XML 57 R46.htm IDEA: XBRL DOCUMENT v3.25.4
Operating Segment Data - Summary of Profit (Loss) of Operating Segments (Detail) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Segment Reporting, Revenue Reconciling Item [Line Items]        
Operating Income (Loss) $ (27,238) $ 7,480 $ (23,797) $ (4,627)
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest (63,419) (88,368) (110,635) (174,189)
Other Nonoperating Income (Expense) 1,713 (40,642) (11,968) (88,084)
Amortization of Debt Issuance Costs (971) (1,004) (2,096) (2,009)
Gain (Loss) on Extinguishment of Debt (2,827) 0 (2,827) 0
Disposal Group, Not Discontinued Operation, Gain (Loss) on Disposal 0 (24,606) 0 (24,606)
Total revenue, excluding assessed tax 478,690 426,705 932,465 837,531
Cost of Product and Service Sold 270,149 238,520 527,892 474,394
Selling, general and administrative expense 162,112 137,581 312,489 275,305
Goodwill, Impairment Loss       8,200
5.11 Tactical [Member]        
Segment Reporting, Revenue Reconciling Item [Line Items]        
Total revenue, excluding assessed tax 131,442 123,201 260,812 248,175
Total        
Segment Reporting, Revenue Reconciling Item [Line Items]        
Total revenue, excluding assessed tax 15,213 18,711 28,414 48,610
Goodwill, Impairment Loss     8,200  
Sterno Products [Member]        
Segment Reporting, Revenue Reconciling Item [Line Items]        
Total revenue, excluding assessed tax 77,505 73,767 142,886 138,627
BOA        
Segment Reporting, Revenue Reconciling Item [Line Items]        
Total revenue, excluding assessed tax 48,369 54,160 97,246 97,063
Altor        
Segment Reporting, Revenue Reconciling Item [Line Items]        
Total revenue, excluding assessed tax 83,305 52,213 159,562 105,617
Lugano        
Segment Reporting, Revenue Reconciling Item [Line Items]        
Total revenue, excluding assessed tax 26,771 12,025 53,616 22,818
Primaloft        
Segment Reporting, Revenue Reconciling Item [Line Items]        
Total revenue, excluding assessed tax 24,855 25,291 48,500 47,832
The Honey Pot        
Segment Reporting, Revenue Reconciling Item [Line Items]        
Total revenue, excluding assessed tax 32,798 24,182 68,989 44,347
Arnold [Member]        
Segment Reporting, Revenue Reconciling Item [Line Items]        
Total revenue, excluding assessed tax 38,432 43,155 72,440 84,442
Operating Segments        
Segment Reporting, Revenue Reconciling Item [Line Items]        
Operating Income (Loss) 3,259 28,434 28,429 37,704
Total revenue, excluding assessed tax 478,690 426,705 932,465 837,531
Cost of Product and Service Sold 270,149 238,520 527,892 474,394
Selling, general and administrative expense 144,770 129,936 286,521 255,174
Other Cost and Expense, Operating 60,512 29,815 89,623 70,259
Operating Segments | 5.11 Tactical [Member]        
Segment Reporting, Revenue Reconciling Item [Line Items]        
Total consolidated income (loss) from continuing operations before income taxes 9,754 10,699 18,327 18,866
Total revenue, excluding assessed tax 131,442 123,201 260,812 248,175
Cost of Product and Service Sold 60,980 55,716 120,602 114,763
Selling, general and administrative expense 57,665 53,813 115,874 108,618
Other Cost and Expense, Operating 3,043 2,973 6,009 5,928
Operating Segments | Total        
Segment Reporting, Revenue Reconciling Item [Line Items]        
Total consolidated income (loss) from continuing operations before income taxes (911) (1,935) (3,736) (14,359)
Total revenue, excluding assessed tax 15,213 18,711 28,414 48,610
Cost of Product and Service Sold 10,261 13,084 20,098 36,485
Selling, general and administrative expense 4,535 5,673 9,309 13,698
Other Cost and Expense, Operating 1,328 1,889 2,743 12,786
Operating Segments | Sterno Products [Member]        
Segment Reporting, Revenue Reconciling Item [Line Items]        
Total consolidated income (loss) from continuing operations before income taxes 11,111 7,870 17,469 12,655
Total revenue, excluding assessed tax 77,505 73,767 142,886 138,627
Cost of Product and Service Sold 55,051 53,790 103,134 100,938
Selling, general and administrative expense 8,338 8,082 16,267 16,441
Other Cost and Expense, Operating 3,005 4,025 6,016 8,593
Operating Segments | Corporate Segment and Other Operating Segment [Member]        
Segment Reporting, Revenue Reconciling Item [Line Items]        
Operating Income (Loss) (30,497) (20,954) (52,226) (42,331)
Operating Segments | BOA        
Segment Reporting, Revenue Reconciling Item [Line Items]        
Total consolidated income (loss) from continuing operations before income taxes 14,046 16,470 27,701 26,126
Total revenue, excluding assessed tax 48,369 54,160 97,246 97,063
Cost of Product and Service Sold 17,365 20,090 35,023 36,778
Selling, general and administrative expense 11,377 11,984 23,391 22,936
Other Cost and Expense, Operating 5,581 5,616 11,131 11,223
Operating Segments | Altor        
Segment Reporting, Revenue Reconciling Item [Line Items]        
Total consolidated income (loss) from continuing operations before income taxes 7,266 5,156 12,252 11,784
Total revenue, excluding assessed tax 83,305 52,213 159,562 105,617
Cost of Product and Service Sold 60,590 37,184 117,811 74,415
Selling, general and administrative expense 11,555 7,026 21,711 13,725
Other Cost and Expense, Operating 3,894 2,847 7,788 5,693
Operating Segments | Lugano        
Segment Reporting, Revenue Reconciling Item [Line Items]        
Total consolidated income (loss) from continuing operations before income taxes (46,782) (18,103) (60,441) (30,467)
Total revenue, excluding assessed tax 26,771 12,025 53,616 22,818
Cost of Product and Service Sold 13,325 5,839 26,992 8,645
Selling, general and administrative expense 28,079 23,397 53,687 43,053
Other Cost and Expense, Operating 32,149 892 33,378 1,587
Operating Segments | Primaloft        
Segment Reporting, Revenue Reconciling Item [Line Items]        
Total consolidated income (loss) from continuing operations before income taxes 4,890 5,499 9,048 8,799
Total revenue, excluding assessed tax 24,855 25,291 48,500 47,832
Cost of Product and Service Sold 8,957 9,249 17,465 17,740
Selling, general and administrative expense 4,935 4,775 9,912 9,391
Other Cost and Expense, Operating 6,073 5,768 12,075 11,902
Operating Segments | The Honey Pot        
Segment Reporting, Revenue Reconciling Item [Line Items]        
Total consolidated income (loss) from continuing operations before income taxes 3,705 (2,530) 8,541 (5,180)
Total revenue, excluding assessed tax 32,798 24,182 68,989 44,347
Cost of Product and Service Sold 14,371 12,859 30,531 24,439
Selling, general and administrative expense 10,037 8,804 20,942 14,050
Other Cost and Expense, Operating 4,685 5,049 8,975 11,038
Operating Segments | Arnold [Member]        
Segment Reporting, Revenue Reconciling Item [Line Items]        
Total consolidated income (loss) from continuing operations before income taxes 180 5,308 (732) 9,480
Total revenue, excluding assessed tax 38,432 43,155 72,440 84,442
Cost of Product and Service Sold 29,249 30,709 56,236 60,191
Selling, general and administrative expense 8,249 6,382 15,428 13,262
Other Cost and Expense, Operating 754 756 1,508 1,509
Reconciliation of Segment to Consolidated        
Segment Reporting, Revenue Reconciling Item [Line Items]        
Interest expense, net (34,096) (29,596) (69,947) (54,863)
Other Nonoperating Income (Expense) 1,713 (40,642) (11,968) (88,084)
Amortization of Debt Issuance Costs $ (971) $ (1,004) $ (2,096) $ (2,009)