Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Clarus Corp
Clarus Reports Third Quarter 2025 Results
Business
Nov 6 2025
20 min read

Clarus Reports Third Quarter 2025 Results

news images

Increased Quarterly Sales 3% and Adjusted EBITDA 15%
Adventure Reported Sales up 16%
Apparel Sales at Outdoor up 29%

SALT LAKE CITY, Nov. 06, 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 third quarter ended September 30, 2025.

Third Quarter 2025 Financial Summary vs. Same YearAgo Quarter

  • Sales of $69.3 million compared to $67.1 million.

  • Gross margin was 35.1% compared to 35.0%; adjusted gross margin of 35.1% compared to 37.8%.

  • Net loss of $1.6 million, or $(0.04) per diluted share, compared to net loss of $3.2 million, or $(0.08) per diluted share.

  • Adjusted net income of $1.8 million, or $0.05 per diluted share, compared to adjusted net income of $1.9 million, or $0.05 per diluted share.

  • Adjusted EBITDA of $2.8 million with an adjusted EBITDA margin of 4.0% compared to $2.4 million with an adjusted EBITDA margin of 3.6%.

Management Commentary
“During the third quarter, we continued to navigate a challenging global consumer landscape,” said Warren Kanders, Clarus’ Executive Chairman. “Amidst the macro uncertainty, particularly with respect to evolving tariff policies and consumer behavior, our focus is on controlling what we can to position Clarus for sustainable, profitable growth as market conditions normalize. We continued to make incremental progress against our operational initiatives, reflected in Q3 revenue and adjusted EBITDA growth year-over-year. Under the new leadership team, Adventure segment sales increased 16%, supported by solid results in the core Australia market. A key highlight in the Outdoor segment has been the success of the revamped Black Diamond apparel line, which saw sales growth of 29% over the prior year period. We continued to advance our overall strategic plan during the quarter, prioritizing our best customers and most profitable products and styles in Outdoor, and simplified the organizational structure at Adventure.”

“As we look toward the future, we are focused on unlocking the intrinsic value at each of the Outdoor and Adventure segments, especially as we consider the disconnect between the sum of the parts value of our two segments and today's market valuation. After multiple quarters of disciplined execution and operational progress, Black Diamond is emerging from a period of considerable transformation as a more resilient and focused business poised to capitalize on growth opportunities ahead. At Adventure, we are taking steps to align our cost structure and strategic roadmap with market realities. We continue to believe that the business is only beginning to tap into significant growth opportunities in the Americas and in Europe, and we are committed to fitting more vehicles across the globe to drive this growth. Across both segments, we are focused on near-term actions that will enhance profitability and set the stage for long-term value creation.”

Third Quarter 2025 Financial Results
Sales in the third quarter were $69.3 million compared to $67.1 million in the same year‐ago quarter. Sales in the Outdoor segment decreased 1% to $48.7 million, compared to $49.3 million in the year-ago quarter. Sales in the Adventure segment increased 16% to $20.7 million, compared to $17.8 million in the year-ago quarter.

The decrease in Outdoor sales was due to a shift in timing for independent global distributor revenues into the second quarter, lower global direct-to-consumer revenues, and lower PIEPS revenue due to its sale in July 2025, partially offset by an increase in North America wholesale revenue. North America wholesale sales at Outdoor were up $3.1 million or 16%.

Increased sales in the Adventure segment reflected a favorable wholesale market in Australia for Rhino-Rack and increased contributions from the acquisition of RockyMounts. RockyMounts contributed $1.5 million of the growth compared to the prior year period.

Gross margin in the third quarter was 35.1% compared to 35.0% in the year‐ago quarter. The increase in gross margin was primarily due to higher volumes at the Adventure segment and a favorable product mix at the Outdoor segment. These increases were partially offset by an unfavorable product mix within the Adventure segment, tariff impacts at both segments, lower volumes at the Outdoor segment due to the sale of PIEPS, and unfavorable foreign currency impacts at the Outdoor segment.

Selling, general and administrative expenses in the third quarter were $26.2 million compared to $27.9 million in the same year‐ago quarter. The decrease was primarily due to lower employee-related expenses, lower costs from PIEPS due to its sale, as well as other expense reduction initiatives across both segments and at Corporate to manage costs.

Net loss in the third quarter of 2025 was $1.6 million, or $(0.04) per diluted share, compared to net loss of $3.2 million, or $(0.08) per diluted share in the year-ago quarter.

Adjusted net income in the third quarter of 2025 was $1.8 million, or $0.05 per diluted share, compared to adjusted net income of $1.9 million, or $0.05 per diluted share, in the year-ago quarter. Adjusted net loss excludes legal cost and regulatory matters expenses, inventory reserves, restructuring charges and transaction costs, as well as non-cash items for intangible amortization, disposal of internally developed software, contingent consideration benefits, and stock-based compensation.

Adjusted EBITDA from continuing operations in the third quarter was $2.8 million, or an adjusted EBITDA margin of 4.0%, compared to adjusted EBITDA from continuing operations of $2.4 million, or an adjusted EBITDA margin of 3.6%, in the same year‐ago quarter.

Net cash used in operating activities for the three months ended September 30, 2025, was $5.7 million compared to net cash used of $8.3 million in the prior year quarter. Capital expenditures in the third quarter of 2025 were $1.2 million compared to $1.1 million in the prior year quarter. Free cash flow for the third quarter of 2025 was an outflow of $6.9 million.

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

  • Cash and cash equivalents totaled $29.5 million compared to $45.4 million.

  • Total debt of $2.0 million compared to $1.9 million.

Conference Call
The Company will hold a conference call today at 5:00 p.m. Eastern time to discuss its third quarter 2025 results. To access the call by phone, please dial (888)-596-4144 or (646)-968-2525. When the line is picked up, dial 9696620 and press #. 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)

 

 

 

 

 

 

 

September 30, 2025

 

December 31, 2024

 

Assets

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash

$

29,508

 

 

$

45,359

 

 

Accounts receivable, less allowance for

 

 

 

 

 

 

credit losses of $1,254 and $1,271

 

51,755

 

 

 

43,678

 

 

Inventories

 

86,546

 

 

 

82,278

 

 

Prepaid and other current assets

 

5,330

 

 

 

5,555

 

 

Income tax receivable

 

1,700

 

 

 

910

 

 

Total current assets

 

174,839

 

 

 

177,780

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

18,582

 

 

 

17,606

 

 

Other intangible assets, net

 

25,577

 

 

 

31,516

 

 

Indefinite-lived intangible assets

 

45,212

 

 

 

46,750

 

 

Goodwill

 

3,804

 

 

 

3,804

 

 

Deferred income taxes

 

36

 

 

 

36

 

 

Other long-term assets

 

15,020

 

 

 

16,602

 

 

Total assets

$

283,070

 

 

$

294,094

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts payable

$

10,610

 

 

$

11,873

 

 

Accrued liabilities

 

24,883

 

 

 

22,276

 

 

Income tax payable

 

47

 

 

 

-

 

 

Current portion of long-term debt

 

1,980

 

 

 

1,888

 

 

Total current liabilities

 

37,520

 

 

 

36,037

 

 

 

 

 

 

 

 

 

Deferred income taxes

 

8,485

 

 

 

12,210

 

 

Other long-term liabilities

 

11,260

 

 

 

12,754

 

 

Total liabilities

 

57,265

 

 

 

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

 

702,160

 

 

 

697,592

 

 

Accumulated deficit

 

(425,032

)

 

 

(406,857

)

 

Treasury stock, at cost

 

(33,156

)

 

 

(33,114

)

 

Accumulated other comprehensive loss

 

(18,171

)

 

 

(24,532

)

 

Total stockholders’ equity

 

225,805

 

 

 

233,093

 

 

Total liabilities and stockholders’ equity

$

283,070

 

 

$

294,094

 

 

 

 

 

 

 

 

 


CLARUS CORPORATION

 

CONDENSED CONSOLIDATED STATEMENTS OF LOSS

 

(Unaudited)

 

(In thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

September 30, 2025

 

September 30, 2024

 

 

 

 

 

 

 

 

Sales

 

 

 

 

 

 

Domestic sales

$

28,261

 

 

$

24,365

 

 

International sales

 

41,086

 

 

 

42,750

 

 

Total sales

 

69,347

 

 

 

67,115

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

44,981

 

 

 

43,618

 

 

Gross profit

 

24,366

 

 

 

23,497

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

Selling, general and administrative

 

26,155

 

 

 

27,880

 

 

Restructuring charges

 

155

 

 

 

478

 

 

Transaction costs

 

436

 

 

 

103

 

 

Contingent consideration benefit

 

(355

)

 

 

-

 

 

Legal costs and regulatory matter expenses

 

1,001

 

 

 

394

 

 

 

 

 

 

 

 

 

Total operating expenses

 

27,392

 

 

 

28,855

 

 

 

 

 

 

 

 

 

Operating loss

 

(3,026

)

 

 

(5,358

)

 

 

 

 

 

 

 

 

Other (expense) income

 

 

 

 

 

 

Interest income, net

 

108

 

 

 

373

 

 

Other, net

 

(943

)

 

 

1,164

 

 

 

 

 

 

 

 

 

Total other (expense) income, net

 

(835

)

 

 

1,537

 

 

 

 

 

 

 

 

 

Loss before income tax

 

(3,861

)

 

 

(3,821

)

 

Income tax benefit

 

(2,244

)

 

 

(664

)

 

Net loss

$

(1,617

)

 

$

(3,157

)

 

 

 

 

 

 

 

 

Net loss per share:

 

 

 

 

 

 

Basic

$

(0.04

)

 

$

(0.08

)

 

Diluted

 

(0.04

)

 

 

(0.08

)

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

Basic

 

38,402

 

 

 

38,352

 

 

Diluted

 

38,402

 

 

 

38,352

 

 

 

 

 

 

 

 

 


CLARUS CORPORATION

 

CONDENSED CONSOLIDATED STATEMENTS OF (LOSS) INCOME

 

(Unaudited)

 

(In thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

September 30, 2025

 

September 30, 2024

 

 

 

 

 

 

 

 

Sales

 

 

 

 

 

 

Domestic sales

$

77,794

 

 

$

75,583

 

 

International sales

 

107,233

 

 

 

117,327

 

 

Total sales

 

185,027

 

 

 

192,910

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

120,187

 

 

 

124,156

 

 

Gross profit

 

64,840

 

 

 

68,754

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

Selling, general and administrative

 

79,681

 

 

 

84,176

 

 

Restructuring charges

 

489

 

 

 

1,009

 

 

Transaction costs

 

686

 

 

 

168

 

 

Contingent consideration benefit

 

(355

)

 

 

(125

)

 

Legal costs and regulatory matter expenses

 

3,463

 

 

 

3,795

 

 

Impairment of indefinite-lived intangible assets

 

1,565

 

 

 

-

 

 

 

 

 

 

 

 

 

Total operating expenses

 

85,529

 

 

 

89,023

 

 

 

 

 

 

 

 

 

Operating loss

 

(20,689

)

 

 

(20,269

)

 

 

 

 

 

 

 

 

Other income

 

 

 

 

 

 

Interest income, net

 

518

 

 

 

1,198

 

 

Other, net

 

999

 

 

 

669

 

 

 

 

 

 

 

 

 

Total other income, net

 

1,517

 

 

 

1,867

 

 

 

 

 

 

 

 

 

Loss before income tax

 

(19,172

)

 

 

(18,402

)

 

Income tax benefit

 

(3,877

)

 

 

(3,290

)

 

Loss from continuing operations

 

(15,295

)

 

 

(15,112

)

 

 

 

 

 

 

 

 

Discontinued operations, net of tax

 

-

 

 

 

28,346

 

 

 

 

 

 

 

 

 

Net (loss) income

$

(15,295

)

 

$

13,234

 

 

 

 

 

 

 

 

 

Loss from continuing operations per share:

 

 

 

 

 

 

Basic

$

(0.40

)

 

$

(0.39

)

 

Diluted

 

(0.40

)

 

 

(0.39

)

 

 

 

 

 

 

 

 

Net (loss) income per share:

 

 

 

 

 

 

Basic

$

(0.40

)

 

$

0.35

 

 

Diluted

 

(0.40

)

 

 

0.35

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

Basic

 

38,390

 

 

 

38,286

 

 

Diluted

 

38,390

 

 

 

38,286

 

 

 

 

 

 

 

 

 


CLARUS CORPORATION

 

RECONCILIATION FROM GROSS PROFIT TO ADJUSTED GROSS PROFIT

 

AND ADJUSTED GROSS MARGIN

 

 

 

 

 

 

 

 

 

 

 

THREE MONTHS ENDED

 

 

 

 

 

 

 

 

September 30, 2025

 

 

 

September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$

69,347

 

 

Sales

 

$

67,115

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit as reported

 

$

24,366

 

 

Gross profit as reported

 

$

23,497

 

 

Plus impact of other inventory reserves

 

 

-

 

 

Plus impact of PFAS and other inventory reserves

 

 

1,878

 

 

Adjusted gross profit

 

$

24,366

 

 

Adjusted gross profit

 

$

25,375

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin as reported

 

 

35.1

%

 

Gross margin as reported

 

 

35.0

%

 

 

 

 

 

 

 

 

 

 

 

Adjusted gross margin

 

 

35.1

%

 

Adjusted gross margin

 

 

37.8

%

 

 

 

 

 

 

 

 

 

 

 

NINE MONTHS ENDED

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2025

 

 

 

September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

Sales

 

$

185,027

 

 

Sales

 

$

192,910

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit as reported

 

$

64,840

 

 

Gross profit as reported

 

$

68,754

 

 

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

 

 

3,323

 

 

Adjusted gross profit

 

$

65,450

 

 

Adjusted gross profit

 

$

72,077

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin as reported

 

 

35.0

%

 

Gross margin as reported

 

 

35.6

%

 

 

 

 

 

 

 

 

 

 

 

Adjusted gross margin

 

 

35.4

%

 

Adjusted gross margin

 

 

37.4

%

 

 

 

 

 

 

 

 

 

 

 


CLARUS CORPORATION

 

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

 

 

(In thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2025

 

 

Total

 

Gross

 

Operating

 

Income tax

 

Tax

 

Net

 

Diluted

 

 

sales

 

profit

 

expenses

 

benefit

 

rate

 

(loss) income

 

EPS(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

$

69,347

 

$

24,366

 

$

27,392

 

 

$

(2,244

)

 

(58.1)%

 

 

$

(1,617

)

 

$

(0.04

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangibles

 

-

 

 

-

 

 

(2,149

)

 

 

1,751

 

 

 

 

 

 

398

 

 

 

 

 

Disposal of internally developed software

 

-

 

 

-

 

 

-

 

 

 

129

 

 

 

 

 

 

(129

)

 

 

 

 

Restructuring charges

 

-

 

 

-

 

 

(155

)

 

 

147

 

 

 

 

 

 

8

 

 

 

 

 

Transaction costs

 

-

 

 

-

 

 

(436

)

 

 

(30

)

 

 

 

 

 

466

 

 

 

 

 

Contingent consideration benefit

 

-

 

 

-

 

 

355

 

 

 

-

 

 

 

 

 

 

(355

)

 

 

 

 

Inventory fair value of purchase accounting

 

-

 

 

-

 

 

-

 

 

 

(16

)

 

 

 

 

 

16

 

 

 

 

 

Other inventory reserves

 

-

 

 

-

 

 

-

 

 

 

(57

)

 

 

 

 

 

57

 

 

 

 

 

Legal costs and regulatory matter expenses

 

-

 

 

-

 

 

(1,001

)

 

 

(287

)

 

 

 

 

 

1,288

 

 

 

 

 

Stock-based compensation

 

-

 

 

-

 

 

(1,545

)

 

 

(106

)

 

 

 

 

 

1,651

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As adjusted

$

69,347

 

$

24,366

 

$

22,461

 

 

$

(712

)

 

(66.5)%

 

 

$

1,782

 

 

$

0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 is calculated based on 38,402 basic and diluted weighted average shares of common stock. Adjusted net income per share is calculated based on 38,452 diluted shares of common stock.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2024

 

 

Total

 

Gross

 

Operating

 

Income tax

 

Tax

 

Net

 

Diluted

 

 

sales

 

profit

 

expenses

 

(benefit) expense

 

rate

 

(loss) income

 

EPS(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

$

67,115

 

$

23,497

 

$

28,855

 

 

$

(664

)

 

(17.4)%

 

 

$

(3,157

)

 

$

(0.08

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangibles

 

-

 

 

-

 

 

(2,416

)

 

 

629

 

 

 

 

 

 

1,787

 

 

 

 

 

Restructuring charges

 

-

 

 

-

 

 

(478

)

 

 

112

 

 

 

 

 

 

366

 

 

 

 

 

Transaction costs

 

-

 

 

-

 

 

(103

)

 

 

23

 

 

 

 

 

 

80

 

 

 

 

 

Contingent consideration benefit

 

-

 

 

-

 

 

-

 

 

 

12

 

 

 

 

 

 

(12

)

 

 

 

 

PFAS and other inventory reserves

 

-

 

 

1,878

 

 

-

 

 

 

427

 

 

 

 

 

 

1,451

 

 

 

 

 

Legal costs and regulatory matter expenses

 

-

 

 

-

 

 

(394

)

 

 

171

 

 

 

 

 

 

223

 

 

 

 

 

Stock-based compensation

 

-

 

 

-

 

 

(1,547

)

 

 

392

 

 

 

 

 

 

1,155

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As adjusted

$

67,115

 

$

25,375

 

$

23,917

 

 

$

1,102

 

 

36.8 %

 

 

$

1,893

 

 

$

0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 is calculated based on 38,352 basic and diluted weighted average shares of common stock. Adjusted net income per share is calculated based on 38,455 diluted shares of common stock.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


CLARUS CORPORATION

 

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

 

 

(In thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2025

 

 

Total

 

Gross

 

Operating

 

Income tax

 

Tax

 

(Loss) income from

 

Diluted

 

 

sales

 

profit

 

expenses

 

benefit

 

rate

 

continuing operations

 

EPS(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

$

185,027

 

$

64,840

 

$

85,529

 

 

$

(3,877

)

 

(20.2)%

 

 

$

(15,295

)

 

$

(0.40

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangibles

 

-

 

 

-

 

 

(6,586

)

 

 

2,263

 

 

 

 

 

 

4,323

 

 

 

 

 

Impairment of indefinite-lived intangible assets

 

-

 

 

-

 

 

(1,565

)

 

 

-

 

 

 

 

 

 

1,565

 

 

 

 

 

Disposal of internally developed software

 

-

 

 

-

 

 

(365

)

 

 

177

 

 

 

 

 

 

188

 

 

 

 

 

Restructuring charges

 

-

 

 

-

 

 

(489

)

 

 

186

 

 

 

 

 

 

303

 

 

 

 

 

Transaction costs

 

-

 

 

-

 

 

(686

)

 

 

(1

)

 

 

 

 

 

687

 

 

 

 

 

Contingent consideration benefit

 

-

 

 

-

 

 

355

 

 

 

-

 

 

 

 

 

 

(355

)

 

 

 

 

Inventory fair value of purchase accounting

 

-

 

 

120

 

 

-

 

 

 

-

 

 

 

 

 

 

120

 

 

 

 

 

Other inventory reserves

 

-

 

 

490

 

 

-

 

 

 

-

 

 

 

 

 

 

490

 

 

 

 

 

Legal costs and regulatory matter expenses

 

-

 

 

-

 

 

(3,463

)

 

 

(3

)

 

 

 

 

 

3,466

 

 

 

 

 

Stock-based compensation

 

-

 

 

-

 

 

(4,568

)

 

 

(1

)

 

 

 

 

 

4,569

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As adjusted

$

185,027

 

$

65,450

 

$

68,162

 

 

$

(1,256

)

 

105.1%

 

 

$

61

 

 

$

0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 is calculated based on 38,390 basic and diluted weighted average shares of common stock. Adjusted income from continuing operations per share is calculated based on 38,440 diluted shares of common stock.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2024

 

 

Total

 

Gross

 

Operating

 

Income tax

 

Tax

 

(Loss) income from

 

Diluted

 

 

sales

 

profit

 

expenses

 

(benefit) expense

 

rate

 

continuing operations

 

EPS(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

$

192,910

 

$

68,754

 

$

89,023

 

 

$

(3,290

)

 

(17.9)%

 

 

$

(15,112

)

 

$

(0.39

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangibles

 

-

 

 

-

 

 

(7,316

)

 

 

1,511

 

 

 

 

 

 

5,805

 

 

 

 

 

Restructuring charges

 

-

 

 

-

 

 

(1,009

)

 

 

208

 

 

 

 

 

 

801

 

 

 

 

 

Transaction costs

 

-

 

 

-

 

 

(168

)

 

 

35

 

 

 

 

 

 

133

 

 

 

 

 

Contingent consideration benefit

 

-

 

 

-

 

 

125

 

 

 

(26

)

 

 

 

 

 

(99

)

 

 

 

 

PFAS inventory reserve

 

-

 

 

3,323

 

 

-

 

 

 

687

 

 

 

 

 

 

2,636

 

 

 

 

 

Legal costs and regulatory matter expenses

 

-

 

 

-

 

 

(3,795

)

 

 

784

 

 

 

 

 

 

3,011

 

 

 

 

 

Stock-based compensation

 

-

 

 

-

 

 

(4,253

)

 

 

879

 

 

 

 

 

 

3,374

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As adjusted

$

192,910

 

$

72,077

 

$

72,607

 

 

$

788

 

 

58.9%

 

 

$

549

 

 

$

0.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 is calculated based on 38,286 basic and diluted weighted average shares of common stock. Adjusted income from continuing operations per share is calculated based on 38,426 diluted shares of common stock.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


CLARUS CORPORATION

 

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

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2025

 

 

Three Months Ended September 30, 2024

 

 

Outdoor Segment

 

Adventure Segment

 

Corporate Costs

 

Total

 

 

Outdoor Segment

 

Adventure Segment

 

Corporate Costs

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

$

3,221

 

$

(1,721

)

 

$

(4,526

)

 

$

(3,026

)

 

 

$

1,210

 

$

(2,507

)

 

$

(4,061

)

 

$

(5,358

)

 

Depreciation

 

550

 

 

344

 

 

 

-

 

 

 

894

 

 

 

 

640

 

 

340

 

 

 

-

 

 

 

980

 

 

Amortization of intangibles

 

222

 

 

1,927

 

 

 

-

 

 

 

2,149

 

 

 

 

286

 

 

2,130

 

 

 

-

 

 

 

2,416

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

3,993

 

 

550

 

 

 

(4,526

)

 

 

17

 

 

 

 

2,136

 

 

(37

)

 

 

(4,061

)

 

 

(1,962

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charges

 

1

 

 

154

 

 

 

-

 

 

 

155

 

 

 

 

189

 

 

289

 

 

 

-

 

 

 

478

 

 

Transaction costs

 

414

 

 

-

 

 

 

22

 

 

 

436

 

 

 

 

-

 

 

-

 

 

 

103

 

 

 

103

 

 

Contingent consideration benefit

 

-

 

 

(355

)

 

 

-

 

 

 

(355

)

 

 

 

-

 

 

-

 

 

 

-

 

 

 

-

 

 

Legal costs and regulatory matter expenses

 

322

 

 

-

 

 

 

679

 

 

 

1,001

 

 

 

 

194

 

 

-

 

 

 

200

 

 

 

394

 

 

Stock-based compensation

 

-

 

 

-

 

 

 

1,545

 

 

 

1,545

 

 

 

 

-

 

 

-

 

 

 

1,547

 

 

 

1,547

 

 

PFAS and other inventory reserves

 

-

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

1,878

 

 

-

 

 

 

-

 

 

 

1,878

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

4,730

 

$

349

 

 

$

(2,280

)

 

$

2,799

 

 

 

$

4,397

 

$

252

 

 

$

(2,211

)

 

$

2,438

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

$

48,688

 

$

20,659

 

 

$

-

 

 

$

69,347

 

 

 

 

49,287

 

 

17,828

 

 

 

-

 

 

 

67,115

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA margin

 

8.2

%

2.7

%

 

 

 

 

0.0

%

 

 

4.3

%

(0.2

)%

 

 

 

 

(2.9

)%

 

Adjusted EBITDA margin

 

9.7

%

1.7

%

 

 

 

 

4.0

%

 

 

8.9

%

1.4

%

 

 

 

 

3.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


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)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2025

 

 

Nine Months Ended September 30, 2024

 

 

Outdoor Segment

 

Adventure Segment

 

Corporate Costs

 

Total

 

 

Outdoor Segment

 

Adventure Segment

 

Corporate Costs

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating loss

$

(899

)

 

$

(6,978

)

 

$

(12,812

)

 

$

(20,689

)

 

 

$

(2,896

)

 

$

(4,544

)

 

$

(12,829

)

 

$

(20,269

)

 

Depreciation

 

1,590

 

 

 

1,064

 

 

 

-

 

 

 

2,654

 

 

 

 

1,974

 

 

 

1,077

 

 

 

-

 

 

 

3,051

 

 

Amortization of intangibles

 

750

 

 

 

5,836

 

 

 

-

 

 

 

6,586

 

 

 

 

857

 

 

 

6,459

 

 

 

-

 

 

 

7,316

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

1,441

 

 

 

(78

)

 

 

(12,812

)

 

 

(11,449

)

 

 

 

(65

)

 

 

2,992

 

 

 

(12,829

)

 

 

(9,902

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charges

 

132

 

 

 

357

 

 

 

-

 

 

 

489

 

 

 

 

559

 

 

 

450

 

 

 

-

 

 

 

1,009

 

 

Transaction costs

 

570

 

 

 

40

 

 

 

76

 

 

 

686

 

 

 

 

-

 

 

 

-

 

 

 

168

 

 

 

168

 

 

Contingent consideration benefit

 

-

 

 

 

(355

)

 

 

-

 

 

 

(355

)

 

 

 

-

 

 

 

(125

)

 

 

-

 

 

 

(125

)

 

Legal costs and regulatory matter expenses

 

2,050

 

 

 

-

 

 

 

1,413

 

 

 

3,463

 

 

 

 

3,079

 

 

 

-

 

 

 

716

 

 

 

3,795

 

 

Impairment of indefinite-lived intangible assets

 

1,565

 

 

 

-

 

 

 

-

 

 

 

1,565

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Disposal of internally developed software

 

-

 

 

 

365

 

 

 

-

 

 

 

365

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

Stock-based compensation

 

-

 

 

 

-

 

 

 

4,568

 

 

 

4,568

 

 

 

 

-

 

 

 

-

 

 

 

4,253

 

 

 

4,253

 

 

Inventory fair value of purchase accounting

 

-

 

 

 

120

 

 

 

-

 

 

 

120

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

PFAS and other inventory reserves

 

490

 

 

 

-

 

 

 

-

 

 

 

490

 

 

 

 

3,323

 

 

 

-

 

 

 

-

 

 

 

3,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

6,248

 

 

$

449

 

 

$

(6,755

)

 

$

(58

)

 

 

$

6,896

 

 

$

3,317

 

 

$

(7,692

)

 

$

2,521

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales

$

129,672

 

 

$

55,355

 

 

$

-

 

 

$

185,027

 

 

 

 

132,496

 

 

 

60,414

 

 

 

-

 

 

 

192,910

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA margin

 

1.1

%

 

(0.1

)%

 

 

 

 

(6.2

)%

 

 

(0.0

)%

 

5.0

%

 

 

 

 

(5.1

)%

 

Adjusted EBITDA margin

 

4.8

%

 

0.8

%

 

 

 

 

(0.0

)%

 

 

5.2

%

 

5.5

%

 

 

 

 

1.3

%