CODI
CODI
Compass DiversifiedIncome 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 | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
511 Tactical | $130.00M ▲ | $130.00M ▲ | $140.00M ▲ | $150.00M ▲ |
Altor | $80.00M ▲ | $80.00M ▲ | $80.00M ▲ | $60.00M ▼ |
Arnold | $30.00M ▲ | $40.00M ▲ | $40.00M ▲ | $40.00M ▲ |
BOA | $50.00M ▲ | $50.00M ▲ | $40.00M ▼ | $50.00M ▲ |
Lugano | $30.00M ▲ | $30.00M ▲ | $20.00M ▼ | $10.00M ▼ |
Primaloft | $20.00M ▲ | $20.00M ▲ | $10.00M ▼ | $10.00M ▲ |
Sterno Products | $70.00M ▲ | $80.00M ▲ | $70.00M ▼ | $90.00M ▲ |
The Honey Pot | $40.00M ▲ | $30.00M ▼ | $30.00M ▲ | $40.00M ▲ |
Velocity Outdoor | $10.00M ▲ | $20.00M ▲ | $30.00M ▲ | $20.00M ▼ |
Revenue by Geography
| Region | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Asia Pacific | $40.00M ▲ | $40.00M ▲ | $30.00M ▼ | $30.00M ▲ |
Europe | $40.00M ▲ | $50.00M ▲ | $40.00M ▼ | $40.00M ▲ |
MEXICO | $10.00M ▲ | $10.00M ▲ | $20.00M ▲ | $10.00M ▼ |
Other International | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
UNITED STATES | $350.00M ▲ | $370.00M ▲ | $370.00M ▲ | $360.00M ▼ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Compass Diversified's financial evolution and strategic trajectory over the past five years.
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.
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.
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.
About Compass Diversified
https://compassdiversified.comCompass Diversified is a private equity firm specializing in add on acquisitions, buyouts, industry consolidation, recapitalization, late stage and middle market investments. It seeks to invest in niche industrial or branded consumer companies, manufacturing, distribution, consumer products, business services sector, safety & security, electronic components, food, foodservice.
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 | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
511 Tactical | $130.00M ▲ | $130.00M ▲ | $140.00M ▲ | $150.00M ▲ |
Altor | $80.00M ▲ | $80.00M ▲ | $80.00M ▲ | $60.00M ▼ |
Arnold | $30.00M ▲ | $40.00M ▲ | $40.00M ▲ | $40.00M ▲ |
BOA | $50.00M ▲ | $50.00M ▲ | $40.00M ▼ | $50.00M ▲ |
Lugano | $30.00M ▲ | $30.00M ▲ | $20.00M ▼ | $10.00M ▼ |
Primaloft | $20.00M ▲ | $20.00M ▲ | $10.00M ▼ | $10.00M ▲ |
Sterno Products | $70.00M ▲ | $80.00M ▲ | $70.00M ▼ | $90.00M ▲ |
The Honey Pot | $40.00M ▲ | $30.00M ▼ | $30.00M ▲ | $40.00M ▲ |
Velocity Outdoor | $10.00M ▲ | $20.00M ▲ | $30.00M ▲ | $20.00M ▼ |
Revenue by Geography
| Region | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Asia Pacific | $40.00M ▲ | $40.00M ▲ | $30.00M ▼ | $30.00M ▲ |
Europe | $40.00M ▲ | $50.00M ▲ | $40.00M ▼ | $40.00M ▲ |
MEXICO | $10.00M ▲ | $10.00M ▲ | $20.00M ▲ | $10.00M ▼ |
Other International | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ | $10.00M ▲ |
UNITED STATES | $350.00M ▲ | $370.00M ▲ | $370.00M ▲ | $360.00M ▼ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Compass Diversified's financial evolution and strategic trajectory over the past five years.
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.
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.
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.

CEO
Elias Joseph Sabo
Compensation Summary
(Year )
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 76
Ratings Snapshot
Rating : C-
Most Recent Analyst Grades
Grade Summary
Showing Top 1 of 1
Price Target
Institutional Ownership
AMERICAN CENTURY COMPANIES INC
Shares:4.96M
Value:$37.13M
ALLSPRING GLOBAL INVESTMENTS HOLDINGS, LLC
Shares:4.3M
Value:$32.18M
BLACKROCK, INC.
Shares:4.19M
Value:$31.37M
Summary
Showing Top 3 of 303

