Advertisement
New Zealand markets closed
  • NZX 50

    11,699.79
    -28.27 (-0.24%)
     
  • NZD/USD

    0.6136
    +0.0015 (+0.24%)
     
  • NZD/EUR

    0.5637
    +0.0008 (+0.15%)
     
  • ALL ORDS

    8,082.30
    -67.80 (-0.83%)
     
  • ASX 200

    7,814.40
    -66.90 (-0.85%)
     
  • OIL

    80.00
    +0.77 (+0.97%)
     
  • GOLD

    2,419.80
    +34.30 (+1.44%)
     
  • NASDAQ

    18,546.23
    -11.73 (-0.06%)
     
  • FTSE

    8,420.26
    -18.39 (-0.22%)
     
  • Dow Jones

    40,003.59
    +134.21 (+0.34%)
     
  • DAX

    18,704.42
    -34.39 (-0.18%)
     
  • Hang Seng

    19,553.61
    +177.08 (+0.91%)
     
  • NIKKEI 225

    38,787.38
    -132.88 (-0.34%)
     
  • NZD/JPY

    95.4860
    +0.4250 (+0.45%)
     

Clarus Reports First Quarter 2024 Results

Clarus Corporation
Clarus Corporation

Increased Quarterly Adventure Sales 27%

Reduced Apparel Inventory at Outdoor 38%

Reaffirms Full Year Guidance

SALT LAKE CITY, May 02, 2024 (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 first quarter ended March 31, 2024.

First Quarter 2024 Financial Summary vs. Same YearAgo Quarter (adjusted to reflect the reclassification of the Precision Sport segment as discontinued operations)

  • Sales of $69.3 million compared to $70.3 million.

  • Gross margin was 35.9% compared to 36.3%; adjusted gross margin of 36.9% compared to 36.3%.

  • Net income, which includes the impact of discontinued operations, of $21.9 million, or $0.57 per diluted share, compared to $1.6 million, or $0.04 per diluted share.

  • Loss from continuing operations of $6.5 million, or $(0.17) per diluted share, compared to loss from continuing operations of $2.0 million, or $(0.05) per diluted share.

  • Adjusted EBITDA from continuing operations of $2.0 million with an adjusted EBITDA margin of 2.9% compared to $1.1 million with an adjusted EBITDA margin of 1.6%.

ADVERTISEMENT

Management Commentary
“We entered 2024 with a strong balance sheet and an experienced leadership team focused on initiating our strategic plan for our next phase as a pure-play, ESG-friendly outdoor business,” said Warren Kanders, Clarus’ Executive Chairman. “We are pleased with our execution in the first quarter, prioritizing simplification and right-sizing in Outdoor, along with the launch of compelling new products and expansion beyond the home market in Adventure. Based on our results to date, we have reaffirmed our full-year guidance and believe we have laid the foundation to drive increased profitability and unlock new growth opportunities going forward.”

Mr. Kanders added, “During the quarter, we saw evidence that our strategic initiatives are yielding incremental near-term benefits. Specifically, at Outdoor, we made progress on our inventory reduction initiatives, highlighted by a decline in apparel inventory of nearly 38% year-over-year. Overall, while we saw continued stabilization of the North American wholesale market, Europe and our independent global distributor markets still face difficult conditions. Building on the momentum we generated in the second half of last year, Adventure sales increased 27% in Q1 driven by strength in OEM customer demand. We are committed to establishing a best-in-class product ecosystem across the Adventure segment, while remaining intensely focused on enhanced product margins as we scale.”

First Quarter 2024 Financial Results
Sales in the first quarter were $69.3 million compared to $70.3 million in the same year‐ago quarter. This decrease was primarily driven by softness in the European wholesale market at Outdoor, partly offset by strength at the Adventure segment due to continued success with new product launches and OEM customers.

Sales in the Adventure segment increased 27% to $22.3 million, or $23.0 million on a constant currency basis, compared to $17.5 million in the year-ago quarter, reflecting higher demand from OEM customers and the impact of the TRED Outdoors acquisition. Sales in the Outdoor segment were $47.0 million, or $46.7 million on a constant currency basis, compared to $52.8 million in the year-ago quarter. The decline primarily reflects weakness in European and independent global distributor markets, partially offset by growth in the North American wholesale channel.

Gross margin in the first quarter was 35.9% compared to 36.3% in the year‐ago quarter. The decrease in gross margin was primarily due to promotional pricing at the Outdoor segment, the increase in PFAS related inventory reserves, as well as unfavorable channel mix at the Adventure segment. Adjusted gross margin in the first quarter was 36.9% compared to 36.3% in the year-ago quarter.

Selling, general and administrative expenses in the first quarter were $28.2 million compared to $29.4 million in the same year‐ago quarter. The decrease was attributable to expense reduction initiatives in the Outdoor segment to manage costs, as well as lower intangible amortization and lower stock compensation expenses. The decrease was partially offset by higher investment in marketing initiatives in the Adventure segment.

The loss from continuing operations in the first quarter of 2024 was $6.5 million, or $(0.17) per diluted share, compared to loss from continuing operations of $2.0 million, or $(0.05) per diluted share in the year-ago quarter. Loss from continuing operations in the first quarter included $3.0 million of charges relating to legal cost and regulatory matter expenses and $0.7 million of PFAS inventory reserve.

Adjusted loss from continuing operations in the first quarter of 2024 was $0.1 million, or $(0.00) per diluted share, compared to adjusted income from continuing operations of $0.4 million, or $0.01 per diluted share, in the year-ago quarter. Adjusted (loss) income from continuing operations excludes legal cost and regulatory matters expenses, PFAS inventory reserves, restructuring charges and transaction costs, as well as non-cash items for intangible amortization and stock-based compensation.

Adjusted EBITDA from continuing operations in the first quarter was $2.0 million, or an adjusted EBITDA margin of 2.9%, compared to $1.1 million, or an adjusted EBITDA margin of 1.6%, in the same year‐ago quarter.

Net cash used in operating activities for the three months ended March 31, 2024, was $16.4 million compared to net cash generated of $3.2 million in the prior year quarter. Capital expenditures in the first quarter of 2024 were $1.9 million compared to $1.5 million in the prior year quarter. Free cash flow for the first quarter of 2024 was an outflow of $18.3 million compared to positive free cash flow of $1.7 million in the prior year quarter. Free cash flow was significantly lower because of a significant reduction in accounts payable.

Liquidity at March 31, 2024 vs. December 31, 2023

  • Cash and cash equivalents totaled $47.5 million compared to $11.3 million.

  • Total debt of $0.1 million compared to $119.8 million.

  • On February 29, 2024, approximately $135.0 million of long-term debt, interest and fees were repaid and the credit agreement was terminated.

Sale of Precision Sport / Discontinued Operations

On December 29, 2023, the Company announced the sale of its Precision Sport segment for $175 million. As the disposition was completed on February 29, 2024, we recognized a gain of $40.6 million, pending customary working capital adjustments, on the disposition during the three months ending March 31, 2024. The activities of the Precision Sport segment have been segregated and reported as discontinued operations for all periods presented.

2024 Outlook
The Company continues to expect fiscal year 2024 sales to range between $270 million to $280 million and adjusted EBITDA of approximately $16 million to $18 million, or an adjusted EBITDA margin of 6.2% at the mid-point of revenue and adjusted EBITDA. In addition, capital expenditures are expected to range between $4 million to $5 million and free cash flow is expected to range between $18 million to $20 million for the full year 2024.

Net Operating Loss (NOL)
The Company has net operating loss carryforwards (“NOLs”) for U.S. federal income tax purposes of $7.7 million. None of the NOLs expire until December 31, 2029.

Conference Call
The Company will hold a conference call today at 5:00 p.m. Eastern time to discuss its first quarter 2024 results.

Date: Thursday, May 2, 2024
Time: 5:00 p.m. Eastern time (3:00 p.m. Mountain time)
Registration Link: https://register.vevent.com/register/BIcdb6a4a884d64ac9a3bcfbb6965a71f6

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 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 leading designer, developer, manufacturer and distributor of best-in-class outdoor equipment and lifestyle products focused on the outdoor enthusiast markets. 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® 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.maxtraxus.com / www.maxtrax.com.au, www.tredoutdoors.com, or www.pieps.com.

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 2024 to net income for the fiscal year 2024, 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)

 

 

 

 

 

March 31, 2024

 

December 31, 2023

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash

$

47,484

 

 

$

11,324

 

Accounts receivable, less allowance for

 

 

 

 

 

credit losses of $1,394 and $1,412

 

51,954

 

 

 

53,971

 

Inventories

 

88,630

 

 

 

91,409

 

Prepaid and other current assets

 

7,966

 

 

 

4,865

 

Income tax receivable

 

930

 

 

 

892

 

Assets held for sale

 

-

 

 

 

137,284

 

Total current assets

 

196,964

 

 

 

299,745

 

 

 

 

 

 

 

Property and equipment, net

 

16,345

 

 

 

16,587

 

Other intangible assets, net

 

37,526

 

 

 

41,466

 

Indefinite-lived intangible assets

 

56,897

 

 

 

58,527

 

Goodwill

 

38,300

 

 

 

39,320

 

Deferred income taxes

 

16,280

 

 

 

22,869

 

Other long-term assets

 

14,664

 

 

 

16,824

 

Total assets

$

376,976

 

 

$

495,338

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable

$

12,772

 

 

$

20,015

 

Accrued liabilities

 

22,441

 

 

 

24,580

 

Income tax payable

 

816

 

 

 

805

 

Current portion of long-term debt

 

44

 

 

 

119,790

 

Liabilities held for sale

 

-

 

 

 

5,744

 

Total current liabilities

 

36,073

 

 

 

170,934

 

 

 

 

 

 

 

Long-term debt, net

 

37

 

 

 

-

 

Deferred income taxes

 

17,324

 

 

 

18,124

 

Other long-term liabilities

 

13,167

 

 

 

14,160

 

Total liabilities

 

66,601

 

 

 

203,218

 

 

 

 

 

 

 

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; 42,878 and 42,761 issued and 38,236 and 38,149 outstanding, respectively

 

4

 

 

 

4

 

Additional paid in capital

 

692,381

 

 

 

691,198

 

Accumulated deficit

 

(329,811

)

 

 

(350,739

)

Treasury stock, at cost

 

(33,114

)

 

 

(32,929

)

Accumulated other comprehensive loss

 

(19,085

)

 

 

(15,414

)

Total stockholders’ equity

 

310,375

 

 

 

292,120

 

Total liabilities and stockholders’ equity

$

376,976

 

 

$

495,338

 

 

 

 

 

 

 


CLARUS CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

(In thousands, except per share amounts)

 

 

 

 

 

 

 

Three Months Ended

 

March 31, 2024

 

March 31, 2023

 

 

 

 

 

 

Sales

 

 

 

 

 

Domestic sales

$

28,284

 

 

$

24,197

 

International sales

 

41,027

 

 

 

46,081

 

Total sales

 

69,311

 

 

 

70,278

 

 

 

 

 

 

 

Cost of goods sold

 

44,460

 

 

 

44,770

 

Gross profit

 

24,851

 

 

 

25,508

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

Selling, general and administrative

 

28,215

 

 

 

29,354

 

Restructuring charges

 

370

 

 

 

-

 

Transaction costs

 

38

 

 

 

37

 

Contingent consideration benefit

 

-

 

 

 

(1,565

)

Legal costs and regulatory matter expenses

 

3,002

 

 

 

128

 

 

 

 

 

 

 

Total operating expenses

 

31,625

 

 

 

27,954

 

 

 

 

 

 

 

Operating loss

 

(6,774

)

 

 

(2,446

)

 

 

 

 

 

 

Other (expense) income

 

 

 

 

 

Interest income, net

 

370

 

 

 

5

 

Other, net

 

(909

)

 

 

76

 

 

 

 

 

 

 

Total other (expense) income, net

 

(539

)

 

 

81

 

 

 

 

 

 

 

Loss before income tax

 

(7,313

)

 

 

(2,365

)

Income tax benefit

 

(851

)

 

 

(334

)

Loss from continuing operations

 

(6,462

)

 

 

(2,031

)

 

 

 

 

 

 

Discontinued operations, net of tax

 

28,346

 

 

 

3,629

 

 

 

 

 

 

 

Net income

$

21,884

 

 

$

1,598

 

 

 

 

 

 

 

Loss from continuing operations per share:

 

 

 

 

 

Basic

$

(0.17

)

 

$

(0.05

)

Diluted

 

(0.17

)

 

 

(0.05

)

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

Basic

$

0.57

 

 

$

0.04

 

Diluted

 

0.57

 

 

 

0.04

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

Basic

 

38,208

 

 

 

37,137

 

Diluted

 

38,208

 

 

 

37,137

 

 

 

 

 

 

 


CLARUS CORPORATION

RECONCILIATION FROM GROSS PROFIT TO ADJUSTED GROSS PROFIT

AND ADJUSTED GROSS MARGIN

 

 

 

 

 

 

 

THREE MONTHS ENDED

 

 

 

 

March 31, 2024

 

 

March 31, 2023

 

 

 

 

 

 

 

Sales

$

69,311

 

 

Sales

$

70,278

 

 

 

 

 

 

 

 

Gross profit as reported

$

24,851

 

 

Gross profit as reported

$

25,508

 

Plus impact of PFAS inventory reserve

 

729

 

 

Plus impact of PFAS inventory reserve

 

-

 

Adjusted gross profit

$

25,580

 

 

Adjusted gross profit

$

25,508

 

 

 

 

 

 

 

 

Gross margin as reported

 

35.9

%

 

Gross margin as reported

 

36.3

%

 

 

 

 

 

 

 

Adjusted gross margin

 

36.9

%

 

Adjusted gross margin

 

36.3

%

 

 

 

 

 

 

 


CLARUS CORPORATION

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

(In thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2024

 

 

Total
sales

 

Gross
profit

 

Operating
expenses

 

Income tax
(benefit) expense

 

Tax rate

 

Loss from
continuing
operations

 

Diluted 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 inventory reserve

 

-

 

 

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.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2023

 

 

Total
sales

 

Gross
profit

 

Operating
expenses

 

Income tax
(benefit) expense

 

Tax rate

 

(Loss) income from continuing operations

 

Diluted EPS(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As reported

$

70,278

 

$

25,508

 

$

27,954

 

 

$

(334

)

 

(14.1

)%

 

$

(2,031

)

 

$

(0.05

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangibles

 

-

 

 

-

 

 

(2,768

)

 

 

278

 

 

 

 

 

2,490

 

 

 

 

 

Transaction costs

 

-

 

 

-

 

 

(37

)

 

 

6

 

 

 

 

 

31

 

 

 

 

 

Contingent consideration (benefit) expense

 

-

 

 

-

 

 

1,565

 

 

 

(335

)

 

 

 

 

(1,230

)

 

 

 

 

Legal costs and regulatory matter expenses

 

-

 

 

-

 

 

(128

)

 

 

2

 

 

 

 

 

126

 

 

 

 

 

Stock-based compensation

 

-

 

 

-

 

 

(1,286

)

 

 

277

 

 

 

 

 

1,009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As adjusted

$

70,278

 

$

25,508

 

$

25,300

 

 

$

(106

)

 

(36.7

)%

 

$

395

 

 

$

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 37,137 basic and diluted weighted average shares of common stock. Adjusted income from continuing operations per share is calculated based on 38,109 diluted shares of common stock.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


CLARUS CORPORATION

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

 

 

 

 

 

 

 

Three Months Ended

 

March 31, 2024

 

March 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Loss from continuing operations

$

(6,462

)

 

$

(2,031

)

 

 

 

 

 

 

Income tax benefit

 

(851

)

 

 

(334

)

Other, net

 

909

 

 

 

(76

)

Interest income, net

 

(370

)

 

 

(5

)

 

 

 

 

 

 

Operating loss

 

(6,774

)

 

 

(2,446

)

 

 

 

 

 

 

Depreciation

 

1,026

 

 

 

939

 

Amortization of intangibles

 

2,449

 

 

 

2,768

 

 

 

 

 

 

 

EBITDA

 

(3,299

)

 

 

1,261

 

 

 

 

 

 

 

Restructuring charges

 

370

 

 

 

-

 

Transaction costs

 

38

 

 

 

37

 

Contingent consideration benefit

 

-

 

 

 

(1,565

)

PFAS inventory reserve

 

729

 

 

 

-

 

Legal costs and regulatory matter expenses

 

3,002

 

 

 

128

 

Stock-based compensation

 

1,178

 

 

 

1,286

 

 

 

 

 

 

 

Adjusted EBITDA

$

2,018

 

 

$

1,147

 

 

 

 

 

 

 

Sales

$

69,311

 

 

$

70,278

 

 

 

 

 

 

 

EBITDA margin

 

-4.8

%

 

 

1.8

%

Adjusted EBITDA margin

 

2.9

%

 

 

1.6

%