2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $261M | $268M | $378M | $391M | $421M |
Cost of Revenue | $128M | $123M | $159M | $182M | $201M |
Gross Profit | $133M | $145M | $220M | $209M | $219M |
Gross Profit % | 51% | 54% | 58% | 54% | 52% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $78M | $83M | $132M | $19M | -$83M |
Dep. & Amort. | $9.9M | $10M | $8.6M | $8.4M | $9.2M |
Def. Tax | $1.2M | -$857K | $3.2M | $2.7M | -$2.5M |
Stock Comp. | $1.8M | $6.1M | $11M | $18M | $21M |
Chg. in WC | -$4.5M | -$11M | -$24M | -$15M | $12M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $13M | $22M | $14M | $41M | $77M |
ST Investments | -$193 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $13M | $22M | $14M | $41M | $77M |
Receivables | $8.8M | $28M | $37M | $40M | $47M |
Inventory | $30M | $26M | $42M | $53M | $45M |
CompoSecure reported mid-single-digit growth expectations for both net sales and adjusted EBITDA in 2025, with sales momentum expected to build throughout the year.
The company achieved its first quarter of positive net contribution for Arculus in Q4 2024 and remains on track to achieve a net positive target for Arculus for the full year of 2025.
Full-year 2024 net sales grew 8% to $420.6 million, with domestic sales increasing 7% and international sales growing 11%. Adjusted EBITDA for Q4 decreased by 10% to $33.6 million due to strategic investments.
The company reduced net debt by 60% in 2024, ending the year with $77.5 million in cash and cash equivalents and a leverage ratio of 1.25x.
CompoSecure is focusing on operational efficiencies through the CompoSecure Operating System (COS), expanding its Arculus authentication and cold storage solutions, and pursuing accretive M&A opportunities with support from Resolute Holdings.