||||||||||||
| Free cash flow: | ||||||||||||||
| Net cash used in operating activities | $ | (81,972) | $ | (67,653) | ||||||||||
| Purchases of property and equipment | (3,556) | (6,096) | ||||||||||||
| Free cash flow | $ | (85,528) | $ | (73,749) | ||||||||||
| Net cash provided by investing activities | $ | 4,900 | $ | 10,598 | ||||||||||
| Net cash used in financing activities | $ | (5,410) | $ | (6,088) | ||||||||||
| Adjusted EBITDA: | ||||||||||||||
| Net income (loss) | $ | 20,294 | $ | (79,465) | ||||||||||
| Stock-based compensation expense | 19,727 | 20,544 | ||||||||||||
| Impact of restructuring | — | 2,458 | ||||||||||||
| Acquisition-related costs | 15,772 | — | ||||||||||||
| Depreciation and intangible assets amortization | 14,620 | 15,433 | ||||||||||||
| Interest income, net | (1,293) | (3,466) | ||||||||||||
| Income tax expense (benefit) | (144,674) | 1,310 | ||||||||||||
| Adjusted EBITDA | $ | (75,554) | $ | (43,186) | ||||||||||
| Stock-based compensation expense: | ||||||||||||||
| Cost of revenue | $ | 2,179 | $ | 1,430 | ||||||||||
| Research and development | 11,119 | 11,988 | ||||||||||||
| Sales and marketing | 2,775 | 3,138 | ||||||||||||
| General and administrative | 3,654 | 3,988 | ||||||||||||
| Total stock-based compensation expense | $ | 19,727 | $ | 20,544 | ||||||||||
| FITBIT, INC. | ||||||||||||||
| Revenue by Geographic Region | ||||||||||||||
| (in thousands) | ||||||||||||||
| (unaudited) | ||||||||||||||
| Three Months Ended | ||||||||||||||
| April 4, 2020 | March 30, 2019 | |||||||||||||
| United States | $ | 102,039 | $ | 135,091 | ||||||||||
| Americas, excluding United States | 10,743 | 15,327 | ||||||||||||
| Europe, Middle East, and Africa | 57,007 | 87,098 | ||||||||||||
| Asia Pacific | 18,369 | 34,374 | ||||||||||||
| Total | $ | 188,158 | $ | 271,890 | ||||||||||