Compass Diversified logo

Compass Diversified

CODI-PC | NYSE
Chart Builder DCF Calculator
$21.00
-$0.10 (-0.47%)
Nov 2, 2026, 2:05 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
52.68M -30.83M -79.38M -86.72M -80.78M -49.75M 22.12M 31.46M -103.96M 2.44M -59.6M -5.03M 13.61M 1.61M -14.34M -2.97M 26.53M 18.38M 4.37M 9.75M -11.25M 22M
Depreciation & Amortization
33.05M 34.75M 34.5M 34.14M 34.18M 35.65M 31.34M 33.9M 34.73M 33.94M 25.4M 35.95M 36.09M 35.13M 39.03M 35.93M 31.28M 31.03M 32.25M 30.47M 27.78M 27.15M
Stock-Based Compensation
5.84M 2.56M 3.85M 4.07M 4.19M 4.01M 3.32M 4.77M 3.68M 8.26M 1.78M 3.17M 3.21M 1.64M 5.1M 3.12M 2.68M 2.68M 2.45M 3.14M 2.72M 2.64M
Other Working Capital
22.99M 13.04M -92.73M 43.14M -1.37M 5.77M -1.1M 2.86M 10.36M 2.62M 990K -611K -4.19M 4.28M -9.1M 3.61M -8.52M -4.8M -61.85M -2.25M -921K -3.94M
Other Non-Cash Items
-98.62M 13.26M 132.08M 26.07M 34.94M 187K 7.19M 2.88M 27.44M 10.94M 102.9M 38.58M 4M 20.41M 23.73M 9.86M 5.63M 9.41M 26.37M 2.5M 30.4M 5.2M
Deferred Income Tax
-4.13M -3.54M -2.49M -5.11M 10.5M -6.87M -15.02M -2.45M 4.91M -7.92M -9.92M -4.27M -1.55M -6.35M -12.67M 12.28M -4.45M 692K -12.25M 872K 154K 1.56M
Change in Working Capital
40.87M 7.72M -41.56M 38.22M -38.2M -12.57M -38.98M -99.78M -28.06M -60.85M -39.43M -48.69M -33.65M -36.89M -29.21M -62.8M -63.48M -95.72M -66.27M -9.01M 23.24M -22.15M
Operating Cash Flow
29.7M 23.91M 47M 10.67M -35.16M -29.35M 9.97M -29.23M -61.26M -13.2M 21.13M 19.71M 21.69M 15.55M 11.63M -4.59M -1.81M -33.53M -13.1M 37.71M 73.04M 36.39M
Capital Expenditures
-6.24M -5.11M -10.14M -10.19M -10.88M -13.1M -22.19M -15.59M -10.99M -7.75M -12.13M -12.11M -13.71M -14.9M -24.59M -15.04M -14.04M -10.39M -11.88M -10.15M -10.14M -7.71M
Cash Acquisitions
-157K 157K 1.33M -523K 2.81M 495K -128.3M -137K 61.48M -376.18M 414.57M -482K 2.08M 103.04M -3.16M -561.25M 905K 2.36M -102.18M -166.93M 94K -34.26M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
290.19M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
4.21M 11.18M -718K -181K -1.19M -317K 80.3M -452K -4.09M 1.45M 63.77M -948K -25.27M 66.58M -24K -423K -807K -258K -1.01M 27.35M -381K -305K
Investing Cash Flow
282.9M 6.23M -9.53M -10.9M -9.27M -12.92M -70.2M -16.18M 46.4M -382.48M 466.21M -13.54M -36.9M 154.72M -27.77M -576.71M -13.95M -8.29M -115.07M -149.73M -10.43M -42.27M
Debt Repayment
-279.75M -18.5M -13.5M -1.61M -664K 101.9M -2.5M 53.5M 31.58M 43.5M -114.5M 17.5M 81.5M -149.5M 39.5M 510.5M -35K n/a 166M 134M 15M 50.31M
Common Stock Repurchased
n/a n/a n/a n/a -24K -35K -9.57M n/a n/a n/a -1.82M -1.57M -1.95M -4M n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
-19.43M -9.71M -9.71M -9.72M -28.52M -27.24M -25.88M -25.26M -24.95M -24.86M -24M -24.02M -24.03M -24.1M -24.1M -23.98M -23.56M -23.4M -29.79M -86.52M -29.41M -29.41M
Other Financial Acitivies
322.27M -4.6M -7.75M -998K -1.51M -4.52M 51K -1.42M -343K -9.78M 38.21M -220K -26.7M -848K -609K 30.27M -388K -11.22M -13.99M 6.19M -1.42M -22.4M
Financial Cash Flow
23.09M -32.81M -30.97M -12.32M -29.86M 128.24M 49.73M 47.52M 18.54M 10.91M -102.24M -8.31M 28.83M -178.45M 14.76M 538.53M 18.05M -14.45M 218.33M 72.2M -15.83M -1.49M
Net Cash Flow
335.86M -2.83M 6.88M -12.62M -72.48M 86.58M -12.22M 3.58M 3.66M -385.76M 385.74M -2.62M 13.7M -7.62M 19K -44.37M 1.42M -56.53M 90.49M -39.93M 46.97M -7.55M
Free Cash Flow
23.47M 18.81M 36.87M 481K -46.04M -42.45M -12.22M -44.82M -72.25M -20.95M 9M 7.61M 7.99M 648K -12.96M -19.62M -15.85M -43.92M -24.98M 27.56M 62.9M 28.69M
Adj. Free Cash Flow
17.63M 16.25M 33.01M -3.59M -50.23M -46.46M -15.54M -49.58M -75.93M -29.21M 7.22M 4.43M 4.78M -993K -18.06M -22.74M -18.53M -46.6M -27.42M 24.42M 60.19M 26.05M
Maintenance CapEx
-6.24M -5.11M -10.14M -10.19M -4.96M -8.2M -7.9M -8.6M -10.99M -7.75M -12.13M -12.11M -13.71M -14.9M -9.68M -4.62M -4.06M n/a -11.88M n/a n/a n/a
Growth CapEx
n/a n/a n/a n/a -5.93M -4.9M -14.29M -6.99M n/a n/a n/a n/a n/a n/a -14.91M -10.41M -9.99M -10.39M n/a -10.15M -10.14M -7.71M
Owner Earnings
23.47M 18.81M 36.87M 481K -40.12M -37.55M 2.07M -37.82M -72.25M -20.95M 9M 7.61M 7.99M 648K 1.95M -9.21M -5.87M -33.53M -24.98M 37.71M 73.04M 36.39M

© 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.