In the second quarter of 2025, the Company realigned its Hardware and Protective Solutions segment to include the sales of accessories, which are now managed by the Hardware and Protective Solutions leadership team. Previously, accessories were included in the Robotics and Digital Solutions segment and managed by that leadership team.
If the aforementioned changes in segments were in effect for the thirteen weeks ended March 29, 2025 and March 30, 2024, and the years ended December 28, 2024, December 30, 2023, and December 31, 2022, net sales for our Hardware and Protective Solutions segment would have been higher by $3.6 million, $3.4 million, $13.6 million, $15.9 million and $17.4 million, respectively, and net sales for our Robotics and Digital Solutions segment would have been lower by $3.6 million, $3.4 million, $13.6 million, $15.9 million and $17.4 million, respectively.
In addition, the changes to the significant segment expenses and segment Adjusted EBITDA did not have a material impact on the financial statements as of March 29, 2025, March 30, 2024, December 28, 2024, December 30, 2023, or December 31, 2022.
The tables below present the results as if the segment changes had been in effect for the noted periods.
Hardware and Protective SolutionsThirteen weeks ended March 29, 2025Thirteen weeks ended March 30, 2024Year ended December 28, 2024Year ended December 30, 2023Year ended December 31, 2022Net sales$278,009 $263,322 $1,107,993 $1,090,473 $1,086,144 Significant segment expensesAdjusted cost of sales (exclusive of depreciation and amortization) (1)159,223 148,647 617,689 662,080 676,627 Adjusted selling expense(2)28,900 28,836 114,351 104,060 104,034 Adjusted warehouse expense (3)34,845 35,950 143,682 143,308 141,991 Adjusted general and administrative expense(4)16,944 16,869 77,386 55,432 49,796 Other segment items (5)(162)(268)(813)(1,788)(231)Segment Adjusted EBITDA$38,259 $33,288 $155,698 $127,381 $113,927 1.Adjusted cost of sales (exclusive of depreciation and amortization) excludes an inventory revaluation charge made in the fourth quarter of 2023.
2.Adjusted selling expense excludes expense related to corporate restructuring activities.
3.Adjusted warehouse expense excludes restructuring expense associated with our distribution center relocations and corporate restructuring activities.
4.Adjusted general and administrative expense excludes stock-based compensation, acquisition and integration costs, expense associated with corporate restructuring, and amounts related to the Cybersecurity Incident, see Note 15 - Commitments and Contingencies of the Form 10-K filed on February 20, 2025 with the Securities and Exchange Commission ("SEC").
5.Other excludes an impairment charge related to the write down of intangible assets, primarily related to review of certain product offerings in 2023.
Robotics and Digital SolutionsThirteen weeks ended March 29, 2025Thirteen weeks ended March 30, 2024Year ended December 28, 2024Year ended December 30, 2023Year ended December 31, 2022Net sales$52,910 $52,024 $216,701 $229,546 $228,223 Significant segment expensesCost of sales (exclusive of depreciation and amortization)14,897 14,343 60,233 64,389 66,819 Adjusted selling expense(1)16,528 14,122 60,642 60,111 58,673 Adjusted warehouse expense (2)2,437 2,366 9,316 10,373 11,976 Adjusted general and administrative expense(3)4,450 5,145 16,019 17,880 15,870 Other segment items(4)61 57 216 125 - Segment Adjusted EBITDA$14,537 $15,991 $70,275 $76,668 $74,885 1.Adjusted selling expense excludes expense related to corporate restructuring activities.
2.Adjusted warehouse expense excludes restructuring expense associated with our distribution center relocations and corporate restructuring activities.
3.Adjusted general and administrative expense excludes stock compensation expense, acquisition and integration expense, consulting expense and legal charges related to settlements, see Note 6 - Commitments and Contingencies and Note 15 - Commitments and Contingencies of the Form 10-K filed on February 20, 2025 with the Securities and Exchange Commission ("SEC").
4.Other excludes the gain or loss on the revaluation of our contingent consideration liability, see Note 15 - Fair Value Measurements and Note 14 - Fair Value Measurements of the Form 10-K filed on February 20, 2025 with the SEC.
CanadaThirteen weeks ended March 29, 2025Thirteen weeks ended March 30, 2024Year ended December 28, 2024Year ended December 30, 2023Year ended December 31, 2022Net sales$28,424 $34,959 $147,901 $156,458 $171,961 Significant segment expensesCost of sales (exclusive of depreciation and amortization)16,620 20,444 86,769 97,495 103,107 Adjusted selling expense(1)3,198 3,537 14,476 13,721 13,764 Adjusted warehouse expense (2)4,966 5,826 22,398 23,036 25,517 Adjusted general and administrative expense(3)1,759 1,820 7,748 7,062 7,897 Other segment items151 289 730 (167)239 Segment Adjusted EBITDA$1,730 $3,043 $15,780 $15,311 $21,437 1.Adjusted selling expense excludes restructuring expense.
2.Adjusted warehouse expense excludes restructuring expense associated with our distribution center relocations and corporate restructuring activities.
3.Adjusted general and administrative expense excludes stock-based compensation and expense associated with corporate restructuring activities.
The following table reconciles segment Adjusted EBITDA by segment to the Company's consolidated income (loss) before income taxes.
Thirteen weeks ended March 29, 2025Thirteen weeks ended March 30, 2024Year ended December 28, 2024Year ended December 30, 2023Year ended December 31, 2022Hardware and Protective Solutions$38,259 $33,288 $155,698 $127,381 $113,927 Robotics and Digital Solutions14,537 15,991 70,275 76,668 74,885 Canada1,730 3,043 15,780 15,311 21,437 Total Adjusted EBITDA54,526 52,322 241,753 219,360 210,249 Interest expense, net14,460 15,271 59,241 68,310 54,560 Depreciation19,395 16,338 68,766 59,331 57,815 Amortization15,415 15,254 61,274 62,309 62,195 Stock compensation expense3,278 2,829 13,463 12,004 13,524 Restructuring and other costs1,691 991 2,978 3,031 2,617 Litigation expense- - 5,000 339 32,856 Transaction and integration expense58 274 1,243 1,754 2,477 Change in fair value of contingent consideration(326)332 228 (4,936)(1,128)Impairment charges- - - 24,600 - Refinancing costs906 3,008 3,008 - - Total adjusting items54,877 54,297 215,201 226,742 224,916 (Loss) income before income taxes$(351)$(1,975)$26,552 $(7,382)$(14,667)