Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Clarus Corp
Clarus Reports Second Quarter 2025 Results
Business
Jul 31 2025
20 min read

Clarus Reports Second Quarter 2025 Results

news images

Continued Focus on Simplifying the Business and Accelerating Long-Term Profitable Growth
Completes Sale of PIEPS Snow Safety Brand for $9.1 Million

SALT LAKE CITY, July 31, 2025 (GLOBE NEWSWIRE) -- Clarus Corporation (NASDAQ: CLAR) (“Clarus” and/or the “Company”), a global company focused on the outdoor enthusiast markets, reported financial results for the second quarter ended June 30, 2025.

Second Quarter 2025 Financial Summary vs. Same YearAgo Quarter

  • Sales of $55.2 million compared to $56.5 million.

  • Gross margin was 35.6% compared to 36.1%; adjusted gross margin of 36.5% compared to 37.4%.

  • Net loss of $8.4 million, or $(0.22) per diluted share, compared to net loss of $5.5 million, or $(0.14) per diluted share.

  • Adjusted net loss of $1.1 million, or $(0.03) per diluted share, compared to adjusted net loss of $1.2 million, or $(0.03) per diluted share.

  • Adjusted EBITDA of $(2.1) million with an adjusted EBITDA margin of (3.8)% compared to $(1.9) million with an adjusted EBITDA margin of (3.4)%.

Management Commentary
“Despite continued headwinds across the global outdoor market, we remain focused on operational execution and disciplined investment aligned with our strategic roadmap,” said Warren Kanders, Clarus’ Executive Chairman. “Following multiple quarters of progress strengthening the core, we have positioned Black Diamond for a return to growth, highlighted by a simplified product portfolio, sharper and more differentiated marketing message, key personnel hires, and a rationalized inventory position. At Adventure, where results continue to be affected by market softness and over-reliance on legacy customers, we are committed to prioritizing the highest-return initiatives, particularly those that improve our speed to market and enable us to fit more vehicles and, in turn, sell more roof racks and accessories.”

Mr. Kanders continued, “Subsequent to the end of the quarter, we were pleased to complete the divestiture of our PIEPS snow safety brand, reflective of our focus on simplifying the Black Diamond business and rationalizing our product categories. This was a highly successful outcome following a competitive process that recognized the value of the brand and its intellectual property. We continue to evaluate all possible opportunities to unlock value at each of Outdoor and Adventure, including further simplification of the businesses and further cost reductions, incremental to those which have already been taken during July. Additionally, we believe that the sum of the parts of our two segments exceeds today's market valuation, and we are committed to maximizing long-term value for our shareholders. While we anticipate a challenging consumer demand outlook through the remainder of the year and additional uncertainty from tariffs, we believe Clarus will benefit from the structural actions and improvements we’ve made across both our Outdoor and Adventure segments as demand normalizes.”

Second Quarter 2025 Financial Results
Sales in the second quarter were $55.2 million compared to $56.5 million in the same year‐ago quarter. Sales in the Outdoor segment increased 1% to $36.7 million, compared to $36.2 million in the year-ago quarter. Sales in the Adventure segment decreased 8% to $18.6 million, compared to $20.3 million in the year-ago quarter.

The increase in Outdoor sales was due to a shift in timing for IGD revenues into the second quarter, partially offset by decreases in our direct-to-consumer channels in both North America and Europe.

Lower sales in the Adventure segment reflect significantly reduced demand from global OEM customers and a challenging wholesale market in Australia for Rhino-Rack, partially offset by increased revenue from the acquisition of RockyMounts and higher promotional sales in North America.

Gross margin in the second quarter was 35.6% compared to 36.1% in the year‐ago quarter. The decrease in gross margin was primarily due to lower volumes and unfavorable product mix at the Adventure segment. Specifically, the unfavorable product mix at Adventure was due to promotional sales efforts in North America. This combined with lower wholesale volume at Rhino-Rack in Australia drove the decline in gross margin in the current quarter. These decreases were partially offset by higher volumes and a favorable product mix at the Outdoor segment.

Selling, general and administrative expenses in the second quarter were $26.9 million compared to $28.1 million in the same year‐ago quarter. The decrease was primarily due to lower employee-related expenses and marketing costs across the Company, as well as other expense reduction initiatives across both segments and at Corporate to manage costs.

Net loss in the second quarter of 2025 was $8.4 million, or $(0.22) per diluted share, compared to net loss of $5.5 million, or $(0.14) per diluted share in the year-ago quarter.

Adjusted net loss in the second quarter of 2025 was $1.1 million, or $(0.03) per diluted share, compared to adjusted net loss of $1.2 million, or $(0.03) per diluted share, in the year-ago quarter. Adjusted net loss excludes legal cost and regulatory matters expenses, inventory reserves, contingent consideration benefits, restructuring charges and transaction costs, as well as non-cash items for intangible amortization, impairment of indefinite-lived intangible assets, and stock-based compensation.

Adjusted EBITDA from continuing operations in the second quarter was $(2.1) million, or an adjusted EBITDA margin of (3.8)%, compared to adjusted EBITDA from continuing operations of $(1.9) million, or an adjusted EBITDA margin of (3.4)%, in the same year‐ago quarter.

Net cash used in operating activities for the three months ended June 30, 2025, was $(9.4) million compared to net cash generated of $0.8 million in the prior year quarter. Capital expenditures in the second quarter of 2025 were $1.9 million compared to $1.6 million in the prior year quarter. Free cash flow for the second quarter of 2025 was an outflow of $11.3 million.

Liquidity at June 30, 2025 vs. December 31, 2024

  • Cash and cash equivalents totaled $28.5 million compared to $45.4 million.

  • Total debt of $1.9 million (related to the RockyMounts acquisition) compared to $1.9 million.

Completed Sale of PIEPS
On July 11, 2025, the Company completed the previously announced sale of its PIEPS snow safety brand, including its portfolio of avalanche safety products such as avalanche transceivers and JetForce avalanche airbag systems, to a private investment firm for a total sales price of €7.8 million, or approximately $9.1 million, including cash and debt.

Conference Call
The Company will hold a conference call today at 5:00 p.m. Eastern time to discuss its second quarter 2025 results.

Date: Thursday, July 31, 2025
Time: 5:00 pm ET
Registration Link: https://register-conf.media-server.com/register/BIb5f720e357264d4fb254f3aa3f9d55cb

To access the call by phone, please register via the live call registration link above and you will be provided with dial-in instructions and details. The conference call will be broadcast live and available for replay here and on the Company’s website at www.claruscorp.com.

About Clarus Corporation
Headquartered in Salt Lake City, Utah, Clarus Corporation is a global leader in the design and development of best-in-class equipment and lifestyle products for outdoor enthusiasts. Driven by our rich history of engineering and innovation, our objective is to provide safe, simple, effective and beautiful products so that our customers can maximize their outdoor pursuits and adventures. Each of our brands has a long history of continuous product innovation for core and everyday users alike. The Company’s products are principally sold globally under the Black Diamond®, Rhino-Rack®, MAXTRAX®, TRED Outdoors®, and RockyMounts® brand names through outdoor specialty and online retailers, our own websites, distributors, and original equipment manufacturers.

Use of Non‐GAAP Measures
The Company reports its financial results in accordance with U.S. generally accepted accounting principles (“GAAP”). This press release contains the non-GAAP measures: (i) adjusted gross margin and adjusted gross profit, (ii) adjusted (loss) income from continuing operations and related earnings (loss) per diluted share, (iii) earnings before interest, taxes, other income or expense, depreciation and amortization (“EBITDA”), EBITDA margin, adjusted EBITDA, and adjusted EBITDA margin, and (iv) free cash flow (defined as net cash provided by operating activities less capital expenditures). The Company believes that the presentation of certain non-GAAP measures, i.e.: (i) adjusted gross margin and adjusted gross profit, (ii) adjusted (loss) income from continuing operations and related earnings (loss) per diluted share, (iii) EBITDA, EBITDA margin, adjusted EBITDA and adjusted EBITDA margin, and (iv) free cash flow, provide useful information for the understanding of its ongoing operations and enables investors to focus on period-over-period operating performance, and thereby enhances the user's overall understanding of the Company's current financial performance relative to past performance and provides, along with the nearest GAAP measures, a baseline for modeling future earnings expectations. Non-GAAP measures are reconciled to comparable GAAP financial measures within this press release. We do not provide a reconciliation of the non-GAAP guidance measures adjusted EBITDA and/or adjusted EBITDA margin for the fiscal year 2025 to net income for the fiscal year 2025, the most comparable GAAP financial measure, due to the inherent difficulty of forecasting certain types of expenses and gains, without unreasonable effort, which affect net income but not adjusted EBITDA and/or adjusted EBITDA margin. The Company cautions that non-GAAP measures should be considered in addition to, but not as a substitute for, the Company's reported GAAP results. Additionally, the Company notes that there can be no assurance that the above referenced non-GAAP financial measures are comparable to similarly titled financial measures used by other publicly traded companies.

Forward-Looking Statements
Please note that in this press release we may use words such as “appears,” “anticipates,” “believes,” “plans,” “expects,” “intends,” “future,” and similar expressions which constitute forward-looking statements within the meaning of the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are made based on our expectations and beliefs concerning future events impacting the Company and therefore involve a number of risks and uncertainties. We caution that forward-looking statements are not guarantees and that actual results could differ materially from those expressed or implied in the forward-looking statements. Potential risks and uncertainties that could cause the actual results of operations or financial condition of the Company to differ materially from those expressed or implied by forward-looking statements in this press release, include, but are not limited to, those risks and uncertainties more fully described from time to time in the Company's public reports filed with the Securities and Exchange Commission, including under the section titled “Risk Factors” in the Company's Annual Report on Form 10-K, and/or Quarterly Reports on Form 10-Q, as well as in the Company’s Current Reports on Form 8-K. All forward-looking statements included in this press release are based upon information available to the Company as of the date of this press release and speak only as of the date hereof. We assume no obligation to update any forward- looking statements to reflect events or circumstances after the date of this press release.

Company Contact:
Michael J. Yates
Chief Financial Officer
mike.yates@claruscorp.com

Investor Relations:
The IGB Group
Leon Berman / Matt Berkowitz
Tel 1-212-477-8438 / 1-212-227-7098
lberman@igbir.com / mberkowitz@igbir.com



CLARUS CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands, except per share amounts)

 

 

 

 

 

June 30, 2025

 

December 31, 2024

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash

$

28,474

 

 

$

45,359

 

Accounts receivable, less allowance for

 

 

 

 

 

credit losses of $1,146 and $1,271

 

37,963

 

 

 

43,678

 

Inventories

 

91,527

 

 

 

82,278

 

Prepaid and other current assets

 

6,770

 

 

 

5,555

 

Income tax receivable

 

1,863

 

 

 

910

 

Assets held for sale

 

9,330

 

 

 

-

 

Total current assets

 

175,927

 

 

 

177,780

 

 

 

 

 

 

 

Property and equipment, net

 

18,247

 

 

 

17,606

 

Other intangible assets, net

 

27,570

 

 

 

31,516

 

Indefinite-lived intangible assets

 

45,022

 

 

 

46,750

 

Goodwill

 

3,804

 

 

 

3,804

 

Deferred income taxes

 

35

 

 

 

36

 

Other long-term assets

 

15,905

 

 

 

16,602

 

Total assets

$

286,510

 

 

$

294,094

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable

$

9,068

 

 

$

11,873

 

Accrued liabilities

 

26,629

 

 

 

22,276

 

Current portion of long-term debt

 

1,949

 

 

 

1,888

 

Liabilities held for sale

 

980

 

 

 

-

 

Total current liabilities

 

38,626

 

 

 

36,037

 

 

 

 

 

 

 

Deferred income taxes

 

10,867

 

 

 

12,210

 

Other long-term liabilities

 

11,897

 

 

 

12,754

 

Total liabilities

 

61,390

 

 

 

61,001

 

 

 

 

 

 

 

Stockholders’ Equity

 

 

 

 

 

Preferred stock, $0.0001 par value per share; 5,000 shares authorized; none issued

 

-

 

 

 

-

 

Common stock, $0.0001 par value per share; 100,000 shares authorized; 43,054 and 43,004 issued and 38,402 and 38,362 outstanding, respectively

 

4

 

 

 

4

 

Additional paid in capital

 

700,616

 

 

 

697,592

 

Accumulated deficit

 

(422,455

)

 

 

(406,857

)

Treasury stock, at cost

 

(33,156

)

 

 

(33,114

)

Accumulated other comprehensive loss

 

(19,889

)

 

 

(24,532

)

Total stockholders’ equity

 

225,120

 

 

 

233,093

 

Total liabilities and stockholders’ equity

$

286,510

 

 

$

294,094

 

 

 

 

 

 

 



CLARUS CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF LOSS

(Unaudited)

(In thousands, except per share amounts)

 

 

 

 

 

 

 

Three Months Ended

 

June 30, 2025

 

June 30, 2024

 

 

 

 

 

 

Sales

 

 

 

 

 

Domestic sales

$

24,724

 

 

$

22,934

 

International sales

 

30,523

 

 

 

33,550

 

Total sales

 

55,247

 

 

 

56,484

 

 

 

 

 

 

 

Cost of goods sold

 

35,567

 

 

 

36,078

 

Gross profit

 

19,680

 

 

 

20,406

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

Selling, general and administrative

 

26,910

 

 

 

28,081

 

Restructuring charges

 

161

 

 

 

161

 

Transaction costs

 

108

 

 

 

27

 

Contingent consideration benefit

 

-

 

 

 

(125

)

Legal costs and regulatory matter expenses

 

1,837

 

 

 

399

 

Impairment of indefinite-lived intangible assets

 

1,565

 

 

 

-

 

 

 

 

 

 

 

Total operating expenses

 

30,581

 

 

 

28,543

 

 

 

 

 

 

 

Operating loss

 

(10,901

)

 

 

(8,137

)

 

 

 

 

 

 

Other income

 

 

 

 

 

Interest income, net

 

153

 

 

 

455

 

Other, net

 

1,483

 

 

 

414

 

 

 

 

 

 

 

Total other income, net

 

1,636

 

 

 

869

 

 

 

 

 

 

 

Loss before income tax

 

(9,265

)

 

 

(7,268

)

Income tax benefit

 

(831

)

 

 

(1,775

)

Net loss

$

(8,434

)

 

$

(5,493

)

 

 

 

 

 

 

Net loss per share:

 

 

 

 

 

Basic

$

(0.22

)

 

$

(0.14

)

Diluted

 

(0.22

)

 

 

(0.14

)

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

Basic

 

38,402

 

 

 

38,297

 

Diluted

 

38,402

 

 

 

38,297

 

 

 

 

 

 

 



CLARUS CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF (LOSS) INCOME

(Unaudited)

(In thousands, except per share amounts)

 

 

 

 

 

 

 

Six Months Ended

 

June 30, 2025

 

June 30, 2024

 

 

 

 

 

 

Sales

 

 

 

 

 

Domestic sales

$

49,533

 

 

$

51,218

 

International sales

 

66,147

 

 

 

74,577

 

Total sales

 

115,680

 

 

 

125,795

 

 

 

 

 

 

 

Cost of goods sold

 

75,206

 

 

 

80,538

 

Gross profit

 

40,474

 

 

 

45,257

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

Selling, general and administrative

 

53,526

 

 

 

56,296

 

Restructuring charges

 

334

 

 

 

531

 

Transaction costs

 

250

 

 

 

65

 

Contingent consideration benefit

 

-

 

 

 

(125

)

Legal costs and regulatory matter expenses

 

2,462

 

 

 

3,401

 

Impairment of indefinite-lived intangible assets

 

1,565

 

 

 

-

 

 

 

 

 

 

 

Total operating expenses

 

58,137

 

 

 

60,168

 

 

 

 

 

 

 

Operating loss

 

(17,663

)

 

 

(14,911

)

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

Interest income, net

 

410

 

 

 

825

 

Other, net

 

1,942

 

 

 

(495

)

 

 

 

 

 

 

Total other income, net

 

2,352

 

 

 

330

 

 

 

 

 

 

 

Loss before income tax

 

(15,311

)

 

 

(14,581

)

Income tax benefit

 

(1,633

)

 

 

(2,626

)

Loss from continuing operations

 

(13,678

)

 

 

(11,955

)

 

 

 

 

 

 

Discontinued operations, net of tax

 

-

 

 

 

28,346

 

 

 

 

 

 

 

Net (loss) income

$

(13,678

)

 

$

16,391

 

 

 

 

 

 

 

Loss from continuing operations per share:

 

 

 

 

 

Basic

$

(0.36

)

 

$

(0.31

)

Diluted

 

(0.36

)

 

 

(0.31

)

 

 

 

 

 

 

Net (loss) income per share:

 

 

 

 

 

Basic

$

(0.36

)

 

$

0.43

 

Diluted

 

(0.36

)

 

 

0.43

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

Basic

 

38,384

 

 

 

38,253

 

Diluted

 

38,384

 

 

 

38,253

 

 

 

 

 

 

 



CLARUS CORPORATION

RECONCILIATION FROM GROSS PROFIT TO ADJUSTED GROSS PROFIT

AND ADJUSTED GROSS MARGIN

 

 

 

 

 

 

 

 

 

THREE MONTHS ENDED

 

 

 

 

 

 

June 30, 2025

 

 

 

June 30, 2024

 

 

 

 

 

 

 

 

 

Sales

 

$

55,247

 

 

Sales

 

$

56,484

 

 

 

 

 

 

 

 

 

 

Gross profit as reported

 

$

19,680

 

 

Gross profit as reported

 

$

20,406

 

Plus impact of other inventory reserves

 

 

490

 

 

Plus impact of PFAS and other inventory reserves

 

 

716

 

Adjusted gross profit

 

$

20,170

 

 

Adjusted gross profit

 

$

21,122

 

 

 

 

 

 

 

 

 

 

Gross margin as reported

 

 

35.6

%

 

Gross margin as reported

 

 

36.1

%

 

 

 

 

 

 

 

 

 

Adjusted gross margin

 

 

36.5

%

 

Adjusted gross margin

 

 

37.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SIX MONTHS ENDED

 

 

 

 

 

 

 

 

 

 

 

June 30, 2025

 

 

 

June 30, 2024

 

 

 

 

 

 

 

 

 

Sales

 

$

115,680

 

 

Sales

 

$

125,795

 

 

 

 

 

 

 

 

 

 

Gross profit as reported

 

$

40,474

 

 

Gross profit as reported

 

$

45,257

 

Plus impact of inventory fair value adjustment

 

 

120

 

 

Plus impact of inventory fair value adjustment

 

 

-

 

Plus impact of other inventory reserves

 

 

490

 

 

Plus impact of PFAS and other inventory reserves

 

 

1,445

 

Adjusted gross profit

 

$

41,084

 

 

Adjusted gross profit

 

$

46,702

 

 

 

 

 

 

 

 

 

 

Gross margin as reported

 

 

35.0

%

 

Gross margin as reported

 

 

36.0

%

 

 

 

 

 

 

 

 

 

Adjusted gross margin

 

 

35.5

%

 

Adjusted gross margin

 

 

37.1

%

 

 

 

 

 

 

 

 

 



CLARUS CORPORATION

 

RECONCILIATION FROM NET LOSS TO ADJUSTED NET LOSS AND RELATED EARNINGS PER DILUTED SHARE

 

(In thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2025

 

 

Total
sales

 

Gross
profit

 

Operating
expenses

 

Income tax
benefit

 

Tax
rate

 

Net
loss

 

Diluted
EPS
(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

$

55,247

 

$

19,680

 

$

30,581

 

 

$

(831

)

 

(9.0

)%

 

$

(8,434

)

 

$

(0.22

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangibles

 

-

 

 

-

 

 

(2,213

)

 

 

217

 

 

 

 

 

1,996

 

 

 

 

 

Impairment of indefinite-lived intangible assets

 

-

 

 

-

 

 

(1,565

)

 

 

-

 

 

 

 

 

1,565

 

 

 

 

 

Restructuring charges

 

-

 

 

-

 

 

(161

)

 

 

16

 

 

 

 

 

145

 

 

 

 

 

Transaction costs

 

-

 

 

-

 

 

(108

)

 

 

10

 

 

 

 

 

98

 

 

 

 

 

Other inventory reserves

 

-

 

 

490

 

 

-

 

 

 

57

 

 

 

 

 

433

 

 

 

 

 

Legal costs and regulatory matter expenses

 

-

 

 

-

 

 

(1,837

)

 

 

201

 

 

 

 

 

1,636

 

 

 

 

 

Stock-based compensation

 

-

 

 

-

 

 

(1,554

)

 

 

57

 

 

 

 

 

1,497

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As adjusted

$

55,247

 

$

20,170

 

$

23,143

 

 

$

(273

)

 

20.4

%

 

$

(1,064

)

 

$

(0.03

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Potentially dilutive securities are excluded from the computation of diluted earnings (loss) per share if their effect is anti-dilutive to net loss. Reported net loss per share and adjusted net loss per share are both calculated based on 38,402 basic and diluted weighted average shares of common stock.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2024

 

 

Total
sales

 

Gross
profit

 

Operating
expenses

 

Income tax
benefit

 

Tax
rate

 

Net
loss

 

Diluted
EPS
(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

$

56,484

 

$

20,406

 

$

28,543

 

 

$

(1,775

)

 

(24.4

)%

 

$

(5,493

)

 

$

(0.14

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangibles

 

-

 

 

-

 

 

(2,451

)

 

 

265

 

 

 

 

 

2,186

 

 

 

 

 

Restructuring charges

 

-

 

 

-

 

 

(161

)

 

 

37

 

 

 

 

 

124

 

 

 

 

 

Transaction costs

 

-

 

 

-

 

 

(27

)

 

 

6

 

 

 

 

 

21

 

 

 

 

 

Contingent consideration benefit

 

-

 

 

-

 

 

125

 

 

 

(38

)

 

 

 

 

(87

)

 

 

 

 

PFAS and other inventory reserves

 

-

 

 

716

 

 

-

 

 

 

146

 

 

 

 

 

570

 

 

 

 

 

Legal costs and regulatory matter expenses

 

-

 

 

-

 

 

(399

)

 

 

152

 

 

 

 

 

247

 

 

 

 

 

Stock-based compensation

 

-

 

 

-

 

 

(1,528

)

 

 

306

 

 

 

 

 

1,222

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As adjusted

$

56,484

 

$

21,122

 

$

24,102

 

 

$

(901

)

 

42.7

%

 

$

(1,210

)

 

$

(0.03

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Potentially dilutive securities are excluded from the computation of diluted earnings (loss) per share if their effect is anti-dilutive to net loss. Reported net loss per share and adjusted net loss per share are both calculated based on 38,297 basic and diluted weighted average shares of common stock.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



CLARUS CORPORATION

 

RECONCILIATION FROM LOSS FROM CONTINUING OPERATIONS TO ADJUSTED LOSS FROM CONTINUING OPERATIONS AND RELATED EARNINGS PER DILUTED SHARE

 

(In thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2025

 

 

Total
sales

 

Gross
profit

 

Operating
expenses

 

Income tax
benefit

 

Tax
rate

 

Loss from
continuing operations

 

Diluted
EPS
(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

$

115,680

 

$

40,474

 

$

58,137

 

 

$

(1,633

)

 

(10.7

)%

 

$

(13,678

)

 

$

(0.36

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangibles

 

-

 

 

-

 

 

(4,437

)

 

 

512

 

 

 

 

 

3,925

 

 

 

 

 

Impairment of indefinite-lived intangible assets

 

-

 

 

-

 

 

(1,565

)

 

 

-

 

 

 

 

 

1,565

 

 

 

 

 

Disposal of internally developed software

 

-

 

 

-

 

 

(365

)

 

 

48

 

 

 

 

 

317

 

 

 

 

 

Restructuring charges

 

-

 

 

-

 

 

(334

)

 

 

39

 

 

 

 

 

295

 

 

 

 

 

Transaction costs

 

-

 

 

-

 

 

(250

)

 

 

29

 

 

 

 

 

221

 

 

 

 

 

Inventory fair value of purchase accounting

 

-

 

 

120

 

 

-

 

 

 

16

 

 

 

 

 

104

 

 

 

 

 

Other inventory reserves

 

-

 

 

490

 

 

-

 

 

 

57

 

 

 

 

 

433

 

 

 

 

 

Legal costs and regulatory matter expenses

 

-

 

 

-

 

 

(2,462

)

 

 

284

 

 

 

 

 

2,178

 

 

 

 

 

Stock-based compensation

 

-

 

 

-

 

 

(3,023

)

 

 

105

 

 

 

 

 

2,918

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As adjusted

$

115,680

 

$

41,084

 

$

45,701

 

 

$

(543

)

 

24.0

%

 

$

(1,722

)

 

$

(0.04

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Potentially dilutive securities are excluded from the computation of diluted earnings (loss) per share if their effect is anti-dilutive to the loss from continuing operations. Reported loss from continuing operations per share and adjusted loss from continuing operations per share are both calculated based on 38,384 basic and diluted weighted average shares of common stock.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2024

 

 

Total
sales

 

Gross
profit

 

Operating
expenses

 

Income tax
benefit

 

Tax
rate

 

Loss from
continuing operations

 

Diluted
EPS
(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

$

125,795

 

$

45,257

 

$

60,168

 

 

$

(2,626

)

 

(18.0

)%

 

$

(11,955

)

 

$

(0.31

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangibles

 

-

 

 

-

 

 

(4,900

)

 

 

882

 

 

 

 

 

4,018

 

 

 

 

 

Restructuring charges

 

-

 

 

-

 

 

(531

)

 

 

96

 

 

 

 

 

435

 

 

 

 

 

Transaction costs

 

-

 

 

-

 

 

(65

)

 

 

12

 

 

 

 

 

53

 

 

 

 

 

Contingent consideration benefit

 

-

 

 

-

 

 

125

 

 

 

(38

)

 

 

 

 

(87

)

 

 

 

 

PFAS and other inventory reserves

 

-

 

 

1,445

 

 

-

 

 

 

260

 

 

 

 

 

1,185

 

 

 

 

 

Legal costs and regulatory matter expenses

 

-

 

 

-

 

 

(3,401

)

 

 

613

 

 

 

 

 

2,788

 

 

 

 

 

Stock-based compensation

 

-

 

 

-

 

 

(2,706

)

 

 

487

 

 

 

 

 

2,219

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As adjusted

$

125,795

 

$

46,702

 

$

48,690

 

 

$

(314

)

 

18.9

%

 

$

(1,344

)

 

$

(0.04

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Potentially dilutive securities are excluded from the computation of diluted earnings (loss) per share if their effect is anti-dilutive to the loss from continuing operations. Reported loss from continuing operations per share and adjusted loss from continuing operations per share are both calculated based on 38,253 basic and diluted weighted average shares of common stock.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CLARUS CORPORATION

 

RECONCILIATION FROM OPERATING LOSS TO EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION, AND AMORTIZATION (EBITDA), EBITDA MARGIN, ADJUSTED EBITDA, AND ADJUSTED EBITDA MARGIN

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2025

 

Three Months Ended June 30, 2024

 

 

Outdoor Segment

 

Adventure Segment

 

Corporate Costs

 

Total

 

Outdoor Segment

 

Adventure Segment

 

Corporate Costs

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

$

(4,242

)

 

$

(2,203

)

 

$

(4,456

)

 

$

(10,901

)

 

$

(2,397

)

 

$

(1,267

)

 

$

(4,473

)

 

$

(8,137

)

 

Depreciation

 

534

 

 

 

343

 

 

 

-

 

 

 

877

 

 

 

661

 

 

 

384

 

 

 

-

 

 

 

1,045

 

 

Amortization of intangibles

 

245

 

 

 

1,968

 

 

 

-

 

 

 

2,213

 

 

 

285

 

 

 

2,166

 

 

 

-

 

 

 

2,451

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

(3,463

)

 

 

108

 

 

 

(4,456

)

 

 

(7,811

)

 

 

(1,451

)

 

 

1,283

 

 

 

(4,473

)

 

 

(4,641

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charges

 

(42

)

 

 

203

 

 

 

-

 

 

 

161

 

 

 

146

 

 

 

15

 

 

 

-

 

 

 

161

 

 

Transaction costs

 

86

 

 

 

-

 

 

 

22

 

 

 

108

 

 

 

-

 

 

 

-

 

 

 

27

 

 

 

27

 

 

Contingent consideration benefit

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(125

)

 

 

-

 

 

 

(125

)

 

Legal costs and regulatory matter expenses

 

1,150

 

 

 

-

 

 

 

687

 

 

 

1,837

 

 

 

180

 

 

 

-

 

 

 

219

 

 

 

399

 

 

Impairment of indefinite-lived intangible assets

 

1,565

 

 

 

-

 

 

 

-

 

 

 

1,565

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Stock-based compensation

 

-

 

 

 

-

 

 

 

1,554

 

 

 

1,554

 

 

 

-

 

 

 

-

 

 

 

1,528

 

 

 

1,528

 

 

PFAS and other inventory reserves

 

490

 

 

 

-

 

 

 

-

 

 

 

490

 

 

 

716

 

 

 

-

 

 

 

-

 

 

 

716

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

(214

)

 

$

311

 

 

$

(2,193

)

 

$

(2,096

)

 

$

(409

)

 

$

1,173

 

 

$

(2,699

)

 

$

(1,935

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

$

36,661

 

 

$

18,586

 

 

$

-

 

 

$

55,247

 

 

 

36,187

 

 

 

20,297

 

 

 

-

 

 

 

56,484

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA margin

 

(9.4

)%

 

 

0.6

%

 

 

 

 

 

(14.1

)%

 

 

(4.0

)%

 

 

6.3

%

 

 

 

 

 

(8.2

)%

 

Adjusted EBITDA margin

 

(0.6

)%

 

 

1.7

%

 

 

 

 

 

(3.8

)%

 

 

(1.1

)%

 

 

5.8

%

 

 

 

 

 

(3.4

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CLARUS CORPORATION

 

RECONCILIATION FROM OPERATING LOSS TO EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION, AND AMORTIZATION (EBITDA), EBITDA MARGIN, ADJUSTED EBITDA, AND ADJUSTED EBITDA MARGIN

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2025

 

Six Months Ended June 30, 2024

 

 

Outdoor Segment

 

Adventure Segment

 

Corporate Costs

 

Total

 

Outdoor Segment

 

Adventure Segment

 

Corporate Costs

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

$

(4,120

)

 

$

(5,257

)

 

$

(8,286

)

 

$

(17,663

)

 

$

(4,106

)

 

$

(2,037

)

 

$

(8,768

)

 

$

(14,911

)

 

Depreciation

 

1,040

 

 

 

720

 

 

 

-

 

 

 

1,760

 

 

 

1,334

 

 

 

737

 

 

 

-

 

 

 

2,071

 

 

Amortization of intangibles

 

528

 

 

 

3,909

 

 

 

-

 

 

 

4,437

 

 

 

571

 

 

 

4,329

 

 

 

-

 

 

 

4,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

(2,552

)

 

 

(628

)

 

 

(8,286

)

 

 

(11,466

)

 

 

(2,201

)

 

 

3,029

 

 

 

(8,768

)

 

 

(7,940

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charges

 

131

 

 

 

203

 

 

 

-

 

 

 

334

 

 

 

370

 

 

 

161

 

 

 

-

 

 

 

531

 

 

Transaction costs

 

156

 

 

 

40

 

 

 

54

 

 

 

250

 

 

 

-

 

 

 

-

 

 

 

65

 

 

 

65

 

 

Contingent consideration benefit

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(125

)

 

 

-

 

 

 

(125

)

 

Legal costs and regulatory matter expenses

 

1,728

 

 

 

-

 

 

 

734

 

 

 

2,462

 

 

 

2,885

 

 

 

-

 

 

 

516

 

 

 

3,401

 

 

Impairment of indefinite-lived intangible assets

 

1,565

 

 

 

-

 

 

 

-

 

 

 

1,565

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Disposal of internally developed software

 

-

 

 

 

365

 

 

 

-

 

 

 

365

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Stock-based compensation

 

-

 

 

 

-

 

 

 

3,023

 

 

 

3,023

 

 

 

-

 

 

 

-

 

 

 

2,706

 

 

 

2,706

 

 

Inventory fair value of purchase accounting

 

-

 

 

 

120

 

 

 

-

 

 

 

120

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

PFAS and other inventory reserves

 

490

 

 

 

-

 

 

 

-

 

 

 

490

 

 

 

1,445

 

 

 

-

 

 

 

-

 

 

 

1,445

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

1,518

 

 

$

100

 

 

$

(4,475

)

 

$

(2,857

)

 

$

2,499

 

 

$

3,065

 

 

$

(5,481

)

 

$

83

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

$

80,984

 

 

$

34,696

 

 

$

-

 

 

$

115,680

 

 

 

83,209

 

 

 

42,586

 

 

 

-

 

 

 

125,795

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA margin

 

(3.2

)%

 

(1.8

)%

 

 

 

 

(9.9

)%

 

 

(2.6

)%

 

7.1

%

 

 

 

 

(6.3

)%

 

Adjusted EBITDA margin

 

1.9

%

 

0.3

%

 

 

 

 

(2.5

)%

 

 

3.0

%

 

7.2

%

 

 

 

 

0.1

%