BeStock  
Stocks › Conglomerates › CODI

Compass Diversified CODI

US equityMarket cap rank #3385Conglomerates
$10.93 −$0.03 (-0.27%)
Market open · Oct 8, 12:20 pm ET · After hours $10.96 0.00%
Open$10.91
Prev close$10.96
Day range$10.83 – $10.97
Volume136.3K
Market cap$822.33M
P/E (TTM)–
Dividend yield–

Fundamentals

Latest reported quarter: Q2, ended Jun 2026

Revenue$424.04M-11.4% YoY
Operating profit$28.97M+577.4% YoY
Net profit$83.35M+206.9% YoY
Diluted EPS$0.86+197.7% YoY
Free cash flow$23.47M+151.0% YoY
Operating cash flow$29.70M

Revenue, last 8 quarters

$456.6MSep '24$493.9MDec '24$453.8MMar '25$478.7MJun '25$472.6MSep '25$468.6MDec '25$426.9MMar '26$424.0MJun '26

Net profit, last 8 quarters

$-65.5MSep '24$-68.9MDec '24$-49.7MMar '25$-78.0MJun '25$-87.2MSep '25$-78.8MDec '25$-30.7MMar '26$83.4MJun '26

Diluted EPS by quarter

-0.62Sep '24-0.06Dec '24-0.59Mar '25-0.88Jun '25-1.21Sep '25-1.20Dec '25-0.62Mar '260.86Jun '26

Free cash flow by quarter

$-63.5MSep '24$-39.0MDec '24$-42.4MMar '25$-46.0MJun '25$481.0KSep '25$36.9MDec '25$18.8MMar '26$23.5MJun '26

Annual revenue

$1.4BFY20$1.7BFY21$1.8BFY22$1.7BFY23$1.8BFY24$1.9BFY25

Profitability & balance sheet

Gross margin44.6%
Operating margin5.2%
Net margin-8.0%
Return on equity-241.5%
Return on assets-4.8%
Return on invested capital-1.9%
Current ratio2.26
Liabilities / assets77.9%
Cash & investments$87.44M
Total debt$1.58B
Net cash (debt)-$1.49B
Free cash flow / sales4.4%

Where the revenue comes from

Quarter 2026/Q2

By business line

  • 5.11$126.50M 29.8%
  • Altor$65.66M 15.5%
  • BOA$59.07M 13.9%
  • Rimports$44.35M 10.5%
  • Arnold$43.22M 10.2%
  • The Honey Pot (THP)$38.39M 9.1%
  • PrimaLoft$29.75M 7.0%
  • Velocity Outdoor$17.11M 4.0%

Income statement

Line item 2026 Q2 2026 Q1 2025 ANNUAL 2025 Q4 2025 Q3
Total Revenue as Reported $424.04M $426.86M $1.87B $468.56M $472.56M
Total Operating Revenue $424.04M $426.86M $1.87B $468.56M $472.56M
Cost of Revenue $224.08M $237.50M $1.06B $266.45M $264.85M
Gross Profit $199.96M $189.36M $814.39M $202.10M $207.72M
Operating Expense $170.99M $170.79M $771.77M $156.13M $218.78M
Selling and Admin Expenses $134.34M $132.01M $660.67M $168.87M $179.32M
Depreciation & Amortization & Depletion $22.69M $22.84M $93.16M $23.43M $23.25M
-Depreciation & Amortization $22.69M $22.84M $93.16M $23.43M $23.25M
Other Operating Expenses $13.97M $15.93M $17.94M -$36.17M $16.21M
Operating Profit $28.97M $18.57M $42.63M $45.97M -$11.07M
Net Non-Operating Interest Income (Expense) -$25.94M -$29.54M -$179.32M -$39.73M -$67.55M
Non-Operating Interest Expense $23.90M $27.50M $174.95M $38.91M $66.72M
Total Other Finance Costs $2.05M $2.17M $5.20M $1.07M $826,000.00
Other Income (Expense) $124.22M -$12.80M -$160.88M -$112.23M -$2.34M
Special Income (Charges) $182.34M -$20.50M -$149.29M -$114.95M $0.00
-Less:Impairment of Capital Assets $0.00 $20.50M $31.52M $0.00 $0.00
-Gain on Sale Of Business $182.34M – -$111.88M -$111.88M $0.00
Other Non-Operating Income (Expenses) -$58.12M $7.71M -$11.36M $2.95M -$2.34M
Pretax Profit $127.25M -$23.77M -$297.58M -$105.99M -$80.96M
Tax $45.38M $7.06M -$945,000.00 -$26.60M $5.76M
Net Profit $83.35M -$30.67M -$293.73M -$78.80M -$87.24M
Profit from Continuing Operations $81.87M -$30.83M -$296.63M -$79.38M -$86.72M
Net Income from Discontinuous Operations $1.48M $157,000.00 $2.91M $580,000.00 -$523,000.00
Minority Interests $2.27M $85,000.00 -$67.31M -$7.61M -$13.23M
Net Income to Parent Company $81.09M -$30.76M -$226.42M -$71.19M -$74.02M
Preferred Stock Dividends $14.86M $14.86M $42.73M $9.71M $14.86M
Other Preferred Stock Dividends $3.18M $849,000.00 $3.92M $1.60M $1.38M
Net Income to Common Stockholders $63.05M -$46.63M -$273.06M -$82.50M -$90.26M
Basic EPS $0.86 -$0.62 -$3.59 -$1.20 -$1.21
Diluted EPS $0.86 -$0.62 -$3.59 -$1.20 -$1.21
Dividend Per Share $0.00 $0.00 $0.50 $0.00 $0.00
Non-Operating Interest Income – $134,000.00 $832,000.00 $246,000.00 –
Gain on Sale of Security – – -$230,000.00 – –
Earnings from Equity Interest – – $0.00 – –
-Less:Other Special Charges – – $2.83M $0.00 –
-Gain on Sale of Property/Plant/Equipment – – -$3.07M – –

Balance sheet

Line item 2026 Q2 2026 Q1 2025 ANNUAL 2025 Q4 2025 Q3
Total Assets $2.75B $2.96B $3.04B $3.04B $3.25B
Total Current Assets $732.48M $904.30M $845.16M $845.16M $1.01B
Cash and Cash Equivalents & Short-Term Investments $87.44M $60.75M $68.02M $68.02M $61.14M
-Cash and Cash Equivalents $87.44M $60.75M $68.02M $68.02M $61.14M
Receivables $211.80M $272.77M $294.64M $294.64M $224.69M
-Accounts Receivable $186.33M $190.28M $202.89M $202.89M $224.69M
-Due from Related Parties Current $25.48M $82.49M $91.76M $91.76M –
Inventory $375.76M $375.34M $404.10M $404.10M $602.18M
Other Current Assets $57.47M $63.84M $78.40M $78.40M $122.74M
Total Non-Current Assets $2.02B $2.06B $2.19B $2.19B $2.24B
Net PPE $186.73M $190.80M $209.74M $209.74M $214.45M
-Gross PPE $458.66M $452.94M $492.88M $492.88M $491.77M
-Accumulated Depreciation -$271.93M -$262.14M -$283.14M -$283.14M -$277.32M
Non Current Accounts Receivables $19.80M $26.00M $26.00M $26.00M –
Goodwill and Other Intangible Assets $1.65B $1.67B $1.79B $1.79B $1.81B
-Goodwill $830.90M $830.90M $895.42M $895.42M $895.42M
-Other Intangible Assets $817.31M $839.58M $892.81M $892.81M $915.67M
Other Non-Current Assets $165.22M $172.27M $170.05M $170.05M $210.88M
Total Liabilities $2.15B $2.43B $2.47B $2.47B $2.93B
Total Current Liabilities $324.26M $338.99M $349.62M $349.62M $2.60B
Payables $77.34M $71.84M $107.73M $107.73M $143.93M
-Accounts Payable $77.34M $71.84M $96.34M $96.34M $121.33M
Current Accrued Expenses $154.27M $149.10M $146.19M $146.19M $338.39M
Short-Term Debt and Capital Lease Obligation $43.25M $41.25M $37.50M $37.50M $1.88B
-Current Debt $43.25M $41.25M $37.50M $37.50M $1.88B
Other Current Liabilities $49.41M $76.80M $52.52M $52.52M $237.76M
Total Non-Current Liabilities $1.82B $2.09B $2.12B $2.12B $329.86M
Long Term Debt and Capital Lease Obligation $1.54B $1.82B $1.84B $1.84B –
-Long Term Debt $1.54B $1.82B $1.84B $1.84B –
Non-Current Deferred Liabilities $92.80M $98.87M $104.19M $104.19M $106.80M
Other Non-Current Liabilities $189.52M $176.60M $171.90M $171.90M $223.06M
Total Equity $607.17M $530.40M $573.66M $573.66M $318.37M
Stockholders' Equity $472.56M $400.71M $442.02M $442.02M $519.22M
Capital Stock $1.77B $1.77B $1.77B $1.77B $1.77B
-Common Stock $1.29B $1.29B $1.29B $1.29B $1.29B
-Preferred Stock $477.83M $477.83M $477.83M $477.83M $477.83M
Retained Earnings -$1.28B -$1.35B -$1.31B -$1.31B -$1.23B
Less: Treasury Stock $18.91M $18.91M $18.91M $18.91M $18.91M
Gains/Losses Not Affecting Retained Earnings $373,000.00 -$108,000.00 $738,000.00 $738,000.00 -$2.97M
Minority Interests $134.61M $129.69M $131.64M $131.64M -$200.85M
-Total Tax Payable – – $10.10M $10.10M –
-Due to Related Parties Current – – $0.00 $0.00 $22.60M
-Other Payable – – $1.29M $1.29M –
Current Deferred Liabilities – – $5.69M $5.69M –

Cash flow

Line item 2026 Q2 2026 Q1 2025 ANNUAL 2025 Q4 2025 Q3
Operating Cash Flow $29.70M $23.91M -$6.83M $47.00M $10.67M
Net cash flow from continuing operations $29.70M $23.91M -$6.83M $47.00M $10.67M
Net Income from Continuing Operations $81.87M -$30.83M -$296.63M -$79.38M -$86.72M
Gain/Loss from Continuing Operations -$182.19M -$10.38M $114.70M $111.88M $0.00
Depreciation & Depletion & Amortization $33.05M $34.75M $138.47M $34.50M $34.14M
Deferred Tax -$582,000.00 -$3.54M -$3.97M -$2.49M -$5.11M
Other Non-Cash Items $3.12M $2.70M $46.30M $19.81M $26.29M
Change in Working Capital $33.15M $7.72M -$54.10M -$41.56M $38.22M
-Change in Receivables $1.07M -$2.91M -$3.86M $17.73M -$8.61M
-Change in Inventory -$251,000.00 $7.20M $2.58M $33.45M $3.70M
-Change in Payables and Accrued Expense $22.38M -$9.60M $629,000.00 -$34.32M $42.58M
-Change in Other Current Assets $9.96M $13.04M -$53.45M -$58.41M $562,000.00
Net cash flow from investing $282.90M $6.23M -$42.61M -$9.53M -$10.90M
Net Cash Flow from Continuing Investing Activities $282.90M $6.23M -$42.61M -$9.53M -$10.90M
Net PPE Purchase and Sale -$6.24M -$5.11M -$44.32M -$10.14M -$10.19M
Net Business Purchase and Sale $290.03M $157,000.00 $4.15M $1.33M -$523,000.00
Net Other Investing Changes -$897,000.00 $11.18M -$2.45M -$718,000.00 -$181,000.00
Financing Cash Flow -$289.66M -$32.81M $55.09M -$30.97M -$12.32M
Net Cash Flow from Continuing Financing Activities -$289.66M -$32.81M $55.09M -$30.97M -$12.32M
Net Issuance Payments Of Debt -$279.75M -$18.50M $86.12M -$13.50M -$1.61M
Net Common Stock Issuance $0.00 $0.00 -$59,000.00 $0.00 $0.00
Net Preferred Stock Issuance $0.00 $0.00 $59.00M $0.00 $0.00
Cash Dividends Paid -$9.72M -$9.71M -$75.20M -$9.71M -$9.72M
Net Other Financing Charges -$190,000.00 -$4.60M -$14.78M -$7.75M -$998,000.00
Ending Cash Balance $87.44M $65.18M $68.02M $68.02M $61.14M
Net Change in Cash $22.95M -$2.67M $5.64M $6.51M -$12.55M
Beginning Cash Balance $65.18M $68.02M $59.66M $61.14M $73.76M
Effect of Exchange Rate Changes -$689,000.00 -$163,000.00 $2.71M $369,000.00 -$72,000.00
Free Cash Flow $23.47M $18.81M -$51.15M $36.87M $481,000.00
Cash Flow from Discontinued Operating Activities – – $0.00 $0.00 –

Discussion

No comments yet — be the first to weigh in on CODI.

Leave a comment

Scroll to Top