CMPOW
CMPOW
CompoSecure, Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $0 | $9.94M ▲ | $-174.7M ▼ | 0% | $-1.58 ▼ | $-184.53M ▼ |
| Q2-2025 | $0 ▼ | $2.66M ▼ | $-26.13M ▼ | 0% ▼ | $-0.26 ▼ | $-66.8M ▼ |
| Q1-2025 | $59.82M ▼ | $22.7M ▼ | $21.49M ▲ | 35.93% ▲ | $0.21 ▲ | $37.04M ▲ |
| Q4-2024 | $100.86M ▼ | $36.93M ▲ | $-48.36M ▼ | -47.95% ▼ | $-0.53 ▲ | $-43.98M ▲ |
| Q3-2024 | $107.14M | $26.32M | $-42.06M | -39.26% | $-1.1 | $-77.13M |
What's going well?
Interest expense is minimal, so debt is not a problem. If the company can generate revenue in the future, it has room to improve results quickly.
What's concerning?
No revenue for two quarters, costs are rising, and losses are getting much worse. Heavy dilution means each share is worth less, and large non-operating losses make results even weaker.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $127.36M ▲ | $505.48M ▲ | $353.01M ▼ | $152.47M ▲ |
| Q2-2025 | $4.81M ▼ | $317.3M ▲ | $423.67M ▲ | $-106.38M ▼ |
| Q1-2025 | $9.51M ▼ | $292.32M ▼ | $379.63M ▼ | $-87.31M ▲ |
| Q4-2024 | $77.46M ▲ | $478.23M ▲ | $621.68M ▼ | $-143.45M ▲ |
| Q3-2024 | $52.67M | $435.44M | $720.45M | $-285.01M |
What's financially strong about this company?
The company now has $127 million in cash, no debt, and positive equity. Liquidity is excellent, and the asset base is high quality with no risky goodwill or intangibles.
What are the financial risks or weaknesses?
Retained earnings are deeply negative, showing a history of losses. The company relies on financial assets rather than physical assets or receivables, and the big improvement may be from raising new money, not from operations.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-174.7M ▼ | $-11.94M ▼ | $0 | $134.5M ▲ | $122.55M ▲ | $-11.94M ▼ |
| Q2-2025 | $-26.13M ▼ | $37K ▼ | $0 ▲ | $-4.74M ▲ | $-4.7M ▲ | $37K ▼ |
| Q1-2025 | $21.49M ▲ | $3.01M ▼ | $-60.69M ▼ | $-10.28M ▼ | $-67.95M ▼ | $2.62M ▼ |
| Q4-2024 | $-48.36M ▼ | $35.2M ▲ | $-4.43M ▼ | $-5.98M ▲ | $24.79M ▲ | $33.3M ▲ |
| Q3-2024 | $-42.06M | $26.25M | $-1.98M | $-6.98M | $17.28M | $24.26M |
What's strong about this company's cash flow?
The company now has a much larger cash cushion ($127 million), giving it time to try to turn the business around. Working capital changes also temporarily helped cash flow.
What are the cash flow concerns?
Core operations are losing cash, and the company is only staying afloat by selling new shares, which dilutes existing shareholders. If it can't fix its cash burn, it will need to keep raising money.
Revenue by Products
| Product | Q1-2025 |
|---|---|
Intersegment Eliminations | $-40.00M ▲ |
Operating Segments | $40.00M ▲ |
Revenue by Geography
| Region | Q1-2024 | Q2-2024 | Q3-2024 | Q1-2025 |
|---|---|---|---|---|
NonUS | $0 ▲ | $0 ▲ | $0 ▲ | $10.00M ▲ |
UNITED STATES | $0 ▲ | $0 ▲ | $0 ▲ | $50.00M ▲ |
Domestic Geographical Area | $90.00M ▲ | $90.00M ▲ | $80.00M ▼ | $0 ▼ |
International Geographical Area | $10.00M ▲ | $20.00M ▲ | $30.00M ▲ | $0 ▼ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at CompoSecure, Inc.'s financial evolution and strategic trajectory over the past five years.
CompoSecure combines a strong niche market position in premium metal payment cards with a growing presence in digital asset security. It has maintained solid gross margins, built deep relationships with leading financial institutions, and generates robust and rising operating and free cash flow. Liquidity has improved, leverage is moving lower, and the company has a clear innovation agenda supported by a sizable patent portfolio and specialized manufacturing expertise.
At the same time, the company’s financial profile carries meaningful risks: profitability has deteriorated sharply, culminating in a recent net loss, and equity remains negative despite improvements. Rapid growth in overhead costs, exposure to non-operating charges, and the complexity of integrating with Husky and operating under the GPGI structure all add execution risk. Strategically, the business is exposed to shifts away from physical cards, intense competition in both cards and crypto security, regulatory uncertainty in digital assets, and possible dependence on a concentrated group of large clients.
The overall outlook is mixed but dynamic. The core business appears commercially healthy and cash-generative, and the innovation and partnership pipeline—especially around Arculus and the broader GPGI platform—could support further growth if executed well. However, for the financial profile to improve meaningfully, the company will likely need to bring operating costs back in line with revenue growth, reduce the impact of non-operating headwinds, and continue strengthening the balance sheet. Investors and stakeholders may want to watch closely how management balances growth initiatives with the need to restore and sustain profitability.
About CompoSecure, Inc.
https://www.composecure.comCompoSecure, Inc. designs and manufactures payment cards worldwide.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $0 | $9.94M ▲ | $-174.7M ▼ | 0% | $-1.58 ▼ | $-184.53M ▼ |
| Q2-2025 | $0 ▼ | $2.66M ▼ | $-26.13M ▼ | 0% ▼ | $-0.26 ▼ | $-66.8M ▼ |
| Q1-2025 | $59.82M ▼ | $22.7M ▼ | $21.49M ▲ | 35.93% ▲ | $0.21 ▲ | $37.04M ▲ |
| Q4-2024 | $100.86M ▼ | $36.93M ▲ | $-48.36M ▼ | -47.95% ▼ | $-0.53 ▲ | $-43.98M ▲ |
| Q3-2024 | $107.14M | $26.32M | $-42.06M | -39.26% | $-1.1 | $-77.13M |
What's going well?
Interest expense is minimal, so debt is not a problem. If the company can generate revenue in the future, it has room to improve results quickly.
What's concerning?
No revenue for two quarters, costs are rising, and losses are getting much worse. Heavy dilution means each share is worth less, and large non-operating losses make results even weaker.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $127.36M ▲ | $505.48M ▲ | $353.01M ▼ | $152.47M ▲ |
| Q2-2025 | $4.81M ▼ | $317.3M ▲ | $423.67M ▲ | $-106.38M ▼ |
| Q1-2025 | $9.51M ▼ | $292.32M ▼ | $379.63M ▼ | $-87.31M ▲ |
| Q4-2024 | $77.46M ▲ | $478.23M ▲ | $621.68M ▼ | $-143.45M ▲ |
| Q3-2024 | $52.67M | $435.44M | $720.45M | $-285.01M |
What's financially strong about this company?
The company now has $127 million in cash, no debt, and positive equity. Liquidity is excellent, and the asset base is high quality with no risky goodwill or intangibles.
What are the financial risks or weaknesses?
Retained earnings are deeply negative, showing a history of losses. The company relies on financial assets rather than physical assets or receivables, and the big improvement may be from raising new money, not from operations.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-174.7M ▼ | $-11.94M ▼ | $0 | $134.5M ▲ | $122.55M ▲ | $-11.94M ▼ |
| Q2-2025 | $-26.13M ▼ | $37K ▼ | $0 ▲ | $-4.74M ▲ | $-4.7M ▲ | $37K ▼ |
| Q1-2025 | $21.49M ▲ | $3.01M ▼ | $-60.69M ▼ | $-10.28M ▼ | $-67.95M ▼ | $2.62M ▼ |
| Q4-2024 | $-48.36M ▼ | $35.2M ▲ | $-4.43M ▼ | $-5.98M ▲ | $24.79M ▲ | $33.3M ▲ |
| Q3-2024 | $-42.06M | $26.25M | $-1.98M | $-6.98M | $17.28M | $24.26M |
What's strong about this company's cash flow?
The company now has a much larger cash cushion ($127 million), giving it time to try to turn the business around. Working capital changes also temporarily helped cash flow.
What are the cash flow concerns?
Core operations are losing cash, and the company is only staying afloat by selling new shares, which dilutes existing shareholders. If it can't fix its cash burn, it will need to keep raising money.
Revenue by Products
| Product | Q1-2025 |
|---|---|
Intersegment Eliminations | $-40.00M ▲ |
Operating Segments | $40.00M ▲ |
Revenue by Geography
| Region | Q1-2024 | Q2-2024 | Q3-2024 | Q1-2025 |
|---|---|---|---|---|
NonUS | $0 ▲ | $0 ▲ | $0 ▲ | $10.00M ▲ |
UNITED STATES | $0 ▲ | $0 ▲ | $0 ▲ | $50.00M ▲ |
Domestic Geographical Area | $90.00M ▲ | $90.00M ▲ | $80.00M ▼ | $0 ▼ |
International Geographical Area | $10.00M ▲ | $20.00M ▲ | $30.00M ▲ | $0 ▼ |
Q3 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at CompoSecure, Inc.'s financial evolution and strategic trajectory over the past five years.
CompoSecure combines a strong niche market position in premium metal payment cards with a growing presence in digital asset security. It has maintained solid gross margins, built deep relationships with leading financial institutions, and generates robust and rising operating and free cash flow. Liquidity has improved, leverage is moving lower, and the company has a clear innovation agenda supported by a sizable patent portfolio and specialized manufacturing expertise.
At the same time, the company’s financial profile carries meaningful risks: profitability has deteriorated sharply, culminating in a recent net loss, and equity remains negative despite improvements. Rapid growth in overhead costs, exposure to non-operating charges, and the complexity of integrating with Husky and operating under the GPGI structure all add execution risk. Strategically, the business is exposed to shifts away from physical cards, intense competition in both cards and crypto security, regulatory uncertainty in digital assets, and possible dependence on a concentrated group of large clients.
The overall outlook is mixed but dynamic. The core business appears commercially healthy and cash-generative, and the innovation and partnership pipeline—especially around Arculus and the broader GPGI platform—could support further growth if executed well. However, for the financial profile to improve meaningfully, the company will likely need to bring operating costs back in line with revenue growth, reduce the impact of non-operating headwinds, and continue strengthening the balance sheet. Investors and stakeholders may want to watch closely how management balances growth initiatives with the need to restore and sustain profitability.

CEO
Jonathan C. Wilk
Compensation Summary
(Year 2022)
Price Target
Institutional Ownership
D. E. SHAW & CO., INC.
Shares:843.13K
Value:$10.24M
TIKVAH MANAGEMENT LLC
Shares:420.26K
Value:$5.11M
POTOMAC CAPITAL MANAGEMENT, INC.
Shares:276.39K
Value:$3.36M
Summary
Showing Top 3 of 19

