Go Pro

CompoSecure (CMPO) Financials

CompoSecure logo
$13.30 +0.40 (+3.10%)
As of 09/11/2026
Annual Income Statements for CompoSecure

Annual Income Statements for CompoSecure

This table shows CompoSecure's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
81 78 3.15 19 19 -54 -136
Consolidated Net Income / (Loss)
81 78 83 132 113 -83 -136
Net Income / (Loss) Continuing Operations
81 78 83 132 113 -83 -136
Total Pre-Tax Income
81 78 83 136 117 -81 -226
Total Operating Income
87 84 81 115 119 108 -14
Total Gross Profit
128 133 145 220 209 219 29
Total Revenue
243 261 268 378 391 421 60
Operating Revenue
243 261 268 378 391 421 60
Total Cost of Revenue
115 128 123 159 182 201 31
Operating Cost of Revenue
115 128 123 159 182 201 31
Total Operating Expenses
41 49 63 105 90 112 42
Selling, General & Admin Expense
41 49 63 105 90 112 42
Total Other Income / (Expense), net
-5.45 -6.14 1.13 21 -2.01 -189 -212
Interest Expense
- - - 21 28 20 1.69
Interest & Investment Income
-4.75 -5.27 -10 1.25 4.98 4.65 1.23
Other Income / (Expense), net
-0.70 -0.88 11 41 21 -173 -212
Income Tax Expense
0.00 0.00 -0.86 4.36 4.56 2.19 39
Other Gains / (Losses), net
- - - - 0.00 0.00 129
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 0.00 80 113 93 -29 0.00
Basic Earnings per Share
$0.00 $0.00 $0.21 $1.21 $1.03 ($1.22) ($1.23)
Weighted Average Basic Shares Outstanding
0.00 0.00 14.93M 15.37M 18.66M 44.01M 110.52M
Diluted Earnings per Share
$0.00 $0.00 $0.12 $1.13 $0.96 ($1.22) ($1.23)
Weighted Average Diluted Shares Outstanding
0.00 0.00 94.57M 32.56M 35.31M 44.01M 110.52M
Weighted Average Basic & Diluted Shares Outstanding
- - 76.07M 77.88M 80.53M 102.31M 289.64M

Quarterly Income Statements for CompoSecure

This table shows CompoSecure's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
3.70 4.03 11 -42 -27 22 -26 -175 43 -235 50
Consolidated Net Income / (Loss)
31 17 34 -85 -48 22 -26 -175 43 -235 50
Net Income / (Loss) Continuing Operations
31 17 34 -85 -48 22 -26 -175 43 -235 50
Total Pre-Tax Income
35 16 34 -85 -46 34 -65 -185 -8.11 -81 -17
Total Operating Income
31 31 32 29 16 6.00 -2.60 -9.94 -7.18 -56 -9.40
Total Gross Profit
53 55 56 55 53 29 0.00 0.00 -0.00 0.00 0.00
Total Revenue
100 104 109 107 101 60 0.00 0.00 - 0.00 0.00
Operating Revenue
100 104 109 107 101 60 0.00 0.00 - 0.00 0.00
Total Cost of Revenue
47 49 52 52 48 31 0.00 0.00 0.00 0.00 0.00
Operating Cost of Revenue
47 49 52 52 48 31 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
22 24 24 26 37 23 2.60 9.94 7.18 56 9.40
Selling, General & Admin Expense
22 24 24 26 37 23 2.60 9.94 7.18 56 9.40
Total Other Income / (Expense), net
4.40 -15 2.06 -114 -62 28 -64 -175 -0.93 -22 -6.20
Interest Expense
- 6.54 6.43 6.45 - 1.60 0.00 0.00 - 0.00 0.00
Interest & Investment Income
22 1.12 1.11 1.17 21 0.20 0.00 0.29 0.71 0.20 0.00
Other Income / (Expense), net
9.88 -9.48 7.38 -109 -62 29 -64 -175 -1.64 -22 -6.20
Income Tax Expense
3.90 -0.84 0.26 0.63 2.14 27 -1.80 30 -16 3.60 1.20
Other Gains / (Losses), net
- 0.00 0.00 0.00 - 15 39 40 35 -154 67
Basic Earnings per Share
$0.20 $0.20 $0.44 ($1.10) ($0.76) $0.21 ($0.26) ($1.58) $0.40 ($0.87) $0.17
Weighted Average Basic Shares Outstanding
18.66M 20.57M 25.44M 38.21M 44.01M 102.04M 102.32M 110.26M 110.52M 269.99M 289.86M
Diluted Earnings per Share
$0.22 $0.17 $0.32 ($1.10) ($0.61) $0.07 ($0.26) ($1.58) $0.54 ($0.87) $0.17
Weighted Average Diluted Shares Outstanding
35.31M 96.24M 96.64M 38.21M 44.01M 113.27M 102.32M 110.26M 110.52M 269.99M 292.35M
Weighted Average Basic & Diluted Shares Outstanding
80.53M 80.59M 81.91M 88.13M 102.31M 102.32M 102.38M 125.20M 289.64M 289.86M 289.89M

Annual Cash Flow Statements for CompoSecure

This table details how cash moves in and out of CompoSecure's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
14 -13 8.52 -8.30 28 36 37
Net Cash From Operating Activities
81 87 78 93 104 130 -23
Net Cash From Continuing Operating Activities
81 87 78 93 104 130 -23
Net Income / (Loss) Continuing Operations
81 78 83 132 113 -83 -136
Consolidated Net Income / (Loss)
81 78 83 132 113 -83 -136
Depreciation Expense
8.61 9.92 10 8.58 8.39 9.17 1.62
Amortization Expense
0.67 0.84 1.65 2.35 1.55 1.16 0.07
Non-Cash Adjustments To Reconcile Net Income
1.21 3.01 3.23 -29 -3.58 193 109
Changes in Operating Assets and Liabilities, net
-11 -4.52 -21 -21 -15 9.59 2.55
Net Cash From Investing Activities
-9.64 -7.50 -4.75 -9.05 -11 -9.95 -61
Net Cash From Continuing Investing Activities
-9.64 -7.50 -4.75 -9.05 -11 -9.95 -61
Purchase of Property, Plant & Equipment
-9.64 -7.50 -4.75 -9.05 -11 -8.45 -0.39
Other Investing Activities, net
- - - 0.00 0.00 -1.50 -60
Net Cash From Financing Activities
-58 -93 -65 -92 -66 -83 121
Net Cash From Continuing Financing Activities
-58 -93 -65 -92 -66 -83 121
Repayment of Debt
-30 -14 -247 -32 -23 -15 0.00
Repurchase of Common Equity
- - - - 0.00 0.00 -12
Payment of Dividends
-104 -217 -241 -36 -38 -44 0.00
Issuance of Common Equity
0.00 0.00 61 0.08 1.20 5.00 0.12
Other Financing Activities, net
0.00 0.00 -15 -24 -5.56 -30 133
Cash Interest Paid
4.89 5.32 10 21 27 21 2.16
Cash Income Taxes Paid
- - 0.00 0.86 2.76 4.82 24

Quarterly Cash Flow Statements for CompoSecure

This table details how cash moves in and out of CompoSecure's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
17 14 -20 17 25 -68 -4.70 123 -13 -108 1.20
Net Cash From Operating Activities
26 34 32 28 35 3.00 0.04 -12 -14 -53 8.60
Net Cash From Continuing Operating Activities
26 34 32 28 35 3.00 0.04 -12 -14 -53 8.60
Net Income / (Loss) Continuing Operations
31 17 34 -85 -48 22 -26 -175 43 -235 50
Consolidated Net Income / (Loss)
31 17 34 -85 -48 22 -26 -175 43 -235 50
Non-Cash Adjustments To Reconcile Net Income
-17 14 -1.01 80 102 -40 41 141 -34 178 -38
Changes in Operating Assets and Liabilities, net
10 -0.02 -3.04 31 -20 20 -15 22 -24 4.40 -4.20
Net Cash From Investing Activities
-4.28 -1.61 -1.91 -1.98 -4.43 -61 - - - -2,017 8.00
Net Cash From Continuing Investing Activities
-4.28 -1.61 -1.91 -1.98 -4.43 -61 - - - -2,017 8.00
Other Investing Activities, net
- 0.00 - - - -60 - - - -2,017 -104
Net Cash From Financing Activities
-4.76 -18 -50 -8.87 -6.20 -10 -4.74 134 1.27 1,961 -15
Net Cash From Continuing Financing Activities
-4.76 -18 -50 -8.87 -6.20 -10 -4.74 134 1.27 1,961 -15
Payment of Dividends
- -10 -25 -24 - 0.00 - - - -0.70 -0.80
Other Financing Activities, net
-0.24 -3.48 -21 16 -5.60 -10 -4.74 147 1.27 0.00 -15
Cash Income Taxes Paid
- - - - - 0.70 - 5.28 7.54 0.00 7.00

Annual Balance Sheets for CompoSecure

This table presents CompoSecure's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
81 131 163 201 474 517
Total Current Assets
53 78 97 139 174 120
Cash & Equivalents
13 22 14 41 77 115
Prepaid Expenses
1.08 2.60 3.82 5.13 4.16 5.50
Current Deferred & Refundable Income Taxes
- - - - - 0.00
Plant, Property, & Equipment, net
28 22 23 25 23 0.00
Total Noncurrent Assets
0.01 31 43 36 277 397
Long-Term Investments
- - - - 0.00 126
Noncurrent Deferred & Refundable Income Taxes
0.00 26 26 24 265 272
Total Liabilities & Shareholders' Equity
81 131 163 201 474 517
Total Liabilities
274 539 455 407 617 274
Total Current Liabilities
42 61 47 41 76 19
Accounts Payable
2.42 7.06 7.13 5.19 12 0.90
Accrued Expenses
12 10 10 12 15 1.80
Current Deferred & Payable Income Tax Liabilities
- - 2.37 1.43 5.17 16
Total Noncurrent Liabilities
232 478 408 366 541 255
Noncurrent Deferred & Payable Income Tax Liabilities
- - 24 24 249 255
Total Equity & Noncontrolling Interests
-193 -1,016 -892 -802 -143 243
Total Preferred & Common Equity
-193 -1,016 -892 -802 -143 243
Preferred Stock
- 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-193 -1,016 -892 -802 -143 243
Common Stock
6.15 12 24 39 361 707
Retained Earnings
-199 -1,028 -925 -847 -507 -451
Treasury Stock
- - - - 0.00 -12
Accumulated Other Comprehensive Income / (Loss)
- 0.00 8.28 4.99 2.54 -0.20

Quarterly Balance Sheets for CompoSecure

This table presents CompoSecure's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
186 181 195 214 213 435 292 317 505 3,414 3,462
Total Current Assets
117 112 128 151 136 157 11 5.91 132 23 27
Cash & Equivalents
23 23 24 55 35 53 9.51 4.81 127 6.50 7.70
Prepaid Expenses
4.20 4.10 3.91 5.25 3.93 5.25 - 1.10 4.67 4.30 3.80
Current Deferred & Refundable Income Taxes
- - - - - - - - - 12 16
Plant, Property, & Equipment, net
24 24 23 25 24 23 0.00 0.00 0.00 0.00 0.00
Total Noncurrent Assets
44 45 44 38 53 256 281 311 373 3,391 3,435
Long-Term Investments
- - - - - - 15 45 84 3,133 3,172
Noncurrent Deferred & Refundable Income Taxes
28 28 28 26 41 245 267 267 289 258 263
Total Liabilities & Shareholders' Equity
186 181 195 214 213 435 292 317 505 3,414 3,462
Total Liabilities
477 453 434 411 422 720 380 424 353 298 290
Total Current Liabilities
59 51 53 42 49 65 47 52 58 25 24
Accounts Payable
15 6.64 14 4.75 9.43 9.69 4.03 2.64 1.52 1.40 2.20
Accrued Expenses
12 11 14 13 12 13 29 15 41 3.10 3.00
Other Current Liabilities
10 13 13 11 13 31 9.30 20 0.00 20 19
Total Noncurrent Liabilities
418 402 381 369 373 656 333 372 295 273 266
Other Noncurrent Operating Liabilities
53 43 27 24 16 105 84 137 41 273 266
Total Equity & Noncontrolling Interests
-888 -868 -835 -794 -726 -285 -87 -106 152 3,116 3,172
Total Preferred & Common Equity
-888 -868 -835 -794 -726 -285 -87 -106 152 3,116 3,172
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-888 -868 -835 -794 -726 -285 -87 -106 152 3,116 3,172
Common Stock
26 30 35 41 36 180 206 214 659 3,816 3,822
Retained Earnings
-920 -907 -878 -840 -767 -468 -294 -320 -494 -687 -637
Treasury Stock
- - - - - - - - -12 -12 -12
Accumulated Other Comprehensive Income / (Loss)
6.63 7.91 7.65 5.44 4.85 2.57 -0.21 -0.21 -0.21 -0.20 0.00

Annual Metrics And Ratios for CompoSecure

This table displays calculated financial ratios and metrics derived from CompoSecure's official financial filings.

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
- - - - - - 125,195,366.00
DEI Adjusted Shares Outstanding
- - - - - - 125,195,366.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - -1.09
Growth Metrics
- - - - - - -
Profitability Metrics
- - - - - - -
Net Operating Profit after Tax (NOPAT)
87 84 82 111 114 75 -9.61
Return On Investment Capital (ROIC_SIMPLE)
- - - -20.82% -24.90% 134.33% -3.95%
Earnings before Interest and Taxes (EBIT)
86 83 93 156 140 -65 -225
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
96 94 105 167 150 -55 -224
Valuation Ratios
- - - - - - -
Leverage & Solvency
- - - - - - -
Liquidity Ratios
- - - - - - -
Cash Flow Metrics
- - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 34 174 17 71 192 -34
Efficiency Ratios
- - - - - - -
Capital & Investment Metrics
- - - - - - -
Invested Capital
0.00 50 -42 52 96 -21 3.04
Increase / (Decrease) in Invested Capital
0.00 50 -92 94 43 -117 24
Book Value per Share
$0.00 ($6.65) ($35.10) ($11.69) ($10.12) ($1.63) $1.94
Tangible Book Value per Share
$0.00 ($6.65) ($35.10) ($11.69) ($10.12) ($1.63) $1.94
Total Capital
0.00 63 -20 66 137 56 243
Total Debt
0.00 256 388 358 343 200 0.00
Total Long-Term Debt
0.00 232 375 344 332 188 0.00
Net Debt
0.00 242 366 344 301 122 -240
Capital Expenditures (CapEx)
9.64 7.50 4.75 9.05 11 8.45 0.39
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 22 8.31 50 68 31 -14
Debt-free Net Working Capital (DFNWC)
0.00 36 30 64 109 109 101
Net Working Capital (NWC)
0.00 12 18 50 98 98 101
Net Nonoperating Expense (NNE)
5.45 6.14 -1.14 -21 1.93 158 126
Net Nonoperating Obligations (NNO)
0.00 242 366 344 301 122 -240
Total Depreciation and Amortization (D&A)
9.28 11 12 11 9.93 10 1.70
Earnings Adjustments
- - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.91 $1.21 $1.03 ($1.22) ($1.23)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 14.93M 15.37M 18.66M 44.01M 110.52M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.14 $1.13 $0.96 ($1.22) ($1.23)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 94.93M 32.56M 35.31M 44.01M 110.52M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 76.07M 77.88M 80.53M 102.31M 289.64M
Normalized Net Operating Profit after Tax (NOPAT)
61 59 57 111 114 75 -9.61
Debt Service Ratios
- - - - - - -
Payout Ratios
- - - - - - -

Quarterly Metrics And Ratios for CompoSecure

This table displays calculated financial ratios and metrics derived from CompoSecure's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - 125,195,366.00 289,642,587.00 289,861,445.00
DEI Adjusted Shares Outstanding
- - - - - - - - 125,195,366.00 289,642,587.00 289,861,445.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 0.35 -0.81 0.17
Growth Metrics
- - - - - - - - - - -
Revenue Growth
6.52% 9.12% 10.19% 10.58% 0.96% -42.48% -100.00% -100.00% - -100.00% 0.00%
EBITDA Growth
36.82% 34.55% 1.16% -262.55% -203.03% 52.00% -259.55% -140.20% - -311.17% 76.65%
EBIT Growth
40.51% 40.60% 0.13% -278.01% -215.25% 62.18% -270.57% -132.29% - -320.80% 76.65%
NOPAT Growth
12.15% -1.77% 7.04% -27.53% -59.73% -96.35% -105.89% -134.16% - -3,362.70% -261.54%
Net Income Growth
38.78% 59.01% 2.71% -324.64% -255.87% 25.88% -177.76% -104.39% - -1,193.02% 292.72%
EPS Growth
10.00% 54.55% 10.34% -423.53% -377.27% -58.82% -181.25% -43.64% - -1,342.86% 165.38%
Operating Cash Flow Growth
144.25% 35.56% 14.83% 13.01% 33.99% -91.08% -99.89% -140.56% - -1,853.33% 0.00%
Free Cash Flow Firm Growth
76.89% 71.13% 100.43% 579.24% 888.57% 8,211.08% 3,084.85% -62.77% - -166.08% -165.30%
Invested Capital Growth
82.80% 78.90% 40.73% -114.46% -122.34% -240.24% -287.27% -423.15% - 79.04% 95.19%
Revenue Q/Q Growth
3.11% 4.11% 4.38% -1.32% -5.86% -40.69% -100.00% 0.00% - 0.00% 0.00%
EBITDA Q/Q Growth
-9.52% -43.44% 72.88% -283.74% 42.65% 183.44% -281.47% -176.62% - -778.59% 79.87%
EBIT Q/Q Growth
-9.60% -46.40% 80.88% -303.11% 41.47% 175.42% -290.24% -176.62% - -778.59% 79.87%
NOPAT Q/Q Growth
-3.50% 20.73% -3.63% -35.46% -46.37% -89.07% -255.71% -274.21% - -674.37% 83.09%
Net Income Q/Q Growth
-18.46% -44.97% 96.78% -354.41% 43.42% 144.44% -221.56% -568.69% - -642.42% 121.40%
EPS Q/Q Growth
-35.29% -22.73% 88.24% -443.75% 44.55% 111.48% -471.43% -507.69% - -261.11% 119.54%
Operating Cash Flow Q/Q Growth
6.17% 27.69% -4.45% -12.75% 25.88% -91.50% -98.77% -32,372.97% - -276.01% 116.35%
Free Cash Flow Firm Q/Q Growth
29.21% 85.38% 414.04% 1,374.81% 16.48% 50.36% 23.31% -82.76% - -331.02% -21.88%
Invested Capital Q/Q Growth
22.36% -16.81% 4.58% -113.59% -88.97% -422.25% -39.64% 62.04% - -854.84% 67.95%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
52.95% 53.08% 51.65% 51.72% 52.09% 48.06% 0.00% 0.00% - 0.00% 0.00%
EBITDA Margin
42.87% 23.29% 38.57% -71.82% -43.75% 61.54% 0.00% 0.00% - 0.00% 0.00%
Operating Margin
30.56% 29.94% 29.28% 27.15% 15.47% 10.10% 0.00% 0.00% - 0.00% 0.00%
EBIT Margin
40.45% 20.82% 36.08% -74.26% -46.17% 58.71% 0.00% 0.00% - 0.00% 0.00%
Profit (Net Income) Margin
31.06% 16.41% 30.95% -79.78% -47.95% 35.93% 0.00% 0.00% - 0.00% 0.00%
Tax Burden Percent
88.83% 105.15% 99.24% 100.74% 104.62% 63.87% 39.11% 94.67% - 290.48% -299.40%
Interest Burden Percent
86.43% 74.98% 86.43% 106.64% 99.26% 95.82% 99.97% 99.84% - 104.39% 107.69%
Effective Tax Rate
11.17% -5.15% 0.76% 0.00% 0.00% 80.24% 0.00% 0.00% - 0.00% 0.00%
Return on Invested Capital (ROIC)
143.23% 202.54% 167.06% 238.43% 122.53% 0.00% 0.00% 0.00% - 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
144.44% 197.42% 167.71% 202.59% 94.54% 0.00% 0.00% 0.00% - 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
-187.41% -247.58% -217.37% -228.47% -114.67% 0.00% 0.00% 0.00% - 0.00% 0.00%
Return on Equity (ROE)
-44.17% -45.05% -50.31% 9.96% 7.87% 55.32% 87.78% 343.57% - -25.92% -20.62%
Cash Return on Invested Capital (CROIC)
96.04% 130.26% 131.93% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Operating Return on Assets (OROA)
86.81% 41.64% 74.89% -98.85% -57.54% 87.36% 0.00% 0.00% - 0.00% 0.00%
Return on Assets (ROA)
66.66% 32.83% 64.24% -106.19% -59.75% 53.46% 0.00% 0.00% - 0.00% 0.00%
Return on Common Equity (ROCE)
-150.38% -155.06% -166.74% 21.29% 21.31% 171.25% 231.48% 343.57% - -25.92% -20.62%
Return on Equity Simple (ROE_SIMPLE)
0.00% -14.97% -16.50% 1.33% 0.00% 90.19% 0.00% 0.00% - 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
27 33 32 20 11 1.19 -1.86 -6.96 -5.03 -39 -6.58
NOPAT Margin
27.15% 31.48% 29.06% 19.01% 10.83% 2.00% 0.00% 0.00% - 0.00% 0.00%
Net Nonoperating Expense Percent (NNEP)
-1.21% 5.11% -0.66% 35.83% 27.99% -16.07% 19.99% 540.77% - -12.39% 3.52%
Return On Investment Capital (ROIC_SIMPLE)
-5.90% -7.09% - - 19.47% -1.37% 1.75% -4.56% -2.07% -1.25% -0.21%
Cost of Revenue to Revenue
47.05% 46.92% 48.35% 48.28% 47.91% 51.94% 0.00% 0.00% - 0.00% 0.00%
SG&A Expenses to Revenue
22.39% 23.15% 22.36% 24.56% 36.62% 37.95% 0.00% 0.00% - 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Operating Expenses to Revenue
22.39% 23.15% 22.36% 24.56% 36.62% 37.95% 0.00% 0.00% - 0.00% 0.00%
Earnings before Interest and Taxes (EBIT)
40 22 39 -80 -47 35 -67 -185 -8.82 -78 -16
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
43 24 42 -77 -44 37 -67 -185 -8.82 -78 -16
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 13.98 - 1.59 1.45
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 13.98 - 1.59 1.45
Price to Revenue (P/Rev)
0.83 1.11 1.34 2.74 2.55 2.95 5.38 13.27 - 206,370.34 191,429.33
Price to Earnings (P/E)
16.90 21.11 20.84 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Dividend Yield
0.00% 0.00% 4.41% 2.14% 2.46% 31.97% 24.66% 16.69% - 18.58% 0.03%
Earnings Yield
5.92% 4.74% 4.80% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
12.78 16.52 16.30 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
3.13 3.29 3.31 3.39 2.84 2.89 5.20 11.95 - 75,549.51 58,937.66
Enterprise Value to EBITDA (EV/EBITDA)
8.18 8.45 8.68 44.46 0.00 0.00 0.00 0.00 - 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
8.76 9.02 9.30 65.62 0.00 0.00 0.00 0.00 - 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
10.69 11.35 11.49 0.00 15.88 18.83 41.36 303.06 - 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
11.73 11.63 11.56 11.79 9.23 11.01 20.90 76.12 - 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
17.20 16.27 14.44 0.00 6.22 4.37 5.10 35.42 - 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-1.67 -1.68 -1.57 -1.15 -1.39 0.00 0.00 0.00 - 0.00 0.00
Long-Term Debt to Equity
-1.62 -1.62 -1.50 -1.11 -1.31 0.00 0.00 0.00 - 0.00 0.00
Financial Leverage
-1.30 -1.25 -1.30 -1.13 -1.21 -0.89 -0.77 -0.47 - -1.04 -1.05
Leverage Ratio
-0.73 -0.82 -0.82 -1.20 -1.93 -1.78 -1.68 -7.10 - 1.22 1.23
Compound Leverage Factor
-0.63 -0.61 -0.71 -1.28 -1.92 -1.70 -1.68 -7.09 - 1.28 1.33
Debt to Total Capital
250.28% 246.46% 276.24% 789.09% 355.78% 0.00% 0.00% 0.00% - 0.00% 0.00%
Short-Term Debt to Total Capital
7.53% 8.81% 11.32% 24.18% 20.06% 0.00% 0.00% 0.00% - 0.00% 0.00%
Long-Term Debt to Total Capital
242.75% 237.65% 264.92% 764.92% 335.72% 0.00% 0.00% 0.00% - 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Noncontrolling Interests to Total Capital
435.71% 442.70% 435.29% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Common Equity to Total Capital
-585.99% -589.16% -611.54% -689.09% -255.78% 100.00% 100.00% 100.00% - 100.00% 100.00%
Debt to EBITDA
2.29 2.13 2.10 10.20 -3.63 0.00 0.00 0.00 - 0.00 0.00
Net Debt to EBITDA
2.02 1.78 1.87 8.56 -2.22 0.00 0.00 0.00 - 0.00 0.00
Long-Term Debt to EBITDA
2.22 2.06 2.01 9.89 -3.43 0.00 0.00 0.00 - 0.00 0.00
Debt to NOPAT
2.99 2.86 2.78 -0.12 2.65 0.00 0.00 0.00 - 0.00 0.00
Net Debt to NOPAT
2.63 2.39 2.48 -0.10 1.62 0.00 0.00 0.00 - 0.00 0.00
Long-Term Debt to NOPAT
2.90 2.76 2.66 -0.12 2.50 0.00 0.00 0.00 - 0.00 0.00
Altman Z-Score
-2.22 -2.05 -1.24 0.07 0.36 1.89 0.61 1.54 - 9.62 9.23
Noncontrolling Interest Sharing Ratio
-240.44% -244.24% -231.40% -113.88% -170.83% -209.57% -163.71% 0.00% - 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.40 3.56 2.79 2.43 2.28 0.23 0.11 2.26 - 0.92 1.14
Quick Ratio
1.99 2.13 1.53 1.49 1.64 0.23 0.09 2.18 - 0.26 0.32
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-16 -2.37 7.45 110 128 192 237 41 -29 -127 -155
Operating Cash Flow to CapEx
618.32% 2,092.44% 1,684.90% 1,418.15% 1,207.12% 778.04% 0.00% 0.00% - 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 -0.36 0.00 742.56 0.00 114.02 0.00 0.00 - 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 5.16 0.00 190.11 0.00 1.78 0.00 0.00 - 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 4.92 0.00 176.70 0.00 1.55 0.00 0.00 - 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.15 2.00 2.08 1.33 1.25 1.49 1.01 0.34 - 0.00 0.00
Accounts Receivable Turnover
10.05 10.75 10.75 9.09 9.57 20.66 0.00 0.00 - 0.00 0.00
Inventory Turnover
3.83 3.54 3.69 3.74 4.14 0.00 0.00 0.00 - 0.00 0.00
Fixed Asset Turnover
16.32 16.34 17.08 18.19 17.29 0.00 0.00 0.00 - 0.00 0.00
Accounts Payable Turnover
29.47 18.61 24.44 16.84 24.06 41.87 21.74 14.17 - 0.00 0.00
Days Sales Outstanding (DSO)
36.33 33.96 33.96 40.16 38.16 17.66 0.00 0.00 - 0.00 0.00
Days Inventory Outstanding (DIO)
95.41 103.15 98.93 97.70 88.26 0.00 0.00 0.00 - 0.00 0.00
Days Payable Outstanding (DPO)
12.38 19.61 14.94 21.68 15.17 8.72 16.79 25.77 - 0.00 0.00
Cash Conversion Cycle (CCC)
119.36 117.49 117.95 116.18 111.25 8.95 -16.79 -25.77 - 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
96 80 83 -11 -21 -112 -156 -59 3.04 -23 -7.50
Invested Capital Turnover
5.28 6.43 5.75 12.54 11.32 -23.49 -7.37 -4.56 - 0.00 0.00
Increase / (Decrease) in Invested Capital
43 35 24 -90 -117 -191 -239 -48 24 88 148
Enterprise Value (EV)
1,223 1,316 1,357 1,422 1,196 1,088 1,392 1,920 - 1,813 1,415
Market Capitalization
325 442 548 1,148 1,074 1,112 1,442 2,132 - 4,953 4,594
Book Value per Share
($10.12) ($9.86) ($9.00) ($3.48) ($1.63) ($0.85) ($1.04) $1.49 $1.94 $10.76 $10.94
Tangible Book Value per Share
($10.12) ($9.86) ($9.00) ($3.48) ($1.63) ($0.85) ($1.04) $1.49 $1.94 $10.76 $10.94
Total Capital
137 135 119 41 56 -87 -106 152 243 3,116 3,172
Total Debt
343 332 328 326 200 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
332 320 314 316 188 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
301 277 292 274 122 -24 -50 -212 -240 -3,140 -3,180
Capital Expenditures (CapEx)
4.28 1.61 1.91 1.98 2.93 0.39 0.00 0.00 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
68 65 66 50 31 -46 -51 -54 -14 -8.50 -4.40
Debt-free Net Working Capital (DFNWC)
109 120 101 102 109 -36 -46 74 101 -2.00 3.30
Net Working Capital (NWC)
98 108 87 92 98 -36 -46 74 101 -2.00 3.30
Net Nonoperating Expense (NNE)
-3.91 16 -2.05 106 59 -20 24 168 -48 196 -57
Net Nonoperating Obligations (NNO)
301 277 292 274 122 -24 -50 -212 -240 -3,140 -3,180
Total Depreciation and Amortization (D&A)
2.42 2.57 2.70 2.62 2.44 1.70 0.00 0.00 0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital to Revenue
17.28% 16.30% 16.01% 11.81% 7.46% -12.16% -18.94% -33.48% - -35,416.67% -18,333.33%
Debt-free Net Working Capital to Revenue
27.83% 30.11% 24.66% 24.36% 25.88% -9.64% -17.14% 45.78% - -8,333.33% 13,750.00%
Net Working Capital to Revenue
25.19% 27.13% 21.37% 21.98% 23.20% -9.64% -17.14% 45.78% - -8,333.33% 13,750.00%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.20 $0.20 $0.44 ($1.10) ($0.76) $0.21 ($0.26) ($1.58) $0.40 ($0.87) $0.17
Adjusted Weighted Average Basic Shares Outstanding
18.66M 20.57M 25.44M 38.21M 44.01M 102.04M 102.32M 110.26M 110.52M 269.99M 289.86M
Adjusted Diluted Earnings per Share
$0.22 $0.17 $0.32 ($1.10) ($0.61) $0.07 ($0.26) ($1.58) $0.54 ($0.87) $0.17
Adjusted Weighted Average Diluted Shares Outstanding
35.31M 96.24M 96.64M 38.21M 44.01M 113.27M 102.32M 110.26M 110.52M 269.99M 292.35M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
80.53M 80.59M 81.91M 88.13M 102.31M 102.32M 102.38M 125.20M 289.64M 289.86M 289.89M
Normalized Net Operating Profit after Tax (NOPAT)
27 22 32 20 11 4.23 -1.86 -6.96 -5.03 -39 -6.58
Normalized NOPAT Margin
27.15% 20.95% 29.06% 19.01% 10.83% 7.07% 0.00% 0.00% - 0.00% 0.00%
Pre Tax Income Margin
34.96% 15.61% 31.18% -79.19% -45.83% 56.25% 0.00% 0.00% - 0.00% 0.00%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 3.31 0.00 -537.57 0.00 20.81 0.00 0.00 - 0.00 0.00
NOPAT to Interest Expense
0.00 5.01 0.00 137.60 0.00 0.71 0.00 0.00 - 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 3.07 0.00 -550.98 0.00 20.58 0.00 0.00 - 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 4.76 0.00 124.19 0.00 0.48 0.00 0.00 - 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
34.09% 32.64% 37.12% -1,570.32% -71.38% -62.49% -6.28% 0.00% - -0.18% -0.47%
Augmented Payout Ratio
34.09% 32.64% 37.12% -1,570.32% -71.38% -62.49% -6.28% 0.00% - -0.18% -0.47%

Financials Breakdown Chart

Key Financial Trends

CompoSecure’s latest statements show a highly unusual financial profile. The company reported $50.3 million of net income in Q2 2026, reversing a $235.0 million loss in Q1. However, the improvement was driven almost entirely by a $67.1 million gain, while reported revenue was $0 and operating expenses remained $9.4 million. Investors should therefore treat the latest earnings figure as heavily influenced by non-operating and potentially non-recurring items.

Operating performance has deteriorated sharply in the available quarterly data. Revenue was approximately $95 million to $109 million per quarter during 2023 and 2024, but the 2025 and 2026 records provided generally show zero revenue, apart from small reported costs. Operating income fell from positive results of $24.9 million to $31.8 million in 2024 and early 2025 to losses of $9.9 million, $55.6 million and $9.4 million in the later reported periods.

Cash generation has also been inconsistent. Operating cash flow was positive in most 2023 and 2024 quarters, including $32.2 million in Q2 2024, but turned negative in Q3 and Q4 2025 and Q1 2026. It recovered to $8.6 million in Q2 2026, although that amount was modest relative to the reported $50.3 million net income. The company’s cash balance was only $7.7 million at June 30, 2026, despite total assets of $3.46 billion.

The balance sheet changed dramatically following major investment and equity transactions. Long-term investments increased from $84.3 million in Q3 2025 to $3.17 billion in Q2 2026, while common equity rose to $3.17 billion. Q1 2026 cash flow included $1.96 billion of common-equity issuance and $2.02 billion of investing outflows. These transactions substantially increased the company’s asset base and equity, but they also make comparisons with earlier periods difficult.

  • Q2 2026 net income returned to positive territory: Consolidated net income was $50.3 million, compared with a $235.0 million loss in Q1 2026.
  • Operating cash flow improved sequentially: Cash flow from operations rose from negative $52.6 million in Q1 2026 to positive $8.6 million in Q2.
  • Liquidity increased modestly during Q2: Cash and equivalents rose from $6.5 million at the end of Q1 to $7.7 million at the end of Q2.
  • Reported liabilities declined slightly: Total liabilities fell from $297.8 million in Q1 2026 to $290.1 million in Q2, while total equity increased to $3.17 billion.
  • Interest expense was absent in the latest reported quarters: The Q1 and Q2 2026 income statements recorded no interest expense, compared with significant interest costs in 2023 and 2024.
  • Asset growth was substantial but difficult to interpret: Long-term investments reached $3.17 billion in Q2 2026 from $84.3 million in Q3 2025, reflecting major transactions rather than gradual operating expansion.
  • The statements contain restated and calculated periods: Several 2024 and 2025 figures are marked as restated or calculated, so historical comparisons may change as reporting is updated.
  • Revenue reporting has collapsed in the latest periods: The Q1 and Q2 2026 statements show zero operating revenue, compared with more than $100 million in quarterly revenue during much of 2024.
  • Latest earnings depend heavily on unusual gains: Q2 net income included $67.1 million of other gains, while the company recorded a $16.8 million pretax loss before that gain.
  • Cash coverage remains thin: Q2 cash of $7.7 million was well below current liabilities of $23.7 million, and financing activities used $15.4 million during the quarter.

Overall, the statements suggest that the company’s reported Q2 profit does not yet demonstrate a recovery in its core operating business. The most important issues for investors are whether meaningful revenue resumes, whether operating cash flow remains positive without large financing transactions, and whether the substantial investment balance can produce sustainable returns. The supplied filings identify the company as CompoSecure, Inc. (NYSE: CMPO), rather than Composecure (NYSE: GPGI), so the ticker and issuer should be verified before relying on this analysis.

09/14/26 09:38 PM ETAI Generated. May Contain Errors.

CompoSecure Financials - Frequently Asked Questions

According to the most recent income statement we have on file, CompoSecure's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

CompoSecure's net income appears to be on a downward trend, with a most recent value of -$136.01 million in 2025, falling from $81.47 million in 2019. The previous period was -$83.16 million in 2024. See where experts think CompoSecure is headed by visiting CompoSecure's forecast page.

CompoSecure's total operating income in 2025 was -$13.73 million, based on the following breakdown:
  • Total Gross Profit: $28.75 million
  • Total Operating Expenses: $42.48 million

Over the last 6 years, CompoSecure's total revenue changed from $243.29 million in 2019 to $59.82 million in 2025, a change of -75.4%.

CompoSecure's total liabilities were at $274.10 million at the end of 2025, a 55.6% decrease from 2024, and a 0.1% increase since 2020.

In the past 5 years, CompoSecure's cash and equivalents has ranged from $13.42 million in 2020 to $114.60 million in 2025, and is currently $114.60 million as of their latest financial filing in 2025.

Over the last 6 years, CompoSecure's book value per share changed from 0.00 in 2019 to 1.94 in 2025, a change of 194.2%.



Financial statements for NASDAQ:CMPO last updated on 8/6/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners