Clarus Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	251.95	250.44	264.32	286.02	315.25	265.97
Revenue Growth (YoY)	-1.37%	-5.25%	-7.59%	-9.27%	18.53%	18.73%
Cost of Revenue	166.94	167.46	171.7	188.51	205.3	178.1
Gross Profit	85.01	82.98	92.62	97.51	109.95	87.87
Selling, General & Admin	105.13	105.17	111.95	114.6	120.81	90.66
Other Operating Expenses	38.8	37.48	51.05	4.02	95.62	9.92
Total Operating Expenses	143.93	142.66	163	118.62	216.44	100.58
Operating Income	-58.93	-59.68	-70.38	-21.11	-106.48	-12.7
Total Non-Operating Income (Expense)	4.87	2.59	-0.21	1.03	-1.04	-4.41
Pretax Income	-54.12	-57.09	-70.59	-20.08	-107.52	-17.11
Provision for Income Taxes	-9.51	-10.53	17.85	-4.29	-14.72	-19.23
Net Income	-44.61	-46.56	-52.29	-10.15	-69.78	26.09
Earnings From Discontinued Operations	-	-	36.15	5.64	23.02	23.97
Net Income to Common	-44.61	-46.56	-52.29	-10.15	-69.78	26.09
Net Income Growth	-	-	-	-	-	370.57%
Shares Outstanding (Basic)	38	38	38	37	37	33
Shares Outstanding (Diluted)	38	38	38	37	37	36
Shares Change (YoY)	0.22%	0.23%	2.19%	0.76%	4.25%	14.29%
EPS (Basic)	-1.16	-1.21	-1.37	-0.27	-1.88	0.79
EPS (Diluted)	-1.16	-1.21	-1.37	-0.27	-1.88	0.73
EPS Growth	-	-	-	-	-	305.56%
Shares Outstanding	38.44	38.4	38.36	38.15	37.05	37.09
Free Cash Flow	-12.35	-9.91	-14.04	26.21	6.36	-17.69
Free Cash Flow Growth	-	-	-	312.06%	-	-
Free Cash Flow Per Share	-0.32	-0.26	-0.37	0.70	0.17	-0.50
Dividends Per Share	0.100	0.100	0.100	0.100	0.100	0.100
Dividend Growth	-	-	-	-	-	100.00%
Gross Margin	33.74%	33.13%	35.04%	34.09%	34.88%	33.04%
Operating Margin	-23.39%	-23.83%	-26.63%	-7.38%	-33.78%	-4.78%
Profit Margin	-12.41%	-18.59%	-33.46%	-5.52%	-29.44%	0.80%
FCF Margin	-4.90%	-3.96%	-5.31%	9.16%	2.02%	-6.65%
EBITDA	-46.73	-47.3	-56.56	-0.76	-83.53	3.12
EBITDA Margin	-18.55%	-18.89%	-21.40%	-0.26%	-26.50%	1.17%
EBIT	-58.93	-59.68	-70.38	-21.11	-106.48	-12.7
EBIT Margin	-23.39%	-23.83%	-26.63%	-7.38%	-33.78%	-4.78%
Effective Tax Rate	17.57%	18.45%	-25.29%	21.37%	13.69%	112.41%

SEC Filings: 10-K · 10-Q