Compass Diversified Reports First Quarter 2026 Financial Results

WESTPORT, Conn., May 06, 2026 (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, 2026.

“The first quarter of 2026 was a quarter of execution, with strong subsidiary performance led by our Consumer vertical, and a meaningful divestiture at an attractive valuation,” said Elias Sabo, Chief Executive Officer of Compass Diversified. “We are delivering against the priorities we laid out for shareholders at the beginning of the year.”

Sabo continued, “A single quarter does not make a turnaround. Trust is earned through consistent execution, and that is what we expect to deliver for shareholders going forward.”

On November 16, 2025, CODI deconsolidated Lugano Holding, Inc. (“Lugano”). Accordingly, CODI’s GAAP results for the three months ended March 31, 2026 do not include Lugano’s operating results. Certain non-GAAP results and their associated growth rates are presented excluding Lugano’s 2025 results to facilitate comparisons of year-over-year performance for our remaining subsidiaries.

Each of CODI’s subsidiaries represents an operating segment. For ease of presentation, CODI has grouped its operating segments into Branded Consumer and Industrial groups for certain results described below. Subsidiary details are available in the appendix.

Financial Summary – (GAAP)

Net revenues were $426.9 million, down 5.9% vs Q1 2025

Net loss from continuing operations was $30.8 million vs $49.8 million in Q1 2025

Financial Summary – (non-GAAP)

Q1 2026 (non-GAAP – Excluding Lugano in the prior year period)

Net revenues were $426.9 million, flat to Q1 2025

Branded Consumer:   $257.0 million, up 2.3% vs Q1 2025

Industrial:   $169.9 million, down 3.3% vs Q1 2025

Subsidiary Adjusted EBITDA was $83.9 million, up 6.3% vs Q1 2025

Branded Consumer:   $59.4 million, up 11.6% vs Q1 2025

Industrial:   $24.4 million, down 4.5% vs Q1 2025

Completed the sale of Sterno’s food service business for an enterprise value of $292.5 million, with net proceeds used to repay outstanding debt.

The Sterno transaction generated proceeds to CODI of approximately $280 million, reducing senior secured indebtedness below 1.0x, sufficient to avoid second quarter milestone fees associated with excess leverage under the Company’s senior secured credit arrangements, as of June 30, 2026.

Liquidity and Capital Resources

As of March 31, 2026, CODI had approximately $65.2 million in cash and cash equivalents and approximately $100 million in revolver availability.

The Company is updating its fiscal 2026 financial guidance to reflect the sale of Sterno’s food service business. The updated guidance is at or above the expectations set at the start of the year, adjusting for the divested business.

 

 

2026 Outlook

 

 

 

Low

 

High

 

 

 

(millions)

Subsidiary Adjusted EBITDA

 

 

 

 

 

Branded Consumer

 

$

225.0

 

$

260.0

 

Industrial

 

$

95.0

 

$

105.0

 

Subsidiary Adjusted EBITDA

 

$

320.0

 

$

365.0

 

 

 

 

 

 

 

 

 

 

 

 

 

Subsidiary Adjusted EBITDA

Subsidiary Adjusted EBITDA

In reliance on the unreasonable efforts exception provided under Item 10(e)(1)(i)(B) of Regulation S-K, CODI has not reconciled 2026 Subsidiary Adjusted EBITDA to its comparable GAAP measure because it does not provide guidance on Income (Loss) from Continuing Operations and because management cannot predict, with sufficient certainty, all of the inputs necessary to provide such a reconciliation. For the same reasons, CODI is unable to address the probable significance of the unavailable information, which could be material to future results.

In conjunction with this announcement, CODI will host a conference call on May 6, 2026, at 5:00 p.m. E.T. / 2:00 p.m. PT with the Company’s Chief Executive Officer, Elias Sabo and the Company’s Chief Financial Officer, Stephen Keller. A live webcast of the call will be available on the Investor Relations section of CODI’s website. To avoid delays, we encourage participants to log into the webcast 15 minutes ahead of the scheduled start time. A replay of the webcast will also be available for a limited time on the Company’s website.

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). Unless the context indicates otherwise, Subsidiary Adjusted EBITDA disclosed in the body of the press release excludes Lugano, a deconsolidated subsidiary of the Company, and corporate expenses. We believe that Adjusted EBITDA and Adjusted Earnings (Loss) provide useful information to investors and reflect important financial measures as each of Adjusted EBITDA and Adjusted Earnings (Loss) excludes the effects of items that 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. As used in the body of this press release, Subsidiary Adjusted EBITDA refers to the sum of Adjusted EBITDA for the applicable period attributable to each consolidated subsidiary of the Company, excluding Lugano and disregarding corporate expense, unless the context indicates otherwise. Where excluded, we believe the exclusion of Lugano provides investors with a more accurate record of year-over-year performance for our remaining subsidiaries

Net Revenues (excluding Lugano) is defined as net revenues excluding Lugano. Net Revenues (excluding Lugano) is reconciled to Net Revenues. We consider Net Revenues to be the most directly comparable GAAP financial measure to Net Revenues (excluding Lugano). We believe that Net Revenues (excluding Lugano) provides useful information to investors and reflects important financial measures as it helps investors evaluate the performance of our remaining subsidiaries.

In reliance on the unreasonable efforts exception provided under Item 10(e)(1)(i)(B) of Regulation S-K, we have not reconciled 2026 Adjusted EBITDA or 2026 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, Subsidiary Adjusted EBITDA (excluding Lugano) and Net Revenues (excluding Lugano) 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.

CODI leverages its permanent capital base and long-term disciplined approach, maintaining controlling ownership interests in each of its subsidiaries and maximizing its ability to impact long-term cash flow generation and value creation. The Company provides both debt and equity capital for its subsidiaries, contributing to their financial and operating flexibility. CODI utilizes the cash flows generated by its subsidiaries to invest in the long-term growth of the Company and seeks to generate strong returns through its culture of transparency, alignment and accountability.

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 regarding its Adjusted EBITDA, subsidiary Adjusted EBITDA and its future performance, liquidity and leverage, and the future performance of CODI’s subsidiaries. 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 management’s current expectations, estimates, forecasts and assumptions and information available to management as of the date of this press release. These statements involve risks 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 divestitures that we may execute; 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; the results of the Lugano bankruptcy proceedings, including the amount and timing of any recoveries on CODI’s claims against Lugano and the risk that CODI’s secured position may be challenge; 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 Annual Report on Form 10-K filed with the SEC on February 27, 2026 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.

Compass Diversified Investor [email protected]

Compass Diversified Holdings
Condensed Consolidated Balance Sheets

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2026

 

December 31, 2025

(in thousands)

(Unaudited)

 

 

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

$

60,747

 

 

$

68,015

 

Accounts receivable, net

 

190,282

 

 

 

202,887

 

Inventories, net

 

375,337

 

 

 

404,102

 

Prepaid expenses and other current assets

 

63,835

 

 

 

78,398

 

Due from related parties

 

11,487

 

 

 

20,757

 

Due from unconsolidated affiliate

 

71,000

 

 

 

71,000

 

Current assets held for sale

 

131,610

 

 

 

 

Total current assets

 

904,298

 

 

 

845,159

 

Property, plant and equipment, net

 

190,799

 

 

 

209,742

 

Goodwill

 

830,902

 

 

 

895,421

 

Intangible assets, net

 

839,578

 

 

 

892,811

 

Due from unconsolidated affiliate

 

26,000

 

 

 

26,000

 

Other non-current assets

 

172,267

 

 

 

170,051

 

Total assets

$

2,963,844

 

 

$

3,039,184

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable and accrued expenses

$

220,935

 

 

$

259,600

 

Current portion, long-term debt

 

41,250

 

 

 

37,500

 

Other current liabilities

 

48,131

 

 

 

52,519

 

Current liabilities held for sale

 

28,669

 

 

 

 

Total current liabilities

 

338,985

 

 

 

349,619

 

Deferred income taxes

 

98,865

 

 

 

104,189

 

Long-term debt

 

1,818,998

 

 

 

1,839,817

 

Other non-current liabilities

 

176,600

 

 

 

171,896

 

Total liabilities

 

2,433,448

 

 

 

2,465,521

 

Stockholders’ equity

 

 

 

 

 

Total stockholders’ equity attributable to Holdings

 

400,705

 

 

 

442,024

 

Noncontrolling interest

 

128,396

 

 

 

131,639

 

Noncontrolling interest held for sale

 

1,295

 

 

 

 

Total stockholders’ equity

 

530,396

 

 

 

573,663

 

Total liabilities and stockholders’ equity

$

2,963,844

 

 

$

3,039,184

 

 

 

 

 

 

 

Compass Diversified HoldingsCondensed Consolidated Balance Sheets

Prepaid expenses and other current assets

Due from unconsolidated affiliate

Current assets held for sale

Property, plant and equipment, net

Due from unconsolidated affiliate

Liabilities and stockholders’ equity

Accounts payable and accrued expenses

Current portion, long-term debt

Current liabilities held for sale

Other non-current liabilities

Total stockholders’ equity attributable to Holdings

Noncontrolling interest held for sale

Total stockholders’ equity

Total liabilities and stockholders’ equity

Compass Diversified Holdings
Consolidated Statements of Operations
(Unaudited)

 

 

 

 

 

Three Months Ended March 31,

(in thousands, except per share data)

 

 

2026

 

 

 

2025

 

Net sales

 

$

426,855

 

 

$

453,775

 

Cost of sales

 

 

237,497

 

 

 

257,743

 

Gross profit

 

 

189,358

 

 

 

196,032

 

Operating expenses:

 

 

 

 

Selling, general and administrative expense

 

 

132,010

 

 

 

150,377

 

Management fees

 

 

15,934

 

 

 

18,863

 

Amortization expense

 

 

22,844

 

 

 

23,351

 

Impairment expense

 

 

20,500

 

 

 

 

Operating income (loss)

 

 

(1,930

)

 

 

3,441

 

Other income (expense):

 

 

 

 

Interest expense, net

 

 

(27,495

)

 

 

(35,851

)

Amortization of debt issuance costs

 

 

(2,047

)

 

 

(1,125

)

Other income (expense), net

 

 

7,705

 

 

 

(13,681

)

Net loss from continuing operations before income taxes

 

 

(23,767

)

 

 

(47,216

)

Provision for income taxes

 

 

7,064

 

 

 

2,538

 

Loss from continuing operations

 

 

(30,831

)

 

 

(49,754

)

Gain on sale of discontinued operations

 

 

157

 

 

 

44

 

Net loss

 

 

(30,674

)

 

 

(49,710

)

Less: Net income (loss) from continuing operations attributable to noncontrolling interest

 

 

85

 

 

 

(19,717

)

Net loss attributable to Holdings

 

$

(30,759

)

 

$

(29,993

)

 

 

 

 

 

Amounts attributable to Holdings

 

 

 

 

Loss from continuing operations

 

$

(30,916

)

 

$

(30,037

)

Gain on sale of discontinued operations, net of income tax

 

 

157

 

 

 

44

 

Net loss attributable to Holdings

 

$

(30,759

)

 

$

(29,993

)

 

 

 

 

 

Basic income (loss) per common share attributable to Holdings

 

 

 

 

Continuing operations

 

$

(0.62

)

 

$

(0.59

)

Discontinued operations

 

 

 

 

 

 

 

 

$

(0.62

)

 

$

(0.59

)

 

 

 

 

 

Basic weighted average number of common shares outstanding

 

 

75,236

 

 

 

75,236

 

 

 

 

 

 

Compass Diversified HoldingsConsolidated Statements of Operations(Unaudited)

Three Months Ended March 31,

(in thousands, except per share data)

Selling, general and administrative expense

Amortization of debt issuance costs

Other income (expense), net

Net loss from continuing operations before income taxes

Provision for income taxes

Loss from continuing operations

Gain on sale of discontinued operations

Less: Net income (loss) from continuing operations attributable to noncontrolling interest

Net loss attributable to Holdings

Amounts attributable to Holdings

Loss from continuing operations

Gain on sale of discontinued operations, net of income tax

Net loss attributable to Holdings

Basic income (loss) per common share attributable to Holdings

Basic weighted average number of common shares outstanding

Compass Diversified Holdings
Net Income (Loss) to Non-GAAP Adjusted Earnings and Non-GAAP Adjusted EBITDA
(Unaudited)

 

 

 

 

 

Three Months Ended March 31,

(in thousands, except per share amounts)

 

 

2026

 

 

 

2025

 

Net loss

 

$

(30,674

)

 

$

(49,710

)

Gain on sale of discontinued operations, net of tax

 

 

157

 

 

 

44

 

Net loss from continuing operations

 

$

(30,831

)

 

$

(49,754

)

Less: income (loss) from continuing operations attributable to noncontrolling interest

 

 

85

 

 

 

(19,717

)

Net loss attributable to Holdings – continuing operations

 

$

(30,916

)

 

$

(30,037

)

Adjustments:

 

 

 

 

Distributions paid – preferred shares

 

 

(9,714

)

 

 

(8,434

)

Amortization expense – intangibles and inventory step up

 

 

22,844

 

 

 

23,351

 

Impairment expense

 

 

20,500

 

 

 

 

Stock compensation

 

 

2,559

 

 

 

4,012

 

Integration services fee

 

 

 

 

 

875

 

Other

 

 

646

 

 

 

1,546

 

Adjusted Earnings (Loss)

 

$

5,919

 

 

$

(8,687

)

Plus (less):

 

 

 

 

Depreciation expense

 

 

11,902

 

 

 

12,301

 

Income tax provision

 

 

7,064

 

 

 

2,538

 

Interest expense

 

 

27,495

 

 

 

35,851

 

Amortization of debt issuance costs

 

 

2,047

 

 

 

1,125

 

Income (loss) from continuing operations attributable to noncontrolling interest

 

 

85

 

 

 

(19,717

)

Distributions paid – preferred shares

 

 

9,714

 

 

 

8,434

 

Other (income) expense

 

 

(7,705

)

 

 

13,681

 

Adjusted EBITDA

 

$

56,521

 

 

$

45,526

 

 

 

 

 

 

 

 

 

 

Compass Diversified HoldingsNet Income (Loss) to Non-GAAP Adjusted Earnings and Non-GAAP Adjusted EBITDA(Unaudited)

Three Months Ended March 31,

(in thousands, except per share amounts)

Gain on sale of discontinued operations, net of tax

Net loss from continuing operations

Less: income (loss) from continuing operations attributable to noncontrolling interest

Net loss attributable to Holdings – continuing operations

Distributions paid – preferred shares

Amortization expense – intangibles and inventory step up

Amortization of debt issuance costs

Income (loss) from continuing operations attributable to noncontrolling interest

Distributions paid – preferred shares

Compass Diversified Holdings
Net Income (Loss) from Continuing Operations to Non-GAAP Consolidated Adjusted EBITDA Reconciliation
Three Months Ended March 31, 2026
(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate

 

5.11

 

BOA

 

PrimaLoft

 

THP

 

Velocity Outdoor

 

Altor

 

Arnold

 

Sterno

 

Consolidated

Income (loss) from continuing operations

 

$

(38,969

)

 

$

4,869

 

 

$

11,640

 

 

$

(21,408

)

 

$

5,828

 

 

$

(2,534

)

 

$

5,047

 

 

$

5

 

 

$

4,691

 

 

$

(30,831

)

Adjusted for:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (benefit) for income taxes

 

 

 

 

 

(265

)

 

 

1,443

 

 

 

45

 

 

 

1,820

 

 

 

64

 

 

 

2,458

 

 

 

12

 

 

 

1,487

 

 

 

7,064

 

Interest expense, net

 

 

27,342

 

 

 

 

 

 

 

 

 

(7

)

 

 

5

 

 

 

6

 

 

 

 

 

 

148

 

 

 

1

 

 

 

27,495

 

Intercompany interest

 

 

(19,971

)

 

 

3,001

 

 

 

2,828

 

 

 

3,691

 

 

 

1,913

 

 

 

1,416

 

 

 

3,883

 

 

 

2,117

 

 

 

1,122

 

 

 

 

Depreciation and amortization

 

 

1,445

 

 

 

6,326

 

 

 

5,267

 

 

 

5,325

 

 

 

4,153

 

 

 

1,395

 

 

 

6,584

 

 

 

2,784

 

 

 

3,514

 

 

 

36,793

 

EBITDA

 

 

(30,153

)

 

 

13,931

 

 

 

21,178

 

 

 

(12,354

)

 

 

13,719

 

 

 

347

 

 

 

17,972

 

 

 

5,066

 

 

 

10,815

 

 

 

40,521

 

Other (income) expense

 

 

2,801

 

 

 

32

 

 

 

23

 

 

 

5

 

 

 

(56

)

 

 

(79

)

 

 

(10,336

)

 

 

(1

)

 

 

(94

)

 

 

(7,705

)

Non-controlling shareholder compensation

 

 

 

 

 

600

 

 

 

999

 

 

 

318

 

 

 

280

 

 

 

5

 

 

 

124

 

 

 

26

 

 

 

207

 

 

 

2,559

 

Impairment expense

 

 

 

 

 

 

 

 

 

 

 

20,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20,500

 

Other (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

536

 

 

 

 

 

 

110

 

 

 

646

 

Adjusted EBITDA

 

$

(27,352

)

 

$

14,563

 

 

$

22,200

 

 

$

8,469

 

 

$

13,943

 

 

$

273

 

 

$

8,296

 

 

$

5,091

 

 

$

11,038

 

 

$

56,521

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compass Diversified HoldingsNet Income (Loss) from Continuing Operations to Non-GAAP Consolidated Adjusted EBITDA ReconciliationThree Months Ended March 31, 2026(Unaudited)

Income (loss) from continuing operations

Provision (benefit) for income taxes

Depreciation and amortization

Non-controlling shareholder compensation

(1) Other represents non-recurring operating expenses that are included by management in the calculation of Adjusted EBITDA when analyzing monthly operating results of our subsidiaries.

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 (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 HoldingsNet Income (Loss) from Continuing Operations to Non-GAAP Consolidated Adjusted EBITDA ReconciliationThree Months Ended March 31, 2025(Unaudited)

Income (loss) from continuing operations

Provision (benefit) for income taxes

Depreciation and amortization

Non-controlling shareholder compensation

(1) Other represents non-recurring operating expenses that are included by management in the calculation of Adjusted EBITDA when analyzing monthly operating results of our subsidiaries. In the current year, the calculation of Adjusted EBITDA for Arnold includes the add-back of certain expenses that have been incurred related to the relocation of two of Arnold’s facilities in the United States and severance costs related to chief executive officer at Arnold. For Altor, other includes the add-back of certain expenses incurred related to restructuring of their facilities after the acquisition of Lifoam.

Compass Diversified Holdings
Non-GAAP Adjusted EBITDA
(Unaudited)

 

 

 

 

 

 

 

Three Months Ended March 31,

(in thousands)

 

 

2026

 

 

 

2025

 

Branded Consumer

 

 

 

 

5.11

 

$

14,563

 

 

$

14,817

 

BOA

 

 

22,200

 

 

 

20,049

 

Lugano

 

 

 

 

 

(11,616

)

PrimaLoft

 

 

8,469

 

 

 

9,944

 

The Honey Pot Co.

 

 

13,943

 

 

 

9,830

 

Velocity Outdoor

 

 

273

 

 

 

(1,356

)

Total Branded Consumer

 

$

59,448

 

 

$

41,668

 

 

 

 

 

 

Niche Industrial

 

 

 

 

Altor Solutions

 

 

8,296

 

 

 

12,853

 

Arnold Magnetics

 

 

5,091

 

 

 

2,564

 

Sterno

 

 

11,038

 

 

 

10,167

 

Total Niche Industrial

 

$

24,425

 

 

$

25,584

 

Total Subsidiary Adjusted EBITDA (1)

 

 

83,873

 

 

 

67,252

 

Corporate expense

 

 

(27,352

)

 

 

(21,726

)

Total Adjusted EBITDA

 

$

56,521

 

 

$

45,526

 

 

 

 

 

 

 

 

 

 

Compass Diversified HoldingsNon-GAAP Adjusted EBITDA(Unaudited)

Three Months Ended March 31,

Total Subsidiary Adjusted EBITDA (1)

(1) Total Subsidiary Adjusted EBITDA for the three months ended March 31, 2026 includes the Adjusted EBITDA amount for Lugano, which was deconsolidated on November 16, 2025. Total Branded Consumer Adjusted EBITDA for the three months ended March 31, 2025 excluding Lugano is $53.3 million, and total Subsidiary Adjusted EBITDA excluding Lugano is $78.9 million.

Compass Diversified Holdings
Net Sales to Non-GAAP Net Sales (excluding Lugano) Reconciliation
(unaudited)

 

 

 

 

 

 

Three Months Ended March 31,

(in thousands)

 

2026

 

 

 

2025

 

Net Sales

$

426,855

 

 

$

453,775

 

Less: Lugano net sales

 

 

 

$

(26,845

)

Net Sales excluding Lugano

$

426,855

 

 

$

426,930

 

 

 

 

 

 

 

 

 

Compass Diversified HoldingsNet Sales to Non-GAAP Net Sales (excluding Lugano) Reconciliation(unaudited)

Three Months Ended March 31,

Net Sales excluding Lugano

Compass Diversified Holdings
Subsidiary Net Sales
(unaudited)

 

 

 

Three Months Ended March 31,

(in thousands)

2026

 

2025

Branded Consumer

 

 

 

 

 

5.11

$

123,972

 

 

$

129,370

 

BOA

 

52,107

 

 

 

48,877

 

Lugano

 

 

 

 

26,845

 

PrimaLoft

 

21,916

 

 

 

23,645

 

The Honey Pot

 

45,159

 

 

 

36,191

 

Velocity Outdoor

 

13,826

 

 

 

13,201

 

Total Branded Consumer (1)

$

256,980

 

 

$

278,129

 

 

 

 

 

 

 

Niche Industrial

 

 

 

 

 

Altor Solutions

$

64,642

 

 

$

76,257

 

Arnold Magnetics

 

40,183

 

 

 

34,008

 

Sterno

 

65,050

 

 

 

65,381

 

Total Niche Industrial

$

169,875

 

 

$

175,646

 

 

 

 

 

 

 

Total Subsidiary Net Sales

$

426,855

 

 

$

453,775

 

 

 

 

 

 

 

 

 

Compass Diversified HoldingsSubsidiary Net Sales(unaudited)

Three Months Ended March 31,

Total Branded Consumer (1)

Total Subsidiary Net Sales

(1) Reconciliation of Total Branded Consumer Net Sales and Total Subsidiary Net Sales excluding Lugano:

 

Three months ended March 31,

(in thousands)

 

2026

 

 

 

2025

 

Total Branded Consumer

$

256,980

 

 

$

278,129

 

Less: Lugano

 

 

 

 

(26,845

)

Total Branded Consumer

 

256,980

 

 

 

251,284

 

Industrial

$

169,875

 

 

$

175,646

 

Total Subsidiary Net Sales (excluding Lugano)

$

426,855

 

 

$

426,930

 

 

 

 

 

 

 

 

 

Three months ended March 31,

Total Subsidiary Net Sales (excluding Lugano)

Compass Diversified Holdings
Condensed Consolidated Cash Flows
(unaudited)

 

 

 

Three Months Ended March 31,

(in thousands)

 

2026

 

 

 

2025

 

 

 

 

 

Net cash provided by (used in) operating activities

$

23,914

 

 

$

(29,348

)

Net cash provided by (used in) investing activities

 

6,226

 

 

 

(12,922

)

Net cash provided by (used in) financing activities

 

(32,809

)

 

 

128,240

 

Foreign currency impact on cash

 

(163

)

 

 

606

 

Net increase (decrease) in cash and cash equivalents

 

(2,832

)

 

 

86,576

 

Cash and cash equivalents – beginning of the period

 

68,015

 

 

 

59,659

 

Cash and cash equivalents – end of the period

$

65,183

 

 

$

146,235

 

 

 

 

 

 

 

 

 

Compass Diversified HoldingsCondensed Consolidated Cash Flows(unaudited)

Three Months Ended March 31,

Net cash provided by (used in) operating activities

Net cash provided by (used in) investing activities

Net cash provided by (used in) financing activities

Foreign currency impact on cash

Net increase (decrease) in cash and cash equivalents

Cash and cash equivalents – beginning of the period

Cash and cash equivalents – end of the period

Compass Diversified Holding

Selected Financial Data – Cash Flows

(unaudited)

 

 

 

 

 

Three Months Ended March 31,

(in thousands)

 

2026

 

 

 

2025

 

 

 

 

 

Changes in operating assets and liabilities

$

7,720

 

 

$

(12,571

)

Purchases of property and equipment

$

(5,107

)

 

$

(13,100

)

Distributions paid – common shares

$

 

 

$

(18,809

)

Distributions paid – preferred shares

$

(9,714

)

 

$

(8,434

)

Compass Diversified Holding

Selected Financial Data – Cash Flows

Three Months Ended March 31,

Changes in operating assets and liabilities

Purchases of property and equipment

Distributions paid – common shares

Distributions paid – preferred shares

#

Nothing on this site should be in any way construed as investment advice or a recommendation to buy or sell any security. Or do anything whatsoever. Any information posted on the site may be incorrect or incomplete.

Theme by Anders Norén