Go Pro

Compass Diversified (CODI) Financials

Compass Diversified logo
$10.06 -0.10 (-0.94%)
Closing price 07/10/2026 03:59 PM Eastern
Extended Trading
$10.06 0.00 (0.00%)
As of 07/10/2026 04:10 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Compass Diversified

Annual Income Statements for Compass Diversified

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 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
144 55 28 -5.70 302 23 115 -59 109 -209 -226
Consolidated Net Income / (Loss)
166 57 34 -1.79 307 27 127 -108 33 -323 -294
Net Income / (Loss) Continuing Operations
8.99 54 14 -19 -70 14 11 -143 -275 -328 -297
Total Pre-Tax Income
24 63 -9.63 -8.41 -60 27 27 -114 -266 -309 -298
Total Operating Income
50 19 25 57 26 78 123 44 -69 -15 11
Total Gross Profit
241 327 361 470 457 534 662 649 675 750 814
Total Revenue
728 978 1,003 1,357 1,263 1,448 1,724 1,757 1,690 1,788 1,874
Operating Revenue
728 978 1,003 1,357 1,263 1,448 1,724 1,757 1,690 1,788 1,874
Total Cost of Revenue
487 652 641 887 806 914 1,062 1,107 1,015 1,038 1,059
Operating Cost of Revenue
487 652 641 887 806 914 1,062 1,107 1,015 1,038 1,059
Total Operating Expenses
191 308 337 413 431 456 538 605 744 790 803
Selling, General & Admin Expense
136 218 262 320 308 360 418 442 502 588 661
Amortization Expense
29 35 35 50 54 62 74 73 84 95 93
Other Operating Expenses / (Income)
26 29 32 43 36 34 46 62 68 75 18
Impairment Charge
0.00 16 8.86 0.00 33 0.00 0.00 29 91 8.18 32
Total Other Income / (Expense), net
-26 44 -34 -65 -86 -51 -96 -158 -197 -270 -309
Interest Expense
- - 0.00 0.74 12 0.00 33 0.53 0.00 0.00 2.83
Interest & Investment Income
-21 50 -33 -55 -68 -46 -59 -85 -110 -123 -287
Other Income / (Expense), net
-4.54 -5.68 -1.26 -9.05 -5.36 -5.07 -4.28 -73 -87 -147 -19
Income Tax Expense
15 9.47 -24 10 9.91 14 15 29 8.20 19 -0.95
Net Income / (Loss) Discontinued Operations
6.98 0.47 19 16 46 14 43 26 24 -6.91 2.91
Net Income / (Loss) Attributable to Noncontrolling Interest
3.93 -0.12 -2.62 -1.31 4.62 4.42 5.32 1.26 -0.30 -2.88 -67
Weighted Average Basic Shares Outstanding
54.30M 54.59M 59.90M 59.90M 59.90M 63.15M 65.36M 72.20M 75.27M 75.24M 75.24M
Diluted Earnings per Share
$2.61 $0.51 ($0.44) ($0.42) $3.64 ($0.34) $0.73 ($1.37) $0.70 ($3.83) ($3.59)
Weighted Average Diluted Shares Outstanding
54.30M 54.59M 59.90M 59.90M 59.90M 63.15M 65.36M 70.72M 72.11M 75.45M 75.24M
Weighted Average Basic & Diluted Shares Outstanding
54.30M 54.59M 59.90M 59.90M 59.90M 63.15M 65.36M 72.20M 75.27M 75.24M 75.24M
Cash Dividends to Common per Share
$1.44 $1.44 $1.44 $1.44 $1.44 $1.44 $2.21 $1.00 $1.00 $1.00 $0.50

Quarterly Income Statements for Compass Diversified

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

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 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
Net Income / (Loss) Attributable to Common Shareholders
-10 137 -56 -73 -36 12 -30 -51 -74 -71 -31
Consolidated Net Income / (Loss)
-3.76 139 -85 -103 -66 24 -50 -78 -87 -79 -31
Net Income / (Loss) Continuing Operations
-14 -43 -89 -104 -64 22 -50 -81 -87 -79 -31
Total Pre-Tax Income
-10 -35 -86 -88 -62 30 -47 -63 -81 -106 -24
Total Operating Income
17 -8.79 -12 7.48 8.32 60 3.44 -27 -11 46 -1.93
Total Gross Profit
225 186 175 188 197 225 196 209 208 202 189
Total Revenue
521 473 411 427 457 549 454 479 473 469 427
Operating Revenue
521 473 411 427 457 549 454 479 473 469 427
Total Cost of Revenue
296 287 236 239 260 324 258 270 265 266 237
Operating Cost of Revenue
296 287 236 239 260 324 258 270 265 266 237
Total Operating Expenses
208 195 187 181 188 189 193 236 219 156 191
Selling, General & Admin Expense
133 105 138 138 146 127 150 162 179 169 132
Amortization Expense
24 16 23 24 24 19 23 23 23 23 23
Other Operating Expenses / (Income)
18 16 18 19 19 19 19 19 16 -36 16
Impairment Charge
33 57 8.18 0.00 0.00 - 0.00 32 0.00 - 21
Total Other Income / (Expense), net
-28 -26 -74 -96 -70 -5.16 -51 -36 -70 -152 -22
Interest & Investment Income
-28 -25 -25 -30 -32 -29 -36 -34 -67 -150 -27
Other Income / (Expense), net
0.04 -1.33 -48 -66 -38 24 -15 0.74 -3.17 -1.48 5.66
Income Tax Expense
3.84 7.56 3.11 16 2.77 8.05 2.54 17 5.76 -27 7.06
Other Adjustments to Consolidated Net Income / (Loss)
1.27 180 3.35 0.87 0.00 8.61 0.04 2.81 -0.52 - 0.16
Net Income / (Loss) Attributable to Noncontrolling Interest
0.67 -1.03 -0.34 -30 -30 -2.88 0.00 0.00 0.00 -67 0.00
Other Adjustments to Net Income / (Loss) Attributable to Common Shareholders)
5.72 3.03 -29 - - 15 -20 -27 -13 - 0.09
Weighted Average Basic Shares Outstanding
71.88M 75.27M 75.27M 75.39M 75.65M 75.24M 75.24M 75.24M 75.24M 75.24M 75.24M
Diluted Earnings per Share
($0.33) $1.85 ($1.52) ($1.12) ($0.62) $0.08 ($0.59) ($0.88) ($1.21) ($0.91) ($0.62)
Weighted Average Diluted Shares Outstanding
71.88M 72.11M 75.27M 75.39M 75.65M 75.45M 75.24M 75.24M 75.24M 75.24M 75.24M
Weighted Average Basic & Diluted Shares Outstanding
71.88M 75.27M 75.27M 75.39M 75.65M 75.24M 75.24M 75.24M 75.24M 75.24M 75.24M
Cash Dividends to Common per Share
$0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.25 $0.00 - $0.00

Annual Cash Flow Statements for Compass Diversified

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 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
62 -46 4.21 10 48 -30 90 -99 389 -391 8.36
Net Cash From Operating Activities
85 111 82 114 85 149 134 -47 17 -151 -6.83
Net Cash From Continuing Operating Activities
69 108 47 72 57 131 95 -70 -46 -156 -6.83
Net Income / (Loss) Continuing Operations
8.99 54 14 -19 -70 14 11 -143 -275 -335 -297
Consolidated Net Income / (Loss)
166 57 34 -1.79 307 27 127 -108 33 -323 -294
Net Income / (Loss) Discontinued Operations
157 2.78 20 17 377 14 43 26 24 12 2.91
Depreciation Expense
21 27 22 31 30 33 35 39 46 44 45
Amortization Expense
35 62 65 64 57 70 79 77 88 104 97
Non-Cash Adjustments To Reconcile Net Income
-1.41 -44 23 7.73 56 14 -24 36 -178 45 205
Changes in Operating Assets and Liabilities, net
5.46 8.97 -78 -12 -16 0.32 -80 -88 -10 -22 -58
Net Cash From Discontinued Operating Activities
16 3.69 35 43 27 17 39 23 63 4.99 0.00
Net Cash From Investing Activities
234 -363 -77 -604 743 -701 -317 -627 571 -422 -43
Net Cash From Continuing Investing Activities
237 -372 -65 -538 472 -699 -290 -621 444 -504 -43
Purchase of Property, Plant & Equipment
-16 -24 -38 -41 -27 -29 -33 -60 -55 -57 -44
Acquisitions
-130 -536 -159 -495 0.00 -667 -357 -569 0.00 -518 0.50
Divestitures
386 11 0.34 0.09 503 0.10 101 9.39 500 75 3.65
Other Investing Activities, net
-0.10 181 136 -0.13 1.72 -3.01 -1.13 -1.10 -1.74 -4.30 -2.45
Net Cash From Discontinued Investing Activities
-3.57 9.19 -13 -66 271 -1.42 -27 -5.80 127 82 0.00
Net Cash From Financing Activities
-254 209 -2.59 500 -780 522 273 575 -199 184 55
Net Cash From Continuing Financing Activities
-254 209 -2.59 500 -780 522 205 522 -260 184 55
Repayment of Debt
-370 -431 -233 -1,201 -836 -261 -1,514 -123 -525 -485 -276
Repurchase of Common Equity
- - - - - - 0.00 0.00 -9.34 -9.57 0.00
Payment of Dividends
-96 -126 -128 -98 -162 -135 -210 -106 -134 -150 -75
Issuance of Debt
197 671 261 1,709 108 767 1,857 668 360 739 361
Issuance of Preferred Equity
0.00 0.00 96 97 111 - - 0.00 0.00 115 59
Issuance of Common Equity
15 108 0.82 0.40 0.04 84 123 85 90 50 2.25
Other Financing Activities, net
0.00 1.16 0.42 - -1.01 66 - - - -75 -16
Effect of Exchange Rate Changes
-1.91 -3.17 - - - - - - - -1.28 2.71
Other Net Changes in Cash
- - 2.30 0.00 - - 14 7.17 9.29 3.80 0.00

Quarterly Cash Flow Statements for Compass Diversified

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

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 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
Net Change in Cash & Equivalents
-2.62 386 -386 3.66 3.58 -12 87 -72 -13 6.88 -2.83
Net Cash From Operating Activities
20 21 -25 -35 -29 9.97 -29 -35 11 47 24
Net Cash From Continuing Operating Activities
18 6.92 -28 -35 -29 4.98 -29 -35 11 47 24
Net Income / (Loss) Continuing Operations
-14 -43 -89 -14 31 15 -50 -81 -87 -79 -31
Consolidated Net Income / (Loss)
-3.76 139 -85 -14 31 24 -50 -78 -87 -79 -31
Net Income / (Loss) Discontinued Operations
10 182 3.66 - - 8.61 0.04 2.81 -0.52 0.58 0.16
Depreciation Expense
12 11 11 11 10 12 12 11 11 11 12
Amortization Expense
25 17 27 30 28 22 24 24 24 25 25
Non-Cash Adjustments To Reconcile Net Income
37 60 12 -25 53 17 3.07 38 29 135 14
Changes in Operating Assets and Liabilities, net
-42 -38 12 -86 -102 -54 -19 -28 33 -44 4.18
Net Cash From Investing Activities
-14 466 -382 46 -16 -70 -13 -9.27 -11 -9.53 6.23
Net Cash From Continuing Investing Activities
-11 379 -382 46 -16 -152 -13 -9.27 -11 -9.53 6.23
Purchase of Property, Plant & Equipment
-9.93 -16 -7.73 -11 -16 -22 -13 -11 -10 -10 -5.11
Acquisitions
- - -380 - -0.53 -138 0.50 - - - 0.00
Divestitures
- 395 3.35 61 0.39 9.50 0.04 2.81 -0.52 1.33 0.16
Other Investing Activities, net
-0.74 -0.09 1.51 -3.91 -0.45 -1.39 -0.36 -1.19 -0.18 -0.72 11
Net Cash From Financing Activities
-8.31 -102 23 -7.54 48 50 128 -30 -12 -31 -33
Net Cash From Continuing Financing Activities
-8.31 -102 23 -7.54 48 50 128 -30 -12 -31 -33
Repayment of Debt
-53 -188 -57 -132 -59 -239 -165 -27 -26 -57 -43
Repurchase of Preferred Equity
-0.51 -40 -2.51 -0.35 -1.47 - -4.67 -1.80 -0.78 - -9.46
Payment of Dividends
-24 -62 -25 -25 -74 -26 -27 -29 -9.72 -9.71 -9.71
Issuance of Debt
70 73 100 137 112 236 250 24 25 63 24
Issuance of Preferred Equity
- - 0.83 8.98 17 88 58 0.86 - - 0.00
Issuance of Common Equity
0.26 90 1.22 3.28 3.60 42 1.33 0.37 0.27 0.21 4.88
Other Financing Activities, net
- 26 4.90 - 49 -46 16 3.09 -0.11 -35 0.00
Other Net Changes in Cash
-0.48 3.65 -0.99 -0.03 - - 0.61 1.81 -0.07 -2.34 -0.16

Annual Balance Sheets for Compass Diversified

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
1,421 1,777 1,820 2,372 1,892 2,599 3,144 3,493 3,325 3,297 3,039
Total Current Assets
291 453 527 681 644 708 1,061 1,015 1,269 965 845
Cash & Equivalents
85 40 40 49 100 60 161 53 447 60 68
Note & Lease Receivable
- - - - - - - - - 0.00 71
Accounts Receivable
106 181 215 206 191 207 278 204 185 207 224
Inventories, net
60 213 247 307 317 351 566 561 523 571 404
Prepaid Expenses
22 19 25 30 35 40 57 53 78 127 78
Other Current Assets
- - - - - - - - - - 0.00
Plant, Property, & Equipment, net
116 142 173 147 146 154 186 183 191 245 210
Total Noncurrent Assets
1,014 1,182 1,120 1,545 1,101 1,736 1,897 2,295 1,865 2,088 1,984
Noncurrent Note & Lease Receivables
- - - - - - - - - 0.00 26
Goodwill
391 492 532 471 439 667 882 864 774 896 895
Intangible Assets
351 539 581 616 562 834 873 891 808 983 893
Other Noncurrent Operating Assets
9.82 9.35 8.20 8.38 101 97 142 162 195 209 170
Total Liabilities & Shareholders' Equity
1,421 1,777 1,820 2,372 1,892 2,599 3,144 3,493 3,325 3,297 3,039
Total Liabilities
548 883 894 1,453 726 1,378 1,860 2,564 2,469 2,767 2,466
Total Current Liabilities
116 203 212 259 209 295 362 457 2,161 2,433 350
Short-Term Debt
3.25 5.69 5.69 5.00 0.00 - 0.00 10 1,672 1,774 38
Accounts Payable
52 82 92 88 78 102 136 77 91 103 96
Accrued Expenses
44 91 107 107 109 134 179 233 238 318 163
Other Current Liabilities
9.00 23 7.30 6.91 23 26 34 98 152 237 53
Other Current Nonoperating Liabilities
8.46 - - 52 - 24 - 40 8.99 - 0.00
Total Noncurrent Liabilities
431 680 682 1,194 517 1,084 1,498 2,107 308 333 2,116
Long-Term Debt
309 552 584 1,099 394 899 1,285 1,824 0.00 0.00 1,840
Noncurrent Deferred & Payable Income Tax Liabilities
104 111 81 34 33 68 98 119 103 108 104
Other Noncurrent Operating Liabilities
19 18 17 13 89 105 116 139 203 225 172
Total Equity & Noncontrolling Interests
873 895 926 919 1,166 1,220 1,285 929 856 531 574
Total Preferred & Common Equity
826 856 873 859 1,115 1,100 1,112 878 930 679 442
Preferred Stock
- - 96 193 304 304 304 304 304 419 478
Total Common Equity
827 856 777 666 811 796 808 574 626 260 -36
Common Stock
825 925 925 925 925 1,009 1,123 1,207 1,281 1,289 1,289
Retained Earnings
11 -59 -145 -249 -109 -211 -314 -632 -646 -1,005 -1,307
Treasury Stock
- - - - - - - 0.00 -9.34 -19 -19
Accumulated Other Comprehensive Income / (Loss)
-9.80 -9.52 -2.57 -8.78 -3.93 -1.46 -1.03 -1.14 0.00 -5.34 0.74
Noncontrolling Interest
46 38 53 60 51 120 173 51 -73 -148 132

Quarterly Balance Sheets for Compass Diversified

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

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 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
Total Assets
3,841 3,758 3,796 3,811 3,865 3,858 3,961 3,367 3,275 3,247 2,964
Total Current Assets
1,195 1,209 1,247 1,315 1,319 1,397 1,525 1,065 1,030 1,011 904
Cash & Equivalents
61 54 67 65 65 68 72 146 74 61 61
Note & Lease Receivable
- - - - - - - - - - 71
Accounts Receivable
326 327 296 350 338 359 413 196 216 225 202
Inventories, net
726 764 788 802 789 844 939 599 605 602 375
Prepaid Expenses
81 64 95 99 127 126 101 124 134 123 64
Other Current Assets
- - - - - - - - - - 132
Plant, Property, & Equipment, net
194 203 205 204 192 181 187 246 217 214 191
Total Noncurrent Assets
2,453 2,347 2,344 2,292 2,355 2,281 2,250 2,056 2,028 2,022 1,869
Noncurrent Note & Lease Receivables
- - - - - - - - - - 26
Goodwill
1,194 1,067 1,073 1,041 1,023 1,004 1,004 895 895 895 831
Intangible Assets
1,096 1,102 1,096 1,070 1,145 1,089 1,062 961 939 916 840
Other Noncurrent Operating Assets
163 177 175 180 186 188 184 200 194 211 172
Total Liabilities & Shareholders' Equity
3,841 3,758 3,796 3,811 3,865 3,858 3,961 3,367 3,275 3,247 2,964
Total Liabilities
2,449 2,313 2,378 2,421 2,371 2,389 2,460 2,853 2,864 2,929 2,433
Total Current Liabilities
377 345 331 354 323 334 361 2,537 2,539 2,599 339
Short-Term Debt
10 10 10 10 10 10 13 1,860 1,857 1,879 41
Accounts Payable
116 79 90 100 82 95 96 100 117 121 72
Accrued Expenses
212 201 178 191 176 174 197 326 312 338 149
Other Current Liabilities
39 55 52 53 55 55 55 251 253 260 48
Other Current Nonoperating Liabilities
- 0.00 0.00 0.00 - - - - - - 29
Total Noncurrent Liabilities
2,072 1,968 2,047 2,067 2,048 2,055 2,098 316 325 330 2,094
Long-Term Debt
1,784 1,676 1,758 1,776 1,706 1,712 1,764 0.00 0.00 0.00 1,819
Noncurrent Deferred & Payable Income Tax Liabilities
153 140 137 133 140 138 136 102 112 107 99
Other Noncurrent Operating Liabilities
135 153 152 158 202 205 199 214 213 223 177
Total Equity & Noncontrolling Interests
1,392 1,445 1,418 1,390 1,494 1,469 1,502 514 411 318 530
Total Preferred & Common Equity
1,172 1,215 1,177 1,140 1,251 1,217 1,237 681 602 519 401
Preferred Stock
304 304 304 304 305 314 331 477 478 478 478
Total Common Equity
868 911 873 836 947 903 906 204 124 41 -77
Common Stock
1,207 1,207 1,207 1,207 1,283 1,286 1,289 1,289 1,289 1,289 1,289
Retained Earnings
-337 -292 -329 -363 -325 -369 -372 -1,062 -1,142 -1,226 -1,347
Treasury Stock
- -3.95 -5.86 -7.39 -9.34 -9.34 -9.34 -19 -19 -19 -19
Accumulated Other Comprehensive Income / (Loss)
-2.59 -0.41 0.28 -1.19 -1.96 -4.50 -1.54 -4.09 -4.04 -2.97 -0.11
Noncontrolling Interest
220 230 241 250 243 252 265 -167 -191 -201 130

Annual Metrics And Ratios for Compass Diversified

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
- - - - - - - - - - 75,235,966.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 75,235,966.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - -3.01
Growth Metrics
- - - - - - - - - - -
Revenue Growth
14.34% 34.39% 2.50% 35.36% -6.93% 14.59% 19.06% 11.44% 2.31% 11.87% 4.79%
EBITDA Growth
41.05% 1.19% 7.57% 29.42% -24.54% 63.62% 32.52% 14.80% -17.01% 68.57% 1,052.18%
EBIT Growth
56.64% -70.52% 73.74% 104.69% -56.64% 253.56% 62.88% 19.19% -41.39% 167.76% 95.31%
NOPAT Growth
-40.25% -13.37% 5.83% 131.13% -54.10% 114.07% 35.08% -20.97% 43.53% 78.64% 174.72%
Net Income Growth
-43.06% -65.90% -40.54% -105.33% 17,258.72% -91.15% 366.26% -59.44% 410.14% -81.96% 9.00%
EPS Growth
-51.49% -80.46% -186.27% 4.55% 966.67% -109.34% 314.71% -113.70% 2,560.00% -146.34% 6.27%
Operating Cash Flow Growth
19.60% 31.73% -26.58% 39.97% -26.12% 75.76% -9.81% -121.11% 375.97% -186.62% 95.48%
Free Cash Flow Firm Growth
-282.20% -1,062.43% 55.82% 89.31% 566.79% -532.26% -10.62% 22.78% 167.55% -330.00% 53.89%
Invested Capital Growth
7.19% 53.59% 16.20% 4.05% -4.94% 30.54% 26.38% 16.16% -6.26% 24.66% 6.27%
Revenue Q/Q Growth
33.76% 18.76% -19.12% 20.54% -8.19% 15.36% 0.14% -3.83% 3.47% -0.82% -1.34%
EBITDA Q/Q Growth
55.63% -11.92% -11.31% 31.15% -22.27% 27.81% -5.00% -4.05% 0.64% 30.07% 67.08%
EBIT Q/Q Growth
492.08% -72.38% 989.89% 5.56% -53.33% 61.75% -7.96% -3.21% 2.36% 67.20% 88.28%
NOPAT Q/Q Growth
134.73% -62.39% 4,058.16% -80.82% -49.09% 9.99% 55.37% -53.39% -1.10% 222.32% 120.80%
Net Income Q/Q Growth
-6.15% 7.40% 348.19% -103.33% 4.00% 14.42% 15.62% -42.33% 136.15% -70.94% -3.50%
EPS Q/Q Growth
-49.71% -80.46% -186.27% 32.26% 2.25% 0.00% 0.00% -143.48% 500.00% -280.95% -10.46%
Operating Cash Flow Q/Q Growth
19.07% 12.87% -25.67% 40.77% -3.10% -10.39% -26.71% 46.64% 13.85% -19.75% 90.23%
Free Cash Flow Firm Q/Q Growth
-288.44% 3.45% -82.99% 94.79% -83.85% -126.85% 79.70% 55.70% 214.56% -195.94% -112.84%
Invested Capital Q/Q Growth
-2.13% -4.52% 3.00% -24.23% -1.35% 0.00% 6.99% -10.47% -15.69% 1.97% 11.29%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
33.07% 33.38% 36.04% 34.62% 36.17% 36.87% 38.39% 37.94% 42.39% 45.51% 43.47%
EBITDA Margin
13.92% 10.48% 11.00% 10.52% 8.53% 12.18% 13.55% 13.96% 11.33% 17.07% 7.20%
Operating Margin
6.86% 1.95% 2.44% 4.17% 2.06% 5.39% 7.14% 7.69% 4.34% 10.47% 0.59%
EBIT Margin
6.23% 1.37% 2.32% 3.51% 1.63% 5.04% 6.89% 7.37% 4.22% 10.11% -0.41%
Profit (Net Income) Margin
22.77% 5.78% 3.35% -0.13% 24.31% 1.88% 7.36% 2.68% 13.35% 2.15% -15.68%
Tax Burden Percent
690.94% 89.42% -349.00% 21.28% -511.05% 100.09% 475.60% 89.33% -1,182.59% 51.86% 98.71%
Interest Burden Percent
52.87% 472.52% -41.43% -17.68% -291.32% 37.25% 22.44% 40.67% -26.74% 41.09% 3,912.42%
Effective Tax Rate
62.53% 14.98% 0.00% 0.00% 0.00% 50.07% 57.26% 71.84% 0.00% 53.68% 0.00%
Return on Invested Capital (ROIC)
2.34% 1.55% 1.25% 2.63% 1.21% 2.31% 2.44% 1.60% 2.20% 3.62% 0.34%
ROIC Less NNEP Spread (ROIC-NNEP)
-352.82% 26.01% 4.80% -4.47% 64.67% -0.08% 10.64% 2.37% 18.17% -0.60% -16.84%
Return on Net Nonoperating Assets (RNNOA)
17.38% 4.85% 2.44% -2.83% 28.24% -0.03% 7.69% 2.29% 16.01% -0.55% -53.54%
Return on Equity (ROE)
19.72% 6.40% 3.69% -0.19% 29.46% 2.28% 10.13% 3.89% 18.21% 3.07% -53.20%
Cash Return on Invested Capital (CROIC)
-4.60% -40.72% -13.74% -1.34% 6.28% -24.18% -20.87% -13.35% 8.66% -18.33% -5.75%
Operating Return on Assets (OROA)
3.06% 0.84% 1.29% 2.27% 0.97% 3.25% 4.14% 4.05% 2.17% 5.65% -0.24%
Return on Assets (ROA)
11.17% 3.54% 1.87% -0.09% 14.41% 1.21% 4.42% 1.47% 6.85% 1.20% -9.27%
Return on Common Equity (ROCE)
18.69% 6.09% 3.31% -0.15% 20.88% 1.54% 6.48% 2.41% 11.73% 1.89% -10.79%
Return on Equity Simple (ROE_SIMPLE)
20.07% 6.60% 3.85% -0.21% 27.54% 2.47% 11.41% 4.52% 19.78% 3.65% 0.00%
Net Operating Profit after Tax (NOPAT)
19 16 17 40 18 39 53 42 60 107 7.78
NOPAT Margin
2.57% 1.66% 1.71% 2.92% 1.44% 2.69% 3.05% 2.16% 3.04% 4.85% 0.42%
Net Nonoperating Expense Percent (NNEP)
355.16% -24.46% -3.56% 7.10% -63.45% 2.40% -8.20% -0.77% -15.97% 4.22% 17.18%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 1.30% 1.87% 3.19% 0.32%
Cost of Revenue to Revenue
66.93% 66.62% 63.96% 65.38% 63.83% 63.13% 61.61% 62.06% 57.61% 54.49% 56.53%
SG&A Expenses to Revenue
18.74% 22.27% 26.08% 23.58% 24.41% 24.84% 24.27% 22.99% 25.55% 26.73% 35.26%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
26.21% 31.43% 33.60% 30.44% 34.11% 31.49% 31.24% 30.25% 38.05% 36.14% 42.87%
Earnings before Interest and Taxes (EBIT)
45 13 23 48 21 73 119 142 83 222 -7.61
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
101 103 110 143 108 176 234 268 223 375 135
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.56 0.66 0.83 0.77 1.37 1.28 2.20 1.42 1.49 1.97 0.00
Price to Tangible Book Value (P/TBV)
5.38 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.63 0.58 0.64 0.38 0.88 0.70 1.03 0.62 0.78 0.79 0.19
Price to Earnings (P/E)
3.20 10.37 22.97 0.00 3.69 44.76 15.51 32.54 6.19 134.75 0.00
Dividend Yield
16.95% 13.79% 13.41% 16.79% 7.74% 9.17% 8.61% 6.10% 4.71% 4.38% 20.83%
Earnings Yield
31.25% 9.64% 4.35% 0.00% 27.09% 2.23% 6.45% 3.07% 16.16% 0.74% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.59 0.77 0.91 1.19 1.21 1.20 1.40 1.25 1.24 1.26 1.17
Enterprise Value to Revenue (EV/Rev)
0.67 1.00 1.34 1.34 1.40 1.58 1.96 1.82 1.65 1.88 1.48
Enterprise Value to EBITDA (EV/EBITDA)
4.78 9.57 12.17 12.76 16.36 12.95 14.46 13.02 14.58 11.00 20.61
Enterprise Value to EBIT (EV/EBIT)
10.67 73.34 57.75 38.29 85.45 31.30 28.43 24.65 39.11 18.57 0.00
Enterprise Value to NOPAT (EV/NOPAT)
25.89 60.54 78.27 45.96 96.89 58.62 64.21 83.96 54.39 38.70 357.45
Enterprise Value to Operating Cash Flow (EV/OCF)
5.73 8.81 16.42 15.92 20.85 15.36 25.20 0.00 41.57 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 18.72 0.00 0.00 0.00 13.82 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.36 0.62 0.64 1.20 0.34 0.74 1.00 1.35 1.10 1.14 3.27
Long-Term Debt to Equity
0.35 0.62 0.63 1.20 0.34 0.74 1.00 1.34 1.09 1.13 3.21
Financial Leverage
-0.05 0.19 0.51 0.63 0.44 0.41 0.72 0.97 0.88 0.91 3.18
Leverage Ratio
1.77 1.81 1.98 2.27 2.05 1.88 2.29 2.64 2.66 2.55 5.74
Compound Leverage Factor
0.93 8.55 -0.82 -0.40 -5.96 0.70 0.51 1.07 -0.71 1.05 224.51
Debt to Total Capital
26.32% 38.39% 38.92% 54.56% 25.28% 42.44% 50.01% 57.39% 52.39% 53.16% 76.59%
Short-Term Debt to Total Capital
0.27% 0.39% 0.38% 0.25% 0.00% 0.00% 0.00% 0.31% 0.31% 0.45% 1.53%
Long-Term Debt to Total Capital
26.04% 38.00% 38.54% 54.31% 25.28% 42.44% 50.01% 57.08% 52.08% 52.72% 75.06%
Preferred Equity to Total Capital
0.00% 0.00% 6.36% 9.54% 19.48% 14.34% 11.83% 9.51% 9.52% 12.55% 19.50%
Noncontrolling Interests to Total Capital
3.90% 2.63% 3.48% 2.96% 3.24% 5.67% 6.72% 7.04% 6.04% 7.98% 5.37%
Common Equity to Total Capital
69.78% 58.99% 51.24% 32.94% 52.00% 37.56% 31.44% 26.06% 32.05% 26.31% -1.46%
Debt to EBITDA
3.08 5.43 5.35 7.73 3.66 5.10 5.50 6.84 7.51 4.73 13.91
Net Debt to EBITDA
-0.23 3.66 4.99 7.39 2.73 4.76 4.81 6.63 5.51 4.57 13.41
Long-Term Debt to EBITDA
3.05 5.38 5.30 7.70 3.66 5.10 5.50 6.80 7.47 4.69 13.64
Debt to NOPAT
16.67 34.39 34.40 27.85 21.68 23.10 24.42 44.12 28.02 16.64 241.39
Net Debt to NOPAT
-1.23 23.19 32.08 26.62 16.17 21.55 21.37 42.76 20.53 16.08 232.65
Long-Term Debt to NOPAT
16.50 34.04 34.07 27.72 21.68 23.10 24.42 43.88 27.85 16.50 236.57
Altman Z-Score
1.28 1.08 1.12 0.92 1.82 1.17 1.37 1.04 1.30 1.36 0.29
Noncontrolling Interest Sharing Ratio
5.18% 4.77% 10.29% 21.79% 29.13% 32.63% 35.96% 38.00% 35.59% 38.33% 79.72%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.50 2.24 2.48 2.63 3.08 2.40 2.93 3.36 5.13 4.07 2.42
Quick Ratio
1.64 1.09 1.20 0.98 1.39 0.91 1.21 0.98 2.42 1.31 1.04
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-37 -427 -189 -20 94 -407 -450 -348 235 -540 -133
Operating Cash Flow to CapEx
539.86% 464.65% 212.75% 279.16% 314.07% 505.42% 404.79% -47.01% 141.92% -119.29% -15.41%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 -27.11 7.64 0.00 -13.52 -650.97 0.00 0.00 -46.90
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 153.83 6.86 0.00 4.03 -52.98 0.00 0.00 -2.42
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 98.73 4.68 0.00 3.03 -165.69 0.00 0.00 -18.09
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.49 0.61 0.56 0.65 0.59 0.64 0.60 0.55 0.51 0.56 0.59
Accounts Receivable Turnover
6.48 6.82 5.06 6.45 6.37 7.27 7.12 6.68 6.49 5.84 8.70
Inventory Turnover
8.24 4.78 2.79 3.20 2.58 2.74 2.32 1.91 1.61 1.42 2.17
Fixed Asset Turnover
6.53 7.57 6.36 8.49 8.62 9.65 10.13 10.35 10.46 10.08 8.24
Accounts Payable Turnover
9.08 9.70 7.34 9.83 9.69 10.16 8.93 10.89 13.01 12.26 10.61
Days Sales Outstanding (DSO)
56.35 53.56 72.12 56.56 57.34 50.19 51.30 54.68 56.27 62.48 41.96
Days Inventory Outstanding (DIO)
44.28 76.41 130.86 114.00 141.39 133.38 157.48 190.80 226.31 256.81 168.05
Days Payable Outstanding (DPO)
40.18 37.62 49.71 37.14 37.66 35.92 40.86 33.52 28.06 29.77 34.39
Cash Conversion Cycle (CCC)
60.44 92.35 153.28 133.42 161.08 147.66 167.92 211.95 254.52 289.52 175.63
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
827 1,270 1,476 1,536 1,460 1,906 2,409 2,798 2,623 3,269 2,377
Invested Capital Turnover
0.91 0.93 0.73 0.90 0.84 0.86 0.80 0.74 0.73 0.75 0.81
Increase / (Decrease) in Invested Capital
55 443 206 60 -76 446 503 389 -175 647 140
Enterprise Value (EV)
484 981 1,342 1,822 1,763 2,283 3,378 3,491 3,245 4,126 2,780
Market Capitalization
461 567 643 514 1,114 1,020 1,777 1,184 1,524 1,726 361
Book Value per Share
$15.23 $15.77 $12.97 $11.13 $13.55 $12.27 $12.25 $11.54 $14.24 $11.61 ($0.48)
Tangible Book Value per Share
$1.58 ($3.21) ($5.60) ($7.02) ($3.16) ($10.85) ($14.36) ($16.25) ($9.97) ($15.25) ($24.24)
Total Capital
1,185 1,452 1,516 2,023 1,560 2,120 2,569 3,196 3,191 3,337 2,451
Total Debt
312 557 590 1,104 394 899 1,285 1,834 1,672 1,774 1,877
Total Long-Term Debt
309 552 584 1,099 394 899 1,285 1,824 1,662 1,759 1,840
Net Debt
-23 376 550 1,055 294 839 1,124 1,778 1,225 1,715 1,809
Capital Expenditures (CapEx)
16 24 38 41 27 29 33 60 55 57 44
Debt-free, Cash-free Net Working Capital (DFCFNWC)
93 216 280 378 334 354 539 804 855 1,138 465
Debt-free Net Working Capital (DFNWC)
178 256 320 427 435 414 700 860 1,301 1,198 533
Net Working Capital (NWC)
175 250 315 422 435 414 700 850 1,291 1,183 496
Net Nonoperating Expense (NNE)
-147 -40 -16 41 -289 12 -74 -9.86 -203 59 302
Net Nonoperating Obligations (NNO)
-46 376 550 617 294 686 1,124 1,436 1,103 1,706 1,804
Total Depreciation and Amortization (D&A)
56 89 87 95 87 103 115 127 140 153 143
Debt-free, Cash-free Net Working Capital to Revenue
12.76% 22.10% 27.96% 27.86% 26.48% 24.43% 31.26% 41.85% 43.50% 51.78% 24.82%
Debt-free Net Working Capital to Revenue
24.47% 26.17% 31.94% 31.45% 34.42% 28.57% 40.59% 44.79% 66.23% 54.49% 28.45%
Net Working Capital to Revenue
24.02% 25.58% 31.38% 31.08% 34.42% 28.57% 40.59% 44.27% 65.72% 53.81% 26.45%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic 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 Shares Outstanding
54.30M 59.90M 59.90M 59.90M 59.90M 64.90M 69.45M 72.20M 75.27M 75.24M 75.24M
Adjusted Diluted Earnings per Share
$2.61 $0.51 ($0.44) ($0.42) $3.64 ($0.34) $0.73 ($0.10) $2.46 ($1.14) ($3.59)
Adjusted Weighted Average Diluted Shares Outstanding
54.30M 59.90M 59.90M 59.90M 59.90M 64.90M 69.45M 70.72M 72.11M 75.45M 75.24M
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
54.30M 54.59M 59.90M 59.90M 59.90M 63.15M 65.36M 72.20M 75.27M 75.24M 75.24M
Normalized Net Operating Profit after Tax (NOPAT)
35 38 23 40 41 55 86 103 122 184 30
Normalized NOPAT Margin
4.80% 3.85% 2.33% 2.92% 3.26% 3.77% 5.00% 5.38% 6.22% 8.36% 1.59%
Pre Tax Income Margin
3.30% 6.46% -0.96% -0.62% -4.76% 1.88% 1.55% 3.00% -1.13% 4.15% -15.88%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 63.95 1.67 0.00 3.57 265.16 0.00 0.00 -2.69
NOPAT to Interest Expense
0.00 0.00 0.00 53.28 1.48 0.00 1.58 77.86 0.00 0.00 2.75
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 8.84 -0.51 0.00 2.57 152.46 0.00 0.00 -18.37
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 -1.83 -0.71 0.00 0.59 -34.84 0.00 0.00 -12.92
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
57.87% 222.18% 380.52% -5,499.16% 52.66% 495.21% 165.97% 206.69% 51.21% 316.56% -25.60%
Augmented Payout Ratio
57.87% 222.18% 380.52% -5,499.16% 52.66% 495.21% 165.97% 206.69% 54.77% 336.77% -25.60%

Quarterly Metrics And Ratios for Compass Diversified

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

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 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
DEI Shares Outstanding
- - - - - - 150,471,932.00 150,471,932.00 75,235,966.00 75,235,966.00 75,235,966.00
DEI Adjusted Shares Outstanding
- - - - - - 150,471,932.00 150,471,932.00 75,235,966.00 75,235,966.00 75,235,966.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - -0.20 -0.34 -0.98 -0.95 -0.41
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-9.51% 48.43% 8.34% 11.44% 11.81% 15.98% 10.45% 12.18% 3.51% -5.14% -5.93%
EBITDA Growth
-31.07% -29.05% 5.12% -4.59% 97.46% 550.51% 210.78% 139.30% 328.44% 208.70% 59.46%
EBIT Growth
-57.38% -311.34% -0.04% -16.17% 297.32% 929.84% 81.23% 54.92% 52.65% 447.64% 132.80%
NOPAT Growth
263.78% -198.10% 29.41% -466.56% 330.62% 813.94% 128.42% -464.14% -233.02% 347.69% -156.09%
Net Income Growth
-245.45% 1,277.31% -94.73% -180.14% 936.73% -82.91% 41.70% 24.36% -33.10% -14.43% 38.29%
EPS Growth
-57.14% 1,025.00% -165.89% -28.57% 124.24% -95.68% 61.18% 21.43% -95.16% -59.65% -5.08%
Operating Cash Flow Growth
529.85% 81.67% -184.92% -262.17% -248.26% -52.79% -15.69% 42.61% 122.08% 391.84% 181.48%
Free Cash Flow Firm Growth
103.00% 144.13% 90.70% 81.84% -262.32% -456.69% 1,289.09% 130,936.08% 1,286.81% 62.71% -114.39%
Invested Capital Growth
-0.46% -6.26% 2.24% 0.15% 3.06% 24.66% -29.18% -29.73% -33.38% 6.27% 5.89%
Revenue Q/Q Growth
7.02% -9.20% 1.12% 3.49% 7.38% -5.82% 227.62% 5.49% -1.28% -0.85% -8.90%
EBITDA Q/Q Growth
-30.38% -66.75% 653.76% -1.59% 44.08% 9.55% 109.35% -65.95% 139.52% 286.53% -49.42%
EBIT Q/Q Growth
-57.51% -158.11% 311.63% -0.98% 101.37% 21.37% 96.22% -133.14% 46.27% 412.52% -91.62%
NOPAT Q/Q Growth
-58.71% -150.62% 180.28% -1,377.84% 148.50% -16.08% 101.86% -891.57% 59.37% 515.42% -104.20%
Net Income Q/Q Growth
-121.96% 3,808.54% -95.85% -337.38% 329.26% -24.25% 85.64% -56.85% -11.89% 9.67% 61.08%
EPS Q/Q Growth
5.71% 660.61% -145.95% 47.06% 117.78% 0.00% 77.39% -49.15% -37.50% 24.79% 31.87%
Operating Cash Flow Q/Q Growth
-9.13% 7.18% -162.48% -166.51% 16.93% 134.13% 60.06% -19.80% 130.36% 340.36% -49.12%
Free Cash Flow Firm Q/Q Growth
104.27% 538.36% -230.04% -86.02% 61.81% -1,302.80% 326.34% -1.20% 16.81% -110.18% -22.43%
Invested Capital Q/Q Growth
-0.23% -15.69% 14.77% -0.73% 2.68% 1.97% -0.42% -1.50% -2.64% 11.29% -0.79%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
43.24% 39.31% 46.12% 47.75% 47.13% 40.98% 43.20% 43.56% 43.96% 43.13% 44.36%
EBITDA Margin
10.43% 3.82% 14.44% 13.73% 18.43% 21.43% 5.60% 1.81% 4.39% 17.10% 9.49%
Operating Margin
3.33% -1.86% 7.36% 11.31% 12.06% 10.92% 0.76% -5.69% -2.34% 9.81% -0.45%
EBIT Margin
3.34% -2.14% 6.62% 6.33% 11.87% 15.30% -2.50% -5.54% -3.01% 9.50% 0.87%
Profit (Net Income) Margin
-0.72% 29.47% 1.10% -2.53% 5.40% 4.34% -10.95% -16.29% -18.46% -16.82% -7.19%
Tax Burden Percent
37.06% -399.03% 51.98% -176.00% 74.53% 78.97% 105.28% 122.95% 107.76% 74.35% 129.06%
Interest Burden Percent
-58.27% 345.34% 32.05% 22.69% 61.02% 35.94% 415.45% 239.35% 568.68% -238.22% -637.53%
Effective Tax Rate
0.00% 0.00% 78.10% 276.00% 25.47% 26.68% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
1.42% -0.94% 1.09% -13.74% 6.31% 5.98% 0.36% -2.82% -1.17% 5.58% -0.25%
ROIC Less NNEP Spread (ROIC-NNEP)
0.50% 10.52% 0.92% -8.12% 5.09% 4.54% -2.74% -6.25% -5.68% -0.75% -1.91%
Return on Net Nonoperating Assets (RNNOA)
0.62% 9.27% 1.03% -9.44% 6.03% 4.14% -4.59% -11.43% -10.99% -2.37% -6.48%
Return on Equity (ROE)
2.04% 8.33% 2.12% -23.18% 12.33% 10.12% -4.22% -14.25% -12.16% 3.21% -6.74%
Cash Return on Invested Capital (CROIC)
2.39% 8.66% -0.10% 2.40% -5.78% -18.33% 34.19% 34.03% 38.66% -5.75% -5.54%
Operating Return on Assets (OROA)
1.66% -1.10% 3.64% 3.57% 6.77% 8.55% -1.27% -2.92% -1.59% 5.62% 0.51%
Return on Assets (ROA)
-0.36% 15.11% 0.61% -1.42% 3.08% 2.43% -5.55% -8.60% -9.73% -9.95% -4.19%
Return on Common Equity (ROCE)
1.25% 5.37% 1.34% -14.26% 7.43% 6.24% -2.42% -7.78% -6.33% 0.65% -0.82%
Return on Equity Simple (ROE_SIMPLE)
9.75% 0.00% 12.67% 10.50% 13.17% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
12 -6.16 8.45 -108 52 44 2.41 -19 -7.75 32 -1.35
NOPAT Margin
2.33% -1.30% 1.61% -19.90% 8.99% 8.01% 0.53% -3.98% -1.64% 6.87% -0.32%
Net Nonoperating Expense Percent (NNEP)
0.92% -11.47% 0.16% -5.62% 1.22% 1.43% 3.10% 3.43% 4.51% 6.32% 1.66%
Return On Investment Capital (ROIC_SIMPLE)
- -0.19% - - - 1.32% 0.10% -0.84% -0.35% 1.31% -0.06%
Cost of Revenue to Revenue
56.76% 60.69% 53.88% 52.25% 52.87% 59.02% 56.80% 56.44% 56.04% 56.87% 55.64%
SG&A Expenses to Revenue
25.51% 22.20% 28.75% 27.91% 27.25% 23.07% 33.14% 33.87% 37.95% 36.04% 30.93%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
39.91% 41.17% 38.77% 36.45% 35.07% 34.46% 42.44% 49.26% 46.30% 33.32% 44.81%
Earnings before Interest and Taxes (EBIT)
17 -10 35 34 69 84 -11 -26 -14 44 3.73
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
54 18 76 75 107 118 25 8.65 21 80 41
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.52 1.49 1.87 1.81 1.83 1.97 6.79 3.81 12.03 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.67 0.78 0.84 0.76 0.75 0.79 0.76 0.25 0.26 0.19 0.32
Price to Earnings (P/E)
13.14 6.19 12.73 15.39 11.96 134.75 0.00 0.00 0.00 0.00 0.00
Dividend Yield
5.65% 4.71% 4.25% 4.62% 4.57% 4.38% 5.44% 15.92% 15.11% 20.83% 12.72%
Earnings Yield
7.61% 16.16% 7.85% 6.50% 8.36% 0.74% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.14 1.24 1.26 1.23 1.23 1.26 1.53 1.16 1.21 1.17 1.27
Enterprise Value to Revenue (EV/Rev)
1.87 1.65 1.89 1.79 1.78 1.88 1.86 1.35 1.37 1.48 1.62
Enterprise Value to EBITDA (EV/EBITDA)
16.04 14.58 16.62 16.36 13.71 11.00 99.68 39.20 32.11 20.61 19.99
Enterprise Value to EBIT (EV/EBIT)
43.76 39.11 45.26 47.49 29.76 18.57 0.00 0.00 0.00 0.00 400.48
Enterprise Value to NOPAT (EV/NOPAT)
58.81 54.39 60.31 48.57 0.00 38.70 7,158.34 0.00 0.00 357.45 746.37
Enterprise Value to Operating Cash Flow (EV/OCF)
51.73 41.57 80.51 0.00 0.00 0.00 0.00 0.00 0.00 0.00 64.58
Enterprise Value to Free Cash Flow (EV/FCFF)
47.53 13.82 0.00 51.52 0.00 0.00 3.71 2.81 2.51 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.29 1.10 1.15 1.17 1.18 1.14 3.62 4.52 5.90 3.27 3.51
Long-Term Debt to Equity
1.28 1.09 1.14 1.17 1.17 1.13 0.00 0.00 0.00 3.21 3.43
Financial Leverage
1.24 0.88 1.12 1.16 1.18 0.91 1.68 1.83 1.93 3.18 3.39
Leverage Ratio
2.75 2.66 2.59 2.65 2.69 2.55 3.60 3.80 3.96 5.74 6.06
Compound Leverage Factor
-1.60 9.19 0.83 0.60 1.64 0.92 14.96 9.08 22.52 -13.67 -38.66
Debt to Total Capital
56.24% 52.39% 53.45% 53.97% 54.18% 53.16% 78.36% 81.89% 85.51% 76.59% 77.81%
Short-Term Debt to Total Capital
0.31% 0.31% 0.31% 0.31% 0.38% 0.45% 78.36% 81.89% 85.51% 1.53% 1.73%
Long-Term Debt to Total Capital
55.92% 52.08% 53.14% 53.66% 53.80% 52.72% 0.00% 0.00% 0.00% 75.06% 76.09%
Preferred Equity to Total Capital
9.57% 9.52% 9.49% 9.83% 10.09% 12.55% 20.09% 21.07% 21.75% 19.50% 19.99%
Noncontrolling Interests to Total Capital
7.88% 6.04% 7.57% 7.91% 8.08% 7.98% -7.04% -8.43% -9.14% 5.37% 5.42%
Common Equity to Total Capital
26.32% 32.05% 29.49% 28.29% 27.64% 26.31% 8.58% 5.47% 1.88% -1.46% -3.23%
Debt to EBITDA
8.08 7.51 7.18 7.31 6.16 4.73 54.42 28.63 23.27 13.91 12.40
Net Debt to EBITDA
7.78 5.51 6.91 7.02 5.91 4.57 50.14 27.50 22.51 13.41 11.99
Long-Term Debt to EBITDA
8.03 7.47 7.14 7.27 6.11 4.69 0.00 0.00 0.00 13.64 12.12
Debt to NOPAT
29.60 28.02 26.05 21.71 -20.38 16.64 3,907.70 -77.94 -50.24 241.39 463.06
Net Debt to NOPAT
28.52 20.53 25.07 20.85 -19.55 16.08 3,600.48 -74.84 -48.61 232.65 447.94
Long-Term Debt to NOPAT
29.43 27.85 25.90 21.58 -20.24 16.50 0.00 0.00 0.00 236.57 452.79
Altman Z-Score
1.00 1.22 1.21 1.19 1.24 1.24 -0.14 -0.39 -0.44 0.35 0.37
Noncontrolling Interest Sharing Ratio
38.77% 35.59% 36.79% 38.48% 39.77% 38.33% 42.71% 45.37% 47.95% 79.72% 87.87%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.71 5.13 4.08 4.18 4.22 4.07 0.42 0.41 0.39 2.42 2.67
Quick Ratio
1.17 2.42 1.25 1.28 1.34 1.31 0.14 0.11 0.11 1.04 0.98
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
26 169 -60 -113 -43 -603 920 909 1,062 -108 -132
Operating Cash Flow to CapEx
198.46% 128.21% -170.40% -314.91% -187.50% 44.94% -224.03% -323.07% 104.72% 463.60% 468.26%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 321.68 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 -12.44 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 -16.29 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.50 0.51 0.55 0.56 0.57 0.56 0.51 0.53 0.53 0.59 0.58
Accounts Receivable Turnover
5.62 6.49 6.31 6.58 5.81 5.84 6.85 6.55 5.96 8.70 9.28
Inventory Turnover
1.45 1.61 1.51 1.45 1.37 1.42 1.53 1.51 1.42 2.17 2.13
Fixed Asset Turnover
9.56 10.46 10.64 11.17 11.36 10.08 8.37 9.47 9.47 8.24 8.46
Accounts Payable Turnover
10.28 13.01 14.52 12.78 12.19 12.26 11.61 10.31 10.10 10.61 12.08
Days Sales Outstanding (DSO)
64.97 56.27 57.82 55.46 62.78 62.48 53.30 55.72 61.26 41.96 39.35
Days Inventory Outstanding (DIO)
250.93 226.31 242.39 251.89 266.00 256.81 239.03 242.38 256.68 168.05 171.12
Days Payable Outstanding (DPO)
35.49 28.06 25.15 28.57 29.94 29.77 31.44 35.39 36.15 34.39 30.21
Cash Conversion Cycle (CCC)
280.41 254.52 275.06 278.78 298.84 289.52 260.89 262.71 281.79 175.63 180.27
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
3,111 2,623 3,145 3,122 3,206 3,269 2,227 2,194 2,136 2,377 2,359
Invested Capital Turnover
0.61 0.73 0.67 0.69 0.70 0.75 0.68 0.71 0.71 0.81 0.81
Increase / (Decrease) in Invested Capital
-14 -175 69 4.54 95 647 -918 -928 -1,070 140 131
Enterprise Value (EV)
3,548 3,245 3,972 3,853 3,955 4,126 3,407 2,542 2,593 2,780 2,998
Market Capitalization
1,273 1,524 1,773 1,633 1,655 1,726 1,384 472 498 361 591
Book Value per Share
$11.62 $14.24 $12.58 $11.98 $11.98 $11.61 $2.71 $1.65 $0.55 ($0.48) ($1.03)
Tangible Book Value per Share
($17.75) ($9.97) ($16.23) ($15.78) ($15.34) ($15.25) ($21.96) ($22.73) ($23.52) ($24.24) ($23.23)
Total Capital
3,176 3,191 3,210 3,191 3,278 3,337 2,374 2,268 2,197 2,451 2,391
Total Debt
1,786 1,672 1,716 1,722 1,776 1,774 1,860 1,857 1,879 1,877 1,860
Total Long-Term Debt
1,776 1,662 1,706 1,712 1,764 1,759 0.00 0.00 0.00 1,840 1,819
Net Debt
1,721 1,225 1,651 1,654 1,704 1,715 1,714 1,783 1,818 1,809 1,800
Capital Expenditures (CapEx)
9.93 16 7.75 11 16 22 13 11 10 10 5.11
Debt-free, Cash-free Net Working Capital (DFCFNWC)
906 855 941 1,004 1,104 1,138 242 274 230 465 546
Debt-free Net Working Capital (DFNWC)
971 1,301 1,006 1,072 1,176 1,198 388 348 291 533 607
Net Working Capital (NWC)
961 1,291 996 1,062 1,163 1,183 -1,472 -1,509 -1,588 496 565
Net Nonoperating Expense (NNE)
16 -146 2.67 -94 21 20 52 59 79 111 29
Net Nonoperating Obligations (NNO)
1,721 1,103 1,651 1,654 1,704 1,706 1,714 1,783 1,818 1,804 1,828
Total Depreciation and Amortization (D&A)
37 28 41 40 38 34 37 35 35 36 37
Debt-free, Cash-free Net Working Capital to Revenue
47.73% 43.50% 44.82% 46.59% 49.80% 51.78% 13.20% 14.55% 12.09% 24.82% 29.56%
Debt-free Net Working Capital to Revenue
51.14% 66.23% 47.91% 49.76% 53.05% 54.49% 21.19% 18.46% 15.31% 28.45% 32.85%
Net Working Capital to Revenue
50.61% 65.72% 47.43% 49.29% 52.48% 53.81% -80.40% -80.16% -83.63% 26.45% 30.61%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic 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 Shares Outstanding
71.82M 75.27M 75.38M 75.65M 75.65M 75.24M 75.24M 75.24M 75.24M 75.24M 75.24M
Adjusted Diluted Earnings per Share
($0.33) $1.85 ($0.85) ($0.45) $0.08 $0.08 ($0.59) ($0.88) ($1.21) ($0.91) ($0.62)
Adjusted Weighted Average Diluted Shares Outstanding
71.82M 72.11M 75.38M 75.65M 75.65M 75.45M 75.24M 75.24M 75.24M 75.24M 75.24M
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
71.88M 75.27M 75.27M 75.39M 75.65M 75.24M 75.24M 75.24M 75.24M 75.24M 75.24M
Normalized Net Operating Profit after Tax (NOPAT)
35 34 33 43 52 44 2.41 2.99 -7.75 32 13
Normalized NOPAT Margin
6.71% 7.11% 6.24% 7.91% 8.99% 8.01% 0.53% 0.63% -1.64% 6.87% 3.05%
Pre Tax Income Margin
-1.95% -7.39% 2.12% 1.44% 7.25% 5.50% -10.41% -13.25% -17.13% -22.62% -5.57%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 -9.37 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 -6.74 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 -13.22 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 -10.59 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
86.61% 51.21% 85.21% 106.51% 114.28% 316.56% -53.02% -59.46% -49.44% -25.60% -20.99%
Augmented Payout Ratio
93.26% 54.77% 88.61% 109.23% 115.48% 336.77% -53.02% -59.46% -49.44% -25.60% -20.99%

Financials Breakdown Chart

Key Financial Trends

Compass Diversified (NYSE: CODI) showed a mixed but clearly challenged financial picture in Q1 2026, with revenue holding up reasonably well but profitability and balance sheet leverage remaining under pressure. The quarter included an operating loss, a net loss to common shareholders, and continued reliance on debt financing. Compared with the same period a year ago and the prior several quarters, CODI’s earnings power has weakened, while debt and goodwill/intangible-heavy assets continue to dominate the balance sheet.

  • Q1 2026 revenue was $426.9 million, which is still a large top line for the quarter and indicates the business remains active across its portfolio.
  • Gross profit in Q1 2026 was $189.4 million, giving CODI a gross margin of roughly 44%, which suggests the underlying businesses can still generate solid product-level profitability.
  • Operating cash flow was $23.9 million in Q1 2026, up from $4.9 million in Q4 2025 and negative $35.2 million in Q2 2025, showing some near-term improvement in cash generation.
  • Cash and equivalents increased to $60.7 million at March 31, 2026, from $61.1 million at the end of Q3 2025, remaining a meaningful liquidity buffer.
  • The company continued to generate positive operating cash flow despite reporting a net loss, which is often a sign that non-cash charges such as amortization and impairment are playing a major role in reported earnings.
  • Q1 2026 included a sizable $20.5 million impairment charge and $22.8 million of amortization expense, both of which weighed on earnings but also reflect the company’s acquisition-heavy structure.
  • Goodwill and intangible assets remain very large at $1.67 billion combined, making a significant portion of CODI’s asset base dependent on acquisition valuations.
  • The company still pays dividends, with Q1 2026 cash dividends to common reported at $0.00 per share in the quarter, while prior 2025 quarters showed payments, so dividend policy appears variable and worth watching closely.
  • Share count remained relatively stable at about 75.2 million diluted shares in Q1 2026, limiting dilution pressure for now.
  • Short-term debt fell to $41.3 million from $1.88 billion in Q3 2025, but total long-term debt remained substantial at $1.82 billion.
  • Q1 2026 revenue declined to $426.9 million from $468.6 million in Q4 2025 and $472.6 million in Q3 2025, suggesting recent top-line momentum has softened.
  • CODI reported an operating loss of $1.9 million and a net loss attributable to common shareholders of $30.8 million in Q1 2026.
  • Diluted EPS was -$0.62 in Q1 2026, versus -$0.91 in Q4 2025 and -$1.21 in Q3 2025, so while losses narrowed, the company is still not profitable.
  • Interest and investment income/expense items remain a major drag, with $21.8 million in total other expense in Q1 2026 and $1.82 billion of long-term debt on the balance sheet.
  • Common equity was negative $77.1 million in Q1 2026, and retained earnings were negative $1.35 billion, highlighting a stressed equity position.
  • The balance sheet is highly leveraged, with total liabilities of $2.43 billion against total equity and noncontrolling interests of just $530.4 million, leaving limited margin for error.
  • Over the last year, the company moved from periods of profitability in 2024 to sustained losses in 2025 and Q1 2026, signaling a clear deterioration in earnings trend.

Overall, CODI’s Q1 2026 results suggest a business that is still producing meaningful revenue and operating cash flow, but one that remains burdened by heavy leverage, large intangible assets, and inconsistent earnings. For retail investors, the key questions are whether margins can recover, whether impairment charges will continue, and whether the company can reduce debt without sacrificing too much growth.

07/12/26 02:36 AM ETAI Generated. May Contain Errors.

Compass Diversified Financials - Frequently Asked Questions

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

Compass Diversified's net income appears to be on a downward trend, with a most recent value of -$293.73 million in 2025, falling from $165.77 million in 2015. The previous period was -$322.77 million in 2024. View Compass Diversified's forecast to see where analysts expect Compass Diversified to go next.

Compass Diversified's total operating income in 2025 was $11.11 million, based on the following breakdown:
  • Total Gross Profit: $814.39 million
  • Total Operating Expenses: $803.28 million

Over the last 10 years, Compass Diversified's total revenue changed from $727.98 million in 2015 to $1.87 billion in 2025, a change of 157.4%.

Compass Diversified's total liabilities were at $2.47 billion at the end of 2025, a 10.9% decrease from 2024, and a 350.1% increase since 2015.

In the past 10 years, Compass Diversified's cash and equivalents has ranged from $39.77 million in 2016 to $446.62 million in 2023, and is currently $68.02 million as of their latest financial filing in 2025.

Over the last 10 years, Compass Diversified's book value per share changed from 15.23 in 2015 to -0.48 in 2025, a change of -103.1%.



Financial statements for NYSE:CODI last updated on 5/9/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners