
Clarus Reports First Quarter 2025 Results
CLARUS CORPORATION | |||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
(Unaudited) | |||||||
(In thousands, except per share amounts) | |||||||
March 31, 2025 | December 31, 2024 | ||||||
Assets | |||||||
Current assets | |||||||
Cash | $ | 41,315 | $ | 45,359 | |||
Accounts receivable, less allowance for | |||||||
credit losses of $1,146 and $1,271 | 42,764 | 43,678 | |||||
Inventories | 87,483 | 82,278 | |||||
Prepaid and other current assets | 5,485 | 5,555 | |||||
Income tax receivable | 1,294 | 910 | |||||
Total current assets | 178,341 | 177,780 | |||||
Property and equipment, net | 17,845 | 17,606 | |||||
Other intangible assets, net | 29,532 | 31,516 | |||||
Indefinite-lived intangible assets | 47,086 | 46,750 | |||||
Goodwill | 3,804 | 3,804 | |||||
Deferred income taxes | 36 | 36 | |||||
Other long-term assets | 16,193 | 16,602 | |||||
Total assets | $ | 292,837 | $ | 294,094 | |||
Liabilities and Stockholders' Equity | |||||||
Current liabilities | |||||||
Accounts payable | $ | 15,893 | $ | 11,873 | |||
Accrued liabilities | 22,219 | 22,276 | |||||
Current portion of long-term debt | 1,919 | 1,888 | |||||
Total current liabilities | 40,031 | 36,037 | |||||
Deferred income taxes | 11,207 | 12,210 | |||||
Other long-term liabilities | 12,309 | 12,754 | |||||
Total liabilities | 63,547 | 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 | 699,061 | 697,592 | |||||
Accumulated deficit | (413,060 | ) | (406,857 | ) | |||
Treasury stock, at cost | (33,156 | ) | (33,114 | ) | |||
Accumulated other comprehensive loss | (23,559 | ) | (24,532 | ) | |||
Total stockholders' equity | 229,290 | 233,093 | |||||
Total liabilities and stockholders' equity | $ | 292,837 | $ | 294,094 | |||
CLARUS CORPORATION | |||||||
CONDENSED CONSOLIDATED STATEMENTS OF (LOSS) INCOME | |||||||
(Unaudited) | |||||||
(In thousands, except per share amounts) | |||||||
Three Months Ended | |||||||
March 31, 2025 | March 31, 2024 | ||||||
Sales | |||||||
Domestic sales | $ | 24,809 | $ | 28,284 | |||
International sales | 35,624 | 41,027 | |||||
Total sales | 60,433 | 69,311 | |||||
Cost of goods sold | 39,639 | 44,460 | |||||
Gross profit | 20,794 | 24,851 | |||||
Operating expenses | |||||||
Selling, general and administrative | 26,616 | 28,215 | |||||
Restructuring charges | 173 | 370 | |||||
Transaction costs | 142 | 38 | |||||
Legal costs and regulatory matter expenses | 625 | 3,002 | |||||
Total operating expenses | 27,556 | 31,625 | |||||
Operating loss | (6,762 | ) | (6,774 | ) | |||
Other income (expense) | |||||||
Interest income, net | 257 | 370 | |||||
Other, net | 459 | (909 | ) | ||||
Total other income (expense), net | 716 | (539 | ) | ||||
Loss before income tax | (6,046 | ) | (7,313 | ) | |||
Income tax benefit | (802 | ) | (851 | ) | |||
Loss from continuing operations | (5,244 | ) | (6,462 | ) | |||
Discontinued operations, net of tax | - | 28,346 | |||||
Net (loss) income | $ | (5,244 | ) | $ | 21,884 | ||
Loss from continuing operations per share: | |||||||
Basic | $ | (0.14 | ) | $ | (0.17 | ) | |
Diluted | (0.14 | ) | (0.17 | ) | |||
Net (loss) income per share: | |||||||
Basic | $ | (0.14 | ) | $ | 0.57 | ||
Diluted | (0.14 | ) | 0.57 | ||||
Weighted average shares outstanding: | |||||||
Basic | 38,366 | 38,208 | |||||
Diluted | 38,366 | 38,208 | |||||
CLARUS CORPORATION | |||||||||||
RECONCILIATION FROM GROSS PROFIT TO ADJUSTED GROSS PROFIT | |||||||||||
AND ADJUSTED GROSS MARGIN | |||||||||||
THREE MONTHS ENDED | |||||||||||
March 31, 2025 | March 31, 2024 | ||||||||||
Sales | $ | 60,433 | Sales | $ | 69,311 | ||||||
Gross profit as reported | $ | 20,794 | Gross profit as reported | $ | 24,851 | ||||||
Plus impact of inventory fair value adjustment | 120 | Plus impact of inventory fair value adjustment | - | ||||||||
Plus impact of PFAS and other inventory reserves | - | Plus impact of PFAS and other inventory reserves | 729 | ||||||||
Adjusted gross profit | $ | 20,914 | Adjusted gross profit | $ | 25,580 | ||||||
Gross margin as reported | 34.4 | % | Gross margin as reported | 35.9 | % | ||||||
Adjusted gross margin | 34.6 | % | Adjusted gross margin | 36.9 | % | ||||||
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) | |||||||||||||||||||||||||
Three Months Ended March 31, 2025 | |||||||||||||||||||||||||
Total | Gross | Operating | Income tax benefit | Tax | Loss from continuing operations | Diluted | |||||||||||||||||||
sales | profit | expenses | rate | EPS (1) | |||||||||||||||||||||
As reported | $ | 60,433 | $ | 20,794 | $ | 27,556 | $ | (802 | ) | (13.3 | )% | $ | (5,244 | ) | $ | (0.14 | ) | ||||||||
Amortization of intangibles | - | - | (2,224 | ) | 295 | 1,929 | |||||||||||||||||||
Disposal of internally developed software | - | - | (365 | ) | 48 | 317 | |||||||||||||||||||
Restructuring charges | - | - | (173 | ) | 23 | 150 | |||||||||||||||||||
Transaction costs | - | - | (142 | ) | 19 | 123 | |||||||||||||||||||
Inventory fair value of purchase accounting | - | 120 | - | 16 | 104 | ||||||||||||||||||||
Legal costs and regulatory matter expenses | - | - | (625 | ) | 83 | 542 | |||||||||||||||||||
Stock-based compensation | - | - | (1,469 | ) | 48 | 1,421 | |||||||||||||||||||
As adjusted | $ | 60,433 | $ | 20,914 | $ | 22,558 | $ | (270 | ) | 29.1 | % | $ | (658 | ) | $ | (0.02 | ) | ||||||||
(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 38,366 basic and diluted weighted average shares of common stock. | |||||||||||||||||||||||||
Three Months Ended March 31, 2024 | |||||||||||||||||||||||||
Total | Gross | Operating | Income tax (benefit) expense | Tax | Loss from continuing operations | Diluted | |||||||||||||||||||
sales | profit | expenses | rate | EPS (1) | |||||||||||||||||||||
As reported | $ | 69,311 | $ | 24,851 | $ | 31,625 | $ | (851 | ) | (11.6 | )% | $ | (6,462 | ) | $ | (0.17 | ) | ||||||||
Amortization of intangibles | - | - | (2,449 | ) | 617 | 1,832 | |||||||||||||||||||
Restructuring charges | - | - | (370 | ) | 59 | 311 | |||||||||||||||||||
Transaction costs | - | - | (38 | ) | 6 | 32 | |||||||||||||||||||
PFAS and other inventory reserves | - | 729 | - | 114 | 615 | ||||||||||||||||||||
Legal costs and regulatory matter expenses | - | - | (3,002 | ) | 461 | 2,541 | |||||||||||||||||||
Stock-based compensation | - | - | (1,178 | ) | 181 | 997 | |||||||||||||||||||
As adjusted | $ | 69,311 | $ | 25,580 | $ | 24,588 | $ | 587 | 129.6 | % | $ | (134 | ) | $ | (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 and adjusted loss from continuing operations per share are both calculated based on 38,208 basic and diluted weighted average 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 March 31, 2025 | Three Months Ended March 31, 2024 | |||||||||||||||||||||||||||||||
Outdoor Segment | Adventure Segment | Corporate Costs | Total | Outdoor Segment | Adventure Segment | Corporate Costs | Total | |||||||||||||||||||||||||
Operating income (loss) | $ | 122 | $ | (3,054 | ) | $ | (3,830 | ) | $ | (6,762 | ) | $ | (1,709 | ) | $ | (770 | ) | $ | (4,295 | ) | $ | (6,774 | ) | |||||||||
Depreciation | 506 | 377 | - | 883 | 673 | 353 | - | 1,026 | ||||||||||||||||||||||||
Amortization of intangibles | 283 | 1,941 | - | 2,224 | 286 | 2,163 | - | 2,449 | ||||||||||||||||||||||||
EBITDA | 911 | (736 | ) | (3,830 | ) | (3,655 | ) | (750 | ) | 1,746 | (4,295 | ) | (3,299 | ) | ||||||||||||||||||
Restructuring charges | 173 | - | - | 173 | 224 | 146 | - | 370 | ||||||||||||||||||||||||
Transaction costs | 70 | 40 | 32 | 142 | - | - | 38 | 38 | ||||||||||||||||||||||||
Legal costs and regulatory matter expenses | 578 | - | 47 | 625 | 2,705 | - | 297 | 3,002 | ||||||||||||||||||||||||
Disposal of internally developed software | - | 365 | - | 365 | - | - | - | - | ||||||||||||||||||||||||
Stock-based compensation | - | - | 1,469 | 1,469 | - | - | 1,178 | 1,178 | ||||||||||||||||||||||||
Inventory fair value of purchase accounting | - | 120 | - | 120 | - | - | - | - | ||||||||||||||||||||||||
PFAS and other inventory reserves | - | - | - | - | 729 | - | - | 729 | ||||||||||||||||||||||||
Adjusted EBITDA | $ | 1,732 | $ | (211 | ) | $ | (2,282 | ) | $ | (761 | ) | $ | 2,908 | $ | 1,892 | $ | (2,782 | ) | $ | 2,018 | ||||||||||||
Sales | $ | 44,323 | $ | 16,110 | $ | - | $ | 60,433 | 47,022 | 22,289 | - | 69,311 | ||||||||||||||||||||
EBITDA margin | 2.1 | % | (4.6 | )% | (6.0 | )% | (1.6 | )% | 7.8 | % | (4.8 | )% | ||||||||||||||||||||
Adjusted EBITDA margin | 3.9 | % | (1.3 | )% | (1.3 | )% | 6.2 | % | 8.5 | % | 2.9 | % |


Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.
Most popular stories
Market Research

- Global Financial Crime Prevention Leader Feedzai Acquires Demyst To Break Down Data Silos And Accelerate Risk Decisions
- Edgen Launches AI Super App, Democratizing Institutional-Grade Crypto Market Intelligence
- Canelo Álvarez Joins 1Win As Global Ambassador After Historic Title Victory
- Biomatrix Launches Ipoy: Pioneering Identity-Driven Gamefi In The AI-Powered Web3 Era
- FBS Analysts Expect Market Recovery After Recent Bitcoin Decline
- Shardeum Mainnet Goes Live, Debuting Autoscaling L1 After Record Testnet Validator Participation
Comments
No comment