Saturday 17 October 2026 Export CLAR’s income statement to Excel — free account

Clarus Corporation

Clarus Corporation’s revenue for fiscal 2025 (year ended December 2025) was $250.4 million, down 5.25% from fiscal 2024. In the quarter to June 2026, revenue grew 1.65%, EPS grew 154.6% and free cash flow grew 105.7%, each against the same quarter a year earlier. Dividend growth for five consecutive years.

3.60 0.10 +2.86%

Follow CLAR

Alert me

Market cap: $134.0M
P/E: 0.0×
Fwd P/E: −12.3×
Dividend yield: 2.78%
F-score: 3/9
Altman Z: −0.26
Beneish M: −3.35
Dividend safety: 32/100

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 24.37%

Capital & Financial Ratios $m

Market Cap 134.01

Revenue 252.85

Net Income (31.46)

Free Cash Flow (0.33)

Net Debt (28.92)

Current Ratio 4.45

Debt/Equity 0.00

P/E ratio 0.00

Fwd P/E (12.30)

P/S ratio 0.55

P/B ratio 0.70

Past 5Y EPS Growth —

This Y EPS Growth 125.07%

Next Y EPS Growth (42.86%)

Next Y revenue growth 0.10%

Next 5Y EPS Growth 55.04%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/S against its own 10 years 11.39%

10-year low 10-year high

P/B against its own 10 years 17.80%

10-year low 10-year high

EV/Sales against its own 10 years 17.03%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate 0.10

Annual Dividend Yield 2.78%

	total	individual payouts
2028	Powerpack
2027	Powerpack
2026	0.10	0.03 0.03 0.03
2025	0.10	0.03 0.03 0.03 0.03
2024	0.10	0.03 0.03 0.03 0.03
2023	0.10	0.03 0.03 0.03 0.03
2022	0.10	0.03 0.03 0.03 0.03
2021	0.10	0.03 0.03 0.03 0.03
2020	0.07	0.02 0.03 0.03
2019	0.10	0.02 0.02 0.02 0.02
2018	0.05	0.02 0.02
2017	Powerpack

predictions special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	11	45	37	29
Receivables	55	45	46	45
Inventory	91	82	83	92
Other	137	—	—	—
	300	178	171	174

	2023	2024	2025	Q'26
Payables	20	12	16	18
ST’ Debt	120	2	—	—
Other	6	—	—	—
	171	36	40	39

Compound Annual Growth %

	10y	5y	3y
Sales	4.90%	2.26%	(7.38%)
Cash Flow	0.00%	0.00%	0.00%
Earnings	0.00%	0.00%	0.00%
Book Value	1.19%	(0.81%)	(12.40%)

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	62	56	—	—	—
’25	60	55	69	65	250
’24	69	56	67	71	264
’23	70	58	81	77	286
’22	113	115	116	(29)	315
’21	75	73	109	8	266
’20	54	30	64	76	224

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(4)	2	—	—	—
’25	(2)	(9)	(6)	12	(5)
’24	(16)	1	(8)	17	(7)
’23	3	14	0	14	32
’22	(11)	5	(11)	32	15
’21	(3)	3	(17)	17	0
’20	3	11	7	8	29

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(6)	1	—	—	—
’25	(3)	(11)	(7)	12	(10)
’24	(18)	(1)	(9)	14	(14)
’23	2	12	(1)	13	26
’22	(13)	3	(13)	30	7
’21	(4)	1	(20)	5	(17)
’20	2	10	5	7	24

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	(0.09)	0.12	—	—	—
’25	(0.14)	(0.22)	(0.04)	(0.81)	(1.21)
’24	0.57	(0.14)	(0.08)	(1.71)	(1.37)
’23	0.04	(0.06)	(0.03)	(0.22)	(0.27)
’22	0.13	0.09	0.07	(2.20)	(1.88)
’21	0.17	0.06	0.13	0.36	0.73
’20	0.00	(0.09)	0.04	0.22	0.18

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	3.84	4.99	6.34	8.54	7.86	14.66	6.86	4.77	3.89	3.02	Analyst estimates 2026–2028 Powerpack
	High	6.84	7.98	11.98	15.07	17.75	32.36	29.32	10.72	7.55	5.08
People
People	Employees	400	500	500	500	600	950	900	500	470	390
	Revenue/emp, $m	0.37	0.34	0.42	0.46	0.37	0.28	0.35	0.57	0.56	0.64
Income, $m
Income, $m	Revenue	148	171	212	229	224	266	315	286	264	250
	Gross margin, %	29.48	31.53	34.86	34.99	34.73	33.04	34.88	34.09	35.04	33.13
	EBT	(8)	(6)	6	10	4	(17)	(108)	(20)	(71)	(57)
	EBT margin, %	(5.61)	(3.37)	3.05	4.35	1.60	(6.43)	(34.11)	(7.02)	(26.70)	(22.80)
	Net income	(9)	(1)	7	19	6	26	(70)	(10)	(52)	(47)
	Depreciation	5	6	9	8	9	16	76	21	51	16
Per share, $
Per share, $	Revenue	4.85	5.66	7.09	7.69	7.42	8.03	8.47	7.63	6.90	6.52
	Earnings	(0.30)	(0.02)	0.24	0.64	0.18	0.79	(1.88)	(0.27)	(1.37)	(1.21)
	Cash flow	0.16	(0.30)	0.38	0.32	0.97	(0.01)	0.39	0.85	(0.19)	(0.12)
	Capex	(0.08)	(0.09)	(0.11)	(0.14)	(0.17)	(0.52)	(0.21)	(0.15)	(0.17)	(0.13)
	Free cash flow	0.07	(0.39)	0.27	0.18	0.81	(0.53)	0.18	0.70	(0.36)	(0.25)
	Book value	5.27	5.41	5.56	6.08	6.78	11.17	7.85	7.79	6.09	5.12
	Shares, m	31	30	30	30	30	33	37	37	38	38
Valuation, ×
Valuation, ×	P/E	0.00	0.00	41.67	20.91	84.99	36.47	0.00	0.00	0.00	0.00
	P/S	1.16	1.37	1.42	1.76	2.07	3.45	0.92	0.86	0.65	0.51
	P/B	1.07	1.43	1.82	2.23	2.27	2.48	0.99	0.84	0.74	0.65
	EV/Sales	0.81	1.61	1.52	1.85	2.15	3.91	1.32	1.62	0.49	0.38
	EV/FCF	52.87	(23.39)	40.06	78.35	19.81	(59.61)	60.88	17.76	(9.25)	(9.36)
Cash, $m
Cash, $m	Operating cash flow	5	(9)	11	10	29	0	15	32	(7)	(5)
	Capex	(3)	(3)	(3)	(4)	(5)	(17)	(8)	(6)	(7)	(5)
	Free cash flow	2	(12)	8	5	24	(17)	7	26	(14)	(10)
Balance, $m
Balance, $m	Working capital	126	80	87	96	103	154	174	129	142	131
	Total debt	22	21	22	23	35	142	139	120	2	—
	Net debt	(73)	19	20	22	17	122	127	108	(43)	(37)
	Shareholders’ equity	161	163	166	181	205	370	292	292	233	196
Returns, %
Returns, %	ROA	(4.11)	(0.32)	3.47	8.56	2.17	5.72	(12.14)	(2.00)	(13.25)	(17.14)
	ROIC	(4.24)	(1.65)	2.75	3.52	1.11	(1.61)	(15.88)	(3.29)	(23.20)	(23.36)
	ROE	(5.36)	(0.42)	4.44	10.92	2.87	9.08	(21.07)	(3.47)	(19.91)	(21.68)

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
ESCA Escalade, Incorporated	$257.4M	11.1×	16.6×	+6.20% (above 0%: growing)	+423.08% (above 0%: growing)	−35.98% (below 0%: shrinking)	26.19%	20.68%	Compare
XPOF Xponential Fitness, Inc.	$228.0M	— (loss-making)	15.6×	−13.44% (below 0%: shrinking)	n/m	−887.84% (below 0%: shrinking)	85.18%	14.42%	Compare
AOUT American Outdoor Brands, Inc.	$224.2M	— (loss-making)	— (loss-making)	+25.43% (above 0%: growing)	n/m	+709.57% (above 0%: growing)	52.97%	(5.68%)	Compare
CLAR Clarus Corporation	$134.0M	— (loss-making)	— (loss-making)	+1.65% (above 0%: growing)	n/m	+105.66% (above 0%: growing)	48.92%	8.12%
PLBY PLBY Group, Inc.	$127.0M	171×	— (loss-making)	+10.91% (above 0%: growing)	n/m	+86.67% (above 0%: growing)	73.11%	9.53%	Compare
GDHG Golden Heaven Group Holdings Ltd.	$63.7M	2.1×	—	−2.94% (below 0%: shrinking)	+7.14% (above 0%: growing)	+504.92% (above 0%: growing)	72.08%	0.00%	Compare
HERE Here Group Limited	$61.6M	1.9×	21.9×	−69.63% (below 0%: shrinking)	n/m	−33.02% (below 0%: shrinking)	34.51%	(26.68%)	Compare
PUSA Powerus Corporation	$61.4M	— (loss-making)	—	+17.65% (above 0%: growing)	n/m	+47.68% (above 0%: growing)	37.46%	(107.76%)	Compare
KBSX FST Corp.	$59.7M	11.4×	17.9×	+16.70% (above 0%: growing)	n/m	+2,015.42% (above 0%: growing)	47.90%	2.07%	Compare
Median of peers	$95.3M	11.1×	17.3×	+8.56%	—	+67.18%	50.44%	1.04%

All 32 Leisure stocks →

Clarus Corporation (CLAR) key facts

Concern: Clarus Corporation’s revenue for fiscal 2025 (year ended December 2025) was $250.4 million, down 5.25% from fiscal 2024.
Clarus Corporation (CLAR) is a Leisure company in the Consumer Cyclical sector, listed on Nasdaq.
As of October 16, 2026, CLAR traded at $3.60, a market capitalization of $134.0 million.
Clarus Corporation pays an annual dividend of $0.10 per share, a yield of 2.78%.
Return on equity was −21.7% and debt-to-equity 0.00.
Its Piotroski F-score is 3 out of 9 and its Altman Z-score is −0.26 (distress zone) for fiscal 2025.