Compass Diversified logo

Compass Diversified

CODI-PA | NYSE
Chart Builder DCF Calculator
$18.73
-$0.03 (-0.16%)
At close: Oct 30, 2026, 3:22 PM ET
$18.81
+$0.08 (+0.43%)
After-hours: Oct 30, 2026, 4:00 PM ET
Fiscal Year
Period Ending
FY 2025
Dec 31, 2025
FY 2024
Dec 31, 2024
FY 2023
Dec 31, 2023
FY 2022
Dec 31, 2022
FY 2021
Dec 31, 2021
FY 2020
Dec 31, 2020
Net Income
-229.32M 42.3M -38.74M -143.43M 114.55M 27.1M
Depreciation & Amortization
138.47M 138.71M 129.53M 112.13M 109.13M 95.23M
Stock-Based Compensation
16.13M 16.35M 10.67M 10.52M 9.84M 8.97M
Other Working Capital
-53.45M 3.13M -1.95M 18.65M -7.48M -2.33M
Other Non-Cash Items
125.96M 45.78M -6.65M 62.31M -6.71M 14.77M
Deferred Income Tax
-3.97M -17.88M -21.71M 3.02M -11.77M -781K
Change in Working Capital
-54.1M -292.88M 4.98M -91.19M -80.99M 3.35M
Operating Cash Flow
-6.83M -67.64M 78.08M -46.65M 134.05M 148.63M
Capital Expenditures
-44.32M -56.7M -55.78M -60.18M -39.88M -30.76M
Cash Acquisitions
495K -443.14M 496.4M -561.15M -303.28M -667M
Purchase of Investments
n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-4.21M 77.39M 129.88M -6.91M 25.66M -3.07M
Investing Cash Flow
-48.03M -422.45M 570.5M -628.24M -317.5M -700.83M
Debt Repayment
76.92M 100M -165M 568.35M 365.31M 509M
Common Stock Repurchased
-59K -9.57M -9.34M n/a n/a n/a
Dividend Paid
-75.2M -149.89M -96.15M -95.03M -175.13M -113.53M
Other Financial Acitivies
-156K 37.45M -63.94M 18.06M -31.61M 42.38M
Financial Cash Flow
60.5M 100.61M -260.16M 575.24M 273.21M 521.73M
Net Cash Flow
8.36M -390.75M 389.21M -100.98M 89.99M -29.57M
Free Cash Flow
-51.15M -124.34M 22.3M -106.83M 94.17M 117.86M
Adj. Free Cash Flow
-67.27M -140.68M 11.64M -117.35M 84.33M 108.9M
Maintenance CapEx
-34.56M -45.56M -55.78M -56.23M -5.33M -6.27M
Growth CapEx
-9.75M -11.14M n/a -3.96M -34.55M -24.49M
Owner Earnings
-41.39M -113.19M 22.3M -102.87M 128.72M 142.35M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.