Clarus Reports Third Quarter 2022 Results

โ€“ Sales in the Third Quarter of 2022 Increased 6% Year-Over-Year to $115.7 Million (up 9% on a Constant Currency Basis) โ€“

SALT LAKE CITY, Utah, Nov. 07, 2022 (GLOBE NEWSWIRE) -- Clarus Corporation (NASDAQ: CLAR) (โ€œClarusโ€ and/or the โ€œCompanyโ€), a global company focused on the outdoor and consumer enthusiast markets, reported financial results for the third quarter ended September 30, 2022.

Third Quarter 2022 Financial Summary vs. Same Yearโ€Ago Quarter

  • Sales of $115.7 million increased 6.0%.
  • Gross margin was 34.1% compared to 36.0%.
  • Net income of $2.8 million, or $0.07 per diluted share, compared to $4.5 million, or $0.13 per diluted share.
  • Adjusted net income before nonโ€cash items of $10.2 million, or $0.26 per diluted share, compared to $18.1 million, or $0.50 per diluted share.
  • Adjusted EBITDA of $15.1 million with an adjusted EBITDA margin of 13.0% compared to $19.2 million with an adjusted EBITDA margin of 17.7%.

Management Commentary

โ€œOur portfolio of โ€˜Super Fanโ€™ brands were largely resilient amid a challenging consumer backdrop," said Clarus President John Walbrecht. โ€œDemand in both our Outdoor and Precision Sport segments remained intact during the quarter, demonstrating market share gains as activity-based, Super Fan consumer brands can gain market share even when macroeconomic challenges arise.

โ€œIn our Adventure segment, limited vehicle deliveries and higher-than-normal inventory in the channel persisted in our home market of Australia, and we began to experience challenging conditions in North America after a strong first half of the year. These headwinds were further exacerbated by volatile foreign currency markets. We believe these issues will be short-lived, and we see more opportunity than ever to โ€˜Innovate and Accelerateโ€™ these brands on a global basis as overlanding continues to expand its addressable market.

โ€œIn total, we estimate foreign currency headwinds reduced our sales and Adjusted EBITDA by over $3.3 million in the third quarter. Higher freight costs also continued, lowering our profitability by $2.3 million during the third quarter. We believe higher freight costs to be transitory in nature as we are already experiencing an improved supply chain. As such, we expect to remain well-positioned to drive relative outperformance in this area given our agile approach across our businesses.

โ€œAs we look to the remainder of the year and into 2023, we believe we have a portfolio of brands that can continue to grow and gain market share, even in a weaker consumer environment. This is a key attribute of Super Fan brands, and we believe we are laying the foundation for long-term shareholder value creation.โ€

Third Quarter 2022 Financial Results

Sales in the third quarter increased 6% to $115.7 million compared to $109.0 million in the same yearโ€ago quarter. The increase includes revenue contribution of $3.7 million from MAXTRAX, an acquisition completed on December 1, 2021. Organic sales were up 6% in the third quarter, MAXTRAX contributed 3% and foreign exchange was a 3% headwind. On a constant currency basis, total sales were up 9%.

Sales in the Outdoor segment increased 7%, or 11% on a constant currency basis, to $62.9 million compared to the same year-ago quarter due to strong demand, slightly offset by supply chain challenges associated with microchips that negatively impacted the Companyโ€™s ability to deliver its snow-safety products on time and in full. Precision Sport sales increased 13% to $34.2 million, reflecting continued strong demand and market share gains. Sales in the Adventure segment were $18.6 million, reflecting lower consumer demand given the challenging economic environment and constraints on new vehicle deliveries, which impacted new product sales both in the Australian and North American markets.

Gross margin in the third quarter was 34.1% compared to 36.0% in the yearโ€ago quarter. Improvements in channel and product mix were more than offset by higher freight costs, as well as unfavorable foreign exchange movements. Higher freight costs had a negative impact on gross margin of 200 basis points, while foreign currency had a 180 basis point impact.ย ย 

Selling, general and administrative expenses in the third quarter were $32.3 million compared to $31.3 million in the same yearโ€ago quarter. The inclusion of MAXTRAX and higher go-to-market investments in the Outdoor segment were partially offset by lower non-cash stock-based compensation for performance awards.

Net income in the third quarter was $2.8 million, or $0.07 per diluted share, compared to net income of $4.5 million, or $0.13 per diluted share, in the prior year quarter.

Adjusted net income in the third quarter, which excludes nonโ€cash items and transaction costs, was $10.2 million, or $0.26 per diluted share, compared to $18.1 million, or $0.50 per diluted share, in the same yearโ€ago quarter.

Adjusted EBITDA in the third quarter was $15.1 million, or an adjusted EBITDA margin of 13.0%, compared to $19.2 million, or an adjusted EBITDA margin of 17.7%, in the same yearโ€ago quarter. The decline in adjusted EBITDA was driven by lower sales in the Adventure segment, as well as heightened freight costs and unfavorable movements in foreign exchange rates, partially offset by lower discretionary spending.

Net cash provided by operating activities for the three months ended September 30, 2022, was $(11.5) million compared to net cash provided of $(17.5) million in the prior year quarter. Capital expenditures in the third quarter of 2022 were $2.1 million compared to $2.4 million in the prior year quarter. Free cash flow for the third quarter of 2022 was $(13.6) million compared to $(19.8) million in the prior year quarter due to higher working capital, specifically accounts receivable.

Liquidity at September 30, 2022 vs. December 31, 2021

  • Cash and cash equivalents totaled $10.4 million compared to $19.5 million.
  • Total debt of $167.2 million compared to $141.5 million.
  • Remaining access to approximately $110 million on the Companyโ€™s revolving line of credit.
  • Net debt leverage ratio of 2.2x compared to 2.0x

Stock Repurchase Program

During the third quarter, the Company repurchased 527,277 shares of its common stock for approximately $7.2 million, or $13.60 per share, leaving approximately $42.8 million remaining on its $50 million stock repurchase program.

2022 Outlook

Given lower sales in the Adventure segment, as well as the volatile foreign currency market and higher freight costs, Clarus is revising its full-year 2022 outlook. Clarus now expects fiscal year 2022 sales to grow approximately 19% to $445.0 million ($470.0 million prior) compared to 2021. This includes the assumption that the strong U.S. dollar will be a $6 million sales headwind in the fourth quarter of 2022. By segment, the Company now expects Outdoor segment sales to increase 1% to approximately $223.0 million ($237.5 million previously). The Precision Sport segment is now expected to increase 18% to approximately $130.0 million ($127.5 million previously) and the Adventure segment is now expected to contribute approximately $92 million ($105 million previously).

The Company now expects adjusted EBITDA in 2022 to be approximately $64 million ($78 million prior), or an adjusted EBITDA margin of 14.4%. In addition, capital expenditures are now expected to be approximately $8.0 million ($9.0 million previously) and free cash flow is now expected to range between $0 to ($5) million ($30.0 to $40.0 million previously) for the full year 2022.

Net Operating Loss (NOL)

The Company estimates that it has available NOL carryforwards for U.S. federal income tax purposes of approximately $58.4 million, which includes $37.2 million of NOL carryforwards that expire on December 31, 2022. The Company expects to fully utilize the $37.2 million in the current year, prior to expiration. The Companyโ€™s common stock is subject to a rights agreement dated February 7, 2008, that is intended to limit the number of 5% or more owners and therefore reduce the risk of a possible change of ownership under Section 382 of the Internal Revenue Code of 1986, as amended. Any such change of ownership under these rules would limit or eliminate the ability of the Company to use its existing NOLs for federal income tax purposes. However, there is no guaranty that the rights agreement will achieve the objective of preserving the value of the NOLs.

Conference Call

The Company will hold a conference call today at 5:00 p.m. Eastern time to discuss its third quarter 2022 results.

Date: Monday, November 7, 2022
Time: 5:00 p.m. Eastern time (3:00 p.m. Mountain time)
Registration Link: https://register.vevent.com/register/BI58988a2f2e7047f1bdd63c5e2f1a5f6b

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. If you have any difficulty connecting with the conference call, please contact Gateway Group at 1-949-574-3860.

The conference call will be broadcast live and available for replay here and on the Companyโ€™s website at www.claruscorp.com.

A replay of the conference call will be available after 7:00 p.m. Eastern Time on the same day through November 7, 2023.

About Clarus Corporation

Headquartered in Salt Lake City, Utah, Clarus Corporation is a global leading designer, developer, manufacturer and distributor of best-in-class outdoor equipment and lifestyle products focused on the outdoor and consumer enthusiast markets. Our mission is to identify, acquire and grow outdoor โ€œsuper fanโ€ brands through our unique โ€œinnovate and accelerateโ€ strategy. We define a โ€œsuper fanโ€ brand as a brand that creates the worldโ€™s pre-eminent, performance-defining product that the best-in-class user cannot live without. Each of our brands has a long history of continuous product innovation for core and everyday users alike. The Companyโ€™s products are principally sold globally under the Black Diamondยฎ, Rhino-Rackยฎ, MAXTRAXยฎ, Sierraยฎ, and Barnesยฎ brand names through outdoor specialty and online retailers, our own websites, distributors, and original equipment manufacturers. Our portfolio of iconic brands is well-positioned for sustainable, long-term growth underpinned by powerful industry trends across the outdoor and adventure sport end markets. For additional information, please visit www.claruscorp.com or the brand websites at www.blackdiamondequipment.com, www.rhinorack.com, www.maxtrax.com.au, www.sierrabullets.com, www.barnesbullets.com, www.pieps.com, or www.goclimbon.com.

Use of Nonโ€GAAP Measures

The Company reports its financial results in accordance with U.S. generally accepted accounting principles (โ€œGAAPโ€). This press release contains the non-GAAP measures: (i) adjusted gross margin and adjusted gross profit, (ii) net income before non-cash items and related income per diluted share, and adjusted net income before non-cash items and related income per diluted share, (iii) earnings before interest, taxes, other income or expense, depreciation and amortization (โ€œEBITDAโ€), EBITDA margin, adjusted EBITDA, and adjusted EBTIDA 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) net income before non-cash items and related income per diluted share, and adjusted net income before non-cash items and related income 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. 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 โ€œappears,โ€ โ€œanticipates,โ€ โ€œbelieves,โ€ โ€œplans,โ€ โ€œexpects,โ€ โ€œintends,โ€ โ€œfuture,โ€ 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 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 โ€œRisk Factorsโ€ in the Company's Annual Report on Form 10-K, and/or Quarterly Reports on Form 10-Q, as well as in the Companyโ€™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 Contacts:

John C. Walbrecht
President
Tel 1โ€801โ€993โ€1344
john.walbrecht@claruscorp.com

Michael J. Yates
Chief Financial Officer
Tel 1โ€801-993โ€1304
mike.yates@claruscorp.com

Investor Relations Contact:

Gateway Group, Inc.
Cody Slach
Tel 1โ€949โ€574โ€3860
CLAR@gatewayir.com

ย ย ย ย ย ย ย ย 
CLARUS CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In thousands, except per share amounts)
ย ย ย ย ย ย 
ย September 30, 2022ย ย December 31, 2021ย 
Assetsย ย ย ย ย ย ย 
Current assetsย ย ย ย ย ย ย 
Cash$10,365ย ย $19,465ย 
Accounts receivable, less allowance forย ย ย ย ย ย ย 
credit losses of $1,200 and $811ย 76,468ย ย ย 66,180ย 
Inventoriesย 155,206ย ย ย 129,354ย 
Prepaid and other current assetsย 14,586ย ย ย 11,831ย 
Income tax receivableย 860ย ย ย 116ย 
Total current assetsย 257,485ย ย ย 226,946ย 
ย ย ย ย ย ย ย ย 
Property and equipment, netย 42,140ย ย ย 42,826ย 
Other intangible assets, netย 56,789ย ย ย 73,683ย 
Indefinite-lived intangible assetsย 119,201ย ย ย 128,271ย 
Goodwillย 112,247ย ย ย 118,090ย 
Deferred income taxesย 22,304ย ย ย 22,433ย 
Other long-term assetsย 17,775ย ย ย 19,578ย 
Total assets$627,941ย ย $631,827ย 
ย ย ย ย ย ย ย ย 
Liabilities and Stockholders' Equityย ย ย ย ย ย ย 
Current liabilitiesย ย ย ย ย ย ย 
Accounts payable$23,640ย ย $31,488ย 
Accrued liabilitiesย 26,271ย ย ย 27,473ย 
Income tax payableย 1,109ย ย ย 4,437ย 
Current portion of long-term debtย ย 10,306ย ย ย 9,585ย 
Total current liabilitiesย 61,326ย ย ย 72,983ย 
ย ย ย ย ย ย ย ย 
Long-term debt, netย 156,852ย ย ย 131,948ย 
Deferred income taxesย 30,704ย ย ย 35,280ย 
Other long-term liabilitiesย 15,970ย ย ย 21,448ย 
Total liabilitiesย 264,852ย ย ย 261,659ย 
ย ย ย ย ย ย ย ย 
Stockholders' Equityย ย ย ย ย ย ย 
Preferred stock, $0.0001 par value per share; 5,000ย ย ย ย ย ย ย 
shares authorized; none issuedย -ย ย ย -ย 
Common stock, $0.0001 par value per share; 100,000 shares authorized;ย ย ย ย ย ย ย 
41,625 and 41,105 issued and 37,036 and 37,094 outstanding, respectivelyย 4ย ย ย 4ย 
Additional paid in capitalย 677,120ย ย ย 662,996ย 
Accumulated deficitย (254,313)ย ย (263,342)
Treasury stock, at costย (32,707)ย ย (24,440)
Accumulated other comprehensive lossย (27,015)ย ย (5,050)
Total stockholders' equityย 363,089ย ย ย 370,168ย 
Total liabilities and stockholders' equity$627,941ย ย $631,827ย 
ย ย ย ย ย ย ย ย 



CLARUS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands, except per share amounts)
ย ย ย ย ย ย 
ย ย Three Months Ended
ย September 30, 2022ย ย September 30, 2021ย 
ย ย ย ย ย ย ย ย 
Salesย ย ย ย ย ย ย 
Domestic sales$55,540ย ย $61,259ย 
International salesย 60,175ย ย ย 47,712ย 
Total salesย 115,715ย ย ย 108,971ย 
ย ย ย ย ย ย ย ย 
Cost of goods soldย 76,291ย ย ย 69,792ย 
Gross profitย 39,424ย ย ย 39,179ย 
ย ย ย ย ย ย ย ย 
Operating expensesย ย ย ย ย ย ย 
Selling, general and administrativeย 32,340ย ย ย 31,314ย 
Transaction costsย 858ย ย ย 8,147ย 
Contingent consideration expenseย 104ย ย ย -ย 
ย ย ย ย ย ย ย ย 
Total operating expensesย 33,302ย ย ย 39,461ย 
ย ย ย ย ย ย ย ย 
Operating income (loss)ย 6,122ย ย ย (282)
ย ย ย ย ย ย ย ย 
Other expenseย ย ย ย ย ย ย 
Interest expense, netย (2,216)ย ย (1,476)
Other, netย (1,238)ย ย 338ย 
ย ย ย ย ย ย ย ย 
Total other expense, netย (3,454)ย ย (1,138)
ย ย ย ย ย ย ย ย 
Income (loss) before income taxย 2,668ย ย ย (1,420)
Income tax benefitย (83)ย ย (5,950)
Net income$2,751ย ย $4,530ย 
ย ย ย ย ย ย ย ย 
Net income per share:ย ย ย ย ย ย ย 
Basic$0.07ย ย $0.13ย 
Dilutedย 0.07ย ย ย 0.13ย 
ย ย ย ย ย ย ย ย 
Weighted average shares outstanding:ย ย ย ย ย ย ย 
Basicย 37,369ย ย ย 33,800ย 
Dilutedย 39,580ย ย ย 36,164ย 
ย ย ย ย ย ย ย ย 


CLARUS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands, except per share amounts)
ย ย ย ย ย ย ย ย 
ย ย Nine Months Ended
ย September 30, 2022ย ย September 30, 2021ย 
ย ย ย ย ย ย ย ย 
Salesย ย ย ย ย ย ย 
Domestic sales$181,920ย ย $160,708ย 
International salesย 162,004ย ย ย 96,903ย 
Total salesย 343,924ย ย ย 257,611ย 
ย ย ย ย ย ย ย ย 
Cost of goods soldย 216,566ย ย ย 163,361ย 
Gross profitย 127,358ย ย ย 94,250ย 
ย ย ย ย ย ย ย ย 
Operating expensesย ย ย ย ย ย ย 
Selling, general and administrativeย 101,959ย ย ย 72,903ย 
Transaction costsย 2,880ย ย ย 9,272ย 
Contingent consideration expenseย 493ย ย ย -ย 
ย ย ย ย ย ย ย ย 
Total operating expensesย 105,332ย ย ย 82,175ย 
ย ย ย ย ย ย ย ย 
Operating incomeย 22,026ย ย ย 12,075ย 
ย ย ย ย ย ย ย ย 
Other expenseย ย ย ย ย ย ย 
Interest expense, netย (5,060)ย ย (1,926)
Other, netย (2,648)ย ย (4,263)
ย ย ย ย ย ย ย ย 
Total other expense, netย (7,708)ย ย (6,189)
ย ย ย ย ย ย ย ย 
Income before income taxย 14,318ย ย ย 5,886ย 
Income tax expense (benefit)ย 2,494ย ย ย (6,161)
Net income$11,824ย ย $12,047ย 
ย ย ย ย ย ย ย ย 
Net income per share:ย ย ย ย ย ย ย 
Basic$0.32ย ย $0.37ย 
Dilutedย 0.30ย ย ย 0.35ย 
ย ย ย ย ย ย ย ย 
Weighted average shares outstanding:ย ย ย ย ย ย ย 
Basicย 37,256ย ย ย 32,159ย 
Dilutedย 39,694ย ย ย 34,044ย 
ย ย ย ย ย ย ย ย 


ย ย ย ย ย ย ย ย ย 
CLARUS CORPORATION
RECONCILIATION FROM GROSS PROFIT TO ADJUSTED GROSS PROFIT
AND ADJUSTED GROSS MARGIN
ย ย ย ย ย ย ย ย ย 
THREE MONTHS ENDED
ย ย ย ย 
ย ย September 30, 2022ย ย ย September 30, 2021
ย ย ย ย ย ย ย ย ย 
Gross profit as reportedย $39,424ย Gross profit as reportedย $39,179
ย ย ย -ย Plus impact of inventory fair value adjustmentย ย 3,099
Adjusted gross profitย $39,424ย Adjusted gross profitย $42,278
ย ย ย ย ย ย ย ย ย 
Gross margin as reportedย ย 34.1%ย Gross margin as reportedย ย 36.0%
ย ย ย ย ย ย ย ย ย 
Adjusted gross marginย ย 34.1%ย Adjusted gross marginย ย 38.8%
ย ย ย ย ย ย ย ย ย 
NINE MONTHS ENDED
ย ย ย ย ย ย ย ย ย 
ย ย September 30, 2022ย ย ย September 30, 2021
ย ย ย ย ย ย ย ย ย 
Gross profit as reportedย $127,358ย Gross profit as reportedย $94,250
Plus impact of inventory fair value adjustmentย ย 269ย Plus impact of inventory fair value adjustmentย ย 3,460
Adjusted gross profitย $127,627ย Adjusted gross profitย $97,710
ย ย ย ย ย ย ย ย ย 
Gross margin as reportedย ย 37.0%ย Gross margin as reportedย ย 36.6%
ย ย ย ย ย ย ย ย ย 
Adjusted gross marginย ย 37.1%ย Adjusted gross marginย ย 37.9%
ย ย ย ย ย ย ย ย ย 

CLARUS CORPORATION
RECONCILIATION FROM NET (LOSS) INCOME TO NET INCOME BEFORE NON-CASH ITEMS, ADJUSTED
NET INCOME BEFORE NON-CASH ITEMS AND RELATED EARNINGS PER DILUTED SHARE
(In thousands, except per share amounts)

ย Three Months Ended
ย ย ย ย ย ย Per Dilutedย ย ย ย ย ย ย ย Per Dilutedย ย 
ย September 30, 2022ย ย Shareย ย September 30, 2021ย ย Shareย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net income$2,751ย ย $0.07ย ย $4,530ย ย $0.13ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Amortization of intangiblesย 3,683ย ย ย 0.09ย ย ย 3,577ย ย ย 0.10ย 
Depreciationย ย 2,091ย ย ย 0.05ย ย ย 1,631ย ย ย 0.05ย 
Amortization of debt issuance costsย 232ย ย ย 0.01ย ย ย 173ย ย ย 0.00ย 
Stock-based compensationย 2,220ย ย ย 0.06ย ย ย 3,064ย ย ย 0.08ย 
Inventory fair value of purchase accountingย -ย ย ย -ย ย ย 3,099ย ย ย 0.09ย 
Income tax benefitย (83)ย ย (0.00)ย ย (5,950)ย ย (0.16)
Cash paid for income taxesย (1,663)ย ย (0.04)ย ย -ย ย ย -ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net income before non-cash items$9,231ย ย $0.23ย ย $10,124ย ย $0.28ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Transaction costsย 858ย ย ย 0.02ย ย ย 8,147ย ย ย 0.23ย 
Contingent consideration expenseย 104ย ย ย 0.00ย ย ย -ย ย ย -ย 
State cash taxes on adjustmentsย (21)ย ย (0.00)ย ย (202)ย ย (0.01)
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Adjusted net income before non-cash items$10,172ย ย $0.26ย ย $18,069ย ย $0.50ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 

CLARUS CORPORATION
RECONCILIATION FROM NET (LOSS) INCOME TO NET INCOME BEFORE NON-CASH ITEMS, ADJUSTED
NET INCOME BEFORE NON-CASH ITEMS AND RELATED EARNINGS PER DILUTED SHARE
(In thousands, except per share amounts)

ย ย ย ย ย ย ย ย ย ย ย ย ย ย Nine Months Ended
ย ย ย ย ย ย Per Dilutedย ย ย ย ย ย ย ย Per Dilutedย ย 
ย September 30, 2022ย ย Shareย ย September 30, 2021ย ย Shareย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net income$11,824ย ย $0.30ย ย $12,047ย ย $0.35ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Amortization of intangiblesย 11,740ย ย ย 0.30ย ย ย 5,971ย ย ย 0.18ย 
Depreciationย ย 5,800ย ย ย 0.15ย ย ย 4,336ย ย ย 0.13ย 
Amortization of debt issuance costsย 593ย ย ย 0.01ย ย ย 335ย ย ย 0.01ย 
Stock-based compensationย 9,142ย ย ย 0.23ย ย ย 6,414ย ย ย 0.19ย 
Inventory fair value of purchase accountingย 269ย ย ย 0.01ย ย ย 3,460ย ย ย 0.10ย 
Income tax expense (benefit)ย 2,494ย ย ย 0.06ย ย ย (6,161)ย ย (0.18)
Cash paid for income taxesย (7,155)ย ย (0.18)ย ย (353)ย ย (0.01)
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Net income before non-cash items$34,707ย ย $0.87ย ย $26,049ย ย $0.77ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Transaction costsย 2,880ย ย ย 0.07ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  9,272ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  0.27ย 
Contingent consideration expenseย 493ย ย ย 0.01ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  -ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  -ย ย ย 
State cash taxes on adjustmentsย (74)ย ย (0.00)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (230)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (0.01)
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 
Adjusted net income before non-cash items$38,006ย ย $0.96ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  35,091ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  1.03ย 
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย 

CLARUS CORPORATION
RECONCILIATION FROM NET INCOME TO EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION, AND AMORTIZATION (EBITDA), AND ADJUSTED EBITDA
(In thousands)

ย ย ย ย ย ย ย ย 
ย Three Months Ended
ย September 30, 2022ย ย September 30, 2021ย 
ย ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย ย 
Net income$2,751ย ย $4,530ย 
ย ย ย ย ย ย ย ย 
Income tax benefitย (83)ย ย (5,950)
Other, netย 1,238ย ย ย (338)
Interest expense, netย 2,216ย ย ย 1,476ย 
ย ย ย ย ย ย ย ย 
Operating income (loss)ย 6,122ย ย ย (282)
ย ย ย ย ย ย ย ย 
Depreciationย 2,091ย ย ย 1,631ย 
Amortization of intangiblesย 3,683ย ย ย 3,577ย 
ย ย ย ย ย ย ย ย 
EBITDAย 11,896ย ย ย 4,926ย 
ย ย ย ย ย ย ย ย 
Transaction costsย 858ย ย ย 8,147ย 
Contingent consideration expenseย 104ย ย ย -ย 
Inventory fair value of purchase accountingย -ย ย ย 3,099ย 
Stock-based compensationย 2,220ย ย ย 3,064ย 
ย ย ย ย ย ย ย ย 
Adjusted EBITDA$15,078ย ย $19,236ย 
ย ย ย ย ย ย ย ย 

CLARUS CORPORATION
RECONCILIATION FROM NET INCOME TO EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION, AND AMORTIZATION (EBITDA), AND ADJUSTED EBITDA
(In thousands)

ย ย 
ย ย Nine Months Ended
ย September 30, 2022ย September 30, 2021ย 
ย ย ย ย ย ย ย 
ย ย ย ย ย ย ย 
Net (loss) income$11,824ย $12,047ย 
ย ย ย ย ย ย ย 
Income tax expense (benefit)ย 2,494ย ย (6,161)
Other, netย 2,648ย ย 4,263ย 
Interest expense, netย 5,060ย ย 1,926ย 
ย ย ย ย ย ย ย 
Operating incomeย 22,026ย ย 12,075ย 
ย ย ย ย ย ย ย 
Depreciationย 5,800ย ย 4,336ย 
Amortization of intangiblesย 11,740ย ย 5,971ย 
ย ย ย ย ย ย ย 
EBITDAย 39,566ย ย 22,382ย 
ย ย ย ย ย ย ย 
Transaction costsย 2,880ย ย 9,272ย 
Contingent consideration expenseย 493ย ย -ย 
Inventory fair value of purchase accountingย 269ย ย 3,460ย 
Stock-based compensationย 9,142ย ย 6,414ย 
ย ย ย ย ย ย ย 
Adjusted EBITDA$52,350ย $41,528ย 
ย ย ย ย ย ย ย 

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  232.07
-0.45 (-0.19%)
AAPL  273.76
+0.36 (0.13%)
AMD  215.61
+0.62 (0.29%)
BAC  55.35
-0.82 (-1.46%)
GOOG  314.39
-0.57 (-0.18%)
META  658.69
-4.60 (-0.69%)
MSFT  487.10
-0.61 (-0.13%)
NVDA  188.22
-2.31 (-1.21%)
ORCL  195.38
-2.61 (-1.32%)
TSLA  459.64
-15.55 (-3.27%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article