Canada Markets closed

Clarus Reports Record Second Quarter 2022 Results

·18 min read
Clarus Corporation
Clarus Corporation

– Sales in the Second Quarter of 2022 Increased 57% Year-Over-Year to $114.9 Million –

Adjusted EBITDA of $17.6 Million or 15.3% Adjusted EBITDA Margin –

– Approves a New $50.0 Million Stock Repurchase Program –

SALT LAKE CITY, Aug. 01, 2022 (GLOBE NEWSWIRE) -- Clarus Corporation (NASDAQ: CLAR) (“Clarus” and/or the “Company”), a global company focused on the outdoor and consumer enthusiast markets, reported financial results for the second quarter ended June 30, 2022.

Second Quarter 2022 Financial Summary vs. Same Year‐Ago Quarter

  • Record sales of $114.9 million increased 57% and 16% on a proforma basis.

  • Gross margin was 38.0% compared to 38.2%.

  • Net income increased 105% to $3.8 million, or $0.09 per diluted share, compared to net income of $1.8 million, or $0.06 per diluted share.

  • Adjusted net income before non‐cash items increased 92% to $13.1 million, or $0.33 per diluted share, compared to $6.8 million, or $0.20 per diluted share.

  • Adjusted EBITDA increased 51% to a record $17.6 million with an adjusted EBITDA margin of 15.3% compared to $11.7 million with an adjusted EBITDA margin of 15.9%.

Management Commentary

“Clarus’ ‘Super Fan’ brands continued to perform at a high level in the second quarter,” said Clarus President John Walbrecht. “Our Precision Sport segment delivered another record quarter as our brands’ premium positioning and product innovations have paved the way for continued market share gains. Demand trends in our Outdoor segment remained strong, led by key Black Diamond categories of apparel, headlamps, trekking poles, and core climbing equipment. Within our Adventure segment, Rhino-Rack continued to experience sales momentum in North America, a market we believe is 10-times the size of its home markets of Australia and New Zealand.

“Somewhat offsetting this broad-based demand, we continued to experience supply chain and logistics challenges in our Outdoor segment, hampering our ability to convert all Black Diamond demand into sales. Delayed deliveries of new vehicles also impacted our ability to maximize sales in our Adventure segment, and we continued to chase component parts in our Precision Sport segment amidst steady demand.

“Overall, our Super Fan brand consumer was resilient despite numerous headwinds in the first half of the year. This resiliency is a key attribute of our activity-based consumer. When combined with our ability to drive innovation across our brands and our strong balance sheet, we believe we are poised for another record year in 2022.”

Second Quarter 2022 Financial Results

Sales in the second quarter increased 57% to a record $114.9 million compared to $73.3 million in the same year‐ago quarter. The increase includes revenue contribution of approximately $22.8 million from Rhino-Rack, an acquisition completed on July 1, 2021, and $4.3 million from MAXTRAX, an acquisition completed on December 1, 2021. Organic sales were up 22% in the second quarter, acquisitions contributed 37% and foreign exchange was a 2% headwind. On a constant currency basis, total sales were up 59%.

Sales in the Outdoor segment increased 17% to $52.6 million compared to the same year-ago quarter due to strong demand, slightly offset by supply chain and logistics challenges that impacted the Company’s ability to deliver products on-time and in full. Precision Sport sales increased 24% to $35.2 million, reflecting continued strong demand and outperformance navigating the supply chain environment. Sales in the Adventure segment were $27.1 million in the second quarter of 2022 and reflected strong demand in North America, somewhat offset by lower-than-expected new vehicle availability, which constrained new product sales, especially in the home market of Australia.

Gross margin in the second quarter was 38.0% compared to 38.2% in the year‐ago quarter. Improvements in channel and product mix were offset by unfavorable freight costs, as well as unfavorable foreign exchange movements in the Outdoor and Adventure segments. Foreign currency had a negative impact on gross margin of 80 basis points.

Selling, general and administrative expenses in the second quarter were $35.4 million compared to $20.7 million in the same year‐ago quarter due primarily to the inclusion of Rhino-Rack and MAXTRAX, which contributed $9.8 million in expenses. Non-cash stock-based compensation for performance awards was $3.6 million, a $1.7 million increase compared to the second quarter of 2021. The remainder of the increase was driven by investments in the Outdoor segment’s direct-to-consumer initiatives along with higher corporate costs.

Net income in the second quarter increased 105% to $3.8 million, or $0.09 per diluted share, compared to net income of $1.8 million, or $0.06 per diluted share, in the prior year quarter.

Adjusted net income in the second quarter, which excludes non‐cash items and transaction costs, increased 92% to $13.1 million, or $0.33 per diluted share, compared to $6.8 million, or $0.20 per diluted share, in the same year‐ago quarter.

Adjusted EBITDA in the second quarter increased 51% to a record $17.6 million, or an adjusted EBITDA margin of 15.3%, compared to $11.7 million, or an adjusted EBITDA margin of 15.9%, in the same year‐ago quarter.

Net cash provided by operating activities for the three months ended June 30, 2022 was $4.5 million compared to net cash provided of $2.9 million in the prior year quarter. Capital expenditures in the second quarter of 2022 were $2.2 million compared to $1.9 million in the prior year quarter. Free cash flow, defined as net cash provided by operating activities less capital expenditures, for the second quarter of 2022 was $2.3 million compared to $1.0 million in the prior year quarter due to higher net income.

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

  • Cash and cash equivalents totaled $13.9 million compared to $19.5 million.

  • Total debt of $149.6 million compared to $141.5 million.

  • Remaining access to $274.5 million on the Company’s revolving line of credit.

  • Net debt leverage ratio of 1.8x compared to 2.0x

New Stock Repurchase Program

In connection with maximizing shareholder value, Clarus’ board of directors has terminated its $30.0 million share repurchase program, which still had approximately $10.8 million available, replacing it with a new $50.0 million share repurchase program. From a capital allocation strategy, Clarus expects to continue to prioritize organic growth, M&A, and its quarterly dividend over share repurchases, but will continue to seek to accumulate shares on an opportunistic basis, whether it be in the open market or through a Dutch auction tender offer.

2022 Outlook

Clarus continues to expect fiscal year 2022 sales to grow approximately 25% to $470.0 million compared to 2021, inclusive of the effect of the strong U.S. dollar, which the Company estimates will be a $7 million sales headwind in the second half of the year. By segment, the Company continues to expect Outdoor sales to increase high-single digits to approximately $237.5 million. The Precision Sport segment is now expected to increase 16% to approximately $127.5 million ($112.5 million previously) and the Adventure segment to contribute approximately $105 million ($120 million previously).

The Company continues to expect adjusted EBITDA in 2022 to be approximately $78.0 million, or an adjusted EBITDA margin of 16.5%. In addition, capital expenditures are still expected to be approximately $9.0 million and free cash flow is now expected to range between $30.0 to $40.0 million ($50.0 to $60.0 million previously).

Net Operating Loss (NOL)

The Company estimates that it has available NOL carryforwards for U.S. federal income tax purposes of approximately $60.7 million, which includes $39.5 million of NOL carryforwards that expire on December 31, 2022. The Company expects to fully utilize the $39.5 million in the current year, prior to expiration. The Company’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 second quarter 2022 results.

Date: Monday, August 1, 2022
Time: 5:00 p.m. Eastern time (3:00 p.m. Mountain time)
Registration Link: https://register.vevent.com/register/BI23d5a379e8224fbcab7a32c07b5960ff

Please register online 15 minutes prior to the start time. If you have any difficulty connecting with the conference call, please contact Gateway Investor Relations at 949-574-3860.

The conference call will be broadcast live and available for replay here and on the Company’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 August 1, 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 “super fan” brands through our unique “innovate and accelerate” strategy. We define a “super fan” brand as a brand that creates the world’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 Company’s products are principally sold globally under the Black Diamond®, Rhino-Rack®, MAXTRAX®, Sierra®, and Barnes® 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 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) 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 (“EBITDA”), EBITDA margin, adjusted EBITDA, and adjusted EBTIDA margin, and (iv) free cash flow. 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 “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 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 Contacts:

John C. Walbrecht
President
Tel 1‐801‐993‐1344
john.walbrecht@claruscorp.com

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

Investor Relations Contact:

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

CLARUS CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In thousands, except per share amounts)

 

 

 

 

 

June 30, 2022

 

December 31, 2021

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash

$

13,888

 

 

$

19,465

 

Accounts receivable, less allowance for

 

 

 

 

 

credit losses of $1,288 and $811

 

70,560

 

 

 

66,180

 

Inventories

 

153,056

 

 

 

129,354

 

Prepaid and other current assets

 

12,733

 

 

 

11,831

 

Income tax receivable

 

624

 

 

 

116

 

Total current assets

 

250,861

 

 

 

226,946

 

 

 

 

 

 

 

Property and equipment, net

 

42,916

 

 

 

42,826

 

Other intangible assets, net

 

63,029

 

 

 

73,683

 

Indefinite-lived intangible assets

 

123,851

 

 

 

128,271

 

Goodwill

 

115,658

 

 

 

118,090

 

Deferred income taxes

 

22,367

 

 

 

22,433

 

Other long-term assets

 

19,329

 

 

 

19,578

 

Total assets

$

638,011

 

 

$

631,827

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable

$

31,476

 

 

$

31,488

 

Accrued liabilities

 

27,103

 

 

 

27,473

 

Income tax payable

 

1,723

 

 

 

4,437

 

Current portion of long-term debt

 

8,871

 

 

 

9,585

 

Total current liabilities

 

69,173

 

 

 

72,983

 

 

 

 

 

 

 

Long-term debt, net

 

140,739

 

 

 

131,948

 

Deferred income taxes

 

33,445

 

 

 

35,280

 

Other long-term liabilities

 

21,628

 

 

 

21,448

 

Total liabilities

 

264,985

 

 

 

261,659

 

 

 

 

 

 

 

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;

 

 

 

 

 

41,328 and 41,105 issued and 37,266 and 37,094 outstanding, respectively

 

4

 

 

 

4

 

Additional paid in capital

 

670,586

 

 

 

662,996

 

Accumulated deficit

 

(256,130

)

 

 

(263,342

)

Treasury stock, at cost

 

(25,537

)

 

 

(24,440

)

Accumulated other comprehensive loss

 

(15,897

)

 

 

(5,050

)

Total stockholders' equity

 

373,026

 

 

 

370,168

 

Total liabilities and stockholders' equity

$

638,011

 

 

$

631,827

 



CLARUS CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

(In thousands, except per share amounts)

 

 

 

 

 

 

 

Three Months Ended

 

June 30, 2022

 

June 30, 2021

 

 

 

 

 

 

Sales

 

 

 

 

 

Domestic sales

$

64,073

 

 

$

51,876

 

International sales

 

50,860

 

 

 

21,433

 

Total sales

 

114,933

 

 

 

73,309

 

 

 

 

 

 

 

Cost of goods sold

 

71,251

 

 

 

45,288

 

Gross profit

 

43,682

 

 

 

28,021

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

Selling, general and administrative

 

35,444

 

 

 

20,704

 

Transaction costs

 

821

 

 

 

649

 

Contingent consideration benefit

 

(374

)

 

 

-

 

 

 

 

 

 

 

Total operating expenses

 

35,891

 

 

 

21,353

 

 

 

 

 

 

 

Operating income

 

7,791

 

 

 

6,668

 

 

 

 

 

 

 

Other expense

 

 

 

 

 

Interest expense, net

 

(1,728

)

 

 

(212

)

Other, net

 

(1,343

)

 

 

(4,461

)

 

 

 

 

 

 

Total other expense, net

 

(3,071

)

 

 

(4,673

)

 

 

 

 

 

 

Income before income tax

 

4,720

 

 

 

1,995

 

Income tax expense

 

956

 

 

 

155

 

Net income

$

3,764

 

 

$

1,840

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

Basic

$

0.10

 

 

$

0.06

 

Diluted

 

0.09

 

 

 

0.06

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

Basic

 

37,235

 

 

 

31,367

 

Diluted

 

39,697

 

 

 

33,190

 


CLARUS CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

(In thousands, except per share amounts)

 

 

 

 

 

 

 

Six Months Ended

 

June 30, 2022

 

June 30, 2021

 

 

 

 

 

 

Sales

 

 

 

 

 

Domestic sales

$

126,380

 

 

$

99,449

 

International sales

 

101,829

 

 

 

49,191

 

Total sales

 

228,209

 

 

 

148,640

 

 

 

 

 

 

 

Cost of goods sold

 

140,275

 

 

 

93,569

 

Gross profit

 

87,934

 

 

 

55,071

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

Selling, general and administrative

 

69,619

 

 

 

41,589

 

Transaction costs

 

2,022

 

 

 

1,125

 

Contingent consideration expense

 

389

 

 

 

-

 

 

 

 

 

 

 

Total operating expenses

 

72,030

 

 

 

42,714

 

 

 

 

 

 

 

Operating income

 

15,904

 

 

 

12,357

 

 

 

 

 

 

 

Other expense

 

 

 

 

 

Interest expense, net

 

(2,844

)

 

 

(450

)

Other, net

 

(1,410

)

 

 

(4,601

)

 

 

 

 

 

 

Total other expense, net

 

(4,254

)

 

 

(5,051

)

 

 

 

 

 

 

Income before income tax

 

11,650

 

 

 

7,306

 

Income tax expense (benefit)

 

2,577

 

 

 

(211

)

Net income

$

9,073

 

 

$

7,517

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

Basic

$

0.24

 

 

$

0.24

 

Diluted

 

0.23

 

 

 

0.23

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

Basic

 

37,199

 

 

 

31,325

 

Diluted

 

39,751

 

 

 

32,970

 


CLARUS CORPORATION

RECONCILIATION FROM GROSS PROFIT TO ADJUSTED GROSS PROFIT

AND ADJUSTED GROSS MARGIN

 

 

 

 

 

 

 

THREE MONTHS ENDED

 

 

 

 

June 30, 2022

 

 

June 30, 2021

 

 

 

 

 

 

 

Gross profit as reported

$

43,682

 

 

Gross profit as reported

 

28,021

 

 

 

 

 

 

 

 

Gross margin as reported

 

38.0

%

 

Gross margin as reported

 

38.2

%

 

 

 

 

 

 

 

SIX MONTHS ENDED

 

 

 

 

 

 

 

 

June 30, 2022

 

 

June 30, 2021

 

 

 

 

 

 

 

Gross profit as reported

$

87,934

 

 

Gross profit as reported

 

55,071

 

Plus impact of inventory fair value adjustment

 

269

 

 

Plus impact of inventory fair value adjustment

 

361

 

Adjusted gross profit

$

88,203

 

 

Adjusted gross profit

$

55,432

 

 

 

 

 

 

 

 

Gross margin as reported

 

38.5

%

 

Gross margin as reported

 

37.0

%

 

 

 

 

 

 

 

Adjusted gross margin

 

38.7

%

 

Adjusted gross margin

 

37.3

%


CLARUS CORPORATION

RECONCILIATION FROM NET 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)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

Per Diluted

 

 

 

 

Per Diluted

 

June 30, 2022

 

Share

 

June 30, 2021

 

Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

3,764

 

 

$

0.09

 

 

$

1,840

 

 

$

0.06

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangibles

 

3,937

 

 

 

0.10

 

 

 

1,197

 

 

 

0.04

 

Depreciation

 

1,877

 

 

 

0.05

 

 

 

1,349

 

 

 

0.04

 

Amortization of debt issuance costs

 

191

 

 

 

0.00

 

 

 

80

 

 

 

0.00

 

Stock-based compensation

 

3,555

 

 

 

0.09

 

 

 

1,826

 

 

 

0.06

 

Income tax expense

 

956

 

 

 

0.02

 

 

 

155

 

 

 

0.00

 

Cash paid for income taxes

 

(1,648

)

 

 

(0.04

)

 

 

(278

)

 

 

(0.01

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income before non-cash items

$

12,632

 

 

$

0.32

 

 

$

6,169

 

 

$

0.19

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction costs

 

821

 

 

 

0.02

 

 

 

649

 

 

 

0.02

 

Contingent consideration expense

 

(374

)

 

 

(0.01

)

 

 

-

 

 

 

-

 

State cash taxes on adjustments

 

(10

)

 

 

(0.00

)

 

 

(16

)

 

 

(0.00

)

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income before non-cash items

$

13,069

 

 

$

0.33

 

 

$

6,802

 

 

$

0.20

 


CLARUS CORPORATION

RECONCILIATION FROM NET 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)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

 

 

Per Diluted

 

 

 

 

Per Diluted

 

June 30, 2022

 

Share

 

June 30, 2021

 

Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

9,073

 

 

$

0.23

 

 

$

7,517

 

 

$

0.23

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangibles

 

8,057

 

 

 

0.20

 

 

 

2,394

 

 

 

0.07

 

Depreciation

 

3,709

 

 

 

0.09

 

 

 

2,705

 

 

 

0.08

 

Amortization of debt issuance costs

 

361

 

 

 

0.01

 

 

 

162

 

 

 

0.00

 

Stock-based compensation

 

6,922

 

 

 

0.17

 

 

 

3,350

 

 

 

0.10

 

Inventory fair value of purchase accounting

 

269

 

 

 

0.01

 

 

 

361

 

 

 

0.01

 

Income tax expense (benefit)

 

2,577

 

 

 

0.06

 

 

 

(211

)

 

 

(0.01

)

Cash paid for income taxes

 

(5,492

)

 

 

(0.14

)

 

 

(353

)

 

 

(0.01

)

 

 

 

 

 

 

 

 

 

 

 

 

Net income before non-cash items

$

25,476

 

 

$

0.64

 

 

$

15,925

 

 

$

0.48

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction costs

 

2,022

 

 

 

0.05

 

 

 

1,125

 

 

 

0.03

 

Contingent consideration expense

 

389

 

 

 

0.01

 

 

 

-

 

 

 

-

 

State cash taxes on adjustments

 

(53

)

 

 

(0.00

)

 

 

(28

)

 

 

(0.00

)

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income before non-cash items

$

27,834

 

 

$

0.70

 

 

$

17,022

 

 

$

0.52

 



CLARUS CORPORATION

RECONCILIATION FROM NET INCOME TO EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION, AND 

AMORTIZATION (EBITDA), AND ADJUSTED EBITDA

 (In thousands)

 

 

 

 

 

 

 

 

 

Three Months Ended

 

June 30, 2022

 

June 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

3,764

 

 

$

1,840

 

 

 

 

 

 

 

 

Income tax expense

 

956

 

 

 

155

 

Other, net

 

1,343

 

 

 

4,461

 

Interest expense, net

 

1,728

 

 

 

212

 

 

 

 

 

 

 

 

Operating income

 

7,791

 

 

 

6,668

 

 

 

 

 

 

 

 

Depreciation

 

1,877

 

 

 

1,349

 

Amortization of intangibles

 

3,937

 

 

 

1,197

 

 

 

 

 

 

 

 

EBITDA

 

13,605

 

 

 

9,214

 

 

 

 

 

 

 

 

Transaction costs

 

821

 

 

 

649

 

Contingent consideration expense

 

(374

)

 

 

-

 

Stock-based compensation

 

3,555

 

 

 

1,826

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

17,607

 

 

$

11,689

 



CLARUS CORPORATION

 

RECONCILIATION FROM NET INCOME TO EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION, AND 

 

AMORTIZATION (EBITDA), AND ADJUSTED EBITDA

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

June 30, 2022

 

June 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

9,073

 

 

$

7,517

 

 

 

 

 

 

 

 

 

Income tax expense (benefit)

 

2,577

 

 

 

(211

)

 

Other, net

 

1,410

 

 

 

4,601

 

 

Interest expense, net

 

2,844

 

 

 

450

 

 

 

 

 

 

 

 

 

Operating income

 

15,904

 

 

 

12,357

 

 

 

 

 

 

 

 

 

Depreciation

 

3,709

 

 

 

2,705

 

 

Amortization of intangibles

 

8,057

 

 

 

2,394

 

 

 

 

 

 

 

 

 

EBITDA

 

27,670

 

 

 

17,456

 

 

 

 

 

 

 

 

 

Transaction costs

 

2,022

 

 

 

1,125

 

 

Contingent consideration expense

 

389

 

 

 

-

 

 

Inventory fair value of purchase accounting

 

269

 

 

 

361

 

 

Stock-based compensation

 

6,922

 

 

 

3,350

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

$

37,272

 

 

$

22,292