Clarus Reports Third Quarter 2026 Results

(MENAFN- GlobeNewsWire - Nasdaq) Simplification Strategy Drives Improved Profitability

Grew Quarterly Sales at Outdoor by 12.4%

Raises Full Year 2026 Sales and Adjusted EBITDA Outlook

Jefferies LLC Continues to Assist with Strategic Review

SALT LAKE CITY, Nov. 05, 2026 (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, 2026.

Third Quarter 2026 Financial Summary vs. Same Year ‐ Ago Quarter

• Sales of $71.2 million compared to $69.3 million.
• The Company received refunds of approximately $0.6 million related to previously paid International Emergency Economic Powers Act (“IEEPA”) tariffs, which were recorded as an offset to cost of goods sold.
• Gross margin was 41.0% compared to 35.1%. Third quarter 2026 gross margin includes a benefit of approximately 80 basis points from the recovery of IEEPA tariffs.
• Net income of $3.3 million with a net income margin of 4.6%, or $0.09 per diluted share, compared to net loss of $1.6 million with a net loss margin of (2.3)%, or $(0.04) per diluted share.
• Adjusted net income of $5.7 million, or $0.15 per diluted share, compared to adjusted net income of $0.4 million, or $0.01 per diluted share.
• Adjusted EBITDA of $6.8 million with an adjusted EBITDA margin of 9.6%, compared to Adjusted EBITDA of $1.8 million with an adjusted EBITDA margin of 2.6%.

Management Commentary
“We delivered strong third quarter results, reflecting the tangible progress we continue to make against our strategic priorities,” said Warren Kanders, Clarus' Executive Chairman.“Our efforts to simplify the business, sharpen our product focus and improve operating efficiency are translating into stronger financial performance including gross margins north of 40% at both segments, driving significant net income and adjusted EBITDA growth year-over-year. This improvement in underlying profitability, which also reflects the recovery of previously paid IEEPA tariffs, underscores the benefits of our reduced cost structure and prioritization of our highest-volume and highest-margin products. Supported by continued positive momentum across our Outdoor and Adventure segments, we are pleased to raise our full-year guidance, reflecting our confidence in business fundamentals and constructive outlook for the remainder of 2026.”

Third Quarter 2026 Financial Results
On a consolidated basis, sales in the third quarter were $71.2 million compared to $69.3 million in the same year‐ago quarter, up 2.7%. Sales in the Outdoor segment increased 12.4% to $54.7 million, compared to $48.7 million in the year-ago quarter. Sales in the Adventure segment decreased 20.2% to $16.5 million, compared to $20.7 million in the year-ago quarter.

Sales in the Outdoor segment increased due to increases in global wholesale, independent global distributor, and global direct-to-consumer revenues. Sales in the Adventure segment decreased due to an unfavorable wholesale market in Australia for Rhino-Rack and MAXTRAX, partially offset by favorable FX.

Gross margin in the third quarter was 41.0% compared to 35.1% in the year‐ago quarter. The gross margin increase was primarily attributable to higher volumes and a favorable product mix at the Outdoor segment and receiving $0.6 million of IEEPA tariff refunds which was partially offset by lower volume at the Adventure segment.

Selling, general and administrative expenses in the third quarter were $25.3 million compared to $26.2 million in the same year‐ago quarter. Third quarter 2026 expenses reflect decreases at the Adventure segment as a result of lower marketing, depreciation, amortization, and employee-related costs. Additionally, Corporate costs decreased due to lower outside service and employee-related costs. These decreases were partially offset by increases at the Outdoor segment due to higher sales expenses, partially offset by lower amortization costs.

Net income in the third quarter of 2026 was $3.3 million with a net income margin of 4.6%, or $0.09 per diluted share, compared to net loss of $(1.6) million with a net loss margin of (2.3)%, or $(0.04) per diluted share, in the year-ago quarter.

Adjusted net income in the third quarter of 2026 was $5.7 million, or $0.15 per diluted share, compared to adjusted net income of $0.4 million, or $0.01 per diluted share, in the year-ago quarter. Adjusted net income excludes amortization of intangibles, disposal of internally developed software, restructuring charges, transaction costs, contingent consideration benefit, inventory fair value of purchase accounting, and stock-based compensation.

Adjusted EBITDA in the third quarter of 2026 was $6.8 million, or an adjusted EBITDA margin of 9.6%, compared to adjusted EBITDA of $1.8 million, or an adjusted EBITDA margin of 2.6%, in the same year‐ago quarter. By segment adjusted EBITDA in the third quarter of 2026 was $8.0 million at Outdoor and $0.8 million at Adventure, compared to adjusted EBITDA of $4.4 million at Outdoor and $0.3 million at Adventure, in the same year-ago quarter.

Net cash used in operating activities for the three months ended September 30, 2026, was $6.2 million compared to net cash used in operating activities of $5.7 million in the prior year quarter, primarily due to significantly increased accounts receivable at the Outdoor segment from strong sales in the month of September 2026. Capital expenditures in the third quarter of 2026 were $1.2 million compared to $1.2 million in the prior year quarter. Free cash flow for the third quarter of 2026 was an outflow of $7.4 million compared to an outflow of $6.9 million in the prior year quarter.

Liquidity at September 30, 2026 vs. December 31, 2025

• Cash and cash equivalents totaled $20.8 million compared to $36.7 million.
• The balance sheet was debt free at the end of both periods.

Strategic Review
The Company previously announced that its Board of Directors initiated a comprehensive review of strategic alternatives to enhance shareholder value. This review continues and includes a range of potential strategic alternatives, including, among other things, the sale of all or part of the business or other strategic or financial transactions involving the Company. The review has no deadline or definitive timetable and there can be no assurance that the review will result in any transaction or other strategic outcome. The Company does not intend to disclose further developments regarding the review unless and until it determines that further disclosure is appropriate or required. Clarus has retained Jefferies LLC as its financial advisor.

2026 Outlook
The Company now expects fiscal year 2026 sales to range between $251 million and $255 million and adjusted EBITDA to range between approximately $15 million and $17 million, or an adjusted EBITDA margin of 6.3% at the mid-point of the revenue and adjusted EBITDA ranges, compared to its prior outlook of sales of $245 million to $255 million and adjusted EBITDA of approximately $12 million to $13 million. Capital expenditures are expected to remain between $6 million and $7 million, consistent with the Company's prior outlook, and free cash flow is now expected to be break even for the full year 2026, compared to the Company's prior outlook of $6 million. For the fourth quarter of 2026, sales are expected to range between $62 million and $66 million, and adjusted EBITDA is expected to be approximately $3 million.

Clarus has not provided net income or net cash provided by operating activities guidance because it cannot forecast, without unreasonable effort, certain expenses, gains, changes in working capital and other items affecting those measures. Accordingly, the Company does not provide reconciliations of adjusted EBITDA, adjusted EBITDA margin or free cash flow guidance to their most directly comparable GAAP measures for fiscal year 2026.

Conference Call
The Company will hold a conference call today at 5:00 p.m. Eastern time to discuss its third quarter 2026 results.

Date: Thursday, November 5, 2026
Time: 5:00 pm ET
Registration Link:

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 on the Company's website at .

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®, RockyMounts®, and Onwrd® 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 net income (loss) 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 net income (loss) and related earnings (loss) per diluted share, (iii) EBITDA, EBITDA margin, adjusted EBITDA and adjusted EBITDA margin, and (iv) free cash flow, provides 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, adjusted EBITDA margin and/or free cash flow for the fiscal year 2026 to net income for the fiscal year 2026, 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, adjusted EBITDA margin and/or free cash flow. 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, risks and uncertainties related to the Company's review of strategic alternatives, including the timing and outcome of the review, whether the review results in any transaction or other strategic outcome, whether and when the Company provides further updates, and the potential impact of the review on the Company's business and operations, as well as 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
...

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

CLARUS CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands, except per share amounts)
		September 30, 2026		December 31, 2025
Assets
Current assets
Cash		$	20,792			$	36,691
Accounts receivable, less allowance for credit losses of $1,335 and $1,121			59,525				44,839
Inventories			94,074				83,028
Prepaid and other current assets			7,463				5,457
Income tax receivable			574				1,407
Total current assets			182,428				171,422
Property and equipment, net			19,761				18,255
Other intangible assets, net			20,243				23,761
Indefinite-lived intangible assets			19,600				19,600
Deferred income taxes			55				55
Other long-term assets			21,355				15,935
Total assets		$	263,442			$	249,028
Liabilities and Stockholders' Equity
Current liabilities
Accounts payable		$	20,288			$	15,907
Accrued liabilities			23,609				24,403
Income tax payable			792				179
Total current liabilities			44,689				40,489
Deferred income taxes			1,324				1,418
Other long-term liabilities			16,312				10,728
Total liabilities			62,325				52,635
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; 43,104 and 43,054 issued and 38,288 and 38,402 outstanding, respectively			4				4
Additional paid in capital			704,947				703,487
Accumulated deficit			(455,451	)			(457,253	)
Treasury stock, at cost			(33,635	)			(33,156	)
Accumulated other comprehensive loss			(14,748	)			(16,689	)
Total stockholders' equity			201,117				196,393
Total liabilities and stockholders' equity		$	263,442			$	249,028

CLARUS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(Unaudited)
(In thousands, except per share amounts)
		Three Months Ended
		September 30, 2026		September 30, 2025
Sales
Domestic sales		$	30,520		$	28,261
International sales			40,698			41,086
Total sales			71,218			69,347
Cost of goods sold			42,028			44,981
Gross profit			29,190			24,366
Operating expenses
Selling, general and administrative			25,273			26,155
Restructuring charges			196			155
Transaction costs			323			436
Contingent consideration benefit			-			(355	)
Legal and regulatory matter costs			63			1,001
Total operating expenses			25,855			27,392
Operating income (loss)			3,335			(3,026	)
Other income (expense)
Interest income, net			86			108
Other, net			265			(943	)
Total other income (expense), net			351			(835	)
Income (loss) before income tax			3,686			(3,861	)
Income tax expense (benefit)			424			(2,244	)
Net income (loss)		$	3,262		$	(1,617	)
Net income (loss) per share:
Basic		$	0.09		$	(0.04	)
Diluted			0.09			(0.04	)
Weighted average shares outstanding:
Basic			38,288			38,402
Diluted			38,295			38,402

CLARUS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS)
(Unaudited)
(In thousands, except per share amounts)
		Nine Months Ended
		September 30, 2026		September 30, 2025
Sales
Domestic sales		$	79,922			$	77,794
International sales			109,390				107,233
Total sales			189,312				185,027
Cost of goods sold			109,887				120,187
Gross profit			79,425				64,840
Operating expenses
Selling, general and administrative			76,153				79,681
Restructuring charges			1,189				489
Transaction costs			367				686
Contingent consideration benefit			(254	)			(355	)
Legal and regulatory matter costs			143				3,463
Impairment of indefinite-lived intangible assets			-				1,565
Total operating expenses			77,598				85,529
Operating income (loss)			1,827				(20,689	)
Other income
Interest income, net			258				518
Other, net			3,265				999
Total other income, net			3,523				1,517
Income (loss) before income tax			5,350				(19,172	)
Income tax expense (benefit)			669				(3,877	)
Net income (loss)		$	4,681			$	(15,295	)
Net income (loss) per share:
Basic		$	0.12			$	(0.40	)
Diluted			0.12				(0.40	)
Weighted average shares outstanding:
Basic			38,355				38,390
Diluted			38,358				38,390

CLARUS CORPORATION
RECONCILIATION FROM GROSS PROFIT TO ADJUSTED GROSS PROFIT
AND ADJUSTED GROSS MARGIN
THREE MONTHS ENDED
		September 30, 2026				September 30, 2025
Sales		$	71,218			Sales		$	69,347
Gross profit as reported		$	29,190			Gross profit as reported		$	24,366
Plus impact of inventory fair value adjustment			108			Plus impact of inventory fair value adjustment			-
Adjusted gross profit		$	29,298			Adjusted gross profit		$	24,366
Gross margin as reported			41.0	%		Gross margin as reported			35.1	%
Adjusted gross margin			41.1	%		Adjusted gross margin			35.1	%
NINE MONTHS ENDED
		September 30, 2026				September 30, 2025
Sales		$	189,312			Sales		$	185,027
Gross profit as reported		$	79,425			Gross profit as reported		$	64,840
Plus impact of inventory fair value adjustment			108			Plus impact of inventory fair value adjustment			120
Adjusted gross profit		$	79,533			Adjusted gross profit		$	64,960
Gross margin as reported			42.0	%		Gross margin as reported			35.0	%
Adjusted gross margin			42.0	%		Adjusted gross margin			35.1	%

CLARUS CORPORATION
RECONCILIATION FROM NET INCOME (LOSS) TO ADJUSTED NET INCOME AND RELATED EARNINGS PER DILUTED SHARE
(In thousands, except per share amounts)
		Three Months Ended September 30, 2026
		Total		Gross		Operating		Income tax		Tax		Net		Diluted
		sales		profit		expenses		expense		rate		income		EPS (1)
As reported		$	71,218		$	29,190		$	25,855			$	424			(11.5	)%		$	3,262			$	0.09
Amortization of intangibles			-			-			(1,740	)			-						1,740
Restructuring charges			-			-			(196	)			-						196
Transaction costs			-			-			(323	)			-						323
Inventory fair value of purchase accounting			-			108			-				-						108
Stock-based compensation			-			-			(38	)			-						38
As adjusted		$	71,218		$	29,298		$	23,558			$	424			7.0	%		$	5,667			$	0.15
(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 income per share and adjusted net income per share are both calculated based on 38,295 diluted weighted average shares of common stock.
		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
Stock-based compensation			-			-			(1,545	)			(106	)					1,651
As adjusted		$	69,347		$	24,366		$	23,462			$	(369	)		(534.8	)%		$	438			$	0.01
(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.

CLARUS CORPORATION
RECONCILIATION FROM NET INCOME (LOSS) TO ADJUSTED NET INCOME (LOSS) AND RELATED EARNINGS PER DILUTED SHARE
(In thousands, except per share amounts)
		Nine Months Ended September 30, 2026
		Total		Gross		Operating		Income tax		Tax		Net		Diluted
		sales		profit		expenses		expense		rate		income		EPS (1)
As reported		$	189,312		$	79,425		$	77,598			$	669			(12.5	)%		$	4,681			$	0.12
Amortization of intangibles			-			-			(5,583	)			23						5,560
Restructuring charges			-			-			(1,189	)			-						1,189
Transaction costs			-			-			(367	)			-						367
Contingent consideration benefit			-			-			254				-						(254	)
Inventory fair value of purchase accounting			-			108			-				-						108
Stock-based compensation			-			-			(1,460	)			-						1,460
As adjusted		$	189,312		$	79,533		$	69,253			$	692			5.0	%		$	13,111			$	0.34
(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 income per share and adjusted net income per share are both calculated based on 38,358 diluted weighted average shares of common stock.
		Nine Months Ended September 30, 2025
		Total		Gross		Operating		Income tax		Tax		Net		Diluted
		sales		profit		expenses		benefit		rate		loss		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
Stock-based compensation			-			-			(4,568	)			(1	)					4,569
As adjusted		$	185,027		$	64,960		$	71,625			$	(1,253	)		24.3	%		$	(3,895	)		$	(0.10	)
(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 38,390 basic and diluted weighted average shares of common stock.

CLARUS CORPORATION
RECONCILIATION FROM CONSOLIDATED NET INCOME (LOSS) AND NET INCOME (LOSS) MARGIN TO EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION, AND AMORTIZATION (EBITDA), EBITDA MARGIN, ADJUSTED EBITDA, AND ADJUSTED EBITDA MARGIN
(In thousands)
		Three Months Ended September 30, 2026			Three Months Ended September 30, 2025
		Outdoor Segment		Adventure Segment		Corporate Costs		Total (1)			Outdoor Segment		Adventure Segment		Corporate Costs		Total (1)
Net income (loss)											$	3,262													$	(1,617	)
Income tax expense (benefit)												424														(2,244	)
Other, net												(265	)													943
Interest income, net												(86	)													(108	)
Operating income (loss)		$	7,142		$	(1,393	)		$	(2,414	)		$	3,335				$	3,221		$	(1,721	)		$	(4,526	)		$	(3,026	)
Depreciation			611			405				63				1,079					550			344				-				894
Amortization of intangibles			28			1,712				-				1,740					222			1,927				-				2,149
EBITDA		$	7,781		$	724			$	(2,351	)		$	6,154				$	3,993		$	550			$	(4,526	)		$	17
Restructuring charges			185			11				-				196					1			154				-				155
Transaction costs			-			-				323				323					414			-				22				436
Contingent consideration benefit			-			-				-				-					-			(355	)			-				(355	)
Stock-based compensation			-			-				38				38					-			-				1,545				1,545
Inventory fair value of purchase accounting			-			108				-				108					-			-				-				-
Adjusted EBITDA (2)		$	7,966		$	843			$	(1,990	)		$	6,819				$	4,408		$	349			$	(2,959	)		$	1,798
Sales		$	54,730		$	16,488			$	-			$	71,218				$	48,688		$	20,659			$	-			$	69,347
Net income (loss) margin												4.6	%													(2.3	)%
EBITDA margin			14.2	%		4.4	%						8.6	%				8.2	%		2.7	%						0.0	%
Adjusted EBITDA margin			14.6	%		5.1	%						9.6	%				9.1	%		1.7	%						2.6	%
(1) The Company reconciles consolidated Net income (loss) to EBITDA and Adjusted EBITDA as it has historically not allocated Income tax expense (benefit), Other, net, and Interest income, net to the segments or to Corporate.
(2) Beginning in the first quarter of 2026, the Company will no longer add back Legal costs and regulatory matter expenses or Other inventory reserves to Adjusted EBITDA. During the three months ended September 30, 2025, the Company included an adjustment related to Legal costs and regulatory matter expenses of $1,001 ($322 recorded at the Outdoor segment and $679 recorded in Corporate costs). The three months ended September 30, 2025 reconciliation has been restated to conform to the 2026 presentation.

CLARUS CORPORATION
RECONCILIATION FROM CONSOLIDATED NET INCOME (LOSS) AND NET INCOME (LOSS) MARGIN TO EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION, AND AMORTIZATION (EBITDA), EBITDA MARGIN, ADJUSTED EBITDA, AND ADJUSTED EBITDA MARGIN
(In thousands)
		Nine Months Ended September 30, 2026			Nine Months Ended September 30, 2025
		Outdoor Segment		Adventure Segment		Corporate Costs		Total (1)			Outdoor Segment		Adventure Segment		Corporate Costs		Total (1)
Net income (loss)											$	4,681													$	(15,295	)
Income tax expense (benefit)												669														(3,877	)
Other, net												(3,265	)													(999	)
Interest income, net												(258	)													(518	)
Operating income (loss)		$	15,101		$	(4,563	)		$	(8,711	)		$	1,827				$	(899	)		$	(6,978	)		$	(12,812	)		$	(20,689	)
Depreciation			1,862			1,016				188				3,066					1,590				1,064				-				2,654
Amortization of intangibles			412			5,171				-				5,583					750				5,836				-				6,586
EBITDA		$	17,375		$	1,624			$	(8,523	)		$	10,476				$	1,441			$	(78	)		$	(12,812	)		$	(11,449	)
Restructuring charges			1,070			119				-				1,189					132				357				-				489
Transaction costs			-			-				367				367					570				40				76				686
Contingent consideration benefit			-			(254	)			-				(254	)				-				(355	)			-				(355	)
Impairment of indefinite-lived intangible assets			-			-				-				-					1,565				-				-				1,565
Disposal of internally developed software			-			-				-				-					-				365				-				365
Stock-based compensation			-			-				1,460				1,460					-				-				4,568				4,568
Inventory fair value of purchase accounting			-			108				-				108					-				120				-				120
Adjusted EBITDA (2)		$	18,445		$	1,597			$	(6,696	)		$	13,346				$	3,708			$	449			$	(8,168	)		$	(4,011	)
Sales		$	139,378		$	49,934			$	-			$	189,312				$	129,672			$	55,355			$	-			$	185,027
Net income (loss) margin												2.5	%													(8.3	)%
EBITDA margin			12.5	%		3.3	%						5.5	%				1.1	%			(0.1	)%						(6.2	)%
Adjusted EBITDA margin			13.2	%		3.2	%						7.0	%				2.9	%			0.8	%						(2.2	)%
(1) The Company reconciles consolidated Net income (loss) to EBITDA and Adjusted EBITDA as it has historically not allocated Income tax expense (benefit), Other, net, and Interest income, net to the segments or to Corporate.
(2) Beginning in the first quarter of 2026, the Company will no longer add back Legal costs and regulatory matter expenses or Other inventory reserves to Adjusted EBITDA. During the nine months ended September 30, 2025, the Company included an adjustment related to Legal costs and regulatory matter expenses of $3,463 ($2,050 recorded at the Outdoor segment and $1,413 recorded in Corporate costs) and Other inventory reserves of $490 at the Outdoor segment. The nine months ended September 30, 2025 reconciliation has been restated to conform to the 2026 presentation.

MENAFN05112026004107003653ID1111923008