Biggest changeReconciliation of Net income (loss) from continuing operations to EBITDA and Adjusted EBITDA The following tables reconcile EBITDA and Adj u sted EBITDA to net income (loss) from continuing operations, which we consider to be the most comparable GAAP financial measure (in thousands) : 127 Adjusted EBITDA Year ended December 31, 2022 Corporate 5.11 BOA Ergobaby Lugano Marucci PrimaLoft Velocity Outdoor ACI Altor Arnold Sterno Consolidated Net income (loss) from continuing operations $ (64,084) $ 22,633 42,613 $ (18,669) 27,934 11,526 (17,741) $ 4,127 $ 12,955 $ 9,662 $ 7,683 $ 3,406 $ 42,045 Adjusted for: Provision (benefit) for income taxes 12,119 7,125 6,527 (4,274) 11,889 4,320 (3,878) 1,562 3,616 3,174 3,329 (480) 45,029 Interest expense, net 83,243 — (25) 10 16 14 (7) 229 — — 26 — 83,506 Intercompany interest (105,813) 13,761 7,410 6,026 12,773 6,977 7,512 10,282 6,659 10,742 5,518 18,153 — Loss on debt extinguishment 534 — — — — — — — — — — — 534 Depreciation and amortization 1,134 22,972 21,993 8,094 11,533 12,583 10,465 13,374 2,158 16,403 8,041 20,293 149,043 EBITDA (72,867) 66,491 78,518 (8,813) 64,145 35,420 (3,649) 29,574 25,388 39,981 24,597 41,372 320,157 Other (income) expense (57) (217) 1,043 6 2 (1,875) 112 2,417 267 766 (20) (1,730) 714 Non-controlling shareholder compensation — 1,511 2,511 1,479 1,179 1,457 2,142 971 496 1,321 40 844 13,951 Impairment expense — — — 20,552 — — — — — — — — 20,552 Acquisition expenses — — — — — — 5,680 222 — 216 — — 6,118 Integration services fee — — — — 1,688 — 2,375 — — — — — 4,063 Other — — — 250 — 1,802 — — 853 — — 1,330 4,235 Adjusted EBITDA $ (72,924) $ 67,785 $ 82,072 $ 13,474 $ 67,014 $ 36,804 $ 6,660 $ 33,184 $ 27,004 $ 42,284 $ 24,617 $ 41,816 $ 369,790 128 Adjusted EBITDA Year ended December 31, 2021 Corporate 5.11 BOA Ergobaby Lugano Marucci Sports Velocity Outdoor ACI Altor Arnold Sterno Consolidated Net income (loss) from continuing operations $ (65,287) $ 20,152 $ 21,178 $ 5,079 $ 5,239 $ 10,232 $ 23,035 $ 14,178 $ 7,871 $ 5,013 $ (316) $ 46,374 Adjusted for: Provision (benefit) for income taxes (12,119) 6,905 3,559 2,018 2,094 3,070 6,237 3,419 2,619 1,345 2,609 21,756 Interest expense, net 58,639 16 — — 9 5 165 — (1) 6 — 58,839 Intercompany interest (73,982) 11,868 8,581 1,960 2,450 3,110 7,461 7,217 7,558 5,455 18,322 — Loss on debt extinguishment 33,305 — — — — — — — — — 33,305 Depreciation and amortization 904 22,355 20,279 8,435 4,757 8,634 12,704 2,212 12,938 8,888 23,369 125,475 EBITDA (58,540) 61,296 53,597 17,492 14,549 25,051 49,602 27,026 30,985 20,707 43,984 285,749 Other (income) expense (284) 125 377 — 16 (119) 2,573 298 (323) 8 (1,189) 1,482 Non-controlling shareholder compensation — 2,428 2,194 1,693 190 1,101 1,020 496 1,035 38 1,242 11,437 Acquisition expenses 39 — — — 1,827 971 — — 444 310 — 3,591 Integration services fee — — 3,300 — 563 1,000 — — — — — 4,863 Other 1,132 273 — — — 1,000 (2,300) — — — 995 1,100 Adjusted EBITDA $ (57,653) $ 64,122 $ 59,468 $ 19,185 $ 17,145 $ 29,004 $ 50,895 $ 27,820 $ 32,141 $ 21,063 $ 45,032 $ 308,222 129 Adjusted EBITDA Year ended December 31, 2020 Corporate 5.11 BOA Ergobaby Marucci Velocity Outdoor ACI Altor Arnold Sterno Consolidated Net income (loss) from continuing operations $ (22,794) $ 12,356 $ (2,640) $ 725 $ (4,785) $ 11,161 $ 13,170 $ 6,092 $ (3,539) $ 3,820 $ 13,566 Adjusted for: Provision (benefit) for income taxes — 1,808 (535) 2,033 (1,390) 3,560 3,431 2,554 (198) 2,343 13,606 Interest expense, net 45,610 19 — — 7 131 — — — 1 45,768 Intercompany interest (66,901) 14,085 2,043 2,405 1,843 8,915 5,778 7,084 5,730 19,018 — Depreciation and amortization 481 21,483 5,589 8,199 10,203 12,781 2,773 12,722 6,805 22,510 103,546 EBITDA (43,604) 49,751 4,457 13,362 5,878 36,548 25,152 28,452 8,798 47,692 176,486 Other (income) expense — 1,420 39 — (42) 931 154 (38) 9 140 2,613 Non-controlling shareholder compensation — 2,489 469 1,156 634 1,549 495 1,028 (20) 1,166 8,966 Acquisition expenses — — 2,517 — 2,042 — — 273 — — 4,832 Integration services fee — — 1,125 — 1,000 — — — — — 2,125 Other 324 — — 598 — — — — — — 922 Adjusted EBITDA $ (43,280) $ 53,660 $ 8,607 $ 15,116 $ 9,512 $ 39,028 $ 25,801 $ 29,715 $ 8,787 $ 48,998 $ 195,944 130 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, 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 Gain (loss) on sale of discontinued operations, net of tax 5,993 (579) 1,479 2,500 9,393 Net income (loss) from continuing operations 23,747 31,536 1,106 (14,344) 42,045 Less: income from continuing operations attributable to noncontrolling interest 5,978 4,590 4,359 124 15,051 Net income (loss) attributable to Holdings - continuing operations $ 17,769 $ 26,946 $ (3,253) $ (14,468) $ 26,994 Adjustments: Distributions paid: preferred shares (6,045) (6,046) (6,045) (6,045) (24,181) Amortization expense - intangible assets and inventory step-up 23,375 22,474 26,241 28,787 100,877 Impairment expense — — — 20,552 20,552 Tax effect - impairment expense — — — (3,557) (3,557) Non-controlling interest - impairment expense — — — (3,120) (3,120) Loss on debt extinguishment — — 534 — 534 Non-controlling shareholder compensation 2,805 2,804 3,242 5,100 13,951 Acquisition expenses 216 — 5,902 — 6,118 Integration services fee 563 563 1,625 1,313 4,064 Corporate tax effect — (4,338) 16,457 — 12,119 Other 1,803 1,026 1,287 119 4,235 Adjusted earnings $ 40,486 $ 43,429 $ 45,990 $ 28,681 $ 158,586 Plus (less): Depreciation expense 10,438 10,866 11,284 11,837 44,425 Income tax provision 11,083 6,955 21,163 5,828 45,029 Corporate tax effect — 4,338 (16,457) — (12,119) Interest expense 17,419 17,519 22,799 25,769 83,506 Amortization of debt issuance costs 866 865 1,004 1,005 3,740 Income from continuing operations attributable to noncontrolling interest 5,978 4,590 4,359 124 15,051 Distributions paid - preferred shares 6,045 6,046 6,045 6,045 24,181 131 Tax effect - impairment expense — — — 3,557 3,557 Non-controlling interest - impairment expense — — — 3,120 3,120 Other (1,988) (757) 2,139 1,320 714 Adjusted EBITDA $ 90,327 $ 93,851 $ 98,326 $ 87,286 $ 369,790 132 Three months ended Year ended March 31, 2021 June 30, 2021 September 30, 2021 December 31, 2021 December 31, 2021 Net income (loss) $ 21,996 $ (11,251) $ 90,156 $ 25,908 $ 126,809 Gain on sale of discontinued operations, net of tax — — 72,745 25 72,770 Income (loss) from discontinued options, net of tax 4,194 4,780 (1,309) — 7,665 Net income (loss) from continuing operations 17,802 (16,031) 18,720 25,883 46,374 Less: income from continuing operations attributable to noncontrolling interest 2,696 3,018 2,201 3,820 11,735 Net income (loss) attributable to Holdings - continuing operations $ 15,106 $ (19,049) $ 16,519 $ 22,063 $ 34,639 Adjustments: Distributions paid: preferred shares (6,045) (6,046) (6,045) (6,045) (24,181) Amortization expense - intangible assets and inventory step-up 18,599 18,847 19,056 26,606 83,108 Loss on debt extinguishment — 33,305 — — 33,305 Non-controlling shareholder compensation 2,764 2,840 2,892 2,941 11,437 Acquisition expenses 299 11 1,866 1,415 3,591 Integration services fee 1,600 1,600 1,100 563 4,863 Corporate tax effect — — — (12,119) (12,119) Other (2,101) 1,032 460 1,709 1,100 Adjusted earnings $ 30,222 $ 32,540 $ 35,848 $ 37,133 $ 135,743 Plus (less): Depreciation expense 9,064 9,460 10,372 10,493 39,389 Income tax provision 6,078 9,028 9,556 (2,906) 21,756 Corporate tax effect — — — 12,119 12,119 Interest expense 13,805 14,947 13,855 16,232 58,839 Amortization of debt issuance costs 686 722 759 812 2,979 Income from continuing operations attributable to noncontrolling interest 2,696 3,018 2,201 3,820 11,735 Distributions paid - preferred shares 6,045 6,046 6,045 6,045 24,181 Other 2,232 706 (1,032) (425) 1,481 Adjusted EBITDA $ 70,828 $ 76,467 $ 77,604 $ 83,323 $ 308,222 133 Three months ended Year ended March 31, 2020 June 30, 2020 September 30, 2020 December 31, 2020 December 31, 2020 Net income (loss) $ 4,880 $ (7,366) $ 20,903 $ 8,780 $ 27,197 Gain on sale of discontinued operations, net of tax — — 100 — 100 Income from discontinued options, net of tax 2,611 2,790 4,529 3,601 13,531 Net income (loss) from continuing operations 2,269 (10,156) 16,274 5,179 13,566 Less: income from continuing operations attributable to noncontrolling interest 1,073 909 1,395 169 3.546 Net income (loss) attributable to Holdings - continuing operations $ 1,196 $ (11,065) $ 14,879 $ 5,010 $ 10,020 Adjustments: Distributions paid: preferred shares (5,542) (6,046) (6,045) (6,045) (23,678) Amortization expense - intangible assets and inventory step-up 13,505 17,779 16,602 19,912 67,798 Non-controlling shareholder compensation 2,048 1,883 2,163 2,872 8,966 Acquisition expenses — 2,042 273 2,517 4,832 Integration services fee — — 500 1,625 2,125 Other — 598 — 324 922 Adjusted earnings $ 11,207 $ 5,191 $ 28,372 $ 26,215 $ 70,985 Plus (less): Depreciation expense 7,895 8,187 8,378 8,834 33,294 Income tax provision (316) 6,040 396 7,486 13,606 Interest expense 8,597 11,174 12,351 13,646 45,768 Amortization of debt issuance costs 525 610 660 659 2,454 Income from continuing operations attributable to noncontrolling interest 1,073 909 1,395 169 3,546 Distributions paid - preferred shares 5,542 6,046 6,045 6,045 23,678 Other (657) 2,385 450 435 2,613 Adjusted EBITDA $ 33,866 $ 40,542 $ 58,047 $ 63,489 $ 195,944 134 Seasonality The following table presents the net sales by quarter as a percentage of our annual net sales.
Biggest changeReconciliation of Net income (loss) from continuing operations to Adjusted EBITDA The following tables reconcile Adj u sted EBITDA to net income (loss) from continuing operations, which we consider to be the most comparable GAAP financial measure (in thousands) : 114 Adjusted EBITDA Year ended December 31, 2023 Corporate 5.11 BOA Ergobaby Lugano PrimaLoft Velocity Outdoor Altor Arnold Sterno Consolidated Net income (loss) from continuing operations $ (51,761) $ 21,690 $ 16,496 $ (2,601) $ 52,315 $ (69,883) $ (40,045) $ 16,504 $ 10,434 $ 8,115 $ (38,736) Adjusted for: Provision (benefit) for income taxes 301 4,994 2,863 (1,309) 14,589 (5,672) (5,616) 5,890 4,185 1,106 21,331 Interest expense, net 104,855 (8) (18) — 4 (11) 352 — 5 — 105,179 Intercompany interest (134,835) 20,244 7,580 8,595 32,837 18,123 13,510 10,486 6,806 16,654 — Depreciation and amortization 1,399 26,009 22,932 8,110 9,229 21,478 13,282 16,741 8,441 19,959 147,580 EBITDA (80,041) 72,929 49,853 12,795 108,974 (35,965) (18,517) 49,621 29,871 45,834 235,354 Other (income) expense (128) (515) 98 36 (80) 62 (1,210) 1,440 (5) (1,441) (1,743) Non-controlling shareholder compensation — 1,191 3,019 1,214 1,474 980 914 986 27 860 10,665 Impairment expense — — — — — 57,810 31,590 — — — 89,400 Acquisition expenses — — — 321 — — — — — — 321 Integration services fee — — — — — 2,375 — — — — 2,375 Other — — 3,072 — — — — — — 1,434 4,506 Adjusted EBITDA $ (80,169) $ 73,605 $ 56,042 $ 14,366 $ 110,368 $ 25,262 $ 12,777 $ 52,047 $ 29,893 $ 46,687 $ 340,878 115 Adjusted EBITDA Year ended December 31, 2022 Corporate 5.11 BOA Ergobaby Lugano PrimaLoft Velocity Outdoor Altor Arnold Sterno Consolidated Net income (loss) from continuing operations $ (77,990) $ 22,633 $ 42,613 $ (18,669) $ 27,934 $ (17,741) $ 4,127 $ 9,662 $ 7,683 $ 3,406 $ 3,658 Adjusted for: Provision (benefit) for income taxes 12,119 7,125 6,527 (4,274) 11,889 (3,878) 1,562 3,174 3,329 (480) 37,093 Interest expense, net 83,243 — (25) 10 16 (7) 229 — 26 — 83,492 Intercompany interest (92,177) 13,761 7,410 6,026 12,773 7,512 10,282 10,742 5,518 18,153 — Loss on debt extinguishment 534 — — — — — — — — — 534 Depreciation and amortization 1,405 22,972 21,993 8,094 11,533 10,465 13,374 16,403 8,041 20,293 134,573 EBITDA (72,866) 66,491 78,518 (8,813) 64,145 (3,649) 29,574 39,981 24,597 41,372 259,350 Other (income) expense (58) (217) 1,043 6 2 112 2,417 766 (20) (1,730) 2,321 Non-controlling shareholder compensation — 1,511 2,511 1,479 1,179 2,142 971 1,321 40 844 11,998 Impairment expense — — — 20,552 — — — — — — 20,552 Acquisition expenses — — — — — 5,680 222 216 — — 6,118 Integration services fee — — — — 1,688 2,375 — — — — 4,063 Other — — — 250 — — — — — 1,330 1,580 Adjusted EBITDA $ (72,924) $ 67,785 $ 82,072 $ 13,474 $ 67,014 $ 6,660 $ 33,184 $ 42,284 $ 24,617 $ 41,816 $ 305,982 116 Adjusted EBITDA Year ended December 31, 2021 Corporate 5.11 BOA Ergobaby Lugano Velocity Outdoor Altor Arnold Sterno Consolidated Net income (loss) from continuing operations $ (75,855) $ 20,152 $ 21,178 $ 5,079 $ 5,239 $ 23,035 $ 7,871 $ 5,013 $ (316) $ 11,396 Adjusted for: Provision (benefit) for income taxes (12,119) 6,905 3,559 2,018 2,094 6,238 2,619 1,345 2,608 15,267 Interest expense, net 58,639 16 — — 9 165 (1) 6 — 58,834 Intercompany interest (63,655) 11,868 8,581 1,960 2,450 7,461 7,558 5,455 18,322 — Loss on debt extinguishment 33,305 — — — — — — — — 33,305 Depreciation and amortization 1,147 22,355 20,279 8,435 4,757 12,704 12,938 8,888 23,368 114,871 EBITDA (58,538) 61,296 53,597 17,492 14,549 49,603 30,985 20,707 43,982 233,673 Other (income) expense (286) 125 377 — 16 2,573 (323) 8 (1,187) 1,303 Non-controlling shareholder compensation — 2,428 2,194 1,693 190 1,020 1,035 38 1,242 9,840 Acquisition expenses 39 — — — 1,827 — 444 310 — 2,620 Integration services fee — — 3,300 — 563 — — — — 3,863 Other 1,132 273 — — — (2,300) — — 995 100 Adjusted EBITDA $ (57,653) $ 64,122 $ 59,468 $ 19,185 $ 17,145 $ 50,896 $ 32,141 $ 21,063 $ 45,032 $ 251,399 117 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, 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 10,000 2,840 8,950 (3,674) 18,116 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 1,612 10,051 (13,984) (36,415) (38,736) Less: income from continuing operations attributable to noncontrolling interest 4,171 3,498 5,721 2,555 15,945 Net income (loss) attributable to Holdings - continuing operations (2,559) 6,553 (19,705) (38,970) (54,681) Adjustments: Distributions paid: preferred shares (6,045) (6,046) (6,045) (6,045) (24,181) Amortization expense - intangible assets and inventory step-up 25,148 23,977 23,956 23,914 96,995 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 1,641 3,207 2,750 3,067 10,665 Acquisition expenses — — — 321 321 Integration services fee 1,187 1,188 — — 2,375 Other 432 348 349 3,377 4,506 Adjusted earnings $ 19,804 $ 29,227 $ 29,565 $ 38,092 $ 116,688 Plus (less): Depreciation expense 11,155 12,107 11,994 11,291 46,547 Income tax provision 6,920 4,320 3,837 6,254 21,331 Interest expense 26,180 26,613 27,560 24,826 105,179 Amortization of debt issuance costs 1,005 1,024 1,005 1,004 4,038 Income from continuing operations attributable to noncontrolling interest 4,171 3,498 5,721 2,555 15,945 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) 105 (1,045) 357 (1,743) Adjusted EBITDA $ 74,120 $ 82,940 $ 88,990 $ 94,828 $ 340,878 118 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 (loss) from discontinued options, net of tax 13,059 4,371 10,157 10,800 38,387 Gain on sale of discontinued operations, net of tax 5,993 (579) 1,479 2,500 9,393 Net income (loss) from continuing operations 10,688 27,165 (9,051) (25,144) 3,658 Less: income from continuing operations attributable to noncontrolling interest 4,388 3,813 3,297 (1,131) 10,367 Net income (loss) attributable to Holdings - continuing operations 6,300 23,352 (12,348) (24,013) (6,709) Adjustments: Distributions paid: preferred shares (6,045) (6,046) (6,045) (6,045) (24,181) Amortization expense - intangible assets and inventory step-up 19,691 20,258 24,400 26,454 90,803 Impairment expense — — — 20,552 20,552 Tax effect - impairment expense — — — (3,557) (3,557) Non-controlling interest - impairment expense — — — (3,120) (3,120) Loss on debt extinguishment — — 534 — 534 Non-controlling shareholder compensation 2,405 2,404 2,581 4,608 11,998 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 — 1,027 434 119 1,580 Adjusted earnings $ 23,130 $ 37,220 $ 33,540 $ 16,310 $ 110,200 Plus (less): Depreciation expense 9,450 9,741 10,149 10,690 40,030 Income tax provision 7,970 6,926 18,884 3,313 37,093 Corporate tax effect — 4,338 (16,457) — (12,119) Tax effect - impairment expense — — — 3,557 3,557 Non-controlling interest - impairment expense — — — 3,120 3,120 Interest expense 17,419 17,509 22,796 25,768 83,492 Amortization of debt issuance costs 866 865 1,004 1,005 3,740 Income from continuing operations attributable to noncontrolling interest 4,388 3,813 3,297 (1,131) 10,367 Distributions paid - preferred shares 6,045 6,046 6,045 6,045 24,181 Other (226) (718) 1,916 1,349 2,321 Adjusted EBITDA $ 69,042 $ 85,740 $ 81,174 $ 70,026 $ 305,982 119 Three months ended Year ended March 31, 2021 June 30, 2021 September 30, 2021 December 31, 2021 December 31, 2021 Net income (loss) $ 21,996 $ (11,251) $ 90,156 $ 25,908 $ 126,809 Income from discontinued options, net of tax 17,024 10,749 7,294 7,576 42,643 Gain on discontinued options, net of tax — — 72,745 25 72,770 Net income (loss) from continuing operations 4,972 (22,000) 10,117 18,307 11,396 Less: income from continuing operations attributable to noncontrolling interest 1,313 1,989 948 2,688 6,938 Net income (loss) attributable to Holdings - continuing operations 3,659 (23,989) 9,169 15,619 $ 4,458 Adjustments: Distributions paid: preferred shares (6,045) (6,046) (6,045) (6,045) (24,181) Amortization expense - intangible assets and inventory step-up 16,887 17,251 17,373 24,926 76,437 Loss on debt extinguishment — 33,305 — — 33,305 Non-controlling shareholder compensation 2,365 2,440 2,493 2,542 9,840 Acquisition expenses 299 11 1,866 444 2,620 Integration services fee 1,100 1,100 1,100 563 3,863 Corporate tax effect — — — (12,119) (12,119) Other (2,101) 1,032 460 709 100 Adjusted earnings $ 16,164 $ 25,104 $ 26,416 $ 26,639 $ 94,323 Plus (less): Depreciation expense 8,120 8,508 9,402 9,425 35,455 Income tax provision 2,910 8,453 7,831 (3,927) 15,267 Corporate tax effect — — — 12,119 12,119 Interest expense 13,803 14,945 13,854 16,232 58,834 Amortization of debt issuance costs 686 722 759 812 2,979 Income from continuing operations attributable to noncontrolling interest 1,313 1,989 948 2,688 6,938 Distributions paid - preferred shares 6,045 6,046 6,045 6,045 24,181 Other 2,231 (253) (1,073) 398 1,303 Adjusted EBITDA $ 51,272 $ 65,514 $ 64,182 $ 70,431 $ 251,399 120 Seasonality The following table presents the net sales by quarter as a percentage of our annual net sales.