CODI - Compass Diversified Stock Analysis | Stock Taper
Logo
Compass Diversified

CODI

Compass Diversified NYSE
$7.49 -10.41% (-0.87)

Market Cap $563.52 M
52w High $22.07
52w Low $4.58
Dividend Yield 6.04%
Frequency Quarterly
P/E -13.37
Volume 2.97M
Outstanding Shares 75.24M

Income Statement

Period Revenue Operating Expense Net Income Net Profit Margin Earnings Per Share EBITDA
Q4-2025 $468.56M $156.13M $-71.19M -15.19% $-0.95 $-67.39M
Q3-2025 $472.56M $218.78M $-74.02M -15.66% $-1.21 $19.9M
Q2-2025 $478.69M $235.78M $-51.22M -10.7% $-0.88 $4.86M
Q1-2025 $453.77M $192.59M $-29.99M -6.61% $-0.59 $23.94M
Q4-2024 $548.73M $-175.48M $11.92M 2.17% $-0.13 $90.53M

Balance Statement

Period Cash & Short-term Total Assets Total Liabilities Total Equity
Q4-2025 $68.02M $3.04B $2.47B $442.02M
Q3-2025 $61.14M $3.25B $2.93B $519.22M
Q2-2025 $73.76M $3.27B $2.86B $601.88M
Q1-2025 $146.24M $3.37B $2.85B $680.74M
Q4-2024 $59.66M $3.3B $2.77B $678.62M

Cash Flow Statement

Period Net Income Cash From Operations Cash From Investing Cash From Financing Net Change Free Cash Flow
Q4-2025 $-71.19M $47M $-9.53M $-30.97M $6.88M $47M
Q3-2025 $-86.72M $10.67M $-10.9M $-12.32M $-12.62M $481K
Q2-2025 $-80.78M $-35.16M $-9.27M $-29.86M $-72.48M $-46.04M
Q1-2025 $-49.75M $-29.35M $-12.92M $128.24M $86.58M $-42.45M
Q4-2024 $22.12M $9.97M $-70.2M $49.73M $-12.22M $-12.22M

Revenue by Products

Product Q1-2025Q2-2025Q3-2025Q4-2025
511 Tactical
511 Tactical
$130.00M $130.00M $140.00M $150.00M
Altor
Altor
$80.00M $80.00M $80.00M $60.00M
Arnold
Arnold
$30.00M $40.00M $40.00M $40.00M
BOA
BOA
$50.00M $50.00M $40.00M $50.00M
Lugano
Lugano
$30.00M $30.00M $20.00M $10.00M
Primaloft
Primaloft
$20.00M $20.00M $10.00M $10.00M
Sterno Products
Sterno Products
$70.00M $80.00M $70.00M $90.00M
The Honey Pot
The Honey Pot
$40.00M $30.00M $30.00M $40.00M
Velocity Outdoor
Velocity Outdoor
$10.00M $20.00M $30.00M $20.00M

Revenue by Geography

Region Q1-2025Q2-2025Q3-2025Q4-2025
Asia Pacific
Asia Pacific
$40.00M $40.00M $30.00M $30.00M
Europe
Europe
$40.00M $50.00M $40.00M $40.00M
MEXICO
MEXICO
$10.00M $10.00M $20.00M $10.00M
Other International
Other International
$10.00M $10.00M $10.00M $10.00M
UNITED STATES
UNITED STATES
$350.00M $370.00M $370.00M $360.00M

Q4 2025 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at Compass Diversified's financial evolution and strategic trajectory over the past five years.

+ Strengths

CODI’s primary strengths are its sizable and diversified revenue base, solid gross margins, and ownership of several high-quality, niche-leading brands with genuine innovation and IP. Its balance sheet shows good short-term liquidity, and its permanent-capital structure gives it flexibility to hold and develop businesses over longer periods than typical private equity funds. The decentralized model allows strong management teams at subsidiaries to drive product development and customer relationships, while the parent provides strategic guidance and capital. Together, these factors create a platform that can, in principle, generate stable cash flows and occasional large gains from successful divestitures.

! Risks

Key risks are concentrated in profitability, leverage, and execution. The company currently reports substantial net losses and negative operating cash flow, indicating that overhead, interest expense, and problem assets are overwhelming the economic value created by the underlying businesses. High debt magnifies this vulnerability and limits room to maneuver if conditions worsen or interest costs rise. A heavy reliance on goodwill and other intangibles raises the risk of further impairments, especially if any portfolio company underperforms. The Lugano Diamonds bankruptcy and related allegations add financial, legal, and reputational uncertainty, which could affect both future deal-making and investor confidence.

Outlook

The outlook hinges on CODI’s ability to stabilize and grow cash flows while gradually de-risking its capital structure. If management can streamline costs, improve the performance of core holdings, resolve the Lugano matter, and continue to recycle capital out of mature or troubled assets into stronger platforms, the business model can regain traction. Success would likely show up first in consistently positive operating cash flow and improved coverage of interest expense, rather than in headline revenue growth alone. Conversely, if operating improvements lag, financing conditions tighten, or additional portfolio setbacks emerge, the combination of high leverage and intangible-heavy assets could weigh on results for an extended period. Overall, CODI remains a differentiated but currently stressed platform where execution over the next few years will be critical.