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

CODI-PB

Compass Diversified NYSE
$20.56 -0.68% (-0.14)

Market Cap $604.25 M
52w High $24.11
52w Low $12.75
Dividend Yield 10.47%
Frequency Quarterly
P/E 23.88
Volume 18.89K
Outstanding Shares 28.81M

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

Key positives include a sizable and diversified revenue base, reasonable gross margins, and a portfolio of niche leaders with differentiated products and technologies. Liquidity and working capital are strong, and the company benefits from public‑market access and a permanent capital structure that supports long‑term value creation. The innovation embedded in subsidiaries such as advanced materials, fit systems, and better‑for‑you consumer brands provides a foundation for continued product differentiation and brand strength.

! Risks

Major risks center on profitability, leverage, and execution. The company is currently loss‑making, with thin operating margins and a high interest burden, and it is not generating positive cash flow from operations. Debt levels are elevated relative to equity, and the balance sheet is heavily weighted toward goodwill and other intangibles, increasing sensitivity to any downturn in portfolio performance. The model also relies on successful acquisitions, clean governance, and effective oversight of many different businesses, leaving room for missteps or future write‑downs.

Outlook

Looking ahead, the picture is balanced between opportunity and challenge. If CODI can grow subsidiary earnings, streamline overhead, and gradually reduce leverage, its strong revenue base and niche-leading portfolio could support a more sustainable financial profile. Continued disciplined acquisitions and innovation at the portfolio level would reinforce its competitive position. On the other hand, persistent weak cash generation, high financing costs, or difficulties in the portfolio could constrain flexibility and weigh on returns. The path forward will largely depend on execution in cost control, deleveraging, and capital allocation over the next few years.