For the twelve months ended Jun 30, 2026, D/B/A Compass Diversified Holdings Shares of Beneficial Intere reported $1.79B of revenue and -$94.88M of net income.
CODI revenue was $424.04M in fiscal Q2 2026 (ended Jun 30, 2026), down 11.4% from a year earlier and down 0.7% from the prior quarter. For the full fiscal 2025 it was $1.87B, up 4.8% from fiscal 2024. Compound annual growth was +5.3% over 5 years and +9.9% over 10 years. It rose in 8 of the last 10 fiscal years. Fiscal 2025 is the highest of the 15 fiscal years on file.
CODI net income was $81.09M in fiscal Q2 2026 (ended Jun 30, 2026), compared with -$51.22M a year earlier. For the full fiscal 2025 it was -$226.41M, compared with -$208.86M in fiscal 2024.
CODI diluted EPS was $0.86 in fiscal Q2 2026 (ended Jun 30, 2026), compared with -$0.88 a year earlier. For the full fiscal 2025 it was -$3.59, compared with -$3.83 in fiscal 2024.
CODI free cash flow was $23.47M in fiscal Q2 2026 (ended Jun 30, 2026), compared with -$46.04M a year earlier and up 24.8% from the prior quarter. For the full fiscal 2025 it was -$51.15M, compared with -$207.79M in fiscal 2024.
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $1.87B | $1.79B | $1.69B | $1.76B | $1.72B | $1.45B | $1.26B | $1.36B | $1.00B | $978.31M |
| Cost of revenue | $1.06B | $1.04B | $1.02B | $1.11B | $1.06B | $913.84M | $806.37M | $887.48M | $641.39M | $651.74M |
| Gross profit | $814.39M | $750.42M | $674.72M | $649.43M | $661.58M | $533.80M | $456.93M | $469.84M | $361.39M | $326.57M |
| Research and development | $16.60M | $16.90M | $13.90M | $11.70M | $11.40M | $3.00M | $800.0K | $1.20M | $1.40M | $1.70M |
| Selling, general and admin | $660.67M | $587.52M | $502.01M | $441.63M | $418.38M | $359.61M | $308.40M | $320.08M | $261.52M | $217.83M |
| Operating income | $11.11M | -$14.87M | -$69.41M | $44.44M | $123.08M | $78.01M | $25.99M | $56.63M | $24.50M | $19.06M |
| Interest expense | $175.27M | $122.80M | $109.89M | $85.26M | $58.83M | $45.77M | $58.22M | $55.24M | $27.25M | $24.65M |
| Pre-tax income | -$297.58M | -$309.21M | -$266.45M | -$113.94M | $26.66M | $27.17M | -$60.10M | -$8.41M | -$9.63M | $63.22M |
| Income tax | -$945.0K | $18.61M | $8.20M | $29.49M | $15.27M | $13.61M | $9.91M | $10.47M | -$23.74M | $9.47M |
| Net income | -$226.41M | -$208.86M | $108.65M | -$59.22M | $114.55M | $22.78M | $301.87M | -$5.70M | $27.99M | $54.69M |
| EPS, basic | - | -$3.83 | $0.70 | -$1.37 | - | - | - | - | - | - |
| EPS, diluted | -$3.59 | -$3.83 | $0.70 | -$1.37 | $0.73 | -$0.34 | $3.64 | -$0.42 | -$0.44 | $0.51 |
| Diluted shares | 75.2M | 75.5M | 72.1M | 70.7M | 65.4M | 63.2M | 59.9M | 59.9M | 59.9M | 54.6M |
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $68.02M | $59.66M | $446.62M | $52.67M | $160.73M | $60.02M | $100.31M | $48.77M | $39.88M | $39.77M |
| Receivables | $202.89M | $207.17M | $185.24M | $203.68M | $277.71M | $206.73M | $191.41M | $205.54M | $215.11M | $181.19M |
| Inventory | $404.10M | $571.25M | $522.51M | $561.45M | $565.74M | $350.59M | $317.31M | $307.44M | $246.93M | $212.98M |
| Current assets | $845.16M | $964.77M | $1.27B | $1.01B | $1.06B | $708.37M | $644.27M | $681.18M | $526.82M | $452.82M |
| Goodwill | $895.42M | $895.92M | $773.57M | $863.77M | $585.97M | $733.18M | $339.02M | $471.12M | $371.57M | $491.64M |
| Total assets | $3.04B | $3.30B | $3.33B | $3.49B | $3.14B | $2.60B | $1.89B | $2.37B | $1.82B | $1.78B |
| Current liabilities | $349.62M | $2.43B | $2.16B | $457.05M | $361.62M | $294.71M | $209.48M | $259.28M | $212.19M | $202.52M |
| Short-term debt | $37.50M | $1.77B | $1.67B | $10.00M | $0 | $0 | $0 | $5.00M | $5.68M | $5.68M |
| Long-term debt | $1.84B | $0 | $0 | $1.82B | $1.28B | $899.46M | $394.44M | $1.10B | $584.35M | $551.65M |
| Total debt | $1.88B | $1.77B | $1.67B | $1.83B | $1.28B | $899.46M | $394.44M | $1.10B | $590.03M | $557.34M |
| Total liabilities | $2.47B | $2.77B | $2.47B | $2.56B | $1.86B | $1.38B | $726.02M | $1.45B | $894.30M | $882.61M |
| Shareholders' equity | $442.02M | $530.57M | $856.42M | $928.94M | $1.01B | $1.22B | $1.17B | $919.34M | $926.00M | $894.54M |
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$6.83M | -$151.09M | $16.64M | -$46.65M | $134.05M | $148.63M | $84.56M | $114.45M | $81.77M | $111.37M |
| Capital expenditures | $44.31M | $56.70M | $55.02M | $60.18M | $33.12M | $29.41M | $26.93M | $41.00M | $38.44M | $23.97M |
| Free cash flow | -$51.15M | -$207.79M | -$38.38M | -$106.83M | $100.94M | $119.22M | $57.64M | $73.45M | $43.34M | $87.40M |
| Investing cash flow | -$42.61M | -$422.45M | $570.50M | -$626.72M | -$317.50M | -$700.83M | $743.13M | -$604.08M | -$77.28M | -$363.02M |
| Financing cash flow | $55.09M | $184.06M | -$198.72M | $575.24M | $273.21M | $521.73M | -$779.52M | $500.11M | -$2.59M | $208.73M |
| Share repurchases | $0 | $9.57M | $9.34M | $0 | $0 | - | - | - | - | - |
| Depreciation and amortization | $142.52M | $142.73M | $133.57M | $115.87M | $112.03M | $103.32M | $87.09M | $95.18M | $87.07M | $89.17M |
| Line item | Dec 31, 2025 | Dec 31, 2024 | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue growth, YoY | 4.8% | 5.8% | -3.8% | 1.9% | 19.1% | 14.6% | -6.9% | 35.4% | 2.5% | 34.4% |
| Net income growth, YoY | - | - | - | - | 402.9% | -92.5% | - | - | -48.8% | -66.2% |
| EPS growth, YoY | - | - | - | - | - | - | - | - | - | -80.5% |
| Gross margin | 43.5% | 42.0% | 39.9% | 37.0% | 38.4% | 36.9% | 36.2% | 34.6% | 36.0% | 33.4% |
| Operating margin | 0.6% | -0.8% | -4.1% | 2.5% | 7.1% | 5.4% | 2.1% | 4.2% | 2.4% | 1.9% |
| Net margin | -12.1% | -11.7% | 6.4% | -3.4% | 6.6% | 1.6% | 23.9% | -0.4% | 2.8% | 5.6% |
| Free cash flow margin | -2.7% | -11.6% | -2.3% | -6.1% | 5.9% | 8.2% | 4.6% | 5.4% | 4.3% | 8.9% |
| Return on equity | -51.2% | -39.4% | 12.7% | -6.4% | 11.3% | 1.9% | 25.9% | -0.6% | 3.0% | 6.1% |
| Return on assets | -7.4% | -6.3% | 3.3% | -1.7% | 3.6% | 0.9% | 16.0% | -0.2% | 1.5% | 3.1% |
| Current ratio | 2.42 | 0.40 | 0.59 | 2.22 | 2.93 | 2.40 | 3.08 | 2.63 | 2.48 | 2.24 |
| Debt to equity | 4.25 | 3.34 | 1.95 | 1.97 | 1.27 | 0.74 | 0.34 | 1.20 | 0.64 | 0.62 |
| Line item | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $424.04M | $426.86M | $468.56M | $472.56M | $478.69M | $453.77M | $493.93M | $456.55M | $426.70M | $410.83M | $451.30M | $427.06M |
| Cost of revenue | $224.08M | $237.50M | $266.45M | $264.85M | $270.15M | $257.74M | $303.28M | $259.92M | $238.52M | $235.87M | $272.75M | $259.01M |
| Gross profit | $199.96M | $189.36M | $202.10M | $207.72M | $208.54M | $196.03M | $190.65M | $196.63M | $188.19M | $174.95M | $178.56M | $168.06M |
| Selling, general and admin | $134.34M | $132.01M | $168.87M | $179.31M | $162.11M | $150.38M | $166.26M | $145.96M | $137.58M | $137.72M | $140.83M | $121.19M |
| Operating income | $28.97M | -$1.93M | $45.97M | -$11.07M | -$27.24M | $3.44M | -$18.56M | $8.32M | $7.48M | -$12.11M | -$57.97M | -$24.93M |
| Pre-tax income | $127.25M | -$23.77M | -$105.99M | -$80.96M | -$63.42M | -$47.22M | -$73.33M | -$61.69M | -$88.37M | -$85.82M | -$100.83M | -$89.90M |
| Income tax | $45.38M | $7.06M | -$26.60M | $5.76M | $17.36M | $2.54M | -$2.86M | $2.77M | $15.59M | $3.11M | $2.04M | $300.0K |
| Net income | $81.09M | -$30.76M | -$71.19M | -$74.02M | -$51.22M | -$29.99M | -$43.60M | -$36.03M | -$73.05M | -$56.18M | $98.03M | -$54.66M |
| EPS, basic | - | - | - | - | - | - | -$0.57 | -$0.62 | -$1.12 | -$1.52 | $1.38 | -$0.92 |
| EPS, diluted | $0.86 | -$0.62 | -$1.20 | -$1.21 | -$0.88 | -$0.59 | -$0.74 | -$0.62 | -$1.12 | -$1.52 | $1.20 | -$0.92 |
| Diluted shares | 75.2M | 75.2M | - | 75.2M | 75.2M | 75.2M | - | 75.6M | 75.4M | 75.3M | - | 71.9M |
| Line item | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $87.44M | $60.75M | $68.02M | $61.14M | $73.76M | $146.24M | $59.66M | $64.94M | $61.46M | $59.51M | $446.62M | $56.79M |
| Receivables | $186.33M | $190.28M | $202.89M | $224.69M | $216.38M | $196.42M | $207.17M | $218.94M | $190.30M | $193.09M | $185.24M | $206.37M |
| Inventory | $375.76M | $375.34M | $404.10M | $602.18M | $605.48M | $598.85M | $571.25M | $557.45M | $535.20M | $534.35M | $522.51M | $571.24M |
| Current assets | $732.48M | $904.30M | $845.16M | $1.01B | $1.03B | $1.07B | $964.77M | $982.49M | $926.22M | $901.82M | $1.27B | $1.01B |
| Goodwill | $830.90M | $830.90M | $895.42M | $895.42M | $895.42M | $895.42M | $895.92M | $876.05M | $875.65M | $895.17M | $773.57M | $830.40M |
| Total assets | $2.75B | $2.96B | $3.04B | $3.25B | $3.27B | $3.37B | $3.30B | $3.27B | $3.23B | $3.29B | $3.33B | $3.35B |
| Current liabilities | $324.26M | $338.99M | $349.62M | $2.60B | $2.54B | $2.54B | $2.43B | $2.39B | $2.28B | $2.23B | $2.16B | $2.29B |
| Short-term debt | $43.25M | $41.25M | $37.50M | $1.88B | $1.86B | $1.86B | $1.77B | $1.78B | $1.72B | $1.72B | $1.67B | $1.79B |
| Long-term debt | $1.54B | $1.82B | $1.84B | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total debt | $1.58B | $1.86B | $1.88B | $1.88B | $1.86B | $1.86B | $1.77B | $1.78B | $1.72B | $1.72B | $1.67B | $1.79B |
| Total liabilities | $2.15B | $2.43B | $2.47B | $2.93B | $2.86B | $2.85B | $2.77B | $2.71B | $2.61B | $2.55B | $2.47B | $2.56B |
| Shareholders' equity | $472.56M | $530.40M | $442.02M | $519.22M | $410.73M | $513.64M | $530.57M | $560.00M | $625.36M | $740.27M | $856.42M | $782.12M |
| Line item | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $29.70M | $23.91M | $47.00M | $10.67M | -$35.16M | -$29.35M | -$16.11M | -$48.35M | -$61.26M | -$25.37M | $3.63M | -$1.19M |
| Capital expenditures | $6.24M | $5.11M | $10.14M | $10.19M | $10.88M | $13.10M | $22.86M | $15.13M | $10.99M | $7.72M | $16.86M | $9.83M |
| Free cash flow | $23.47M | $18.81M | $36.87M | $481.0K | -$46.04M | -$42.45M | -$38.96M | -$63.48M | -$72.25M | -$33.09M | -$13.23M | -$11.02M |
| Investing cash flow | $282.90M | $6.23M | -$9.53M | -$10.90M | -$9.27M | -$12.92M | -$70.20M | -$16.18M | $46.40M | -$382.48M | $466.21M | -$13.54M |
| Financing cash flow | -$289.65M | -$32.81M | -$30.97M | -$12.32M | -$29.86M | $128.24M | $75.81M | $66.64M | $18.54M | $23.07M | -$84.73M | $12.59M |
| Share repurchases | - | - | - | - | - | - | $9.57M | $0 | $0 | $0 | $1.95M | $1.53M |
| Depreciation and amortization | $35.10M | $36.79M | $35.63M | $34.96M | $35.15M | $36.78M | $33.46M | $34.90M | $36.75M | $37.62M | $22.20M | $36.95M |
| Line item | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | Mar 31, 2025 | Dec 31, 2024 | Sep 30, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue growth, YoY | -11.4% | -5.9% | -5.1% | 3.5% | 12.2% | 10.5% | 9.4% | 6.9% | 5.2% | 1.2% | -0.9% | -9.9% |
| Gross margin | 47.2% | 44.4% | 43.1% | 44.0% | 43.6% | 43.2% | 38.6% | 43.1% | 44.1% | 42.6% | 39.6% | 39.4% |
| Operating margin | 6.8% | -0.5% | 9.8% | -2.3% | -5.7% | 0.8% | -3.8% | 1.8% | 1.8% | -2.9% | -12.8% | -5.8% |
| Net margin | 19.1% | -7.2% | -15.2% | -15.7% | -10.7% | -6.6% | -8.8% | -7.9% | -17.1% | -13.7% | 21.7% | -12.8% |
| Free cash flow margin | 5.5% | 4.4% | 7.9% | 0.1% | -9.6% | -9.4% | -7.9% | -13.9% | -16.9% | -8.1% | -2.9% | -2.6% |
| Current ratio | 2.26 | 2.67 | 2.42 | 0.39 | 0.41 | 0.42 | 0.40 | 0.41 | 0.41 | 0.41 | 0.59 | 0.44 |
| Debt to equity | 3.35 | 3.51 | 4.25 | 3.62 | 4.52 | 3.62 | 3.34 | 3.17 | 2.75 | 2.32 | 1.95 | 2.28 |
Source: XBRL data D/B/A Compass Diversified Holdings Shares of Beneficial Intere files with the SEC, latest filing dated Aug 10, 2026 (see filings on SEC EDGAR). Provided for information only, not investment advice. Check the filing before relying on a number.
Per-share figures are as filed. The filings show no stock split in these periods.
EPS growth is left out where the share count moved enough to suggest a split the filings do not show. Growth rates need a positive starting figure. CAGR is compound annual growth between fiscal years. The CSV holds every period on file, in full figures, from the same SEC filings.
| Company | Revenue | Growth | Net income | Net margin | Market cap |
|---|---|---|---|---|---|
| CODI | $1.79B | -4.8% | -$94.88M | -5.3% | $891.9M |
| WSM | $8.01B | +2.2% | $1.18B | 14.7% | $30.82B |
| SGI | $7.84B | +15.1% | $519.40M | 6.6% | $15.26B |
| MHK | $11.21B | +4.5% | $518.30M | 4.6% | $9.10B |
| CSW | $1.25B | +30.0% | $127.56M | 10.2% | $4.69B |
| FUL | $3.55B | +1.5% | $197.76M | 5.6% | $2.76B |
| TILE | $1.44B | +6.5% | $145.55M | 10.1% | $1.85B |
| MBC | $3.11B | +12.9% | -$124.20M | -4.0% | $1.44B |
| LZB | $2.11B | +0.2% | $81.62M | 3.9% | $1.31B |