2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $3.7B | $6.4B | $6B | $4.9B | $5.6B |
Cost of Revenue | $3.1B | $5.3B | $4.9B | $4.3B | $4.6B |
Gross Profit | $664M | $1.1B | $1.1B | $553M | $995M |
Gross Profit % | 18% | 17% | 18% | 11% | 18% |
R&D Expenses | $146M | $365M | $360M | $185M | $189M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$270M | -$494M | -$602M | -$321M | -$155M |
Dep. & Amort. | $51M | $64M | $86M | $90M | $82M |
Def. Tax | $16M | $10M | $0 | $0 | $0 |
Stock Comp. | $43M | $386M | $235M | $158M | $128M |
Chg. in WC | $93M | $8.2M | -$29M | $35M | $61M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $440M | $618M | $362M | $167M | $224M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $440M | $618M | $362M | $167M | $224M |
Receivables | $104M | $81M | $80M | $61M | $49M |
Inventory | $1 | $0 | $0 | $0 | $0 |
Compass reported Q4 2024 revenue of $1.38 billion, a 25.9% year-over-year increase, with adjusted EBITDA of $16.7 million, or $20.9 million excluding M&A transaction costs.
The company achieved a full-year 2024 revenue of $5.6 billion, a 15% increase year-over-year, and generated $106 million in free cash flow, marking its first full year of positive free cash flow.
Compass added 659 principal agents organically in Q4, with a retention rate of 96.9%, and grew its net principal agent count by 21% year-over-year.
For 2025, Compass expects revenue between $1.35 billion and $1.475 billion in Q1, with adjusted EBITDA guidance of $11 million to $25 million, and plans to maintain 3%-4% organic OpEx growth.
The company highlighted its structural advantages, including its end-to-end platform and inventory strategy, and expects to leverage its recent Christie's International Real Estate acquisition to drive growth and synergies.