CODI-PB
CODI-PB
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 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.
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.
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.
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 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.
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.
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.

CEO
Elias Joseph Sabo
Compensation Summary
(Year )
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 2 of 2
Ratings Snapshot
Rating : D+
Price Target
Institutional Ownership
Summary
Showing Top 1 of 1

