EX-99 2 rezi-20240928prexhibit99.htm EX-99 Document

Exhibit 99
g408907g07p79.jpg

Resideo Announces Third Quarter 2024 Financial Results

•Net revenue growth of 18% year-over-year; mid-single-digit organic revenue growth at both ADI and Products and Solutions
•Products and Solutions gross margin of 42.2%, sixth consecutive quarter of year-over-year improvement
•Net income available to common stockholders of $11 million; adjusted EBITDA of $190 million, above the high end of outlook range
•Strong demand for the refreshed Honeywell Home Focus Pro™ thermostat portfolio, first in a cadence of new product introductions


SCOTTSDALE, Ariz., November 7, 2024 – Resideo Technologies, Inc. (NYSE: REZI), a leading global manufacturer and distributor of technology-driven products and solutions that provide home comfort and smart living, security, life safety and energy efficiency to consumers and businesses, today announced financial results for the third quarter ended September 28, 2024.
Third Quarter 2024 Financial Highlights
•Net revenue was $1.83 billion, up 18% compared to $1.55 billion in the third quarter 2023
•Net income available to common stockholders was $11 million, compared to $21 million in the third quarter 2023
•Adjusted EBITDA (1) was $190 million, compared to $147 million in the third quarter 2023
•Fully diluted EPS was $0.07 and $0.14 and Adjusted EPS (1) was $0.58 and $0.55 for the third quarter 2024 and third quarter 2023, respectively
Management Remarks
“We delivered strong results in the third quarter with organic sales growth at both Products and Solutions and ADI in addition to consolidated Adjusted EBITDA again coming in ahead of our outlook,” commented Jay Geldmacher, Resideo’s President and CEO. “Products and Solutions continued to drive gross margin accretion, reflecting structural cost improvements. ADI also returned to organic revenue growth driven by improved demand across commercial categories and continued e-commerce expansion. The integration of Snap One is progressing well with the teams focused on cross-selling opportunities and cost reduction actions.”
“We are excited by the meaningful new product introductions that have begun to rollout at Products and Solutions. This is highlighted by refreshes of our thermostat offering and security solutions aimed at larger residential and small and medium business opportunities. At ADI, improving demand trends in key categories and cross-selling opportunities with a greater customer and product portfolio create significant benefits moving forward. Overall, we expect the positive business momentum to continue as we close out 2024 and look to 2025.”

1
(1) This press release includes certain “non-GAAP financial measures” as defined under the Securities Exchange Act of 1934. Resideo management believes the use of such non-GAAP financial measures, specifically Adjusted EBITDA and Adjusted EPS, assists investors in understanding the ongoing operating performance of Resideo by presenting the financial results between periods on a more comparable basis. See reconciliations of U.S. GAAP results to adjusted results in the accompanying tables.


Products and Solutions Third Quarter 2024 Highlights
•Net revenue was $645 million, down 1% compared to the third quarter 2023 and up 4% excluding the impact of the Genesis divestiture
•Gross margin was 42.2%, up 350 basis points compared to the third quarter 2023
•Income from operations was $128 million, compared to $94 million in the third quarter 2023
•Adjusted EBITDA was $157 million, or 24.3% of revenue, compared to $140 million, or 21.4% of revenue, in the third quarter 2023
Products and Solutions delivered net revenue of $645 million in the third quarter 2024, down 1% compared to third quarter 2023 and up 4% excluding the impact of the Genesis divestiture. Pricing trends remained positive across substantially all product categories compared with third quarter 2023. Organic revenue growth was partially offset by continued slower activity in the EMEA region and declines in Security product sales. During the quarter, Products and Solutions began taking orders for its programmable and connected thermostat line, the Honeywell Home Focus Pro, targeted at the entry tier of the professional market, in-line with its ongoing focus to introduce a regular cadence of new products and drive future innovation in key categories.
Gross margin for the quarter was 42.2%, compared to 38.7% in the third quarter 2023, reflecting improving manufacturing cost efficiency and pricing strength. Selling, general and administrative expenses were up $7 million and research and development expenses declined $5 million compared to 2023. Expense management was again strong in the quarter, and, combined with the strong gross margin expansion, helped drive operating profit of $128 million or 19.8% of revenue, up from $94 million or 14.4% of revenue in third quarter 2023. Adjusted EBITDA grew 12% year-over-year in the third quarter 2024 to $157 million, with Adjusted EBITDA margin up 300 basis points to 24.3%.
ADI Global Distribution Third Quarter 2024 Highlights
•Net revenue was $1,183 million, up 31% compared to the third quarter 2023 and up 4% excluding the impact of the Snap One acquisition
•Gross margin was 21.3%, up 300 basis points compared to the third quarter 2023
•Income from operations was $36 million, compared to $52 million in the third quarter 2023
•Adjusted EBITDA was $92 million, or 7.8% of revenue, compared to $69 million, or 7.7% of revenue, in the third quarter 2023

ADI third quarter 2024 net revenue of $1,183 million increased $283 million compared to third quarter 2023, driven by the inclusion of $251 million of Snap One revenue and organic growth of $32 million, or 4%. ADI delivered year-over-year growth in all key commercial categories including Fire, Video Surveillance, professional Audio Visual, and Datacom. This was partially offset by year-over-year declines in residential Intrusion and residential Audio Visual. The e-commerce channel, excluding Snap One, grew 18% in third quarter 2024 compared to the prior year period. Exclusive brand sales grew 32% year-over-year, reflecting the inclusion of Snap One proprietary products and strong underlying growth.

Gross margin for the quarter was 21.3%, up 300 basis points compared to third quarter of 2023. The increase was driven by the inclusion of higher margin Snap One sales, partially offset by reduced inflationary pricing benefits. Selling, general and administrative and research and development expenses were $177 million in 2024, up $76 million compared to prior period including $73 million of Snap One expenses. Operating profit of $36 million for third quarter 2024 decreased 31% from $52 million in third quarter 2023. Adjusted EBITDA increased to $92 million in third quarter 2024 from $69 million in third quarter 2023.
Cash Flow and Liquidity
Net cash provided by operating activities was $147 million in third quarter 2024 compared to $60 million in the third quarter 2023. The increase was primarily driven by improved working capital dynamics and cash earnings. At September 28, 2024, Resideo had cash and cash equivalents of $531 million and total outstanding debt of $1.99 billion.
Outlook
The following table summarizes the Company’s current fourth quarter 2024 and updated full year 2024 outlook.


($ in millions, except per share data)Q4 20242024
Net revenue
$1,815 - $1,855
$6,720 - $6,760
Non-GAAP Adjusted EBITDA
$170 - $185
$672 - $687
Non-GAAP Adjusted Earnings per share
$0.51 - $0.61
$2.18 - $2.28
Full Year Cash Provided by Operating Activities At least $375
Conference Call and Webcast Details
Resideo will hold a conference call with investors on November 7, 2024, at 5:00 p.m. ET. An audio webcast of the call will be accessible at https://investor.resideo.com, where related materials will be posted before the call. A replay of the webcast will be available following the presentation. To join the conference call, please dial 888-660-6357 (U.S. toll-free) or 1-929-201-6127 (international), with the conference title “Resideo Third Quarter 2024 Earnings” or the conference ID: 7301399.
About Resideo
Resideo is a leading manufacturer and developer of technology-driven sensing and controls products that provide critical comfort, energy, smoke and carbon monoxide detection home safety products and security solutions to homes globally. We are also a leading wholesale distributor of low-voltage security products including access control, fire detection, fire suppression, security, and video products, and participate significantly in the broader related markets of, communications, data communications, networking, power, residential and professional audio-visual solutions, smart home, and wire and cable. Our global footprint serves both commercial and residential end markets. For more information about Resideo, please visit www.resideo.com.
Contacts:
Investors:Media:
Jason WilleyGarrett Terry
Vice President, Investor RelationsCorporate Communications Manager
investorrelations@resideo.comgarrett.terry@resideo.com


Forward-Looking Statements
This release contains “forward-looking statements.” All statements, other than statements of fact, that address activities, events or developments that we or our management intend, expect, project, believe or anticipate will or may occur in the future are forward-looking statements. Although we believe forward-looking statements are based upon reasonable assumptions, such statements involve known and unknown risks and uncertainties, which may cause the actual results or performance of the Company to differ materially from such forward-looking statements. Such risks and uncertainties include, but are not limited to, (1) our ability to achieve our outlook regarding the fourth quarter 2024 and full year 2024, (2) our ability to recognize the expected savings from, and the timing and impact of, our existing and anticipated cost reduction actions, and our ability to optimize our portfolio and operational footprint (3), the amount of our obligations and nature of our contractual restrictions pursuant to, and disputes that have or may hereafter arise under the agreements we entered into with Honeywell in connection with our spin-off, (4) risks related to our recently completed acquisitions including our ability to achieve the targeted amount of annual cost synergies and successfully integrate the acquired operations (including successfully driving category growth in connected offerings), (5) the ability of Snap One and/or Resideo to drive increased customer value and financial returns and enhance strategic and operational capabilities, (6) the ability of Snap One and/or Resideo to achieve the targeted amount of synergies described in this press release, (7) the accretive nature of the transaction to Resideo’s non-GAAP EPS in the first full year of ownership and the growth and margin profile of the combined businesses, (8) the ability to integrate the Snap One business into Resideo and realize the anticipated strategic benefits of the transaction, including the anticipated operational and strategic benefits of the transaction, and (9) the other risks described under the headings “Risk Factors” and “Cautionary Statement Concerning Forward-Looking Statements” in our Annual Report on Form 10-K for the year ended December 31, 2023 and other periodic filings we make from time to time with the Securities and Exchange Commission. Forward-looking statements are not guarantees of future performance, and actual results, developments, and business decisions may differ from those envisaged by our forward-looking statements. Except as required by law, we undertake no obligation to update such statements to reflect events or circumstances arising after the date of this press release and we caution investors not to place undue reliance on any such forward looking statements.

Use of Non-GAAP Measures
This press release includes certain “non-GAAP financial measures” as defined under the Securities Exchange Act of 1934 and in accordance with Regulation G. Management believes the use of such non-GAAP financial measures assists investors in understanding the ongoing operating performance of the Company by presenting the financial results between periods on a more comparable basis. Such non-GAAP financial measures should not be construed as an alternative to reported results determined in accordance with U.S. GAAP.

We have included reconciliations of these non-GAAP financial measures to the most directly comparable financial measures calculated and provided in accordance with U.S. GAAP at the end of this release. A reconciliation of the forecasted range for Adjusted EBITDA and Adjusted Net Income per diluted common share for the fourth quarter of 2024 and for the fiscal period ending December 31, 2024 are not included in this release due to the number of variables in the projected range and because we are currently unable to quantify accurately certain amounts that would be required to be included in the U.S. GAAP measure or the individual adjustments for such reconciliation. In addition, we believe such reconciliation would imply a degree of precision that would be confusing or misleading to investors.


Table 1: SUMMARY OF FINANCIAL RESULTS (UNAUDITED)

 
Q3 2024 (1)
YTD 2024 (1)
(in millions)Products and Solutions ADI Global Distribution Corporate Total CompanyProducts and SolutionsADI Global DistributionCorporateTotal Company
Net revenue$645  $1,183  $—  $1,828 $1,895 $3,008 $— $4,903 
Cost of goods sold373  931  —  1,304 1,118 2,414 — 3,532 
Gross profit 272 252 — 524 777 594 — 1,371 
Research and development expenses23 — —  23 69 — — 69 
Selling, general and administrative expenses107 177 33  317 307 397 124 828 
Intangible asset amortization6 22 1  29 18 31 2 51 
Restructuring, impairment and extinguishment costs, net (2)
8 17 4 29 13 19 15 47 
Income (loss) from operations$128 $36 $(38)$126 $370 $147 $(141)$376 

 
Q3 2023 (1)
YTD 2023 (1)
(in millions)Products and SolutionsADI Global DistributionCorporateTotal CompanyProducts and SolutionsADI Global DistributionCorporateTotal Company
Net revenue$654  $900  $—  $1,554 $1,989 $2,716 $— $4,705 
Cost of goods sold401  735  1  1,137 1,227 2,202 3 3,432 
Gross profit (loss)253 165 (1)417 762 514 (3)1,273 
Research and development expenses28 — —  28 82 — 2 84 
Selling, general and administrative expenses100 101 32 233 322 307 90 719 
Intangible asset amortization6 2 1  9 17 8 3 28 
Restructuring and impairment expenses25 10 3 38 27 12 3 42 
Income (loss) from operations$94 $52 $(37)$109 $314 $187 $(101)$400 

 Q3 2024 % change compared with prior periodYTD 2024 % change compared with prior period
 Products and SolutionsADI Global DistributionCorporateTotal CompanyProducts and SolutionsADI Global DistributionCorporateTotal Company
Net revenue(1)%31 %N/A18 %(5)%11 %N/A4 %
Cost of goods sold(7)%27 %N/A15 %(9)%10 %N/A3 %
Gross profit 8 %53 %N/A26 %2 %16 %N/A8 %
Research and development expenses(18)%N/AN/A(18)%(16)%N/AN/A(18)%
Selling, general and administrative expenses7 %75 %3 %36 %(5)%29 %38 %15 %
Intangible asset amortization— %1000 %— %222 %6 %288 %(33)%82 %
Restructuring, impairment and extinguishment costs, net(68)%70 %33 %(24)%(52)%58 %400 %12 %
Income (loss) from operations36 %(31)%3 %16 %18 %(21)%40 %(6)%
(1) On January 1, 2024, certain corporate functions were decentralized into the operating segments aligning with the business strategy. Functional expenses related to information technology, finance, tax, business development, and research and development are now recorded within the Products and Solutions and ADI Global Distribution segments. For the three and nine months ended September 30, 2023, $13 million and $38 million of corporate expenses have been reclassified into the Products and Solutions while $8 million and $24 million of corporate expenses have been reclassified into the ADI Global Distribution segments, respectively, decreasing reported Income from Operations to conform to the current year presentation.
(2) Includes $1 million and $7 million of debt extinguishment expense for corporate for the three and nine months ended September 28, 2024.


Table 2: CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
 Three Months Ended Nine Months Ended
(in millions, except per share data)September 28, 2024September 30, 2023 September 28, 2024September 30, 2023
Net revenue$1,828 $1,554 $4,903 $4,705 
Cost of goods sold1,304 1,137 3,532 3,432 
Gross profit524 417 1,371 1,273 
Operating expenses:
Research and development expenses23 28 69 84 
Selling, general and administrative expenses317 233 828 719 
Intangible asset amortization29 9 51 28 
Restructuring, impairment and extinguishment costs, net29 38 47 42 
Total operating expenses398 308 995 873 
Income from operations126 109 376 400 
Reimbursement Agreement expense (1)
45 43 135 128 
Other expenses, net10 13 10 10 
Interest expense, net27 16 55 50 
Income before taxes44 37 176 212 
Provision for income taxes24 16 83 84 
Net income $20 $21 $93 $128 
Less: preferred stock dividends8 — 10 — 
Less: undistributed income allocated to preferred stockholders1 — 4 — 
Net income available to common stockholders$11 $21 $79 $128 
Earnings per common share:
Basic$0.07 $0.14 $0.54 $0.87 
Diluted$0.07 $0.14 $0.53 $0.86 
Weighted average common shares outstanding:
Basic147147146147
Diluted149148149149
(1) Represents the expense incurred pursuant to the Reimbursement Agreement, which has an annual cash payment cap of $140 million. The following table summarizes information concerning the Reimbursement Agreement:

Three Months EndedNine Months Ended
(in millions)September 28, 2024September 30, 2023September 28, 2024September 30, 2023
Accrual for Reimbursement Agreement liabilities deemed probable and reasonably estimable$45 $43 $135 $128 
Cash payments made to Honeywell(35)(35)(105)(105)
Accrual increase, non-cash component in period$10 $8 $30 $23 



Table 3: CONSOLIDATED BALANCE SHEETS (UNAUDITED)
(in millions, except par value)September 28, 2024December 31, 2023
ASSETS
Current assets:
Cash and cash equivalents$531 $636 
Accounts receivable, net1,103 973 
Inventories, net1,197 941 
Other current assets206 193 
Total current assets3,037 2,743 
Property, plant and equipment, net423 390 
Goodwill3,119 2,705 
Intangible assets, net1,197 461 
Other assets359 346 
Total assets$8,135 $6,645 
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable$1,021 $905 
Current portion of long-term debt6 12 
Accrued liabilities645 608 
Total current liabilities1,672 1,525 
Long-term debt1,983 1,396 
Obligations payable under Indemnification Agreements635 609 
Other liabilities491 366 
Total liabilities4,781 3,896 
Stockholders’ equity
Preferred stock, $0.001 par value: 100 shares authorized, 0.5 shares issued and outstanding at September 28, 2024 and no shares issued and outstanding at December 31, 2023, respectively482 — 
Common stock, $0.001 par value: 700 shares authorized, 153 and 147 shares issued and outstanding at September 28, 2024, respectively, and 151 and 145 shares issued and outstanding at December 31, 2023, respectively — — 
Additional paid-in capital2,294 2,226 
Retained earnings893 810 
Accumulated other comprehensive loss, net(207)(194)
Treasury stock at cost(108)(93)
Total stockholders’ equity3,354 2,749 
Total liabilities and stockholders’ equity$8,135 $6,645 


Table 4: CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

 Three Months EndedNine Months Ended
(in millions)September 28, 2024September 30, 2023September 28, 2024September 30, 2023
Cash Flows From Operating Activities:
Net income$20 $21 $93 $128 
Adjustments to reconcile net income to net cash in operating activities:
Depreciation and amortization46 22 98 71 
Restructuring, impairment and extinguishment costs, net29 38 47 42 
Stock-based compensation expense15 11 44 36 
Other, net6 — 5 2 
Changes in assets and liabilities, net of acquired companies:
Accounts receivable, net(22)26 (79)(9)
Inventories, net(9)11 (13)(4)
Other current assets6 (8)15 (5)
Accounts payable31 (58)62 (14)
Accrued liabilities13 (20)(65)(114)
Other, net12 17 34 44 
Net cash provided by operating activities147 60 241 177 
Cash Flows From Investing Activities:
Acquisitions, net of cash acquired— (10)(1,334)(16)
Capital expenditures(22)(25)(58)(74)
Other investing activities, net— — 6 — 
Net cash used in investing activities(22)(35)(1,386)(90)
Cash Flows From Financing Activities:
Proceeds from issuance of long-term debt, net594 — 1,176 — 
Proceeds from issuance of preferred stock, net of issuance costs— — 482 — 
Repayments of long-term debt(596)(3)(602)(9)
Common stock repurchases— (28)(1)(28)
Other financing activities, net(7)2 (12)(10)
Net cash provided by (used in) financing activities(9)(29)1,043 (47)
Effect of foreign exchange rate changes on cash, cash equivalents and restricted cash2 (9)(3)1 
Net (decrease) increase in cash, cash equivalents and restricted cash118 (13)(105)41 
Cash, cash equivalents and restricted cash at beginning of period414 383 637 329 
Cash, cash equivalents and restricted cash at end of period$532 $370 $532 $370 


NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS
ADJUSTED NET INCOME PER DILUTED COMMON SHARE AND
NET INCOME COMPARISON
(Unaudited)


RESIDEO TECHNOLOGIES, INC.

Three Months EndedNine Months Ended
(in millions, except per share data)
September 28, 2024September 30, 2023September 28, 2024September 30, 2023
GAAP Net income$20 $21 $93 $128 
Less: preferred stock dividends8 — 10 — 
Less: undistributed income allocated to preferred stockholders1 — 4 — 
GAAP Net income available to common stockholders11 21 79 128 
Restructuring, impairment and extinguishment costs, net29 38 47 42 
Intangible asset amortization29 9 51 28 
Stock-based compensation expense15 11 44 36 
Reimbursement Agreement accrual increase, non-cash component (1)
10 8 30 23 
Acquisition and integration costs3 1 37 1 
Other (2)
16 14 17 5 
Tax effect of applicable non-GAAP adjustments (3)
(26)(21)(56)(34)
Non-GAAP Adjusted net income available to common stockholders$87 $81 $249 $229 
 Three Months EndedNine Months Ended
September 28, 2024 September 30, 2023September 28, 2024September 30, 2023
GAAP Net income per diluted common share$0.07 $0.14 $0.53 $0.86 
Restructuring, impairment and extinguishment costs, net0.19 0.26 0.32 0.28 
Intangible asset amortization0.19 0.06 0.34 0.19 
Stock-based compensation expense0.10 0.07 0.30 0.24 
Reimbursement Agreement accrual increase, non-cash component (1)
0.07 0.05 0.20 0.15 
Acquisition and integration costs0.02 0.01 0.25 0.01 
Other (2)
0.11 0.10 0.11 0.03 
Tax effect of applicable non-GAAP adjustments (3)
(0.17)(0.14)(0.38)(0.22)
Non-GAAP Adjusted net income per diluted common share$0.58 $0.55 $1.67 $1.54 
(1)Refer to the Unaudited Consolidated Statements of Operations herein.

(2)For 2023 periods, other includes Tax Matters Agreement gain, foreign exchange transaction loss (income), and pension costs. For 2024 periods, other includes loss on sale of assets, foreign exchange transaction loss (income), gain on sale of investments, litigation settlements, and an inventory step-up related to the Snap One acquisition.

(3)We calculated the tax effect of non-GAAP adjustments by applying a flat statutory tax rate of 25% for the three months ended September 28, 2024 and September 30, 2023.


NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS
ADJUSTED EBITDA AND NET INCOME COMPARISON
(Unaudited)


RESIDEO TECHNOLOGIES, INC.

 Three Months Ended Nine Months Ended
(in millions)September 28, 2024September 30, 2023September 28, 2024September 30, 2023
Net revenue$1,828 $1,554 $4,903 $4,705 
GAAP Net income$20 $21 $93 $128 
GAAP Net income as a % of net revenue1.1 %1.4 %1.9 %2.7 %
Provision for income taxes24 16 83 84 
GAAP Income before taxes44 37 176 212 
Depreciation and amortization46 22 98 71 
Restructuring, impairment and extinguishment costs, net29 38 47 42 
Interest expense, net27 16 55 50 
Stock-based compensation expense15 11 44 36 
Reimbursement Agreement accrual increase, non-cash component (1)
10 8 30 23 
Acquisition and integration costs3 1 37 1 
Other (2)
16 14 17 5 
Non-GAAP Adjusted EBITDA$190 $147 $504 $440 
Non-GAAP Adjusted EBITDA as a % of net revenue10.4 %9.5 %10.3 %9.4 %

(1)Refer to the Unaudited Consolidated Statements of Operations herein.

(2)For 2023 periods, other includes Tax Matters Agreement gain, foreign exchange transaction loss (income), and pension costs. For 2024 periods, other includes loss on sale of assets, foreign exchange transaction loss (income), gain on sale of investments, litigation settlements, and an inventory step-up adjustment related to the Snap One acquisition.




NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS
(Unaudited)


PRODUCTS AND SOLUTIONS SEGMENT

 Three Months Ended Nine Months Ended
(in millions)September 28, 2024September 30, 2023September 28, 2024September 30, 2023
Net revenue$645 $654 $1,895 $1,989 
GAAP Income from operations$128 $94 $370 $314 
GAAP Income from operations as a % of net revenue19.8 %14.4 %19.5 %15.8 %
Restructuring and impairment expense8 25 13 30 
Stock-based compensation expense5 4 15 13 
Other (1)
— 1 4 1 
Non-GAAP Adjusted Income from Operations$141 $124 $402 $358 
Depreciation and amortization16 16 51 51 
Non-GAAP Adjusted EBITDA$157 $140 $453 $409 
Non-GAAP Adjusted EBITDA as a % of net revenue24.3 %21.4 %23.9 %20.6 %

(1) Other includes litigation settlements and acquisition costs.


ADI GLOBAL DISTRIBUTION SEGMENT

 Three Months Ended Nine Months Ended
(in millions)September 28, 2024September 30, 2023September 28, 2024September 30, 2023
Net revenue$1,183 $900 $3,008 $2,716 
GAAP Income from operations$36 $52 $147 $187 
GAAP Income from operations as a % of net revenue3.0 %5.8 %4.9 %6.9 %
Restructuring and impairment expense17 10 19 17 
Stock-based compensation expense4 2 9 5 
Acquisition and integration costs2 — 6 — 
Other (1)
5 — 5 — 
Non-GAAP Adjusted Income from Operations$64 $64 $186 $209 
Depreciation and amortization28 5 41 13 
Non-GAAP Adjusted EBITDA$92 $69 $227 $222 
Non-GAAP Adjusted EBITDA as a % of net revenue7.8 %7.7 %7.5 %8.2 %

(1) Other includes inventory adjustment related to the Snap One acquisition.