Biggest changeIn the current year, the calculation of Adjusted EBITDA for Arnold includes the add-back of certain expenses that have been incurred related to the relocation of two of Arnold's facilities in the United States. 110 Adjusted EBITDA Year ended December 31, 2023 Corporate 5.11 BOA Lugano PrimaLoft Velocity Outdoor Altor Arnold Sterno Consolidated Net income (loss) from continuing operations $ (60,454) $ 21,690 $ 16,496 $ 52,315 $ (69,883) $ (40,045) $ 16,504 $ 10,434 $ 8,115 $ (44,828) Adjusted for: Provision (benefit) for income taxes 301 4,994 2,863 14,589 (5,673) (5,616) 5,890 4,185 1,106 22,639 Interest expense, net 104,855 (8) (18) 4 (11) 352 — 5 — 105,179 Intercompany interest (126,240) 20,244 7,580 32,837 18,123 13,510 10,486 6,806 16,654 — Depreciation and amortization 1,498 26,009 22,932 9,229 21,478 13,282 16,741 8,441 19,959 139,569 EBITDA (80,040) 72,929 49,853 108,974 (35,966) (18,517) 49,621 29,871 45,834 222,559 Other (income) expense (128) (515) 98 (80) 62 (1,210) 1,440 (5) (1,441) (1,779) Non-controlling shareholder compensation — 1,191 3,019 1,474 980 914 986 27 860 9,451 Impairment expense — — — — 57,810 31,590 — — — 89,400 Integration services fee — — — — 2,375 — — — — 2,375 Other — — 3,072 — — — — — 1,434 4,506 Adjusted EBITDA $ (80,168) $ 73,605 $ 56,042 $ 110,368 $ 25,261 $ 12,777 $ 52,047 $ 29,893 $ 46,687 $ 326,512 111 Adjusted EBITDA Year ended December 31, 2022 Corporate 5.11 BOA Lugano PrimaLoft Velocity Outdoor Altor Arnold Sterno Consolidated Net income (loss) from continuing operations $ (84,103) $ 22,633 $ 42,613 $ 27,934 (17,741) $ 4,127 $ 9,662 $ 7,683 $ 3,406 $ 16,214 Adjusted for: Provision (benefit) for income taxes 12,119 7,125 6,527 11,889 (3,878) 1,562 3,174 3,329 (480) 41,367 Interest expense, net 83,243 — (25) 16 (7) 229 — 26 — 83,482 Intercompany interest (86,151) 13,761 7,410 12,773 7,512 10,282 10,742 5,518 18,153 — Loss on debt extinguishment 534 — — — — — — — — 534 Depreciation and amortization 1,492 22,972 21,993 11,533 10,465 13,374 16,403 8,041 20,293 126,566 EBITDA (72,866) 66,491 78,518 64,145 (3,649) 29,574 39,981 24,597 41,372 268,163 Other (income) expense (58) (217) 1,043 2 112 2,417 766 (20) (1,730) 2,315 Non-controlling shareholder compensation — 1,511 2,511 1,179 2,142 971 1,321 40 844 10,519 Acquisition expenses — — — — 5,680 222 216 — — 6,118 Integration services fee — — — 1,688 2,375 — — — — 4,063 Other — — — — — — — — 1,330 1,330 Adjusted EBITDA $ (72,924) $ 67,785 $ 82,072 $ 67,014 6,660 $ 33,184 $ 42,284 $ 24,617 $ 41,816 $ 292,508 112 Reconciliation of Net income (loss) to Adjusted Earnings and Adjusted EBITDA The following table reconciles Adjusted Earnings to Net income (loss), which we consider the most comparable GAAP financial measure, and Adjusted Earnings to Adjusted EBITDA ( in thousands ): Three months ended Year ended March 31, 2024 June 30, 2024 September 30, 2024 December 31, 2024 December 31, 2024 Net income (loss) $ 5,781 $ (13,723) $ 31,461 $ 23,831 $ 47,350 Income (loss) from discontinued options, net of tax 317 872 (1,088) (7,006) (6,905) Gain on sale of discontinued operations, net of tax 3,345 — — 8,612 11,957 Net income (loss) from continuing operations 2,119 (14,595) 32,549 22,225 42,298 Less: income from continuing operations attributable to noncontrolling interest 7,765 6,041 9,989 13,631 37,426 Net income (loss) attributable to Holdings - continuing operations (5,646) (20,636) 22,560 8,594 4,872 Adjustments: Distributions paid: preferred shares (6,045) (6,101) (6,345) (6,967) (25,458) Amortization expense - intangible assets and inventory step-up 27,116 26,642 24,956 26,341 105,055 Impairment expense 8,182 — — — 8,182 Loss (gain) on sale of Crosman — 24,606 (388) — 24,218 Tax effect - loss on sale of Crosman — 7,254 — — 7,254 Non-controlling shareholder compensation 4,071 3,680 4,537 4,057 16,345 Acquisition expenses 3,479 — — 1,872 5,351 Integration services fee — 875 875 875 2,625 Other 274 130 964 11,820 13,188 Adjusted earnings $ 31,431 $ 36,450 $ 47,159 $ 46,592 $ 161,632 Plus (less): Depreciation expense 10,730 10,339 10,180 12,642 43,891 Income tax provision 9,996 19,830 10,619 8,567 49,012 Interest expense 23,575 26,561 27,358 29,189 106,683 Amortization of debt issuance costs 1,005 1,004 1,005 1,004 4,018 Income from continuing operations attributable to noncontrolling interest 7,765 6,041 9,989 13,631 37,426 Distributions paid - preferred shares 6,045 6,101 6,345 6,967 25,458 Tax effect - gain on sale of Crosman — (7,254) — — (7,254) Other 2,879 1,375 60 (412) 3,902 Adjusted EBITDA $ 93,426 $ 100,447 $ 112,715 $ 118,180 $ 424,768 113 Three months ended Year ended March 31, 2023 June 30, 2023 September 30, 2023 December 31, 2023 December 31, 2023 Net income (loss) $ 109,601 $ 17,123 $ (3,760) $ 139,441 $ 262,405 Income (loss) from discontinued options, net of tax 10,939 5,437 10,858 (3,026) 24,208 Gain on sale of discontinued operations, net of tax 97,989 4,232 1,274 179,530 283,025 Net income (loss) from continuing operations 673 7,454 (15,892) (37,063) (44,828) Less: income from continuing operations attributable to noncontrolling interest 4,398 3,428 5,769 2,828 16,423 Net income (loss) attributable to Holdings - continuing operations (3,725) 4,026 (21,661) (39,891) (61,251) Adjustments: Distributions paid: preferred shares (6,045) (6,046) (6,045) (6,045) (24,181) Amortization expense - intangible assets and inventory step-up 23,283 22,111 22,090 22,088 89,572 Impairment expense — — 32,568 56,832 89,400 Tax effect - impairment expense — — (4,308) 978 (3,330) Non-controlling interest - impairment expense — — — (5,382) (5,382) Non-controlling shareholder compensation 1,329 2,895 2,438 2,789 9,451 Integration services fee 1,187 1,188 — 2,375 Other 432 348 349 3,377 4,506 Adjusted earnings $ 16,461 $ 24,522 $ 25,431 $ 34,746 $ 101,160 Plus (less): Depreciation expense 11,006 11,958 11,853 11,142 45,959 Income tax provision 7,471 4,421 4,457 6,290 22,639 Interest expense 26,180 26,613 27,559 24,828 105,180 Amortization of debt issuance costs 1,005 1,024 1,005 1,004 4,038 Income from continuing operations attributable to noncontrolling interest 4,398 3,428 5,769 2,828 16,423 Distributions paid - preferred shares 6,045 6,046 6,045 6,045 24,181 Tax effect - impairment expense — — 4,308 (978) 3,330 Non-controlling interest - impairment expense — — — 5,382 5,382 Other (1,160) 75 (1,044) 349 (1,780) Adjusted EBITDA $ 71,406 $ 78,087 $ 85,383 $ 91,636 $ 326,512 114 Three months ended Year ended March 31, 2022 June 30, 2022 September 30, 2022 December 31, 2022 December 31, 2022 Net income (loss) $ 29,740 $ 30,957 $ 2,585 $ (11,844) $ 51,438 Income from discontinued options, net of tax 12,380 7,476 11,160 (5,185) 25,831 Gain on discontinued options, net of tax 5,993 (579) 1,479 2,500 9,393 Net income (loss) from continuing operations 11,367 24,060 (10,054) (9,159) 16,214 Less: income from continuing operations attributable to noncontrolling interest 4,658 3,519 3,436 2,180 13,793 Net income (loss) attributable to Holdings - continuing operations 6,709 20,541 (13,490) (11,339) $ 2,421 Adjustments: Distributions paid: preferred shares (6,045) (6,046) (6,045) (6,045) (24,181) Amortization expense - intangible assets and inventory step-up 17,830 18,395 22,537 24,589 83,351 Loss on debt extinguishment — — 534 — 534 Non-controlling shareholder compensation 1,992 2,025 2,219 4,283 10,519 Acquisition expenses 216 — 5,902 — 6,118 Integration services fee 563 563 1,625 1,312 4,063 Corporate tax effect — (4,338) 16,457 — 12,119 Other — 777 434 119 1,330 Adjusted earnings $ 21,265 $ 31,917 $ 30,173 $ 12,919 $ 96,274 Plus (less): Depreciation expense 9,316 9,609 10,004 10,546 39,475 Income tax provision 7,571 6,483 19,294 8,019 41,367 Corporate tax effect — 4,338 (16,457) — (12,119) Interest expense 17,418 17,507 22,796 25,761 83,482 Amortization of debt issuance costs 866 865 1,004 1,005 3,740 Income from continuing operations attributable to noncontrolling interest 4,658 3,519 3,436 2,180 13,793 Distributions paid - preferred shares 6,045 6,046 6,045 6,045 24,181 Other (230) (717) 1,916 1,346 2,315 Adjusted EBITDA $ 66,909 $ 79,567 $ 78,211 $ 67,821 $ 292,508 115 Seasonality The following table presents the net sales by quarter as a percentage of our annual net sales.
Biggest changeIn 2024, the calculation of Adjusted EBITDA for Arnold includes the add-back of certain expenses that have been incurred related to the relocation of two of Arnold's facilities in the United States. 107 Adjusted EBITDA Year ended December 31, 2023 Corporate 5.11 BOA Lugano PrimaLoft Velocity Outdoor Altor Arnold Sterno Consolidated Net income (loss) from continuing operations $ (60,454) $ 21,690 $ 16,496 $ (177,508) (69,883) $ (40,045) $ 16,504 $ 10,434 $ 8,115 $ (274,651) Adjusted for: Provision (benefit) for income taxes 301 4,994 2,863 148 (5,673) (5,616) 5,890 4,185 1,106 8,198 Interest expense, net 104,856 (8) (18) 4,716 (11) 352 — 5 — 109,892 Intercompany interest (126,240) 20,244 7,580 32,837 18,123 13,510 10,486 6,806 16,654 — Depreciation and amortization 1,498 26,009 22,932 3,232 21,478 13,282 16,741 8,441 19,959 133,572 EBITDA (80,039) 72,929 49,853 (136,575) (35,966) (18,517) 49,621 29,871 45,834 (22,989) Other (income) expense (130) (515) 98 84,815 62 (1,210) 1,440 (5) (1,441) 83,114 Non-controlling shareholder compensation — 1,191 3,019 1,474 980 914 986 27 860 9,451 Impairment expense — — — 1,197 57,810 31,590 — — — 90,597 Integration services fee — — — — 2,375 — — — — 2,375 Other — — 3,072 — — — — — 1,434 4,506 Adjusted EBITDA $ (80,169) $ 73,605 $ 56,042 $ (49,089) 25,261 $ 12,777 $ 52,047 $ 29,893 $ 46,687 $ 167,054 108 Reconciliation of Net income (loss) to Adjusted Earnings and Adjusted EBITDA The following table reconciles Adjusted Earnings to Net income (loss), which we consider the most comparable GAAP financial measure, and Adjusted Earnings to Adjusted EBITDA ( in thousands ): Three months ended Year ended March 31, 2025 June 30, 2025 September 30, 2025 December 31, 2025 December 31, 2025 Net loss $ (49,710) $ (77,972) $ (87,243) $ (78,803) $ (293,728) Gain on sale of discontinued operations, net of tax 44 2,805 (523) 580 2,906 Net loss from continuing operations (49,754) (80,777) (86,720) (79,383) (296,634) Less: loss from continuing operations attributable to noncontrolling interest (19,717) (26,755) (13,228) (7,613) (67,313) Net loss attributable to Holdings - continuing operations (30,037) (54,022) (73,492) (71,770) (229,321) Adjustments: Distributions paid: Preferred Shares (8,434) (9,714) (9,715) (9,714) (37,577) Amortization expense - intangible assets and inventory step-up 23,351 23,117 23,254 23,434 93,156 Impairment expense — 31,515 — — 31,515 Loss on deconsolidation of Lugano — — — 111,876 111,876 Non-controlling shareholder compensation 4,012 4,189 4,073 3,854 16,128 Integration services fee 875 — — — 875 Other 1,546 3,881 3,070 6,694 15,191 Adjusted earnings $ (8,687) $ (1,034) $ (52,810) $ 64,374 $ 1,843 Plus (less): Depreciation expense 12,301 11,062 10,884 11,065 45,312 Income tax provision 2,538 17,358 5,763 (26,604) (945) Interest expense 35,851 34,096 66,721 38,602 175,270 Amortization of debt issuance costs 1,125 971 826 1,130 4,052 Income from continuing operations attributable to noncontrolling interest (19,717) (26,755) (13,228) (7,613) (67,313) Distributions paid - Preferred Shares 8,434 9,714 9,715 9,714 37,577 Loss on debt modification — 2,827 — — 2,827 Other (income) expense 13,681 (1,714) 2,343 354 14,664 Adjusted EBITDA $ 45,526 $ 46,525 $ 30,214 $ 91,022 $ 213,287 109 Three months ended Year ended March 31, 2024 June 30, 2024 September 30, 2024 December 31, 2024 December 31, 2024 Net income (loss) $ (85,269) $ (103,089) $ (65,546) $ (68,866) $ (322,770) Income (loss) from discontinued options, net of tax 317 872 (1,088) (7,006) (6,905) Gain on sale of discontinued operations, net of tax 3,345 — — 8,612 11,957 Net loss from continuing operations (88,931) (103,961) (64,458) (70,472) (327,822) Less: loss from continuing operations attributable to noncontrolling interest (28,756) (29,802) (28,922) (23,545) (111,025) Net loss attributable to Holdings - continuing operations (60,175) (74,159) (35,536) (46,927) (216,797) Adjustments: Distributions paid: Preferred Shares (6,045) (6,101) (6,345) (6,967) (25,458) Amortization expense - intangible assets and inventory step-up 25,879 25,406 23,721 25,106 100,112 Impairment expense 8,182 — — — 8,182 Loss (gain) on sale of Crosman — 24,606 (388) — 24,218 Tax effect - loss on sale of Crosman — 7,254 — — 7,254 Non-controlling shareholder compensation 4,071 3,680 4,537 4,057 16,345 Acquisition expenses 3,479 — — 1,872 5,351 Integration services fee — 875 875 875 2,625 Other 274 130 964 11,820 13,188 Adjusted earnings $ (24,335) $ (18,309) $ (12,172) $ (10,164) $ (64,980) Plus (less): Depreciation expense 10,731 10,338 10,178 12,642 43,889 Income tax provision 3,110 15,593 2,772 (2,863) 18,612 Interest expense 25,267 29,596 31,620 36,319 122,802 Amortization of debt issuance costs 1,005 1,004 1,005 1,004 4,018 Income from continuing operations attributable to noncontrolling interest (28,756) (29,802) (28,922) (23,545) (111,025) Distributions paid - Preferred Shares 6,045 6,101 6,345 6,967 25,458 Tax effect - loss on sale of Crosman — (7,254) — — (7,254) Other (income) expense 47,442 40,642 37,769 17,451 143,304 Adjusted EBITDA $ 40,509 $ 47,909 $ 48,595 $ 37,811 $ 174,824 110 Three months ended Year ended March 31, 2023 June 30, 2023 September 30, 2023 December 31, 2023 December 31, 2023 Net income (loss) $ 67,502 $ (30,489) $ (78,065) $ 73,634 $ 32,582 Income from discontinued options, net of tax 10,939 5,437 10,858 (3,026) 24,208 Gain on discontinued options, net of tax 97,989 4,232 1,274 179,530 283,025 Net loss from continuing operations (41,426) (40,158) (90,197) (102,870) (274,651) Less: loss from continuing operations attributable to noncontrolling interest (12,488) (15,672) (24,032) (23,569) (75,761) Net income (loss) attributable to Holdings - continuing operations (28,938) (24,486) (66,165) (79,301) $ (198,890) Adjustments: Distributions paid: Preferred Shares (6,045) (6,046) (6,045) (6,045) (24,181) Amortization expense - intangible assets and inventory step-up 20,902 20,905 20,885 20,882 83,574 Impairment expense — — 32,568 58,029 90,597 Tax effect - impairment expense — — (4,308) 978 (3,330) Non-controlling interest - impairment expense — — — (5,382) (5,382) Non-controlling shareholder compensation 1,329 2,895 2,438 2,789 9,451 Integration services fee 1,187 1,188 — 2,375 Other 432 348 349 3,377 4,506 Adjusted earnings $ (11,133) $ (5,196) $ (20,278) $ (4,673) $ (41,280) Plus (less): Depreciation expense 11,007 11,958 11,852 11,143 45,960 Income tax provision 4,088 1,775 300 2,035 8,198 Tax effect - impairment expense — — 4,308 (978) 3,330 Non-controlling interest - impairment expense — — — 5,382 5,382 Interest expense 26,963 27,717 28,851 26,361 109,892 Amortization of debt issuance costs 1,005 1,024 1,005 1,004 4,038 Income from continuing operations attributable to noncontrolling interest (12,488) (15,672) (24,032) (23,569) (75,761) Distributions paid - Preferred Shares 6,045 6,046 6,045 6,045 24,181 Other (income) expense 14,288 18,213 35,113 15,500 83,114 Adjusted EBITDA $ 39,775 $ 45,865 $ 43,164 $ 38,250 $ 167,054 111 Seasonality The following table presents the net sales by quarter as a percentage of our annual net sales.