Explore more publications!

Compass Diversified Reports First Quarter 2025 Financial Results

WESTPORT, Conn., Dec. 18, 2025 (GLOBE NEWSWIRE) -- Compass Diversified (NYSE: CODI) (“CODI” or the “Company”), an owner of leading middle-market businesses, announced today its consolidated operating results for the three months ended March 31, 2025 and filed its Quarterly Report on Form 10-Q for the period. The Company expects to file its Quarterly Reports on Form 10-Q for the second and third quarters of 2025 in the coming weeks.

“Today’s filing represents another important step in our efforts to bring our financial reporting current,” said Elias Sabo, CEO of Compass Diversified. “We remain focused on strengthening our financial flexibility and executing across our subsidiary businesses. Despite a dynamic operating environment, our operating subsidiaries, excluding Lugano, continue to perform well and collectively generate significant cash flow.”

Sabo added, “Looking ahead, we are focused on the key drivers of performance across our subsidiaries—driving operational excellence, disciplined working capital management, and investing in our differentiated products and brands. We’re encouraged by recent strong booking activity at Arnold and PrimaLoft. BOA continues to benefit from its patent-protected performance-enhancing fit solutions, supporting ongoing market share expansion. And 5.11 is navigating macro pressures with duty-smart sourcing and tighter inventory discipline while it continues to invest in its brand.”

Sabo continued, “Our priorities are clear: execute at our subsidiaries, generate cash, and use that cash to reduce leverage while continuing to support growth initiatives across our businesses. Long term, we remain committed to maximizing shareholder value and will continue to explore opportunities for the most efficient return of capital to our shareholders.”

2025 Outlook (Reiterated)

CODI reiterates its expectation for full-year 2025 subsidiary Adjusted EBITDA of $330 million to $360 million, excluding Lugano.

Note Regarding Use of Non-GAAP Financial Measures

Adjusted EBITDA and Adjusted Earnings (Loss) are non-GAAP measures used by the Company to assess its performance. We have reconciled Adjusted EBITDA to Income (Loss) from Continuing Operations and Adjusted Earnings (Loss) to Net Income (Loss) on the attached schedules. We consider Income (Loss) from Continuing Operations to be the most directly comparable GAAP financial measure to Adjusted EBITDA and Net Income (Loss) to be the most directly comparable GAAP financial measure to Adjusted Earnings (Loss). We believe that Adjusted EBITDA and Adjusted Earnings (Loss) provides useful information to investors and reflect important financial measures as each excludes the effects of items which reflect the impact of long-term investment decisions, rather than the performance of near-term operations. When compared to Net Income (Loss) and Income (Loss) from Continuing Operations, Adjusted Earnings (Loss) and Adjusted EBITDA, respectively, are each limited in that they do not reflect the periodic costs of certain capital assets used in generating revenues of our businesses or the non-cash charges associated with impairments, as well as certain cash charges. The presentation of Adjusted EBITDA allows investors to view the performance of our businesses in a manner similar to the methods used by us and the management of our businesses, provides additional insight into our operating results and provides a measure for evaluating targeted businesses for acquisition. The presentation of Adjusted Earnings (Loss) provides insight into our operating results.

Pro forma net sales is defined as net sales including the historical net sales relating to the pre-acquisition periods of The Honey Pot Co., assuming that the Company acquired The Honey Pot Co. on January 1, 2024. We have reconciled pro forma net sales to net sales, the most directly comparable GAAP financial measure, on the attached schedules. We believe that pro forma net sales is useful information for investors as it provides a better understanding of sales performance, and relative changes thereto, on a comparable basis. Pro forma net sales is not necessarily indicative of what the actual results would have been if the acquisition had in fact occurred on the date or for the periods indicated nor does it purport to project net sales for any future periods or as of any date.

In reliance on the unreasonable efforts exception provided under Item 10(e)(1)(i)(B) of Regulation S-K, we have not reconciled 2025 Subsidiary Adjusted EBITDA to its comparable GAAP measure because we do not provide guidance on Net Income (Loss) from Continuing Operations or the applicable reconciling items as a result of the uncertainty regarding, and the potential variability of, these items. For the same reasons, we are unable to address the probable significance of the unavailable information, which could be material to future results.

Adjusted EBITDA, Adjusted Earnings and pro forma net sales are not meant to be a substitute for GAAP measures and may be different from or otherwise inconsistent with non-GAAP financial measures used by other companies.

Forward Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including without limitation, CODI’s expectations with respect to the timing of its delinquent financial statements, CODI’s expectations regarding its future performance, liquidity and leverage, the future performance of CODI’s subsidiaries, and the filing or delay of CODI’s periodic reports. Such forward-looking statements may be identified by, among other things, the use of forward-looking terminology such as “believe,” “expect,” “may,” “could,” “would,” “plan,” “intend,” “estimate,” “predict,” “future,” “potential,” “continue,” “should” or “anticipate” or the negative thereof or other variations thereon or comparable terminology, or by discussions of strategy that involve risks and uncertainties. These statements are based on beliefs and assumptions by CODI’s Board of Directors and management, and on information currently available to CODI’s Board of Directors and management. These statements involve risk and uncertainties that could cause actual results and outcomes to differ, perhaps materially, including but not limited to: changes in the economy, financial markets and political environment, including changes in inflation, interest rates and U.S. tariff and import/export regulations; risks associated with possible disruption in CODI’s operations or the economy generally due to terrorism, war, natural disasters, or social, civil or political unrest; future changes in laws or regulations (including the interpretation of these laws and regulations by regulatory authorities); environmental risks affecting the business or operations of our subsidiaries; disruption in the global supply chain, labor shortages and labor costs; our business prospects and the prospects of our subsidiaries; the impact of, and ability to successfully complete and integrate, acquisitions that we have made or may make; the ability to successfully complete when we’ve executed divestitures agreements; the dependence of our future success on the general economy and its impact on the industries in which we operate; the ability of our subsidiaries to achieve their objectives; the adequacy of our cash resources and working capital; the timing of cash flows, if any, from the operations of our subsidiaries; CODI’s ability to regain compliance with NYSE continued listing requirements; the cooperation of, and future concessions granted by, CODI’s lenders; control deficiencies identified or that may be identified in the future that will result in material weaknesses in CODI’s internal control over financial reporting; and litigation relating to the Lugano investigation, including CODI’s representations regarding its financial statements, and current and future litigation, enforcement actions or investigations relating to CODI’s internal controls, restatement reviews, the Lugano investigation or related matters. Please see CODI’s Amendment No. 1 to Annual Report on Form 10-K/A for the year ended December 31, 2024 filed with the SEC on December 8, 2025 for other risk factors that you should consider in connection with such forward-looking statements. Investors are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date such statements have been made. Except as required by law, CODI does not undertake any public obligation to update any forward-looking statements to reflect events, circumstances, or new information after the date of this press release, or to reflect the occurrence of unanticipated events.

Investor Relations

Compass Diversified
irinquiry@compassdiversified.com

Compass Diversified Holdings
Condensed Consolidated Balance Sheets
       
  March 31, 2025   December 31, 2024
(in thousands) (Unaudited)   (As Restated)
Assets      
Current assets      
Cash and cash equivalents $ 146,235     $ 59,659  
Accounts receivable, net   196,422       207,172  
Inventories, net   598,847       571,248  
Prepaid expenses and other current assets   123,705       126,692  
Total current assets   1,065,209       964,771  
Property, plant and equipment, net   245,612       244,746  
Goodwill   895,420       895,916  
Intangible assets, net   960,760       983,396  
Other non-current assets   199,947       208,593  
Total assets $ 3,366,948     $ 3,297,422  
       
Liabilities and stockholders’ equity      
Current liabilities      
Accounts payable and accrued expenses $ 426,460     $ 421,715  
Due to related party   17,738       18,036  
Current portion, long-term debt   1,860,064       1,774,290  
Other current liabilities   233,122       219,382  
Total current liabilities   2,537,384       2,433,423  
Deferred income taxes   101,521       108,091  
Long-term debt          
Other non-current liabilities   214,398       225,334  
Total liabilities   2,853,303       2,766,848  
Stockholders' equity      
Total stockholders' equity attributable to Holdings   680,736       678,620  
Noncontrolling interest   (167,091 )     (148,046 )
Total stockholders' equity   513,645       530,574  
Total liabilities and stockholders’ equity $ 3,366,948     $ 3,297,422  
       


Compass Diversified Holdings
Consolidated Statements of Operations
(Unaudited)
    Three Months Ended March 31,
(in thousands, except per share data)     2025       2024  
        (As Restated)
Net sales   $ 453,775     $ 410,826  
Cost of sales     257,743       235,874  
Gross profit     196,032       174,952  
Operating expenses:        
Selling, general and administrative expense     150,377       137,724  
Management fees     18,863       17,942  
Amortization expense     23,351       23,211  
Impairment expense           8,182  
Operating income (loss)     3,441       (12,107 )
Other income (expense):        
Interest expense, net     (35,851 )     (25,267 )
Amortization of debt issuance costs     (1,125 )     (1,005 )
Other income (expense), net     (13,681 )     (47,442 )
Net loss from continuing operations before income taxes     (47,216 )     (85,821 )
Provision for income taxes     2,538       3,110  
Loss from continuing operations     (49,754 )     (88,931 )
Income from discontinued operations, net of income tax           317  
Gain on sale of discontinued operations     44       3,345  
Net loss     (49,710 )     (85,269 )
Less: Net loss from continuing operations attributable to noncontrolling interest     (19,717 )     (28,756 )
Less: Net loss from discontinued operations attributable to noncontrolling interest           (336 )
Net loss attributable to Holdings   $ (29,993 )   $ (56,177 )
         
Amounts attributable to Holdings        
Loss from continuing operations   $ (30,037 )   $ (60,175 )
Income from discontinued operations           653  
Gain on sale of discontinued operations, net of income tax     44       3,345  
Net loss attributable to Holdings   $ (29,993 )   $ (56,177 )
         
Basic income (loss) per common share attributable to Holdings        
Continuing operations   $ (0.59 )   $ (1.57 )
Discontinued operations           0.05  
    $ (0.59 )   $ (1.52 )
         
Basic weighted average number of common shares outstanding     75,236       75,274  
         
Cash distributions declared per Trust common share   $ 0.25     $ 0.25  


Compass Diversified Holdings
Net Income (Loss) to Non-GAAP Adjusted Earnings (Loss) and Non-GAAP Adjusted EBITDA
(Unaudited)
    Three Months Ended March 31,
(in thousands, except per share amounts)     2025       2024  
        (As Restated)
Net loss   $ (49,710 )   $ (85,269 )
Income from discontinued operations, net of tax           317  
Gain on sale of discontinued operations, net of tax     44       3,345  
Net loss from continuing operations   $ (49,754 )   $ (88,931 )
Less: loss from continuing operations attributable to noncontrolling interest     (19,717 )     (28,756 )
Net loss attributable to Holdings - continuing operations   $ (30,037 )   $ (60,175 )
Adjustments:        
Distributions paid - preferred shares     (8,434 )     (6,045 )
Amortization expense - intangibles and inventory step up     23,351       25,879  
Impairment expense           8,182  
Stock compensation     4,012       4,071  
Acquisition expenses           3,479  
Integration services fee     875        
Other     1,546       274  
Adjusted Net Loss   $ (8,687 )   $ (24,335 )
Plus (less):        
Depreciation expense     12,301       10,731  
Income tax provision     2,538       3,110  
Interest expense     35,581       25,267  
Amortization of debt issuance costs     1,125       1,005  
Loss from continuing operations attributable to noncontrolling interest     (19,717 )     (28,756 )
Distributions paid - preferred shares     8,434       6,045  
Other (income) expense     13,681       47,442  
Adjusted EBITDA   $ 45,256     $ 40,509  


Compass Diversified Holdings
Net Income (Loss) from Continuing Operations to Non-GAAP Consolidated Adjusted EBITDA Reconciliation
Three Months Ended March 31, 2025
(Unaudited)
                                             
    Corporate     5.11   BOA   Lugano   PrimaLoft   THP   Velocity Outdoor   Altor   Arnold   Sterno   Consolidated
Income (loss) from continuing operations   $ (8,764 )   $ 3,906   $ 8,243     $ (51,634 )   $ (437 )   $ 1,754     $ (4,167 )   $ (228 )   $ (1,606 )   $ 3,179     $ (49,754 )
Adjusted for:                                            
Provision (benefit) for income taxes           1,144     1,166       (256 )     394       419       44       13       (1,383 )     997       2,538  
Interest expense, net     26,843       1     (1 )     8,875       (7 )     (2 )     (1 )           143             35,851  
Intercompany interest     (39,893 )     3,344     3,984       15,375       4,129       2,602       1,421       4,854       1,915       2,269        
Depreciation and amortization     74       5,772     5,248       1,593       5,315       4,160       1,369       7,192       2,578       3,476       36,777  
EBITDA     (21,740 )     14,167     18,640       (26,047 )     9,394       8,933       (1,334 )     11,831       1,647       9,921       25,412  
Other (income) expense     14       105     63       13,515       1       (3 )     (127 )     215       (2 )     (100 )     13,681  
Non-controlling shareholder compensation           545     1,346       916       549       25       105       245       4       277       4,012  
Integration services fee                                 875                               875  
Other                                             562       915       69       1,546  
Adjusted EBITDA   $ (21,726 )   $ 14,817   $ 20,049     $ (11,616 )   $ 9,944     $ 9,830     $ (1,356 )   $ 12,853     $ 2,564     $ 10,167     $ 45,526  


Compass Diversified Holdings
Net Income (Loss) from Continuing Operations to Non-GAAP Consolidated Adjusted EBITDA Reconciliation
Three Months Ended March 31, 2024
(Unaudited)
                                             
    Corporate

    5.11

    BOA

  Lugano   PrimaLoft

  THP

  Velocity Outdoor

  Altor

  Arnold

  Sterno

  Consolidated
          (As Restated)               (As Restated)
Income (loss) from continuing operations   $ (7,394 )   $ 3,400     $ 3,351     $ (70,848 )   $ (1,313 )   $ (3,490 )   $ (15,973 )   $ 693   $ 1,651     $ 992     $ (88,931 )
Adjusted for:                                            
Provision (benefit) for income taxes           1,203       539       158       (80 )     (1,167 )     580       628     796       453       3,110  
Interest expense, net     23,593       (3 )     (3 )     1,695       (2 )     (22 )     44           (35 )           25,267  
Intercompany interest     (37,815 )     3,526       5,492       11,758       4,616       1,996       3,218       2,009     1,700       3,500        
Depreciation and amortization     280       5,873       5,438       1,110       5,327       5,138       3,276       4,085     2,153       4,935       37,615  
EBITDA     (21,336 )     13,999       14,817       (56,127 )     8,548       2,455       (8,855 )     7,415     6,265       9,880       (22,939 )
Other (income) expense     (39 )     (34 )     75       44,639             (17 )     (297 )     3,236     52       (173 )     47,442  
Non-controlling shareholder compensation           534       1,429       504       680       145       194       252     4       329       4,071  
Impairment expense                                         8,182                       8,182  
Acquisition expenses                                   3,479                             3,479  
Other                                   90                       184       274  
Adjusted EBITDA   $ (21,375 )   $ 14,499     $ 16,321     $ (10,984 )   $ 9,228     $ 6,152     $ (776 )   $ 10,903   $ 6,321     $ 10,220     $ 40,509  


Compass Diversified Holdings
Net Sales to Pro Forma Net Sales Reconciliation
(unaudited)
         
    Three Months Ended March 31,
(in thousands)   2025
  2024
        (As Restated)
Net Sales   $ 453,775   $ 410,826
Acquisitions(1)         10,671
Pro Forma Net Sales   $ 453,775   $ 421,497

(1) Acquisitions reflects the net sales for The Honey Pot Co. on a pro forma basis as if the Company had acquired The Honey Pot Co. on January 1, 2024.

Compass Diversified Holdings
Subsidiary Pro Forma Net Sales
(unaudited)
         
    Three Months Ended March 31,
(in thousands)   2025
  2024
        (As Restated)
Branded Consumer        
5.11   $ 129,370   $ 124,974
BOA     48,877     42,903
Lugano     26,845     10,793
PrimaLoft     23,645     22,541
The Honey Pot(1)     36,191     30,836
Velocity Outdoor     13,201     29,899
Total Branded Consumer   $ 278,129   $ 261,946
         
Niche Industrial        
Altor Solutions     76,257     53,404
Arnold Magnetics     34,008     41,287
Sterno     65,381     64,860
Total Niche Industrial   $ 175,646   $ 159,551
         
Total Subsidiary Net Sales   $ 453,775   $ 421,497

(1) Net sales for The Honey Pot Co. are pro forma as if the Company had acquired this business on January 1, 2024.


Primary Logo

Legal Disclaimer:

EIN Presswire provides this news content "as is" without warranty of any kind. We do not accept any responsibility or liability for the accuracy, content, images, videos, licenses, completeness, legality, or reliability of the information contained in this article. If you have any complaints or copyright issues related to this article, kindly contact the author above.

Share us

on your social networks:
AGPs

Get the latest news on this topic.

SIGN UP FOR FREE TODAY

No Thanks

By signing to this email alert, you
agree to our Terms & Conditions