Clarus Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	256.43	264.32	286.02	315.25	265.97	224.01
Revenue Growth (YoY)	-4.82%	-7.59%	-9.27%	18.53%	18.73%	-2.37%
Cost of Revenue	167.67	171.64	188.45	205.03	178.1	146.21
Gross Profit	88.77	92.68	97.58	110.22	87.87	77.8
Selling, General & Admin	107.45	111.95	114.6	120.81	80.25	61.27
Research & Development	-	-	-	-	10.41	10.16
Operating Expenses	107.45	111.95	114.6	120.81	90.66	71.43
Operating Income	-18.69	-19.27	-17.03	-10.59	-2.79	6.37
Interest Expense	-	-	-	-	-0.02	-1.26
Interest & Investment Income	0.79	1.47	0.07	-	-	-
Other Non Operating Income (Expenses)	-1.34	-1.67	0.96	-1.04	-4.39	0.91
EBT Excluding Unusual Items	-19.24	-19.47	-16	-11.63	-7.2	6.02
Merger & Restructuring Charges	-2.58	-2.59	-3.88	-3.09	-11.52	-2.43
Impairment of Goodwill	-36.26	-36.26	-	-52.07	-	-
Asset Writedown	-10.11	-8.55	-	-40.24	-	-
Legal Settlements	-3.51	-3.84	-1.76	-	-	-
Other Unusual Items	0.36	0.13	1.57	-0.49	1.61	-
Pretax Income	-71.36	-70.59	-20.08	-107.52	-17.11	3.59
Income Tax Expense	17.27	17.85	-4.29	-14.72	-19.23	-1.96
Earnings From Continuing Operations	-88.62	-88.44	-15.79	-92.8	2.12	5.55
Earnings From Discontinued Operations	7.8	36.15	5.64	23.02	23.97	-
Net Income	-80.82	-52.29	-10.15	-69.78	26.09	5.55
Net Income to Common	-80.82	-52.29	-10.15	-69.78	26.09	5.55
Net Income Growth	-	-	-	-	370.57%	-70.77%
Shares Outstanding (Basic)	38	38	37	37	33	30
Shares Outstanding (Diluted)	38	38	37	37	36	31
Shares Change (YoY)	0.35%	2.19%	0.76%	4.25%	14.29%	0.30%
EPS (Basic)	-2.11	-1.37	-0.27	-1.88	0.79	0.18
EPS (Diluted)	-2.11	-1.37	-0.27	-1.88	0.73	0.18
EPS Growth	-	-	-	-	306.50%	-70.36%
Free Cash Flow	-7.14	-14.04	26.21	6.36	-17.69	23.98
Free Cash Flow Per Share	-0.19	-0.37	0.70	0.17	-0.50	0.77
Dividend Per Share	0.100	0.100	0.100	0.100	0.100	0.050
Dividend Growth	-	-	-	-	100.00%	-49.80%
Gross Margin	34.62%	35.06%	34.12%	34.96%	33.04%	34.73%
Operating Margin	-7.29%	-7.29%	-5.95%	-3.36%	-1.05%	2.84%
Profit Margin	-31.52%	-19.78%	-3.55%	-22.13%	9.81%	2.48%
Free Cash Flow Margin	-2.78%	-5.31%	9.16%	2.02%	-6.65%	10.71%
EBITDA	-6	-5.45	-2.16	6.35	13.03	15.24
EBITDA Margin	-2.34%	-2.06%	-0.76%	2.02%	4.90%	6.80%
D&A For EBITDA	12.69	13.82	14.87	16.95	15.82	8.87
EBIT	-18.69	-19.27	-17.03	-10.59	-2.79	6.37
EBIT Margin	-7.29%	-7.29%	-5.95%	-3.36%	-1.05%	2.84%
Revenue as Reported	256.43	264.32	286.02	315.25	265.97	224.01
Advertising Expenses	-	6.05	8.39	7.79	5.82	3.83

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q