Clarus Reports Third Quarter 2025 Results
Clarus (NASDAQ: CLAR) reported Q3 2025 results for the quarter ended September 30, 2025: sales $69.3M versus $67.1M year‑ago, gross margin 35.1%, net loss $1.6M (EPS $(0.04)), adjusted net income $1.8M (EPS $0.05), and adjusted EBITDA $2.8M (4.0% margin).
Segment highlights: Adventure sales +16% to $20.7M and Outdoor apparel (Black Diamond) sales +29%; North America wholesale at Outdoor rose $3.1M (16%). Liquidity declined with cash of $29.5M at Sept 30, 2025 versus $45.4M at Dec 31, 2024. Management cited tariff impacts, PIEPS sale in July 2025, RockyMounts contribution, and ongoing cost actions.
Clarus (NASDAQ: CLAR) ha riportato i risultati del Q3 2025 per il trimestre terminato il 30 settembre 2025: vendite 69,3 milioni di dollari contro 67,1 milioni di dollari l'anno precedente, margine lordo 35,1%, perdita netta 1,6 milioni (EPS -0,04), utile netto rettificato 1,8 milioni (EPS 0,05), e EBITDA rettificato 2,8 milioni (margine 4,0%).
Segmenti: Vendite Adventure +16% a 20,7 milioni e vendite Outdoor apparel (Black Diamond) +29%; wholesale Nord America presso Outdoor è aumentato di 3,1 milioni (16%). La liquidità è diminuita con cassa di 29,5 milioni al 30 settembre 2025 rispetto a 45,4 milioni al 31 dicembre 2024. La direzione ha citato impatti tariffari, vendita PIEPS a luglio 2025, contributo RockyMounts e azioni in corso sui costi.
Clarus (NASDAQ: CLAR) informó resultados del tercer trimestre de 2025 para el trimestre terminado el 30 de septiembre de 2025: ventas 69,3 millones de dólares frente a 67,1 millones del año anterior, margen bruto 35,1%, pérdida neta 1,6 millones (EPS -0,04), ingreso neto ajustado 1,8 millones (EPS 0,05), y EBITDA ajustado 2,8 millones (margen 4,0%).
Segmentos: Adventure ventas +16% a 20,7 millones y ventas de Outdoor apparel (Black Diamond) +29%; Wholesale en Norteamérica para Outdoor subió 3,1 millones (16%). La liquidez disminuyó con efectivo de 29,5 millones al 30 de septiembre de 2025 frente a 45,4 millones al 31 de diciembre de 2024. La dirección citó impactos arancelarios, venta PIEPS en julio de 2025, contribución de RockyMounts y medidas de reducción de costos en curso.
Clarus (NASDAQ: CLAR)는 2025년 9월 30일 종료된 분기에 대한 2025년 3분기 실적을 발표했습니다: 매출 6,930만 달러 대 지난해의 6,710만 달러, 총이익률 35.1%, 순손실 160만 달러 (주당순이익 -0.04), 조정 순이익 180만 달러 (주당 0.05), 조정 EBITDA 280만 달러 (마진 4.0%).
세그먼트 하이라이트: Adventure 매출 +16%에 2,070만 달러, Outdoor 의류(Black Diamond) 매출 +29%; North America Wholesale의 Outdoor 매출이 310만 달러(16%) 증가. 현금성 유동성은 9월 30일 기준 2950만 달러로 감소했고 2024년 12월 31일의 4500만 달러와 비교됩니다. 경영진은 관세 영향, 2025년 7월 PIEPS 매각, RockyMounts 기여 및 지속적인 비용 절감 조치를 언급했습니다.
Clarus (NASDAQ : CLAR) a publié les résultats du T3 2025 pour le trimestre clos le 30 septembre 2025 : ventes de 69,3 millions de dollars contre 67,1 millions l'année précédente, marge brute de 35,1%, perte nette de 1,6 million (BPA -0,04), résultat net ajusté de 1,8 million (BPA 0,05), et EBITDA ajusté de 2,8 millions (marge de 4,0%).
Points forts par segment : ventes Adventure +16% à 20,7 millions et ventes Outdoor apparel (Black Diamond) +29%; le wholesale en Amérique du Nord chez Outdoor a augmenté de 3,1 millions (16%). La liquidité a diminué avec une trésorerie de 29,5 millions au 30 septembre 2025 contre 45,4 millions au 31 décembre 2024. La direction a évoqué les effets des droits de douane, la vente PIEPS en juillet 2025, la contribution de RockyMounts et les mesures continues de réduction des coûts.
Clarus (NASDAQ: CLAR) hat die Ergebnisse für das dritte Quartal 2025 für das Quartal zum 30. September 2025 bekannt gegeben: Umsatz 69,3 Mio. USD gegenüber 67,1 Mio. USD im Vorjahr, Bruttomarge 35,1%, Netverlust 1,6 Mio. USD (EPS -0,04), bereinigter Nettogewinn 1,8 Mio. USD (EPS 0,05), und bereinigtes EBITDA 2,8 Mio. USD (Marge 4,0%).
Segment-Highlights: Adventure-Umsatz +16% auf 20,7 Mio. USD und Outdoor-Bekleidung (Black Diamond) Umsatz +29%; North America Wholesale bei Outdoor wuchs um 3,1 Mio. USD (16%). Liquidität sank mit Cash von 29,5 Mio. USD zum 30. September 2025 gegenüber 45,4 Mio. USD zum 31. Dezember 2024. Das Management verwies auf Tarifeinflüsse, PIEPS-Verkauf im Juli 2025, RockyMounts-Beitrag und fortlaufende Kostenmaßnahmen.
Clarus (NASDAQ: CLAR) أبلغت عن نتائج الربع الثالث من 2025 للربع المنتهي في 30 سبتمبر 2025: المبيعات 69.3 مليون دولار مقابل 67.1 مليون دولار في العام السابق، هامش إجمالي 35.1%, خسارة صافية 1.6 مليون دولار (EPS -0.04)، دخل صافي معدّل 1.8 مليون (EPS 0.05)، وEBITDA معدّل 2.8 مليون (هامش 4.0%).
أبرز النقاط حسب الفئة: مبيعات Adventure ارتفعت بنسبة 16% إلى 20.7 مليون و< b>مبيعات Outdoor apparel (Black Diamond) +29%; البيع بالجملة في أمريكا الشمالية لدى Outdoor ارتفع بـ 3.1 مليون دولار (16%). انخفضت السيولة النقدية إلى 29.5 مليون دولار في 30 سبتمبر 2025 من 45.4 مليون دولار في 31 ديسمبر 2024. أشارت الإدارة إلى تأثيرات الرسوم الجمركية، بيع PIEPS في يوليو 2025، مساهمة RockyMounts وخطط خفض التكاليف المستمرة.
- Adventure segment sales +16% to $20.7M
- Black Diamond apparel sales +29% year-over-year
- Adjusted EBITDA +15% to $2.8M (4.0% margin)
- North America wholesale at Outdoor up $3.1M (16%)
- Cash declined from $45.4M to $29.5M (Sept 30, 2025)
- Free cash flow outflow of $6.9M in Q3 2025
- Net loss of $1.6M in Q3 2025
- Adjusted gross margin fell from 37.8% to 35.1%
Insights
Mixed Q3: modest revenue and adjusted EBITDA growth but continued net loss and cash outflow leave impact muted.
Clarus reported higher third-quarter sales of
The results show operational improvement in profitability metrics, but risks temper the read: the company still posted a net loss of
Watch near term for quarterly cash‑flow trends and margin recovery over the next
Increased Quarterly Sales
Adventure Reported Sales up
Apparel Sales at Outdoor up
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 Year‐Ago Quarter
- Sales of
$69.3 million compared to$67.1 million . - Gross margin was
35.1% compared to35.0% ; adjusted gross margin of35.1% compared to37.8% . - 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 of4.0% compared to$2.4 million with an adjusted EBITDA margin of3.6% .
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
“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
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
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
Gross margin in the third quarter was
Selling, general and administrative expenses in the third quarter were
Net loss in the third quarter of 2025 was
Adjusted net income in the third quarter of 2025 was
Adjusted EBITDA from continuing operations in the third quarter was
Net cash used in operating activities for the three months ended September 30, 2025, was
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 | 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, | - | - | ||||||
| Common stock, | 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 | ) | $ | 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 | $ | 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 | % | |||||||||||||||||||||