XML 84 R72.htm IDEA: XBRL DOCUMENT v3.25.2
Segment Reporting - Reconciliation of Revenue from Segments to Consolidated (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Segment Reporting, Asset Reconciling Item [Line Items]        
Net sales $ 92,257 $ 131,550 $ 169,509 $ 216,874
Cost of goods sold 35,658 48,913 70,305 83,693
Marketing expense 14,650 26,919 24,300 41,931
Employee related compensation 6,865 6,661 14,579 13,187
Other segment operating expenses 18,428 25,816 33,480 43,728
Segment EBITDA 16,656 23,241 26,845 34,335
Corporate and other non-segment operating expenses 9,846 14,595 17,950 25,766
Restructuring, contract termination and impairment charges 10,251 0 16,090 0
Depreciation and amortization expenses 6,394 6,406 13,283 12,681
Interest Income (Expense), Nonoperating 5,989 3,563 11,559 6,669
Other non-operating (income) expense 3,267 20 2,687 241
Income (loss) before income taxes (19,091) (1,343) (34,724) (11,022)
General and administrative expense 5,800 10,200 12,700 17,200
Solo Stove        
Segment Reporting, Asset Reconciling Item [Line Items]        
Net sales 38,298 70,660 64,426 122,137
Cost of goods sold 13,730 25,386 25,200 46,134
Marketing expense 9,088 14,057 14,800 23,922
Employee related compensation 2,814 2,350 6,123 4,531
Other segment operating expenses 9,272 14,090 16,395 25,128
Segment EBITDA 3,394 14,777 1,908 22,422
Depreciation and amortization expenses 4,847 4,689 9,808 9,319
Chubbies        
Segment Reporting, Asset Reconciling Item [Line Items]        
Net sales 44,455 39,296 87,144 68,953
Cost of goods sold 17,826 14,794 35,999 27,202
Marketing expense 4,211 6,139 7,525 9,787
Employee related compensation 3,410 3,456 6,844 6,692
Other segment operating expenses 7,531 7,166 14,004 12,599
Segment EBITDA 11,477 7,741 22,772 12,673
Depreciation and amortization expenses 1,397 1,162 2,786 2,240
Corporate and Other        
Segment Reporting, Asset Reconciling Item [Line Items]        
Net sales 9,504 21,594 17,939 25,784
Cost of goods sold 4,102 8,733 9,106 10,357
Marketing expense 1,351 6,723 1,975 8,222
Employee related compensation 641 855 1,612 1,964
Other segment operating expenses 1,625 4,560 3,081 6,001
Segment EBITDA 1,785 723 2,165 (760)
Depreciation and amortization expenses $ 150 $ 555 $ 689 $ 1,122