Compass Diversified Holdings balance sheet
At the end of fiscal 2025, Compass Diversified Holdings had total assets of $3.04bn, total liabilities of $2.47bn and shareholders' equity of $442m. It held $68.0m in cash against $1.89bn of debt: net debt of $1.82bn.
Balance sheet
| Fiscal year | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 14 | 132 | 18 | 113 | 24 | 86 | 40 | 40 | 49 | 100 | 60 | 161 | 53 | 447 | 60 | 68 | 87 |
| Receivables | 83 | 69 | 101 | 112 | 119 | 106 | 181 | 215 | 206 | 191 | 207 | 278 | 204 | 185 | 207 | 203 | 186 |
| Inventory | 77 | 96 | 127 | 153 | 58 | 60 | 213 | 247 | 307 | 317 | 351 | 566 | 561 | 523 | 571 | 404 | 376 |
| Total current assets | 333 | 360 | 268 | 399 | 321 | 291 | 453 | 527 | 681 | 644 | 708 | 1,061 | 1,015 | 1,269 | 965 | 845 | 732 |
| Goodwill | 198 | 206 | 258 | 241 | 337 | 492 | 492 | 471 | 471 | 766 | 1,067 | 586 | 864 | 774 | 896 | 895 | 831 |
| Total assets | 984 | 1,030 | 955 | 1,045 | 1,547 | 1,421 | 1,777 | 1,820 | 2,372 | 1,892 | 2,599 | 3,144 | 3,493 | 3,325 | 3,297 | 3,039 | 2,752 |
| Accounts payable | 44 | 37 | 52 | 63 | 49 | 46 | 62 | 85 | 77 | 70 | 92 | 124 | 77 | 91 | 103 | 96 | 77 |
| Deferred revenue (current) | — | — | — | — | — | — | — | — | — | — | — | — | 23 | 40 | 48 | 0 | — |
| Total current liabilities | 151 | 118 | 114 | 130 | 141 | 116 | 203 | 212 | 259 | 209 | 295 | 362 | 457 | 2,161 | 2,433 | 350 | 324 |
| Short-term debt | 2 | 2 | 3 | 3 | 3 | 3 | 6 | 6 | 5 | 0 | 0 | 0 | 10 | 1,672 | 1,774 | 38 | 43 |
| Long-term debt | 94 | 214 | 267 | 280 | 486 | 309 | 552 | 584 | 1,099 | 394 | 899 | 1,285 | 1,824 | 0 | 0 | 1,840 | 1,539 |
| Total debt | 96 | 216 | 270 | 283 | 489 | 312 | 557 | 590 | 1,104 | 394 | 899 | 1,285 | 1,850 | 1,685 | 1,955 | 1,891 | 1,592 |
| Total liabilities | 408 | 433 | 499 | 476 | 739 | 548 | 883 | 894 | 1,453 | 726 | 1,378 | 1,860 | 2,564 | 2,469 | 2,767 | 2,466 | 2,145 |
| Shareholders' equity | 488 | 498 | 415 | 473 | 767 | 826 | 856 | 873 | 859 | 1,115 | 1,100 | 1,112 | 878 | 930 | 679 | 442 | 473 |
| Non-controlling interests and other (assets − liabilities − equity) | 88 | 99 | 42 | 96 | 41 | 47 | 38 | 53 | 60 | 51 | 120 | 173 | — | −73 | −148 | 132 | 135 |
| Net debt (negative = net cash) | 82 | 84 | 251 | 170 | 465 | 226 | 518 | 550 | 1,055 | 294 | 839 | 1,124 | 1,797 | 1,238 | 1,895 | 1,823 | 1,505 |
| Shares outstanding | — | 48m | 48m | 48m | 54m | 54m | 54m | 60m | 60m | 60m | 65m | 65m | 72m | 75m | 75m | 75m | 75m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 219 | 207 | 196 | 216 | 225 | 203 | 190 | 186 |
| Inventory | 557 | 571 | 599 | 605 | 602 | 404 | 375 | 376 |
| Total current assets | 982 | 965 | 1,065 | 1,030 | 1,011 | 845 | 904 | 732 |
| Goodwill | 876 | 896 | 895 | 895 | 895 | 895 | 831 | 831 |
| Total assets | 3,266 | 3,297 | 3,367 | 3,275 | 3,247 | 3,039 | 2,964 | 2,752 |
| Accounts payable | 94 | 103 | 100 | 117 | 121 | 96 | 72 | 77 |
| Deferred revenue (current) | — | 48 | — | — | — | 0 | — | — |
| Total current liabilities | 2,387 | 2,433 | 2,537 | 2,539 | 2,599 | 350 | 339 | 324 |
| Short-term debt | 1,776 | 1,774 | 1,860 | 1,857 | 1,879 | 38 | 41 | 43 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1,840 | 1,819 | 1,539 |
| Total debt | 1,776 | 1,774 | 1,860 | 1,857 | 1,879 | 1,877 | 1,860 | 1,582 |
| Total liabilities | 2,706 | 2,767 | 2,853 | 2,864 | 2,929 | 2,466 | 2,433 | 2,145 |
| Shareholders' equity | 672 | 679 | 681 | 602 | 519 | 442 | 401 | 473 |
| Non-controlling interests and other (assets − liabilities − equity) | −112 | −148 | −167 | −191 | −201 | 132 | 130 | 135 |
| Shares outstanding | 76m | 75m | 75m | 75m | 75m | 75m | 75m | 75m |
Compare with peers
- Matthews International Corp balance sheet
- Icahn Enterprises L.p. balance sheet
- Logprostyle Inc. balance sheet
- 3M balance sheet
Head to head: CODI vs MATWCODI vs IEPCODI vs LGPSCODI vs MMM
More: Industrial Conglomerates stocks compared, Industrials sector, rankings of US companies