CODI-PC
CODI-PC
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.
The company’s key strengths are its portfolio of leading, differentiated brands, strong gross margins, and solid short‑term liquidity. Its permanent capital model allows for patient ownership and deep operational involvement in subsidiaries, which can be a structural advantage over more short‑term‑oriented investors. Many of its holdings operate in attractive niches where innovation, technology, and brand strength matter more than sheer scale, creating opportunities for sustained value creation if managed well.
The main risks are financial and structural. Compass Diversified currently posts a sizable net loss, negative operating and free cash flow, and carries a high level of debt relative to equity. A large share of assets is tied up in goodwill and intangibles, increasing vulnerability to future write‑downs if acquisitions underperform. The company also operates in competitive, often cyclical markets, where demand can be sensitive to economic conditions and shifts in consumer preferences. Together, these factors create meaningful uncertainty about the pace and ease of any turnaround in profitability and cash generation.
The outlook depends heavily on management’s ability to convert a strong portfolio of niche, innovative brands into consistent profits and positive cash flow while gradually reducing reliance on leverage. If operating efficiency improves and the brands continue to innovate and grow, the existing platform and diversification could support a healthier financial profile over time. Conversely, if cost controls, cash generation, and debt management do not improve, the current combination of high leverage, negative free cash flow, and intangible‑heavy assets may continue to weigh on financial flexibility. With only a single recent period of detailed data, there is limited visibility on trend direction, so ongoing monitoring of margins, cash flow, and leverage will be important.
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.
The company’s key strengths are its portfolio of leading, differentiated brands, strong gross margins, and solid short‑term liquidity. Its permanent capital model allows for patient ownership and deep operational involvement in subsidiaries, which can be a structural advantage over more short‑term‑oriented investors. Many of its holdings operate in attractive niches where innovation, technology, and brand strength matter more than sheer scale, creating opportunities for sustained value creation if managed well.
The main risks are financial and structural. Compass Diversified currently posts a sizable net loss, negative operating and free cash flow, and carries a high level of debt relative to equity. A large share of assets is tied up in goodwill and intangibles, increasing vulnerability to future write‑downs if acquisitions underperform. The company also operates in competitive, often cyclical markets, where demand can be sensitive to economic conditions and shifts in consumer preferences. Together, these factors create meaningful uncertainty about the pace and ease of any turnaround in profitability and cash generation.
The outlook depends heavily on management’s ability to convert a strong portfolio of niche, innovative brands into consistent profits and positive cash flow while gradually reducing reliance on leverage. If operating efficiency improves and the brands continue to innovate and grow, the existing platform and diversification could support a healthier financial profile over time. Conversely, if cost controls, cash generation, and debt management do not improve, the current combination of high leverage, negative free cash flow, and intangible‑heavy assets may continue to weigh on financial flexibility. With only a single recent period of detailed data, there is limited visibility on trend direction, so ongoing monitoring of margins, cash flow, and leverage will be important.

CEO
Elias Joseph Sabo
Compensation Summary
(Year )
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 1 of 1
Ratings Snapshot
Rating : D+
Price Target
Institutional Ownership
UNIPLAN INVESTMENT COUNSEL, INC.
Shares:153.57K
Value:$3.14M
NBC SECURITIES, INC.
Shares:1.25K
Value:$25.53K
PRIVATE CAPITAL GROUP, LLC
Shares:71
Value:$1.45K
Summary
Showing Top 3 of 3

