CODI-PA
CODI-PA
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.
Key strengths include a diversified portfolio of niche, often category-leading businesses with strong brands and proprietary technologies, solid gross margins that show underlying product strength, and a balance sheet with good short-term liquidity. The company’s acquisition and portfolio-management capabilities, combined with the innovative nature of several subsidiaries, provide multiple avenues for value creation if executed well. Decentralized innovation across the portfolio also offers resilience and adaptability to changing market needs.
Major risks center on weak profitability, negative free cash flow, and a highly leveraged capital structure. High overhead and interest expenses are currently eroding shareholder returns, and the reliance on external financing to support cash needs adds vulnerability to shifts in credit conditions or investor sentiment. The large concentration of assets in goodwill and intangibles introduces the possibility of impairment if acquired businesses underperform. Competitive pressures, changing consumer tastes, and execution risk in integrating and managing acquisitions further add to the risk profile.
The outlook depends on the company’s ability to translate its strong portfolio positions and innovation capabilities into healthier cash flow and earnings, while gradually de-risking the balance sheet. If management can improve cost discipline, enhance operational efficiency at subsidiaries, and maintain growth and product leadership without overextending on leverage, the diversified platform could support a more stable financial profile over time. Conversely, if profitability and cash generation do not improve, the combination of high debt and acquisition-heavy assets could constrain flexibility and weigh on long-term performance.
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.
Key strengths include a diversified portfolio of niche, often category-leading businesses with strong brands and proprietary technologies, solid gross margins that show underlying product strength, and a balance sheet with good short-term liquidity. The company’s acquisition and portfolio-management capabilities, combined with the innovative nature of several subsidiaries, provide multiple avenues for value creation if executed well. Decentralized innovation across the portfolio also offers resilience and adaptability to changing market needs.
Major risks center on weak profitability, negative free cash flow, and a highly leveraged capital structure. High overhead and interest expenses are currently eroding shareholder returns, and the reliance on external financing to support cash needs adds vulnerability to shifts in credit conditions or investor sentiment. The large concentration of assets in goodwill and intangibles introduces the possibility of impairment if acquired businesses underperform. Competitive pressures, changing consumer tastes, and execution risk in integrating and managing acquisitions further add to the risk profile.
The outlook depends on the company’s ability to translate its strong portfolio positions and innovation capabilities into healthier cash flow and earnings, while gradually de-risking the balance sheet. If management can improve cost discipline, enhance operational efficiency at subsidiaries, and maintain growth and product leadership without overextending on leverage, the diversified platform could support a more stable financial profile over time. Conversely, if profitability and cash generation do not improve, the combination of high debt and acquisition-heavy assets could constrain flexibility and weigh on long-term performance.

CEO
Elias Joseph Sabo
Compensation Summary
(Year )
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 2 of 2
Ratings Snapshot
Rating : D+

