Fourth Quarter Sales of $65.4 million, Adjusted EBITDA of $1.2 million, and Free Cash Flow of $11.6 million

Continued Focus on Simplification Strategy to Position Company for Profitable Growth

Apparel Sales in the Outdoor segment up 10% in the Fourth Quarter

SALT LAKE CITY, March 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 fourth quarter and full year ended December 31, 2025.

Fourth Quarter 2025 Financial Summary vs. Same Year‐Ago Quarter

Sales of $65.4 million compared to $71.4 million.
Gross margin was 27.7% compared to 33.4%; adjusted gross margin of 33.6% compared to 38.0%.
Net loss of $31.3 million, or $(0.81) per diluted share¹, compared to net loss(including the impact of discontinued operations) of $65.5 million, or $(1.71) per diluted share².
Loss from continuing operations of $31.3 million, or $(0.81) per diluted share, compared to loss from continuing operations of $73.3 million, or $(1.92) per diluted share.
Adjusted net income of $3.6 million, or $0.09 per diluted share, compared to adjusted net loss of $3.2 million, or $(0.08) per diluted share.
Adjusted EBITDA of $1.2 million with an adjusted EBITDA margin of 1.8% compared to $4.4 million with an adjusted EBITDA margin of 6.1%.

2025 Financial Summary vs. 2024

Sales of $250.4 million compared to $264.3 million.
Gross margin was 33.1% compared to 35.0%; adjusted gross margin was 34.9% compared to 37.5%.
Net loss of $46.6 million, or $(1.21) per diluted share¹, compared to net loss (including the impact of discontinued operations)of $52.3 million, or $(1.37) per diluted share³.
Loss from continuing operations of $46.6 million, or $(1.21) per diluted share, compared to loss from continuing operations of $88.4 million, or $(2.31) per diluted share.
Adjusted income from continuing operations of $3.7 million, or $0.10 per diluted share, compared to adjusted loss from continuing operations of $2.6 million, or $(0.07) per diluted share.
Adjusted EBITDA of $1.1 million with an adjusted EBITDA margin of 0.4% compared to $6.9 million with an adjusted EBITDA margin of 2.6%.

¹ Includes $29.9 million and $31.4 million impairment of goodwill and indefinite-lived intangible assets for the fourth quarter and full year ended December 31, 2025, respectively.

² Includes $44.8 million impairment of goodwill and indefinite-lived intangible assets as well as a $21.0 million tax expense for the establishment of a valuation allowance associated with deferred tax assets for the fourth quarter ended December 31, 2024.

³ Includes a gain on the sale of the Precision Sport segment of $40.6 million as well as $44.8 million impairment of goodwill and indefinite-lived intangible assets as well as a $21.0 million tax expense for the establishment of a valuation allowance associated with deferred tax assets for the full year ended December 31, 2024.

Management Commentary

"We took decisive actions in 2025 to sharpen our focus and position Clarus for category-specific growth and greater profitability," said Warren Kanders, Executive Chairman. "We advanced our strategic roadmap throughout the year by refining our organizational structure, optimizing our product portfolio, and strengthening our go-to-market approach. In the Outdoor segment, we achieved consecutive quarters of improved performance driven by prioritizing Black Diamond's highest-performing and most profitable styles, positioning the business for sustained profitability and operating margin expansion. Apparel continued to be a key growth driver, delivering another quarter of double-digit sales growth in Q4. In the Adventure segment, despite experiencing lower OEM demand and customer transitions, we took steps to enhance our leadership position in Australia. We saw new customer wins and sell-in in Australia and Europe, which we believe will lay the groundwork for improved performance going forward."

Mr. Kanders added, "As we look to 2026, we expect ongoing volatility in the global consumer environment, but the Company is significantly better positioned than this time last year. Following a multi-year transformation, the Black Diamond organization is leaner, more focused, and more competitive, and we expect our strategic initiatives to drive improved profitability. At Adventure, we are balancing growth and operational execution while advancing a robust pipeline of innovative products, with multiple new platforms expected to launch over the next 18 months. With a debt-free balance sheet and strong liquidity, we remain focused on executing our long-term growth strategy, disciplined capital allocation, and maximizing shareholder value."

Fourth Quarter 2025 Financial Results

Sales in the fourth quarter were $65.4 million compared to $71.4 million in the same year‐ago quarter. Sales in the Outdoor segment decreased 8% to $47.2 million, compared to $51.1 million in the same year-ago quarter. Sales in the Adventure segment decreased 10% to $18.2 million, compared to $20.3 million in the year-ago quarter.

The decrease in Outdoor sales was due to softness in North America wholesale, lower global DTC revenues, and lower PIEPS revenue due to its sale in July 2025, partially offset by an increase in IGD and Europe wholesale revenue. IGD and Europe wholesale sales in the Outdoor segment were up $1.4 million, or 9%. Apparel globally was up 10% in the fourth quarter.

The decrease in sales in the Adventure segment reflects significantly reduced demand from global OEM customers and a challenging wholesale market in Australia for Rhino-Rack, partially offset by increased contributions from the acquisition of RockyMounts. RockyMounts contributed $1.0 million in incremental sales growth compared to the prior year period.

Gross margin in the fourth quarter was 27.7% compared to 33.4% in the year‐ago quarter. The decrease in gross margin was primarily due to higher inventory reserves within the Adventure segment to address slow-moving and obsolete inventory, tariff impacts at both segments, lower volumes at the Outdoor segment due to the sale of PIEPS, and unfavorable foreign currency impacts at the Outdoor segment. These decreases were partially offset by a favorable product mix and lower PFAS inventory reserves at the Outdoor segment. Adjusted gross margin, reflecting the PFAS related and other inventory reserves and inventory fair value adjustments as a result of purchase accounting, was 33.6% for the quarter compared to 38.0% in the year-ago quarter.

Selling, general and administrative expenses in the fourth quarter were $25.5 million compared to $27.8 million in the same year‐ago quarter. The decrease was primarily due to lower employee-related expenses, lower costs from PIEPS due to its sale, as well as expense reduction initiatives across both segments and at Corporate to manage costs.

During the fourth quarter of 2025, the Company incurred non-cash impairment charges for goodwill and indefinite-lived assets of $29.9 million. During the fourth quarter of 2024, the Company incurred non-cash impairment charges for goodwill and indefinite-lived assets of $44.8 million as well as an increase in tax expense of $21.0 million for a valuation allowance to fully reserve all deferred tax assets associated with U.S. federal income taxes.

The loss from continuing operations in the fourth quarter of 2025 was $31.3 million, or $(0.81) per diluted share, compared to loss from continuing operations of $73.3 million, or $(1.92) per diluted share in the year-ago quarter. Loss from continuing operations in the fourth quarter included a non-cash impairment charge for goodwill and indefinite-lived intangible assets of $29.9 million in the Adventure segment due to the sustained decline in the Company's stock price and lower sales and profitability in the segment compared to expectations. The loss also includes $9.3 million of costs and charges associated with amortization of intangibles, restructuring charges, transactions costs, disposal of internally developed software, PFAS and other inventory reserves, legal costs and regulatory matter expenses, and stock-based compensation.

Adjusted net income in the fourth quarter of 2025 was $3.6 million, or $0.09 per diluted share, compared to adjusted net loss of $3.2 million, or $(0.08) per diluted share, in the year-ago quarter. Adjusted net loss excludes legal costs and regulatory matters expenses, restructuring charges and transaction costs, as well as non-cash items for intangible amortization, impairment of goodwill and indefinite-lived intangible assets, disposal of internally developed software, inventory fair value of purchase accounting, PFAS and other inventory reserves, deferred tax valuation allowance, and stock-based compensation.

Adjusted EBITDA in the fourth quarter was $1.2 million, or an adjusted EBITDA margin of 1.8%, compared to adjusted EBITDA of $4.4 million, or an adjusted EBITDA margin of 6.1%, in the same year‐ago quarter.

Net cash provided by operating activities for the three months ended December 31, 2025, was $12.5 million compared to net cash provided of $16.6 million in the prior year quarter. Capital expenditures in the fourth quarter of 2025 were $0.9 million compared to $2.2 million in the prior year quarter. Free cash flow for the fourth quarter of 2025 was $11.6 million.

Liquidity at December 31, 2025 vs. December 31, 2024

Cash and cash equivalents totaled $36.7 million compared to $45.4 million.
Total debt of $0.0 million compared to $1.9 million.

Full Year 2025 Financial Results

Sales in 2025 decreased 5.2% to $250.4 million compared to $264.3 million in 2024. The decrease in sales in the Adventure segment was due to significantly lower demand from global original equipment manufacturer customers and a challenging wholesale market in Australia for both Rhino-Rack and MAXTRAX, combined with a prior year large wholesale customer in North America not recurring in 2025, which was partially offset by the benefit from the RockyMounts acquisition. Sales in the Outdoor segment decreased due to lower independent global distributor revenue, lower global direct-to-consumer revenue and a decrease due to the sale of PIEPS in July 2025. Prior to its sale, PIEPS revenue was $2.1 million in 2025, compared to $5.5 million for the full year 2024.

From a segment perspective, Outdoor sales were down $6.7 million or 3.7% to $176.9 million and Adventure sales were down $7.2 million or 8.9% to $73.6 million.

Gross margin in 2025 was 33.1% compared to 35.0% in 2024 primarily due to lower volumes at the Outdoor and Adventure segments, impacts due to tariffs imposed by the United States for both segments, and an unfavorable product mix at the Adventure segment. This was partially offset by a favorable product mix at the Outdoor segment due to simplification initiatives.

Selling, general and administrative expenses in 2025 were $105.2 million compared to $111.9 million in 2024. The decrease was primarily due to lower digital marketing and employee-related costs, lower costs from PIEPS due to its sale in July 2025, as well as lower retail expenses due to store closures and other expense reduction initiatives to manage costs across the businesses and corporate.

Loss from continuing operations in 2025 was $46.6 million, or $(1.21) per diluted share, compared to net loss of $88.4 million, or $(2.31) per diluted share, in the prior year. Loss from continuing operations for 2025 included a non-cash impairment of goodwill and indefinite-lived intangible assets charge of $29.9 million in the Adventure segment and a $1.6 million impairment of indefinite-lived intangible assets in the Outdoor segment, specifically the PIEPS trademark. The loss also includes $25.7 million of cost and charges associated with amortization of intangibles, restructuring charges, transactions costs, contingent consideration benefits, disposal of internally developed software, other inventory reserves, legal costs and regulatory matter expenses, and stock-based compensation.

Adjusted income from continuing operations in 2025 was $3.7 million, or $0.10 per diluted share, compared to adjusted loss from continuing operations in 2024 of $2.6 million, or $(0.07) per diluted share. Adjusted net loss excludes legal cost and regulatory matters expenses, restructuring charges and transaction costs, as well as non-cash items for intangible amortization, impairment of goodwill and indefinite-lived intangible assets, disposal of internally developed software, inventory fair value of purchase accounting, PFAS and other inventory reserves, contingent consideration benefits, deferred tax valuation allowance, and stock-based compensation.

Adjusted EBITDA in 2025 was $1.1 million, or an adjusted EBITDA margin of 0.4%, compared to $6.9 million, or an adjusted EBITDA margin of 2.6%, in 2024.

Net cash used in operating activities for the year ended December 31, 2025, was $4.7 million compared to net cash used in operating activities of $7.3 million in 2024. Capital expenditures in 2025 were $5.2 million compared to $6.7 million in the prior year. Free cash flow for the year ended December 31, 2025, was an outflow of $9.9 million compared to an outflow of $14.0 million in the same year‐ago period.

2026 Outlook

The Company expects fiscal year 2026 sales to range between $255 million and $265 million and adjusted EBITDA to range between approximately $9 million and $11 million, or an adjusted EBITDA margin of 3.8% at the mid-point of revenue and adjusted EBITDA. In addition, capital expenditures are expected to range between $6 million and $7 million and free cash flow is expected to range between $3 and $4 million for the full year 2026. Clarus has not provided net income guidance due to the inherent difficulty of forecasting certain types of expenses and gains, which affect net income but not Adjusted EBITDA and/or Adjusted EBITDA Margin. Therefore, we do not provide a reconciliation of Adjusted EBITDA and/or Adjusted EBITDA Margin guidance to net income guidance for fiscal year 2026.

Net Operating Loss (NOL) and Deferred Tax Asset Valuation Allowance

As of December 31, 2025, the Company had net operating loss carryforwards ("NOLs") and research and experimentation credit for U.S. federal income tax purposes of $41.2 million and $5.7 million, respectively. All federal NOLs will have an indefinite carryforward period. Federal research and experimentation credits have a limited carryforward period and will begin to expire in tax year 2033.

Conference Call

The Company will hold a conference call today at 5:00 p.m. Eastern time to discuss its fourth quarter 2025 results.

Date: Thursday, March 5, 2026

Time: 5:00 pm ET

Registration Link: https://register-conf.media-server.com/register/BI94bda81119fd427295496ddd3b0b57f4

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 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 enable 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 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 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)

	December 31, 2025			December 31, 2024
Assets
Current assets
Cash	$	36,691		$	45,359
Accounts receivable, net		44,839			43,678
Inventories		83,028			82,278
Prepaid and other current assets		5,457			5,555
Income tax receivable		1,407			910
Total current assets		171,422			177,780

Property and equipment, net		18,255			17,606
Other intangible assets, net		23,761			31,516
Indefinite-lived intangible assets		19,600			46,750
Goodwill		-			3,804
Deferred income taxes		55			36
Other long-term assets		15,935			16,602
Total assets	$	249,028		$	294,094

Liabilities and Stockholders' Equity
Current liabilities
Accounts payable	$	15,907		$	11,873
Accrued liabilities		24,403			22,276
Income tax payable		179			-
Current portion of long-term debt		-			1,888
Total current liabilities		40,489			36,037

Deferred income taxes		1,418			12,210
Other long-term liabilities		10,728			12,754
Total liabilities		52,635			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		703,487			697,592
Accumulated deficit		(457,253	)		(406,857	)
Treasury stock, at cost		(33,156	)		(33,114	)
Accumulated other comprehensive loss		(16,689	)		(24,532	)
Total stockholders' equity		196,393			233,093
Total liabilities and stockholders' equity	$	249,028		$	294,094


CLARUS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF LOSS
(Unaudited)
(In thousands, except per share amounts)

	Three Months Ended
	December 31, 2025			December 31, 2024

Sales
Domestic sales	$	28,329		$	30,162
International sales		37,084			41,243
Total sales		65,413			71,405

Cost of goods sold		47,277			47,540
Gross profit		18,136			23,865

Operating expenses
Selling, general and administrative		25,492			27,772
Restructuring charges		478			939
Transaction costs		66			408
Legal costs and regulatory matter expenses		1,219			47
Impairment of goodwill		3,804			36,264
Impairment of indefinite-lived intangible assets		26,069			8,545

Total operating expenses		57,128			73,975

Operating loss		(38,992	)		(50,110	)

Other income (expense)
Interest income, net		101			269
Other, net		974			(2,342	)

Total other income (expense), net		1,075			(2,073	)

Loss before income tax		(37,917	)		(52,183	)
Income tax (benefit) expense		(6,656	)		21,142
Loss from continuing operations		(31,261	)		(73,325	)

Discontinued operations, net of tax		-			7,804

Net loss	$	(31,261	)	$	(65,521	)

Loss from continuing operations per share:
Basic	$	(0.81	)	$	(1.92	)
Diluted		(0.81	)		(1.92	)

Net loss per share:
Basic	$	(0.81	)	$	(1.71	)
Diluted		(0.81	)		(1.71	)

Weighted average shares outstanding:
Basic		38,402			38,262
Diluted		38,402			38,262


CLARUS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF LOSS
(Unaudited)
(In thousands, except per share amounts)

	Twelve Months Ended
	December 31, 2025			December 31, 2024

Sales
Domestic sales	$	106,123		$	105,745
International sales		144,317			158,570
Total sales		250,440			264,315

Cost of goods sold		167,464			171,696
Gross profit		82,976			92,619

Operating expenses
Selling, general and administrative		105,173			111,948
Restructuring charges		967			1,948
Transaction costs		752			576
Contingent consideration benefit		(355	)		(125	)
Legal costs and regulatory matter expenses		4,682			3,842
Impairment of goodwill		3,804			36,264
Impairment of indefinite-lived intangible assets		27,634			8,545

Total operating expenses		142,657			162,998

Operating loss		(59,681	)		(70,379	)

Other income (expense)
Interest income, net		619			1,467
Other, net		1,973			(1,673	)

Total other income (expense), net		2,592			(206	)

Loss before income tax		(57,089	)		(70,585	)
Income tax (benefit) expense		(10,533	)		17,852
Loss from continuing operations		(46,556	)		(88,437	)

Discontinued operations, net of tax		-			36,150

Net loss	$	(46,556	)	$	(52,287	)

Loss from continuing operations per share:
Basic	$	(1.21	)	$	(2.31	)
Diluted		(1.21	)		(2.31	)

Net loss per share:
Basic	$	(1.21	)	$	(1.37	)
Diluted		(1.21	)		(1.37	)

Weighted average shares outstanding:
Basic		38,393			38,305
Diluted		38,393			38,305


CLARUS CORPORATION
RECONCILIATION FROM GROSS PROFIT TO ADJUSTED GROSS PROFIT
AND ADJUSTED GROSS MARGIN

THREE MONTHS ENDED

	December 31, 2025				December 31, 2024

Sales	$	65,413		Sales	$	71,405

Gross profit as reported	$	18,136		Gross profit as reported	$	23,865
Plus impact of inventory fair value adjustment		-		Plus impact of inventory fair value adjustment		61
Plus impact of other inventory reserves		3,840		Plus impact of PFAS and other inventory reserves		3,179
Adjusted gross profit	$	21,976		Adjusted gross profit	$	27,105

Gross margin as reported		27.7	%	Gross margin as reported		33.4	%

Adjusted gross margin		33.6	%	Adjusted gross margin		38.0	%

TWELVE MONTHS ENDED

	December 31, 2025				December 31, 2024

Sales	$	250,440		Sales	$	264,315

Gross profit as reported	$	82,976		Gross profit as reported	$	92,619
Plus impact of inventory fair value adjustment		120		Plus impact of inventory fair value adjustment		61
Plus impact of other inventory reserves		4,330		Plus impact of PFAS and other inventory reserves		6,502
Adjusted gross profit	$	87,426		Adjusted gross profit	$	99,182

Gross margin as reported		33.1	%	Gross margin as reported		35.0	%

Adjusted gross margin		34.9	%	Adjusted gross margin		37.5	%


CLARUS CORPORATION
RECONCILIATION FROM LOSS FROM CONTINUING OPERATIONS TO ADJUSTED INCOME (LOSS) FROM CONTINUING OPERATIONS AND RELATED EARNINGS PER DILUTED SHARE
(In thousands, except per share amounts)


	Three Months Ended December 31, 2025
	Total		Gross		Operating			Income tax			Tax			(Loss) income from			Diluted
	sales		profit		expenses			(benefit) expense			rate			continuing operations			EPS⁽¹⁾

As reported	$	65,413	$	18,136	$	57,128		$	(6,656	)	(17.6	)	%	$	(31,261	)	$	(0.81	)

Amortization of intangibles		-		-		(2,154	)		122						2,032
Impairment of goodwill		-		-		(3,804	)		576						3,228
Impairment of indefinite-lived intangible assets		-		-		(26,069	)		8,181						17,888
Disposal of internally developed software		-		-		(222	)		-						222
Restructuring charges		-		-		(478	)		55						423
Transaction costs		-		-		(66	)		163						(97	)
Other inventory reserves		-		3,840		-			1,072						2,768
Legal costs and regulatory matter expenses		-		-		(1,219	)		986						233
Stock-based compensation		-		-		(1,327	)		392						935
Valuation allowance		-		-		-			(7,292	)					7,292

As adjusted	$	65,413	$	21,976	$	21,789		$	(2,376	)	(188.3	)	%	$	3,638		$	0.09

(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 38,402 basic and diluted weighted average shares of common stock. Adjusted income from continuing operations per share is calculated based on 38,452 diluted shares of common stock.


	Three Months Ended December 31, 2024
	Total		Gross		Operating			Income tax			Tax			(Loss) income from			Diluted
	sales		profit		expenses			(benefit) expense			rate			continuing operations			EPS⁽¹⁾

As reported	$	71,405	$	23,865	$	73,975		$	21,142		40.5		%	$	(73,325	)	$	(1.92	)

Amortization of intangibles		-		-		(2,468	)		1,240						1,228
Impairment of goodwill		-		-		(36,264	)		-						36,264
Impairment of indefinite-lived intangible assets		-		-		(8,545	)		2,564						5,981
Restructuring charges		-		-		(939	)		251						688
Transaction costs		-		-		(408	)		87						321
Inventory fair value of purchase accounting		-		61		-			13						48
PFAS and other inventory reserves		-		3,179		-			766						2,413
Legal costs and regulatory matter expenses		-		-		(47	)		23						24
Stock-based compensation		-		-		(1,570	)		(588	)					2,158
Valuation allowance		-		-		-			(21,038	)					21,038

As adjusted	$	71,405	$	27,105	$	23,734		$	4,460		343.6		%	$	(3,162	)	$	(0.08	)

(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 38,262 basic and diluted weighted average shares of common stock.


CLARUS CORPORATION
RECONCILIATION FROM LOSS FROM CONTINUING OPERATIONS TO ADJUSTED INCOME (LOSS) FROM CONTINUING OPERATIONS AND RELATED EARNINGS PER DILUTED SHARE
(In thousands, except per share amounts)


	Twelve Months Ended December 31, 2025
	Total		Gross		Operating			Income tax			Tax			(Loss) income from			Diluted
	sales		profit		expenses			(benefit) expense			rate			continuing operations			EPS⁽¹⁾

As reported	$	250,440	$	82,976	$	142,657		$	(10,533	)	(18.5	)	%	$	(46,556	)	$	(1.21	)

Amortization of intangibles		-		-		(8,740	)		2,385						6,355
Impairment of goodwill		-		-		(3,804	)		576						3,228
Impairment of indefinite-lived intangible assets		-		-		(27,634	)		8,181						19,453
Disposal of internally developed software		-		-		(587	)		177						410
Restructuring charges		-		-		(967	)		241						726
Transaction costs		-		-		(752	)		162						590
Contingent consideration benefit		-		-		355			-						(355	)
Inventory fair value of purchase accounting		-		120		-			25						95
Other inventory reserves		-		4,330		-			1,072						3,258
Legal costs and regulatory matter expenses		-		-		(4,682	)		983						3,699
Stock-based compensation		-		-		(5,895	)		391						5,504
Valuation allowance		-		-		-			(7,292	)					7,292

As adjusted	$	250,440	$	87,426	$	89,951		$	(3,632	)	(5,420.9	)	%	$	3,699		$	0.10

(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 38,393 basic and diluted weighted average shares of common stock. Adjusted income from continuing operations per share is calculated based on 38,443 diluted shares of common stock.


	Twelve Months Ended December 31, 2024
	Total		Gross		Operating			Income tax			Tax			(Loss) income from			Diluted
	sales		profit		expenses			(benefit) expense			rate			continuing operations			EPS⁽¹⁾

As reported	$	264,315	$	92,619	$	162,998		$	17,852		25.3		%	$	(88,437	)	$	(2.31	)

Amortization of intangibles		-		-		(9,784	)		2,751						7,033
Impairment of goodwill		-		-		(36,264	)		-						36,264
Impairment of indefinite-lived intangible assets		-		-		(8,545	)		2,564						5,981
Restructuring charges		-		-		(1,948	)		459						1,489
Transaction costs		-		-		(576	)		122						454
Contingent consideration benefit		-		-		125			(26	)					(99	)
Inventory fair value of purchase accounting		-		61		-			13						48
PFAS and other inventory reserves		-		6,502		-			1,453						5,049
Legal costs and regulatory matter expenses		-		-		(3,842	)		807						3,035
Stock-based compensation		-		-		(5,823	)		291						5,532
Valuation allowance		-		-		-			(21,038	)					21,038

As adjusted	$	264,315	$	99,182	$	96,341		$	5,248		199.2		%	$	(2,613	)	$	(0.07	)

(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 38,305 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 December 31, 2025															Three Months Ended December 31, 2024
	Outdoor Segment				Adventure Segment				Corporate Costs			Total				Outdoor Segment			Adventure Segment				Corporate Costs			Total

Operating income (loss)	$	(553	)		$	(35,485	)		$	(2,954	)	$	(38,992	)		$	1,897		$	(48,582	)		$	(3,425	)	$	(50,110	)
Depreciation		587				400				-			987				614			369				-			983
Amortization of intangibles		223				1,931				-			2,154				285			2,183				-			2,468

EBITDA		257				(33,154	)			(2,954	)		(35,851	)			2,796			(46,030	)			(3,425	)		(46,659	)

Restructuring charges		467				11				-			478				789			150				-			939
Transaction costs		44				-				22			66				65			307				36			408
Legal costs and regulatory matter expenses		775				-				444			1,219				10			-				37			47
Impairment of goodwill		-				3,804				-			3,804				-			36,264				-			36,264
Impairment of indefinite-lived intangible assets		-				26,069				-			26,069				-			8,545				-			8,545
Disposal of internally developed software		-				222				-			222				-			-				-			-
Stock-based compensation		-				-				1,327			1,327				-			-				1,570			1,570
Inventory fair value of purchase accounting		-				-				-			-				-			61				-			61
PFAS and other inventory reserves		459				3,381				-			3,840				869			2,310				-			3,179

Adjusted EBITDA	$	2,002			$	333			$	(1,161	)	$	1,174			$	4,529		$	1,607			$	(1,782	)	$	4,354

Sales	$	47,191			$	18,222			$	-		$	65,413			$	51,072		$	20,333			$	-		$	71,405

EBITDA margin		0.5		%		(181.9	)	%					(54.8	)	%		5.5	%		(226.4	)	%					(65.3	)	%
Adjusted EBITDA margin		4.2		%		1.8		%					1.8		%		8.9	%		7.9		%					6.1		%


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)

	Twelve Months Ended December 31, 2025															Twelve Months Ended December 31, 2024
	Outdoor Segment				Adventure Segment				Corporate Costs			Total				Outdoor Segment				Adventure Segment				Corporate Costs			Total

Operating loss	$	(1,452	)		$	(42,463	)		$	(15,766	)	$	(59,681	)		$	(999	)		$	(53,126	)		$	(16,254	)	$	(70,379	)
Depreciation		2,177				1,464				-			3,641				2,588				1,446				-			4,034
Amortization of intangibles		973				7,767				-			8,740				1,142				8,642				-			9,784

EBITDA		1,698				(33,232	)			(15,766	)		(47,300	)			2,731				(43,038	)			(16,254	)		(56,561	)

Restructuring charges		599				368				-			967				1,349				599				-			1,948
Transaction costs		614				40				98			752				65				396				115			576
Contingent consideration benefit		-				(355	)			-			(355	)			-				(125	)			-			(125	)
Legal costs and regulatory matter expenses		2,825				-				1,857			4,682				3,088				-				754			3,842
Impairment of goodwill		-				3,804				-			3,804				-				36,264				-			36,264
Impairment of indefinite-lived intangible assets		1,565				26,069				-			27,634				-				8,545				-			8,545
Disposal of internally developed software		-				587				-			587				-				-				-			-
Stock-based compensation		-				-				5,895			5,895				-				-				5,823			5,823
Inventory fair value of purchase accounting		-				120				-			120				-				61				-			61
PFAS and other inventory reserves		949				3,381				-			4,330				4,192				2,310				-			6,502

Adjusted EBITDA	$	8,250			$	782			$	(7,916	)	$	1,116			$	11,425			$	5,012			$	(9,562	)	$	6,875

Sales	$	176,863			$	73,577			$	-		$	250,440			$	183,568			$	80,747			$	-		$	264,315

EBITDA margin		1.0		%		(45.2	)	%					(18.9	)	%		1.5		%		(53.3	)	%					(21.4	)	%
Adjusted EBITDA margin		4.7		%		1.1		%					0.4		%		6.2		%		6.2		%					2.6		%