XML 59 R48.htm IDEA: XBRL DOCUMENT v3.25.3
Operating Segment Data - Summary of Profit (Loss) of Operating Segments (Detail) - USD ($)
$ in Thousands
 3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Segment Reporting, Revenue Reconciling Item [Line Items]    
Operating Income (Loss) $ 3,441 $ (12,107)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest (47,216) (85,821)
Other Nonoperating Income (Expense) (13,681) (47,442)
Amortization of Debt Issuance Costs (1,125) (1,005)
Total revenue, excluding assessed tax 453,775 410,826
Cost of Product and Service Sold 257,743 235,874
Selling, general and administrative expense 150,377 137,724
Goodwill, Impairment Loss   8,200
5.11 Tactical [Member]    
Segment Reporting, Revenue Reconciling Item [Line Items]    
Total revenue, excluding assessed tax 129,370 124,974
Total    
Segment Reporting, Revenue Reconciling Item [Line Items]    
Total revenue, excluding assessed tax 13,201 29,899
Goodwill, Impairment Loss   8,200
Sterno Products [Member]    
Segment Reporting, Revenue Reconciling Item [Line Items]    
Total revenue, excluding assessed tax 65,381 64,860
BOA    
Segment Reporting, Revenue Reconciling Item [Line Items]    
Total revenue, excluding assessed tax 48,877 42,903
Altor    
Segment Reporting, Revenue Reconciling Item [Line Items]    
Total revenue, excluding assessed tax 76,257 53,404
Lugano    
Segment Reporting, Revenue Reconciling Item [Line Items]    
Total revenue, excluding assessed tax 26,845 10,793
Primaloft    
Segment Reporting, Revenue Reconciling Item [Line Items]    
Total revenue, excluding assessed tax 23,645 22,541
The Honey Pot    
Segment Reporting, Revenue Reconciling Item [Line Items]    
Total revenue, excluding assessed tax 36,191 20,165
Arnold [Member]    
Segment Reporting, Revenue Reconciling Item [Line Items]    
Total revenue, excluding assessed tax 34,008 41,287
Operating Segments    
Segment Reporting, Revenue Reconciling Item [Line Items]    
Operating Income (Loss) 25,170 9,270
Total revenue, excluding assessed tax 453,775 410,826
Cost of Product and Service Sold 257,743 235,874
Selling, general and administrative expense 141,751 125,238
Other Cost and Expense, Operating 29,111 40,444
Operating Segments | 5.11 Tactical [Member]    
Segment Reporting, Revenue Reconciling Item [Line Items]    
Total consolidated income (loss) from continuing operations before income taxes 8,573 8,167
Total revenue, excluding assessed tax 129,370 124,974
Cost of Product and Service Sold 59,622 59,047
Selling, general and administrative expense 58,209 54,805
Other Cost and Expense, Operating 2,966 2,955
Operating Segments | Total    
Segment Reporting, Revenue Reconciling Item [Line Items]    
Total consolidated income (loss) from continuing operations before income taxes (2,825) (12,424)
Total revenue, excluding assessed tax 13,201 29,899
Cost of Product and Service Sold 9,837 23,401
Selling, general and administrative expense 4,774 8,025
Other Cost and Expense, Operating 1,415 10,897
Operating Segments | Sterno Products [Member]    
Segment Reporting, Revenue Reconciling Item [Line Items]    
Total consolidated income (loss) from continuing operations before income taxes 6,358 4,785
Total revenue, excluding assessed tax 65,381 64,860
Cost of Product and Service Sold 48,083 47,148
Selling, general and administrative expense 7,929 8,359
Other Cost and Expense, Operating 3,011 4,568
Operating Segments | Corporate Segment and Other Operating Segment [Member]    
Segment Reporting, Revenue Reconciling Item [Line Items]    
Operating Income (Loss) (21,729) (21,377)
Operating Segments | BOA    
Segment Reporting, Revenue Reconciling Item [Line Items]    
Total consolidated income (loss) from continuing operations before income taxes 13,655 9,656
Total revenue, excluding assessed tax 48,877 42,903
Cost of Product and Service Sold 17,658 16,688
Selling, general and administrative expense 12,014 10,952
Other Cost and Expense, Operating 5,550 5,607
Operating Segments | Altor    
Segment Reporting, Revenue Reconciling Item [Line Items]    
Total consolidated income (loss) from continuing operations before income taxes 4,986 6,628
Total revenue, excluding assessed tax 76,257 53,404
Cost of Product and Service Sold 57,221 37,231
Selling, general and administrative expense 10,156 6,699
Other Cost and Expense, Operating 3,894 2,846
Operating Segments | Lugano    
Segment Reporting, Revenue Reconciling Item [Line Items]    
Total consolidated income (loss) from continuing operations before income taxes (13,659) (12,364)
Total revenue, excluding assessed tax 26,845 10,793
Cost of Product and Service Sold 13,667 2,806
Selling, general and administrative expense 25,608 19,656
Other Cost and Expense, Operating 1,229 695
Operating Segments | Primaloft    
Segment Reporting, Revenue Reconciling Item [Line Items]    
Total consolidated income (loss) from continuing operations before income taxes 4,158 3,300
Total revenue, excluding assessed tax 23,645 22,541
Cost of Product and Service Sold 8,508 8,491
Selling, general and administrative expense 4,977 4,616
Other Cost and Expense, Operating 6,002 6,134
Operating Segments | The Honey Pot    
Segment Reporting, Revenue Reconciling Item [Line Items]    
Total consolidated income (loss) from continuing operations before income taxes 4,836 (2,650)
Total revenue, excluding assessed tax 36,191 20,165
Cost of Product and Service Sold 16,160 11,580
Selling, general and administrative expense 10,905 5,246
Other Cost and Expense, Operating 4,290 5,989
Operating Segments | Arnold [Member]    
Segment Reporting, Revenue Reconciling Item [Line Items]    
Total consolidated income (loss) from continuing operations before income taxes (912) 4,172
Total revenue, excluding assessed tax 34,008 41,287
Cost of Product and Service Sold 26,987 29,482
Selling, general and administrative expense 7,179 6,880
Other Cost and Expense, Operating 754 753
Reconciliation of Segment to Consolidated    
Segment Reporting, Revenue Reconciling Item [Line Items]    
Interest expense, net (35,851) (25,267)
Other Nonoperating Income (Expense) (13,681) (47,442)
Amortization of Debt Issuance Costs $ (1,125) $ (1,005)