# EDGAR Filing Document

**Accession Number:** 0001823144
**File Stem:** 0001823144-25-000092
**Filing Date:** 2025-8
**Character Count:** 86663
**Document Hash:** 3041cdb8da3b3829705f47dd604678b6
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001823144-25-000092.hdr.sgml**: 20250807

**ACCESSION NUMBER**: 0001823144-25-000092

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 41

**CONFORMED PERIOD OF REPORT**: 20250807

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Regulation FD Disclosure

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20250807

**DATE AS OF CHANGE**: 20250807

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** CompoSecure, Inc.
- **CENTRAL INDEX KEY:** 0001823144
- **STANDARD INDUSTRIAL CLASSIFICATION:** FINANCE SERVICES [6199]
- **ORGANIZATION NAME:** 09 Crypto Assets
- **EIN:** 852749902
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-39687
- **FILM NUMBER:** 251194020

**BUSINESS ADDRESS:**
- **STREET 1:** 309 PIERCE STREET
- **CITY:** SOMERSET
- **STATE:** NJ
- **ZIP:** 08873
- **BUSINESS PHONE:** 908-518-0500EXT.1390

**MAIL ADDRESS:**
- **STREET 1:** 309 PIERCE STREET
- **CITY:** SOMERSET
- **STATE:** NJ
- **ZIP:** 08873

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Roman DBDR Tech Acquisition Corp.
- **DATE OF NAME CHANGE:** 20200901

?xml version='1.0' encoding='ASCII'? cmpo-20250807

**UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549**

**FORM 8-K**

**CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934**

**Date of Report (Date of earliest event reported): August 7, 2025**

**CompoSecure, Inc.**

**(Exact Name of Registrant as Specified in its Charter)**

---

| | | |
|:---|:---|:---|
| **Delaware** | **001-39687** | **85-2749902** |
| **(State or Other Jurisdiction**<br>**of Incorporation)** | **(Commission<br>File Number)** | **(IRS Employer<br>Identification No.)** |

---

---

| | |
|:---|:---|
| **309 Pierce Street**<br>**Somerset, New Jersey** | **08873** |
| **(Address of Principal Executive Offices)** | **(Zip Code)** |

---

**(908) 518-0500**

**(Registrant's telephone number, including area code)**

**Not Applicable**

**(Former name or former address, if changed since last report)**

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 ☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 ☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 ☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 ☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading <br>Symbol(s)** | **Name of each exchange on<br>which registered** |
| Class A Common stock, par value $0.0001 per share | CMPO | Nasdaq Global Market |
| Redeemable warrants, each whole warrant exercisable for one share of Class A Common Stock | CMPOW | Nasdaq Global Market |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company ☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

------

**Item 2.02&nbsp;&nbsp;&nbsp;&nbsp;Results of Operations and Financial Condition**

On August 7, 2025, CompoSecure, Inc. (the "Company") issued a press release announcing its financial results for the quarter ended June 30, 2025, and provided an investor presentation to accompany the press release. Copies of the press release and the investor presentation are furnished herewith as Exhibits 99.1 and 99.2, respectively.\*

**Item 7.01&nbsp;&nbsp;&nbsp;&nbsp;Regulation FD Disclosure**

The information included under Item 2.02 of this Current Report on Form 8-K is incorporated into this Item 7.01 by reference.\*

**Item 9.01 (d) Financial Statements and Exhibits**

---

| | |
|:---|:---|
| **Exhibit No.** | **Exhibit Description** |
| [99.1](ex991_q22025composecurepre.htm) | <u>[Press release of CompoSecure, Inc](ex991_q22025composecurepre.htm)[.](ex991_q22025composecurepre.htm)[, dated August](ex991_q22025composecurepre.htm)[7](ex991_q22025composecurepre.htm)[, 2025](ex991_q22025composecurepre.htm)</u> |
| [99.2](ex992_cmpox2q25earningsp.htm) | <u>[Investor Presentation, dated August](ex992_cmpox2q25earningsp.htm)[7](ex992_cmpox2q25earningsp.htm)[, 2025](ex992_cmpox2q25earningsp.htm)</u> |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |

---

\* The information in Items 2.02 and 7.01 of this Form 8-K shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act") or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.

------

**SIGNATURE**

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.

---

| | | |
|:---|:---|:---|
| | **CompoSecure, Inc.** | **CompoSecure, Inc.** |
| Date: August 7, 2025 | By: | /s/ Timothy Fitzsimmons |
|  | Name: | Timothy Fitzsimmons |
|  | Title: | Chief Financial Officer |

---

## Exhibit 99.1

![image_0.jpg](image_0.jpg)

**CompoSecure Reports Record Second Quarter 2025 Financial Results**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Operating results exceed expectations across all key metrics

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Strong top line growth driven by domestic programs from traditional banks and fintechs

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Record profitability demonstrates early results from CompoSecure Operating System

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Raising previously issued full-year 2025 guidance

**SOMERSET, N.J., August 7, 2025 --** CompoSecure, Inc. (Nasdaq: CMPO), a leader in metal payment cards, security, and authentication solutions, today announced its financial and operating results for the second quarter ended June 30, 2025.

"Our strong second quarter was driven by accelerating sales and improved profitability," said Jon Wilk, President and CEO of CompoSecure. "We achieved record results, fueled by robust domestic demand and growth across both traditional banks and fintechs as well as generated another net positive quarter for Arculus. With strong gross margin improvement in the quarter, we are beginning to realize the benefits of the CompoSecure Operating System (COS), which is driving improved execution and enhanced profitability."

Mr. Wilk added, "We saw exciting customer launches during the quarter including programs with Chase Sapphire Reserve, XP Legacy, Crypto.com, MGM Rewards and Gemini, among others, showcasing the benefits that our innovative products deliver as part of a card program's overall value proposition. The Arculus team was also proud to announce the new Coinbase One Card, the first crypto card on the American Express network. Looking ahead, we anticipate sustained market demand as we focus on accelerating growth, delivering innovation, and executing against our strategic priorities."

Dave Cote, CompoSecure's Executive Chairman, stated: "CompoSecure's second quarter results demonstrate our continued momentum and reinforce our position for long-term sustainable growth. The focus on establishing operational excellence through the CompoSecure Operating System and building a high-performance culture is starting to deliver improved profitability. While still early in unlocking CompoSecure's full potential, we are encouraged by the team's progress in driving efficiencies throughout the organization and accelerating commercial momentum with new customer wins. At the time we made our initial investment in CompoSecure, we had strong conviction that the business had a significant opportunity ahead of

------

it. As I evaluate this quarter's performance, I have even greater confidence today in CompoSecure's ability to create long-term value for our shareholders."

**<u>Financial Results</u>**

As a result of the spin-off of Resolute Holdings Management, Inc. ("Resolute Holdings") on February 28, 2025 and the execution of the management agreement with Resolute Holdings (the "Management Agreement"), CompoSecure is required to account for the operating results of its wholly owned operating subsidiary, CompoSecure Holdings L.L.C. ("CompoSecure Holdings"), under the equity method in accordance with U.S. GAAP, effective February 28, 2025.

The GAAP results presented below for the second quarter of 2025 reflect the conversion to equity method accounting. For clarity of comparisons and to best reflect the financial results, the Company is also presenting the full second quarter on a consolidated basis consistent with historical presentation under the "Non-GAAP" heading.

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| | **2Q 2025** | **2Q 2025** | | **2Q 2024** | **2Q 2024** | **2Q 2024** | |
| | **GAAP** | **Non-GAAP** | | **GAAP** | | **Non-GAAP** | |
| Net Sales ($ in millions) | $&nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;119.6&nbsp;&nbsp;&nbsp;&nbsp; | 1 | $&nbsp;&nbsp;&nbsp;&nbsp;108.6&nbsp;&nbsp;&nbsp;&nbsp; | 2 | $&nbsp;&nbsp;&nbsp;&nbsp;108.6&nbsp;&nbsp;&nbsp;&nbsp; | 12 |
| Gross Profit ($ in millions) | $&nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;68.8&nbsp;&nbsp;&nbsp;&nbsp; | 1 | $&nbsp;&nbsp;&nbsp;&nbsp;56.1&nbsp;&nbsp;&nbsp;&nbsp; | 2 | $&nbsp;&nbsp;&nbsp;&nbsp;56.1&nbsp;&nbsp;&nbsp;&nbsp; | 12 |
| Gross Margin (%) | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;57.5&nbsp;&nbsp;&nbsp;&nbsp; | 1 | &nbsp;&nbsp;&nbsp;&nbsp;51.6&nbsp;&nbsp;&nbsp;&nbsp; | 2 | &nbsp;&nbsp;&nbsp;&nbsp;51.6&nbsp;&nbsp;&nbsp;&nbsp; | 12 |
| Pro-Forma Adjusted EBITDA ($ in millions) |  | $&nbsp;&nbsp;&nbsp;&nbsp;46.3&nbsp;&nbsp;&nbsp;&nbsp; | 1 |  |  | $&nbsp;&nbsp;&nbsp;&nbsp;36.7&nbsp;&nbsp;&nbsp;&nbsp; | 13 |
| EPS/Adjusted EPS - Diluted | $&nbsp;&nbsp;&nbsp;&nbsp;(0.26) | $&nbsp;&nbsp;&nbsp;&nbsp;0.25&nbsp;&nbsp;&nbsp;&nbsp; | 1 | $&nbsp;&nbsp;&nbsp;&nbsp;0.32&nbsp;&nbsp;&nbsp;&nbsp; |  | $&nbsp;&nbsp;&nbsp;&nbsp;0.23&nbsp;&nbsp;&nbsp;&nbsp; | 1 |
| Total Cash ($ in millions) | $&nbsp;&nbsp;&nbsp;&nbsp;4.8&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;96.5&nbsp;&nbsp;&nbsp;&nbsp; | 24 | $&nbsp;&nbsp;&nbsp;&nbsp;35.4&nbsp;&nbsp;&nbsp;&nbsp; | 25 | $&nbsp;&nbsp;&nbsp;&nbsp;35.4&nbsp;&nbsp;&nbsp;&nbsp; | 25 |
| Total Debt ($ in millions) | $— | $&nbsp;&nbsp;&nbsp;&nbsp;192.5&nbsp;&nbsp;&nbsp;&nbsp; | 46 | $330.9 | 256 | $&nbsp;&nbsp;&nbsp;&nbsp;330.9&nbsp;&nbsp;&nbsp;&nbsp; | 256 |

---

<sup>1</sup>*Refers to a Consolidated Non-GAAP measure.* <sup>2</sup>*For 2Q24, Net Sales, Gross Profit, Gross Margin, Total Cash and Total Debt are identical on a GAAP and Non-GAAP basis, because such measures have historically been shown on a consolidated basis. As of June 30. 2025, $91.7 million of cash was held at CompoSecure Holdings, and not included in the GAAP results.* <sup>3</sup>*Pro forma Adjusted EBITDA includes ~$3.4mm and $3.3mm management fee expense in 2Q25 and 2Q24, respectively. It was included as a pro forma adjustment to 2Q24 to allow for comparability across periods.* <sup>4</sup>*As of June 30, 2025.* <sup>5</sup>*As of June 30, 2024.* <sup>6</sup> *Non-GAAP Total Debt is comprised entirely of debt at Holdings.*

**Operating Results: Q2 2025 Financial Highlights (vs. Q2 2024)**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Non-GAAP Net Sales** increased 10% to $119.6 million during the second quarter of 2025 compared to $108.6 million during the second quarter of 2024, driven by strong domestic demand and growth across both traditional financial institutions and fintech partners.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Non-GAAP Gross Profit** increased to $68.8 million or 57.5% of Net Sales, compared to $56.1 million, or 51.6%, in the year-ago period. The gross margin expansion reflects improved manufacturing efficiencies driven by the CompoSecure Operating System, along with favorable product mix.

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **GAAP Net Loss** was ($26.1) million compared to GAAP Net Income of $33.6 million in the year-ago period. The net loss was driven by non-cash items relating to the revaluation of warrant and earnout liabilities.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **GAAP Earnings Per Share** attributable to Class A common shareholders was $(0.26) (Basic) and $(0.26) (Diluted) compared to income of $0.44 (Basic) and $0.32 (Diluted) for the year-ago period.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Non-GAAP Adjusted Net Income** was $28.4 million compared to $24.2 million in the year-ago period.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Non-GAAP Adjusted Earnings Per Share** was $0.28 (Basic) and $0.25 (Diluted) compared to $0.28 (Basic) and $0.23 (Diluted) in the year-ago period.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Non-GAAP Pro Forma Adjusted EBITDA** was $46.3 million compared to $36.7 million in the year-ago period, with the increase primarily due to strong sales growth and gross margin expansion.

**Financial Condition**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **GAAP Financial Condition:** At June 30, 2025, CompoSecure had $4.8 million of cash and cash equivalents. The Company's liquidity needs are expected to be met with funding from the operations of CompoSecure Holdings.

**Non-GAAP Financial Condition:** At June 30, 2025, CompoSecure had $96.5 million of cash and cash equivalents and $192.5 million of Total Debt, resulting in Net Debt of $96.0 million and a Net Debt leverage ratio of 0.66x.

This compares to cash and cash equivalents of $35.4 million and Total Debt of $330.9 million, that resulted in Net Debt of $295.5 million and a Net Debt leverage ratio of 2.15x at June 30, 2024. Both periods reflect Pro Forma management fees to Resolute Holdings for comparative purposes.

**Additional Highlights**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Exciting customer program launches from traditional banks, fintechs, and crypto exchanges including Chase Sapphire Reserve, Crypto.com, XP Legacy (Brazil), MGM Rewards, Coinbase, and Gemini, among others.

------

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Arculus partnered with Coinbase, Cardless and American Express to launch Coinbase One Card--the first crypto card on the American Express network--aimed at bridging the gap between Web3 and traditional finance.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Received four prestigious ICMA (International Card Manufacturers Association) Élan Awards.

**2025 Financial Outlook**

For the full year, CompoSecure now expects total Non-GAAP Net Sales of approximately $455 million and Pro Forma Adjusted EBITDA of approximately $158 million, compared to prior guidance of mid-single digit growth for both. This updated guidance reflects continued commercial and operational momentum in the second half of the year and ongoing foundational investments. Guidance for Pro Forma Adjusted EBITDA includes the payment of the management fees to Resolute Holdings pursuant to the Management Agreement.

**Second Quarter 2025 Earnings Conference Call**

CompoSecure's management team will discuss the Company's results during a conference call on Thursday, August 7, starting at 5:00 p.m. Eastern Time. The call will contain forward-looking statements and other material information regarding CompoSecure's financial and operating results. A live webcast and replay of the conference call will be available for interested parties to listen to by going to the Investor Relations section of the Company's website at <u>https://ir.composecure.com/news-events/events</u>.

Date: Thursday, August 7, 2025

Time: 5:00 p.m. Eastern time

Dial-in registration link: <u>here</u>

Live webcast registration link: <u>here</u>

If you have any difficulty registering or connecting with the conference call, please contact Elevate IR at (720) 330-2829.

**About CompoSecure**

Founded in 2000, CompoSecure (Nasdaq: CMPO) is a technology partner to market leaders, fintechs and consumers enabling trust for millions of people around the globe. The Company combines elegance, simplicity and security to deliver exceptional experiences and peace of mind in the physical and digital world. CompoSecure's innovative payment card technology and metal cards with Arculus security and authentication capabilities deliver unique, premium branded experiences, enable people to access and use their financial and digital assets, and ensure trust at the point of a transaction. For more information, please visit www.CompoSecure.com and www.GetArculus.com.

------

**Forward-Looking Statements**

This press release contains forward-looking statements as defined by the Private Securities Litigation Reform Act of 1995. These statements are based on the beliefs and assumptions of management. Although CompoSecure believes that its plans, intentions, and expectations reflected in or suggested by these forward-looking statements are reasonable, CompoSecure cannot assure you that it will achieve or realize these plans, intentions, or expectations. Forward-looking statements are inherently subject to risks, uncertainties, and assumptions. Generally, statements that are not historical facts, including statements concerning CompoSecure's possible or assumed future actions, business strategies, events, results of operations, demand, the implementation of the CompoSecure Operating System and guidance for 2025 are forward-looking statements. In some instances, these statements may be preceded by, followed by, or include the words "believes," "estimates," "expects," "projects," "forecasts," "may," "will," "should," "seeks," "plans," "scheduled," "anticipates" or "intends" or the negatives of these terms or variations of them or similar terminology. Forward-looking statements are not guarantees of performance. You should not put undue reliance on these statements which speak only as of the date hereof. You should understand that the following important factors, among others, could affect CompoSecure's future results and could cause those results or other outcomes to differ materially from those expressed or implied in CompoSecure's forward-looking statements: the ability of CompoSecure to grow and manage growth profitably, maintain relationships with customers, compete within its industry and retain its key employees; the possibility that CompoSecure may be adversely impacted by other global economic, business, competitive and/or other factors, including tariffs; the outcome of any legal proceedings that may be instituted against CompoSecure or others; future exchange and interest rates; changes in our accounting and/or financial presentation; and other risks and uncertainties, including those under "Risk Factors" in filings that have been made or will be made with the Securities and Exchange Commission. CompoSecure undertakes no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

**Use of Non-GAAP Financial Measures**

Due to the spin-off of Resolute Holdings Management, Inc. and the resulting shift to equity method accounting under GAAP beginning February 28, 2025, CompoSecure is presenting a broader set of Non-GAAP measures, including an Adjusted Statement of Operations (Unaudited), an Adjusted Balance Sheet (Unaudited) to provide investors with financial information that we believe allows for greater comparability with our historical financial presentation and better represents the underlying performance of the standalone business across reporting periods. This press release also includes certain Non-GAAP financial measures that are not prepared in accordance with accounting principles generally accepted in the United States ("GAAP") and that may be different from Non-GAAP financial measures used by other companies. CompoSecure believes Non-GAAP Net Sales, Non-GAAP Gross Profit, Non-GAAP Gross Margin, EBITDA, Adjusted EBITDA, Non-GAAP Pro Forma Adjusted EBITDA, Non-

------

GAAP Pro Forma Adjusted EBITDA Margin, Non-GAAP Adjusted Net Income, Non-GAAP Adjusted EPS, Non-GAAP Adjusted Diluted EPS, Non-GAAP Total Cash, Non-GAAP Net Debt, Non-GAAP Net Debt Leverage Ratio and Free Cash Flow, and related measures are useful to investors in evaluating CompoSecure's financial performance. Specifically, we believe EBITDA, Adjusted EBITDA, Non-GAAP Pro Forma Adjusted EBITDA, and Non-GAAP Pro Forma Adjusted EBITDA Margin provide valuable insight into operational efficiency independent of capital structure and tax environment; Non-GAAP Net Sales, Non-GAAP Gross Profit, Non-GAAP Gross Margin, Non-GAAP Total Cash, Non-GAAP Net Debt, Non-GAAP Net Debt Leverage Ratio and Free Cash Flow offer investors a clearer view of ongoing profitability by excluding non-recurring and non-operational items; and related measures provide greater comparability with CompoSecure's historical results, following the change in accounting presentation required as a result of the spin-off of Resolute Holdings. In our results for Q12025, "Non-GAAP Net Sales," "Non-GAAP Gross Profit," "Non-GAAP Gross Margin," "Non-GAAP Net Debt" and Non-GAAP Total Cash" were titled "Consolidated Net Sales," "Consolidated Gross Profit," "Consolidated Gross Margin," "Consolidated Net Debt" and Consolidated Total Cash," respectively. CompoSecure uses these Non-GAAP measures internally to establish forecasts, budgets and operational goals to manage and monitor its business, as well as evaluate its underlying historical performance and/or measure incentive compensation. We believe that these Non-GAAP financial measures depict the true performance of the business by encompassing only relevant and controllable events, enabling CompoSecure to evaluate and plan more effectively for the future. These Non-GAAP measures should not be considered as measures of financial performance under U.S. GAAP, and the items excluded from these measures are significant components in understanding and assessing CompoSecure's financial performance. Accordingly, these key business metrics have limitations as an analytical tool. They should not be considered as an alternative to net income or any other performance measures derived in accordance with U.S. GAAP or as an alternative to cash flows from operating activities as a measure of CompoSecure's liquidity. These Non-GAAP measures may be different from similarly titled Non-GAAP measures used by other companies. Additionally, CompoSecure's debt agreements contain covenants based on variations of these measures for purposes of determining debt covenant compliance. CompoSecure believes that investors should have access to the same set of tools that its management uses in analyzing operating results. Please refer to the tables below for the reconciliation of GAAP measures to these Non-GAAP measures. Due to the forward-looking nature of the financial guidance included above, the charges excluded from the Non-GAAP financial measures, including with respect to depreciation, amortization, interest, and taxes that would be required to reconcile the Non-GAAP financial measures to GAAP measures are inherently uncertain or difficult to predict, so it is not feasible to provide accurate forecasted Non-GAAP reconciliations without unreasonable effort. Consequently, no disclosure of estimated comparable GAAP measures is included, and no reconciliation of the forward-looking Non-GAAP financial measures is included.

------

**Corporate Contact**

Anthony Piniella

Head of Communications, CompoSecure

(917) 208-7724

apiniella@composecure.com

**Investor Relations Contact**

Sean Mansouri, CFA

Elevate IR

(720) 330-2829

CMPO@elevate-ir.com

------

Balance Sheet

(in thousands)

(unaudited)

---

| | | | |
|:---|:---|:---|:---|
| | **GAAP** | **Non-GAAP** | **GAAP** |
| | **June 30, 2025** | **June 30, 2025** | **December 31, 2024** |
| **ASSETS** | | | |
| CURRENT ASSETS |  |  |  |
| Cash and cash equivalents | $&nbsp;&nbsp;&nbsp;&nbsp;4808&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;96474&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;77461&nbsp;&nbsp;&nbsp;&nbsp; |
| Accounts receivables | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;69260&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;47449&nbsp;&nbsp;&nbsp;&nbsp; |
| Inventories, net | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;44239&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;44833&nbsp;&nbsp;&nbsp;&nbsp; |
| Prepaid expenses and other current assets | &nbsp;&nbsp;&nbsp;&nbsp;1097&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;4232&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;4159&nbsp;&nbsp;&nbsp;&nbsp; |
| Total current assets | &nbsp;&nbsp;&nbsp;&nbsp;5905&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;214205&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;173902&nbsp;&nbsp;&nbsp;&nbsp; |
| Property and equipment, net and right of use assets | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;21181&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;28852&nbsp;&nbsp;&nbsp;&nbsp; |
| Deferred tax asset | &nbsp;&nbsp;&nbsp;&nbsp;266652&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;266652&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;264815&nbsp;&nbsp;&nbsp;&nbsp; |
| Other assets | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;13951&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;6349&nbsp;&nbsp;&nbsp;&nbsp; |
| Equity method investment | &nbsp;&nbsp;&nbsp;&nbsp;44739&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; |
| Total assets | $&nbsp;&nbsp;&nbsp;&nbsp;317296&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;515989&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;473918&nbsp;&nbsp;&nbsp;&nbsp; |
| **LIABILITIES AND STOCKHOLDERS' EQUITY** |  |  |  |
| CURRENT LIABILITIES |  |  |  |
| Accounts payable | &nbsp;&nbsp;&nbsp;&nbsp;2635&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;16837&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;11544&nbsp;&nbsp;&nbsp;&nbsp; |
| Accrued expenses | &nbsp;&nbsp;&nbsp;&nbsp;14603&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;49147&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;25711&nbsp;&nbsp;&nbsp;&nbsp; |
| Current portion of long-term debt | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;13750&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;11250&nbsp;&nbsp;&nbsp;&nbsp; |
| Other current liabilities | &nbsp;&nbsp;&nbsp;&nbsp;34582&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;36668&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;27817&nbsp;&nbsp;&nbsp;&nbsp; |
| Total current liabilities | &nbsp;&nbsp;&nbsp;&nbsp;51820&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;116402&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;76322&nbsp;&nbsp;&nbsp;&nbsp; |
| Long-term debt, net of deferred financing costs | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;177071&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;184389&nbsp;&nbsp;&nbsp;&nbsp; |
| Warrant liability | &nbsp;&nbsp;&nbsp;&nbsp;137440&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;137440&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;104231&nbsp;&nbsp;&nbsp;&nbsp; |
| Lease liabilities - operating leases | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;7183&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;3888&nbsp;&nbsp;&nbsp;&nbsp; |
| Tax receivable agreement liability | &nbsp;&nbsp;&nbsp;&nbsp;234412&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;234412&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;248534&nbsp;&nbsp;&nbsp;&nbsp; |
| Total liabilities | &nbsp;&nbsp;&nbsp;&nbsp;423672&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;672508&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;617364&nbsp;&nbsp;&nbsp;&nbsp; |
| Shareholders' deficit | &nbsp;&nbsp;&nbsp;&nbsp;(106376) | &nbsp;&nbsp;&nbsp;&nbsp;(156519) | &nbsp;&nbsp;&nbsp;&nbsp;(143446) |
| Total liabilities and shareholders' deficit | $&nbsp;&nbsp;&nbsp;&nbsp;317296&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;515989&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;473918&nbsp;&nbsp;&nbsp;&nbsp; |

---

*Note: The non-GAAP balance sheet represents a consolidation of the Company's results with those of CompoSecure Holdings, for consistency with prior consolidated presentation.*

------

Statements of Operations

Three Months Ended June 30, 2025 and 2024

(in thousands, except per share amounts)

(unaudited)

GAAP to Non-GAAP Operating Results

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **Three months ended June 30, 2025** | **Three months ended June 30, 2025** | **Three months ended June 30, 2025** | **Three months ended June 30, 2025** | **Three Months Ended June 30, 2024** |
| | **GAAP** | **Equity Method Adjustments** | **Equity Method Adjustments** | **Non-GAAP** | **GAAP** |
| | **As Reported** | **Elimination of Equity Method Investment** | **Addition of Holdings** | **As Adjusted** | **As Reported** |
| Net sales | $&nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;119592&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;119592&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;108567&nbsp;&nbsp;&nbsp;&nbsp; |
| Cost of sales | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;50792&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;50792&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;52495&nbsp;&nbsp;&nbsp;&nbsp; |
| Gross profit | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;68800&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;68800&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;56072&nbsp;&nbsp;&nbsp;&nbsp; |
| Operating expenses: |  |  |  |  |  |
| Selling, general and administrative expenses | &nbsp;&nbsp;&nbsp;&nbsp;2656&nbsp;&nbsp;&nbsp;&nbsp; |  | &nbsp;&nbsp;&nbsp;&nbsp;27782&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;30438&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;24279&nbsp;&nbsp;&nbsp;&nbsp; |
| Income from operations | &nbsp;&nbsp;&nbsp;&nbsp;(2656) | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;41018&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;38362&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;31793&nbsp;&nbsp;&nbsp;&nbsp; |
| Other (expense) income: |  |  |  |  |  |
| Revaluation of warrant liability | &nbsp;&nbsp;&nbsp;&nbsp;(53436) |  |  | &nbsp;&nbsp;&nbsp;&nbsp;(53436) | &nbsp;&nbsp;&nbsp;&nbsp;5604&nbsp;&nbsp;&nbsp;&nbsp; |
| Revaluation of earnout consideration liability | &nbsp;&nbsp;&nbsp;&nbsp;(10721) |  |  | &nbsp;&nbsp;&nbsp;&nbsp;(10721) | &nbsp;&nbsp;&nbsp;&nbsp;1928&nbsp;&nbsp;&nbsp;&nbsp; |
| Change in fair value of derivative liability | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; |  |  | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;178&nbsp;&nbsp;&nbsp;&nbsp; |
| Interest expense | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; |  | &nbsp;&nbsp;&nbsp;&nbsp;(3372) | &nbsp;&nbsp;&nbsp;&nbsp;(3372) | &nbsp;&nbsp;&nbsp;&nbsp;(6426) |
| Interest income | &nbsp;&nbsp;&nbsp;&nbsp;17&nbsp;&nbsp;&nbsp;&nbsp; |  | &nbsp;&nbsp;&nbsp;&nbsp;1428&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;1445&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;1110&nbsp;&nbsp;&nbsp;&nbsp; |
| Amortization of deferred financing costs | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; |  | &nbsp;&nbsp;&nbsp;&nbsp;(165) | &nbsp;&nbsp;&nbsp;&nbsp;(165) | &nbsp;&nbsp;&nbsp;&nbsp;(332) |
| Total other (expense) income, net | &nbsp;&nbsp;&nbsp;&nbsp;(64140) | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;(2109) | &nbsp;&nbsp;&nbsp;&nbsp;(66249) | &nbsp;&nbsp;&nbsp;&nbsp;2062&nbsp;&nbsp;&nbsp;&nbsp; |
| Income before income taxes | &nbsp;&nbsp;&nbsp;&nbsp;(66796) | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;38909&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;(27887) | &nbsp;&nbsp;&nbsp;&nbsp;33855&nbsp;&nbsp;&nbsp;&nbsp; |
| Income tax benefit (expense) | &nbsp;&nbsp;&nbsp;&nbsp;1762&nbsp;&nbsp;&nbsp;&nbsp; |  |  | &nbsp;&nbsp;&nbsp;&nbsp;1762&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;(258) |
| Earnings in CompoSecure Holdings L.L.C equity method investment | &nbsp;&nbsp;&nbsp;&nbsp;38909&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;(38909) |  | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; |
| Net (loss) income | $&nbsp;&nbsp;&nbsp;&nbsp;(26125) | $&nbsp;&nbsp;&nbsp;&nbsp;(38909) | $&nbsp;&nbsp;&nbsp;&nbsp;38909&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;(26125) | $&nbsp;&nbsp;&nbsp;&nbsp;33597&nbsp;&nbsp;&nbsp;&nbsp; |
| Add: |  |  |  |  |  |
| Depreciation and amortization |  |  |  | $&nbsp;&nbsp;&nbsp;&nbsp;2341&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;2380&nbsp;&nbsp;&nbsp;&nbsp; |
| Income tax (benefit) expense |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;(1762) | &nbsp;&nbsp;&nbsp;&nbsp;258&nbsp;&nbsp;&nbsp;&nbsp; |
| Interest expense, net (1) |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;2092&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;5648&nbsp;&nbsp;&nbsp;&nbsp; |
| EBITDA |  |  |  | $&nbsp;&nbsp;&nbsp;&nbsp;(23454) | $&nbsp;&nbsp;&nbsp;&nbsp;41883&nbsp;&nbsp;&nbsp;&nbsp; |
| All Other changes |  |  |  |  |  |
| Stock-based compensation |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;5186&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;5238&nbsp;&nbsp;&nbsp;&nbsp; |
| Mark to market adjustments (2) |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;64157&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;(7710) |
| Add back incurred Management fees |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;3419&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; |
| Secondary offering transaction costs |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;586&nbsp;&nbsp;&nbsp;&nbsp; |
| Spin-Off cost |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;433&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; |
| All other changes |  |  |  | $&nbsp;&nbsp;&nbsp;&nbsp;73195&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;(1886) |
| Adjusted EBITDA |  |  |  | $&nbsp;&nbsp;&nbsp;&nbsp;49741&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;39997&nbsp;&nbsp;&nbsp;&nbsp; |
| Add back expenses incurred on behalf of Resolute Holdings prior to Spin - Off |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; |  |
| Pro Forma full quarter Management Fee |  |  |  | &nbsp;&nbsp;&nbsp;&nbsp;(3419) | &nbsp;&nbsp;&nbsp;&nbsp;(3292) |
| Pro Forma Adjusted EBITDA |  |  |  | $&nbsp;&nbsp;&nbsp;&nbsp;46322&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;36705&nbsp;&nbsp;&nbsp;&nbsp; |

---

*Note: The Non-GAAP columns represent a consolidation of the Company's results with those of CompoSecure Holdings, for consistency with prior period presentation.* <sup>1</sup>*Includes amortization of deferred financing costs for the three months ended June 30, 2025 and 2024, respectively.* <sup>2</sup> *Includes changes in fair value of warrant liability, derivative liabilities and earnout consideration liability for the three months ended June 30, 2025 and 2024, respectively.*

------

Statements of Cash Flows

(in thousands) (unaudited)

---

| | | | |
|:---|:---|:---|:---|
| | **Six Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
| | **2025** | **2025** | **2024** |
| | **As reported** | **Non-GAAP** | **As reported** |
| CASH FLOWS FROM OPERATING ACTIVITIES: |  |  |  |
| Net (loss) income | $&nbsp;&nbsp;&nbsp;&nbsp;(4633) | $&nbsp;&nbsp;&nbsp;&nbsp;(4633) | $&nbsp;&nbsp;&nbsp;&nbsp;50670&nbsp;&nbsp;&nbsp;&nbsp; |
| Adjustments to reconcile net (loss) income to net cash provided by operating activities |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | &nbsp;&nbsp;&nbsp;&nbsp;1623&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;4614&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;4601&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation expense | &nbsp;&nbsp;&nbsp;&nbsp;3987&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;10906&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;9635&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Earnings in equity method investment | &nbsp;&nbsp;&nbsp;&nbsp;(53753) | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash receipts from Holdings | &nbsp;&nbsp;&nbsp;&nbsp;15933&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of deferred financing costs | &nbsp;&nbsp;&nbsp;&nbsp;74&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;297&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;669&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Revaluation of earnout consideration liability | &nbsp;&nbsp;&nbsp;&nbsp;(509) | &nbsp;&nbsp;&nbsp;&nbsp;(509) | &nbsp;&nbsp;&nbsp;&nbsp;(470)&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Revaluation of warrant liability | &nbsp;&nbsp;&nbsp;&nbsp;35515&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;35515&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;1793&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Change in fair value of derivative liability | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;119&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred tax expense | &nbsp;&nbsp;&nbsp;&nbsp;(1837) | &nbsp;&nbsp;&nbsp;&nbsp;(1837) | &nbsp;&nbsp;&nbsp;&nbsp;(2922)&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Changes in assets and liabilities: | &nbsp;&nbsp;&nbsp;&nbsp;6648&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;7477&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;1905&nbsp;&nbsp;&nbsp;&nbsp; |
| Net cash provided by operating activities | **&nbsp;&nbsp;&nbsp;&nbsp;3048&nbsp;&nbsp;&nbsp;&nbsp;** | **&nbsp;&nbsp;&nbsp;&nbsp;51830&nbsp;&nbsp;&nbsp;&nbsp;** | **&nbsp;&nbsp;&nbsp;&nbsp;66000&nbsp;&nbsp;&nbsp;&nbsp;** |
| CASH FLOWS FROM INVESTING ACTIVITIES: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Purchase of property and equipment | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;(1976) | &nbsp;&nbsp;&nbsp;&nbsp;(3129)&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Holdings cash deconsolidated as a result of the Management Agreement | &nbsp;&nbsp;&nbsp;&nbsp;(50303) | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Resolute Holdings cash deconsolidated as a result of the Spin-Off | &nbsp;&nbsp;&nbsp;&nbsp;(10000) | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Capitalized software expenditures | &nbsp;&nbsp;&nbsp;&nbsp;(387) | &nbsp;&nbsp;&nbsp;&nbsp;(822) | &nbsp;&nbsp;&nbsp;&nbsp;(398)&nbsp;&nbsp;&nbsp;&nbsp; |
| Net cash used in investing activities | **&nbsp;&nbsp;&nbsp;&nbsp;(60690)** | **&nbsp;&nbsp;&nbsp;&nbsp;(2798)** | **&nbsp;&nbsp;&nbsp;&nbsp;(3527)&nbsp;&nbsp;&nbsp;&nbsp;** |
| CASH FLOWS FROM FINANCING ACTIVITIES: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Proceeds from employee stock purchase plan and exercise of options | &nbsp;&nbsp;&nbsp;&nbsp;121&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;121&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;221&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Payments for taxes related to net share settlement of equity awards | &nbsp;&nbsp;&nbsp;&nbsp;(15285) | &nbsp;&nbsp;&nbsp;&nbsp;(15285) | &nbsp;&nbsp;&nbsp;&nbsp;(8482)&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Payment of term loan | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;(5000) | &nbsp;&nbsp;&nbsp;&nbsp;(9375)&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Payment of tax receivable agreement liability | &nbsp;&nbsp;&nbsp;&nbsp;(4735) | &nbsp;&nbsp;&nbsp;&nbsp;(4735) | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Contribution to Resolute Holdings | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;(10008) | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Distributions to non-controlling interest | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;(26167)&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Special distribution to non-controlling interest | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;(15573)&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Dividend to Class A shareholders | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;(8922)&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Proceeds from the exercise of warrants | &nbsp;&nbsp;&nbsp;&nbsp;4888&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;4888&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; |
| Net cash used in financing activities | **&nbsp;&nbsp;&nbsp;&nbsp;(15011)** | **&nbsp;&nbsp;&nbsp;&nbsp;(30019)** | **&nbsp;&nbsp;&nbsp;&nbsp;(68298)&nbsp;&nbsp;&nbsp;&nbsp;** |
| Net (decrease) increase in cash and cash equivalents | &nbsp;&nbsp;&nbsp;&nbsp;(72653) | &nbsp;&nbsp;&nbsp;&nbsp;19013&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;(5825)&nbsp;&nbsp;&nbsp;&nbsp; |
| Cash and cash equivalents, beginning of period | &nbsp;&nbsp;&nbsp;&nbsp;77461&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;77461&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;41216&nbsp;&nbsp;&nbsp;&nbsp; |
| Cash and cash equivalents, end of period | **$&nbsp;&nbsp;&nbsp;&nbsp;4808&nbsp;&nbsp;&nbsp;&nbsp;** | **$&nbsp;&nbsp;&nbsp;&nbsp;96474&nbsp;&nbsp;&nbsp;&nbsp;** | **$&nbsp;&nbsp;&nbsp;&nbsp;35391&nbsp;&nbsp;&nbsp;&nbsp;** |
| Supplementary disclosure of cash flow information |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash paid for interest | &nbsp;&nbsp;&nbsp;&nbsp;2164&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;6589&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;12890&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash paid for income taxes | &nbsp;&nbsp;&nbsp;&nbsp;11487&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;11487&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;1920&nbsp;&nbsp;&nbsp;&nbsp; |
| Supplemental disclosure of non-cash financing activity: |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating lease ROU assets exchanged for lease liabilities | &nbsp;&nbsp;&nbsp;&nbsp;4224&nbsp;&nbsp;&nbsp;&nbsp; |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Derivative asset - interest rate swap | &nbsp;&nbsp;&nbsp;&nbsp;(502) | &nbsp;&nbsp;&nbsp;&nbsp;(1372) | &nbsp;&nbsp;&nbsp;&nbsp;(143)&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-cash portion of warrant exercise | &nbsp;&nbsp;&nbsp;&nbsp;(2306) | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;Contribution to Holdings for share-based compensation | &nbsp;&nbsp;&nbsp;&nbsp;6919&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;Holdings net liabilities, excluding cash and cash equivalent, deconsolidated as a result of Management Agreement | &nbsp;&nbsp;&nbsp;&nbsp;(98508) | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; |
| &nbsp;&nbsp;&nbsp;&nbsp;Resolute Holdings net liabilities, excluding cash and cash equivalent, deconsolidated as a result of Spin-Off | &nbsp;&nbsp;&nbsp;&nbsp;(1542) | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; |

---

*Note: The Non-GAAP June 30, 2025 statement of cash flows represents a consolidation of the Company's results with those of CompoSecure Holdings, for consistency with prior consolidated presentation.*

------

Earnings Per Share: Non-GAAP Reconciliation

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Basic** | **Basic** | **Basic** | **Basic** |
| | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| (in thousands, except per share data) |  |  |  |  |
| Net (loss) income | $&nbsp;&nbsp;&nbsp;&nbsp;(26125) | $&nbsp;&nbsp;&nbsp;&nbsp;33597&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;(4633) | $&nbsp;&nbsp;&nbsp;&nbsp;50670&nbsp;&nbsp;&nbsp;&nbsp; |
| Add (less): Provision (benefit) for income taxes | &nbsp;&nbsp;&nbsp;&nbsp;(1762) | &nbsp;&nbsp;&nbsp;&nbsp;258&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;25242&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;(578) |
| (Loss) income before income taxes | &nbsp;&nbsp;&nbsp;&nbsp;(27887) | &nbsp;&nbsp;&nbsp;&nbsp;33855&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;20609&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;50092&nbsp;&nbsp;&nbsp;&nbsp; |
| Add (less): mark-to-market adjustments (1) | &nbsp;&nbsp;&nbsp;&nbsp;64157&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;(7710) | &nbsp;&nbsp;&nbsp;&nbsp;35006&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;1442&nbsp;&nbsp;&nbsp;&nbsp; |
| Add: stock-based compensation | &nbsp;&nbsp;&nbsp;&nbsp;5186&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;5238&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;10906&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;9635&nbsp;&nbsp;&nbsp;&nbsp; |
| Less: Proforma Management fees | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;(3292) | &nbsp;&nbsp;&nbsp;&nbsp;(2045) | &nbsp;&nbsp;&nbsp;&nbsp;(6527) |
| Add: Spin-off cost | &nbsp;&nbsp;&nbsp;&nbsp;433&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;5452&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; |
| Add: Secondary offering transaction costs | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;586&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;586&nbsp;&nbsp;&nbsp;&nbsp; |
| Adjusted net income before tax | &nbsp;&nbsp;&nbsp;&nbsp;41889&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;28677&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;69928&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;55228&nbsp;&nbsp;&nbsp;&nbsp; |
| Income tax expense (2) | &nbsp;&nbsp;&nbsp;&nbsp;13498&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;6229&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;14722&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;11996&nbsp;&nbsp;&nbsp;&nbsp; |
| Adjusted net income | &nbsp;&nbsp;&nbsp;&nbsp;28391&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;22448&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;55206&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;43232&nbsp;&nbsp;&nbsp;&nbsp; |
| Common shares outstanding used in computing net income per share, basic: |  |  |  |  |
| Class A and Class B common shares (3) | &nbsp;&nbsp;&nbsp;&nbsp;102322&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;81151&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;102182&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;80838&nbsp;&nbsp;&nbsp;&nbsp; |
| Adjusted net income per share - basic | $&nbsp;&nbsp;&nbsp;&nbsp;0.28&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;0.28&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;0.54&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;0.53&nbsp;&nbsp;&nbsp;&nbsp; |
|  | **Diluted** | **Diluted** | **Diluted** | **Diluted** |
|  | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| (in thousands, except per share data) |  |  |  |  |
| Adjusted net income | &nbsp;&nbsp;&nbsp;&nbsp;28391&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;22448&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;55206&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;43232&nbsp;&nbsp;&nbsp;&nbsp; |
| Add: Interest on Exchangeable Notes net of tax | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;1781&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;3562&nbsp;&nbsp;&nbsp;&nbsp; |
| Adjusted net income used in computing net income per share, diluted (5) | &nbsp;&nbsp;&nbsp;&nbsp;28391&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;24229&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;55206&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;46794&nbsp;&nbsp;&nbsp;&nbsp; |
| Common shares outstanding used in computing earnings per share, diluted: | &nbsp;&nbsp;&nbsp;&nbsp;102322&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;81151&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;102182&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;80838&nbsp;&nbsp;&nbsp;&nbsp; |
| Warrants (4) | &nbsp;&nbsp;&nbsp;&nbsp;9878&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;8094&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;9878&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;8094&nbsp;&nbsp;&nbsp;&nbsp; |
| Exchangeable Notes (5) | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;13000&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;—&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;13000&nbsp;&nbsp;&nbsp;&nbsp; |
| Equity awards | &nbsp;&nbsp;&nbsp;&nbsp;2694&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;2490&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;3113&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;2600&nbsp;&nbsp;&nbsp;&nbsp; |
| Total Shares outstanding used in computing adjusted earnings per share-Diluted | &nbsp;&nbsp;&nbsp;&nbsp;114894&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;104735&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;115173&nbsp;&nbsp;&nbsp;&nbsp; | &nbsp;&nbsp;&nbsp;&nbsp;104532&nbsp;&nbsp;&nbsp;&nbsp; |
| Adjusted net income per share - Diluted | $&nbsp;&nbsp;&nbsp;&nbsp;0.25&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;0.23&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;0.48&nbsp;&nbsp;&nbsp;&nbsp; | $&nbsp;&nbsp;&nbsp;&nbsp;0.45&nbsp;&nbsp;&nbsp;&nbsp; |

---

---

| |
|:---|
| *1) Includes the changes in fair value of warrant liability, make-whole provision of Exchangeable Notes and earnout consideration liability.* |
| *2) Reflects current and deferred income tax expenses. For the three and six months ended June 30, 2024 it was calculated using the Company's blended tax rate as if the Company did not have any non-controlling interest associated with its historical Up-C structure.* |
| *For the three months ended June 30, 2025, it was calculated by applying the Company's blended tax rate to the presented adjustments plus the Company's tax provision. For the six months ended June 30, 2025, it was calculated by applying the Company's blended tax rate to the presented adjustments plus including the Company's provision less tax associated with a taxable gain from the distribution of appreciated property related to the Spin-Off.* |
| *3) Assumes both Class A and Class B shares participate in earnings and are outstanding at the end of the period. There were no Class B shares outstanding as of June 30, 2025.* |
| *4) Assumes treasury stock method, valuation at assumed fair market value of $14.47* |
| *5) The Exchangeable Notes were included through the application of the "if-converted" method. Interest related to the Exchangeable Notes, net of tax was excluded from net income. No Exchangeable Notes were outstanding during the three and six months ended June 30, 2025.* |

---

## Exhibit 99.2

![](ex992_cmpox2q25earningsp001.jpg)

August 7, 2025 Second Quarter 2025 Earnings Presentation

------

![](ex992_cmpox2q25earningsp002.jpg)

Forward Looking Statements This presentation contains forward-looking statements as defined by the Private Securities Litigation Reform Act of 1995. These statements are based on the beliefs and assumptions of management. Although CompoSecure believes that its plans, intentions, and expectations reflected in or suggested by these forward-looking statements are reasonable, CompoSecure cannot assure you that it will achieve or realize these plans, intentions, or expectations. Forward-looking statements are inherently subject to risks, uncertainties, and assumptions. Generally, statements that are not historical facts, including statements concerning CompoSecure's possible or assumed future actions, business strategies, events, results of operations, demand, the implementation of the CompoSecure Operating System, and guidance for 2025, are forward-looking statements. In some instances, these statements may be preceded by, followed by, or include the words "believes," "estimates," "expects," "projects," "forecasts," "may," "will," "should," "seeks," "plans," "scheduled," "anticipates" or "intends" or the negatives of these terms or variations of them or similar terminology. Forward-looking statements are not guarantees of performance. You should not put undue reliance on these statements which speak only as of the date hereof. You should understand that the following important factors, among others, could affect CompoSecure's future results and could cause those results or other outcomes to differ materially from those expressed or implied in CompoSecure's forward-looking statements: the ability of CompoSecure to grow and manage growth profitably, maintain relationships with customers, compete within its industry and retain its key employees; the possibility that CompoSecure may be adversely impacted by other global economic, business, competitive and/or other factors, including tariffs; the outcome of any legal proceedings that may be instituted against CompoSecure or others; future exchange and interest rates; changes in our accounting and/or financial presentation; and other risks and uncertainties, including those under "Risk Factors" in filings that have been made or will be made with the Securities and Exchange Commission. CompoSecure undertakes no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. Non-GAAP Financial Measures This presentation includes certain Non-GAAP financial measures that are not prepared in accordance with accounting principles generally accepted in the United States ("GAAP") and that may be different from Non-GAAP financial measures used by other companies. CompoSecure believes Non-GAAP Net Sales, Non-GAAP Gross Profit, Non-GAAP Gross Margin, EBITDA, Adjusted EBITDA, Pro Forma Adjusted EBITDA, Pro Forma Adjusted EBITDA Margin, Adjusted Net Income, Adjusted EPS, Adjusted Diluted EPS, Non-GAAP Total Cash, Non-GAAP Net Debt, and related measures are useful to investors in evaluating CompoSecure's financial performance. Specifically, we believe EBITDA, Adjusted EBITDA, Pro Forma Adjusted EBITDA and Pro Forma Adjusted EBITDA Margin provide valuable insight into operational efficiency independent of capital structure and tax environment; Adjusted Net Income, Adjusted EPS and Adjusted Diluted EPS offer investors a clearer view of ongoing profitability by excluding non-recurring and non-operational items and Non-GAAP Net Sales, Non-GAAP Gross Profit, Non-GAAP Gross Margin, Non-GAAP Total Cash, Non-GAAP Net Debt, and related measures provide greater comparability with CompoSecure's historical results, following the change in accounting presentation required as a result of the spin-off of Resolute Holdings Management, Inc (the "Spin-Off"). In our results for Q1 2025, "Non-GAAP Net Sales," "Non-GAAP Gross Profit," "Non-GAAP Gross Margin," "Non-GAAP Net Debt" and "Non-GAAP Total Cash" were titled "Consolidated Net Sales," "Consolidated Gross Profit," "Consolidated Gross Margin," "Consolidated Net Debt" and "Consolidated Total Cash," respectively. Due to the Spin-Off and the resulting shift to equity method accounting under GAAP beginning February 28, 2025, CompoSecure is presenting a broader set of Non-GAAP measures, including an Adjusted Statement of Operations (Unaudited), an Adjusted Balance Sheet (Unaudited), and an Adjusted Statement of Cash Flows (unaudited), to provide investors with financial information that we believe allows for greater comparability with our historical financial reporting and better represents the underlying performance of the business across reporting periods. CompoSecure uses these Non-GAAP measures internally to establish forecasts, budgets and operational goals to manage and monitor its business, as well as evaluate its underlying historical performance and/or measure incentive compensation. We believe that these Non-GAAP financial measures depict the true performance of the business by encompassing only relevant and controllable events, enabling CompoSecure to evaluate and plan more effectively for the future. Due to the forward-looking nature of the financial guidance included herein, the amounts included or excluded from the Non-GAAP financial measures, including with respect to depreciation, amortization, interest, and taxes that would be required to reconcile the Non-GAAP financial measures to GAAP measures are inherently uncertain or difficult to predict, so it is not feasible to provide accurate forecasted Non-GAAP reconciliations without unreasonable effort. Consequently, no disclosure of estimated comparable GAAP measures is included, and no reconciliation of the forward-looking Non-GAAP financial measures is included. Additionally, CompoSecure's debt agreements contain covenants based on variations of these measures for purposes of determining debt covenant compliance. CompoSecure believes that investors should have access to the same set of tools that its management uses in analyzing operating results. These Non-GAAP measures should not be considered as measures of financial performance under U.S. GAAP, and the items included or excluded are significant components in understanding and assessing CompoSecure's financial performance. Accordingly, these key business metrics have limitations as an analytical tool. They should not be considered as an alternative to net income or any other performance measures derived in accordance with U.S. GAAP or as an alternative to cash flows from operating activities as a measure of CompoSecure's liquidity. These Non-GAAP measures may be different from similarly titled Non-GAAP measures used by other companies. Please refer to the tables below for the reconciliation of GAAP measures to these Non-GAAP measures. Industry and Market Information Statements in this presentation concerning our industry and the markets in which we operate, including our general expectations and competitive position, business opportunity and market size, growth and share, are based on information from independent industry organizations and other third-party sources, data from our internal research and management estimates. Management estimates are derived from publicly available information and the information and data referred to above and are based on assumptions and calculations made by us based upon our interpretation of such information and data. The information and data referred to above are imprecise and may prove to be inaccurate because the information cannot always be verified with complete certainty due to the limitations on the availability and reliability of raw data, the voluntary nature of the data gathering process and other limitations and uncertainties. As a result, please be aware that the data and statistical information in this presentation may differ from information provided by our competitors or from information found in current or future studies conducted by market research institutes, consultancy firms or independent sources. 2 Disclaimers

------

![](ex992_cmpox2q25earningsp003.jpg)

3 Increased conviction in CompoSecure's ability to drive sustainable long-term value creation for shareholders  Accelerating organic growth – for both existing card program updates and new card launches across traditional banks and fintechs.  Early impact of CompoSecure Operating System – driving significant gains in profitability from operational efficiencies and building a high-performance culture.  Innovation and R&D pipeline – advanced manufacturing capabilities coupled with synergies from Arculus are expanding product offerings that resonate with customers. Broader Market Opportunities Intrinsic to CompoSecure  Metal card penetration – metal payment cards represent <1% of total payment card shipments per year with rising customer demand from the mass affluent.  Payment card adoption – credit card usage continues to expand as traditional banks spend on new customer acquisition and fintechs onboard new customer cohorts.  Regulatory clarity – recent legislation provides clear framework for financial institutions to participate in stablecoins and digital asset products. Accelerating commercial momentum, early efficiency gains, and market opportunity validate thesis Observations Since Resolute's Initial Investment Q2 Business Update

------

![](ex992_cmpox2q25earningsp004.jpg)

------

![](ex992_cmpox2q25earningsp005.jpg)

5 CMPO is an operating business and RHLD is an asset management firm – Non-GAAP financials capture distinct economics Non-GAAP financials best reflect underlying entity structure and unique earnings streams Relationship Between CMPO & RHLD CompoSecure, Inc. (NASDAQ: CMPO) Resolute Holdings Management, Inc. (NASDAQ: RHLD) CompoSecure Holdings, L.L.C. ("Holdings") 100% Ownership Quarterly Management Fee1 Non-GAAP Financials Non-GAAP Financials Traditional Operating Results Minus: Management Fee Paid to RHLD Equals: CMPO Operating Earnings Management Fee from CompoSecure Minus: Salaries and Operating Expenses Equals: RHLD Fee-Related Earnings 1 For detailed calculation of quarterly management fee as reported by CMPO and as defined by the management agreement, please reference slide 23 in the Appendix. Q2 Business Update

------

![](ex992_cmpox2q25earningsp006.jpg)

6 Continuing to make investments to meet accelerating customer demand and scale operational efficiencies Favorable Demand Trends Operational Progress Premium Upgrade Cycles – significant refresh of Chase Sapphire Reserve demonstrates market momentum to expand value proposition of established premium card programs. New Market Entrants – rise in leading fintechs and neobanks like Coinbase and Robinhood launching differentiated programs centered around metal cards. Expanding Cardholder Base – metal cards are increasingly serving a broader range of customers with product tiers designed for the mass affluent to the ultra premium. Implementation of COS – systematic deployment of COS across all functional areas to establish improved operating protocols and efficiency gains. High-Performance Culture – encouraging collective ownership across the enterprise to drive next phase of revenue growth and continuous improvement mindset. Ongoing Investments – committed to make strategic investments in personnel and manufacturing to position CompoSecure for long- term success. COS enables disciplined focus to catalyzing revenue growth and durable margin expansion Customer Demand and Operations Updates Q2 Business Update

------

![](ex992_cmpox2q25earningsp007.jpg)

7 Chase Sapphire Reserve Existing Program Upgrade Sapphire Reserve Business New Launch Coinbase One Card New Launch Gemini Card Existing Program Upgrade XP Legacy – Brazil New Launch FNBO – MGM Rewards New Launch Crypto.com – US New Launch High-profile customer card programs delivered by CompoSecure Recent Wins 1 As awarded by the International Card Manufacturers Association (ICMA). Several existing program upgrades and new program wins demonstrate CMPO's leadership and momentum – CompoSecure was also recognized across four Elan Award of Excellence1 categories for its innovative card designs Q2 Business Update

------

![](ex992_cmpox2q25earningsp008.jpg)

8 While metal represents <1% of total payment cards, changing consumer trends create opportunity for CompoSecure Y / Y Growth 7.2% 10.3% 8.8% 5.6% 5.8% 4.2% 4.4% 3.9%8.7% Increasing share of metal card issuance while aggregate payment card volumes continue to expand CompoSecure's Opportunity to Increase Market Share 1 2021-2023 total payment cards issued from Nilson (Payment Card Manufacturer Shipments). 2024E total payment cards issued growth rate from ABI Payment and Banking Card Technologies (Card Shipments by Type and Application). 2 Sourced from Nilson (Global General Purpose Credit Cards in Circulation). 3 Based on management estimates and analysis and inclusive of debit, credit, and private label payment cards. Global Payment Cards in Circulation2 CMPO Produced Cards vs. Total Payment Cards Shipped1 4.5 4.5 4.5 4.4 0.49% 0.66% 0.68% 0.70% 2021 2022 2023 2024E Total Payment Cards Issued CompoSecure Units % 10.3 11.2 12.0 13.2 14.4 15.2 16.0 16.7 17.5 18.1 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 Industry wide, ~2/3 of shipped cards are recurring for expirations and lost / stolen cards3 (cards in billions)(cards in billions) Q2 Business Update

------

![](ex992_cmpox2q25earningsp009.jpg)

9 Sources: Company filings, earnings transcripts, and investor presentations. New program launches plus existing program refreshes, like Chase Sapphire Reserve, create robust and durable demand JPMorgan Chase American Express Capital One 6.6 12.5 12.5 12.2 13.0 6.7 9.1 10.4 10.9 11.9 2020 2021 2022 2023 2024 New Card Accounts (units in mn) Marketing & BD Spend ($ in bn) 5.4 8.0 9.6 10.0 10.0 2.5 3.0 3.9 4.6 5.0 2020 2021 2022 2023 2024 New Card Accounts (units in mn) Marketing & BD Spend ($ in bn) 6.0 8.2 9.0 9.5 N / D 1.6 2.9 4.0 4.0 4.6 2020 2021 2022 2023 2024 New Card Accounts (units in mn) Marketing & BD Spend ($ in bn) 11% CAGR on active Sapphire Preferred and Reserve accounts 71% of new acquisitions are fee-paying cards 26% increase in card marketing in 2Q25 Issuer banks continue to ramp spending on new card acquisitions and premium metal programs Favorable Market Backdrop for Payment Cards Q2 Business Update

------

![](ex992_cmpox2q25earningsp010.jpg)

------

![](ex992_cmpox2q25earningsp011.jpg)

Financial Overview

------

![](ex992_cmpox2q25earningsp012.jpg)

 CompoSecure is required to account for its 100% wholly-owned operating subsidiary, CompoSecure Holdings, L.L.C. ("Holdings") and its subsidiaries under the equity method of accounting. A summary of the change in accounting is described below: ̶ Before February 28, 2025, results of our operating businesses were consolidated. ̶ Effective February 28, 2025, due to the spin-off of Resolute Holdings and the execution of the Management Agreement, the accounting changed to equity method. Thus, the results from February 28, 2025 onward of our operating businesses are not consolidated and are reported under the equity method of accounting. ̶ For clarity of comparisons, we are also providing Non-GAAP data to show comparable consolidated operating results, in line with the historical presentation of results from prior quarters. ̶ We refer to our operating businesses as "Holdings". Our share of the earnings of Holdings is reported in our statements of operations. Our carrying value in the assets of Holdings is reported in our balance sheets. GAAP results reflect consolidated operating results of CompoSecure from January 1 – February 27, 2025 and subsequent conversion to the equity method presentation from February 28 – June 30, 2025. For historical comparison and to best reflect the results associated with the underlying operating business, the Company is also presenting second quarter ended June 30, 2025 on a historical consolidated basis under the "Non-GAAP Results" heading 12 Non-GAAP data provides historical comparability and best reflects underlying financial results of operating business New Equity Method Accounting Presentation Q2 Financial Overview

------

![](ex992_cmpox2q25earningsp013.jpg)

13 Significant year-over-year progress across all key reporting metrics Operating Results Summary – 2Q25 Non-GAAP metrics best reflect operating performance and are consistent with historical presentation less management fee 1 Refers to a Non-GAAP Measure; please reference the Appendix for full reconciliation. 2 For 2Q24, Net Sales, Gross Profit, Gross Margin, and Total Cash are identical on a GAAP and Non-GAAP basis, because such measures have historically been shown on a consolidated basis. As of June 30, 2025, $91.7 million of cash was held at Holdings and not included in the GAAP results. 3 Pro-Forma Adjusted EBITDA includes ~$3.4mm and ~$3.3mm management fee expense in 2Q25 and 2Q24, respectively. It was included as a pro forma adjustment to 2Q24 to allow for comparability across periods. Please reference Statement of Operations on slide 18 for full reconciliation. 4 As of June 30, 2025. 5 As of June 30, 2024. 6 Non-GAAP Total Debt is comprised entirely of debt at Holdings. Net Sales Gross Profit Gross Margin (%) Pro Forma Adjusted EBITDA EPS / Adjusted EPS – Diluted Total Cash Total Debt Three Months Ended June 30, 2025 GAAP Non-GAAP Three Months Ended June 30, 2024 GAAP Non-GAAP $—mn $119.6mn1 $68.8mn1$—mn 57.5%1—% $46.3mn1 $(0.26) $0.251 $4.8mn $96.5mn2,4 $192.5mn4,6 $108.6mn2 $108.6mn1,2 $56.1mn2 $56.1mn1,2 51.6%2 51.6%1,2 $36.7mn1,3 $0.32 $0.231 $35.4mn2,5 $35.4mn2,5 $330.9mn2,5,6 Q2 Financial Overview $330.9mn2,5,6$—mn

------

![](ex992_cmpox2q25earningsp014.jpg)

Holdings Net Sales Holdings Gross Margin Holdings International Net Sales Up $11.0mn Up 588 bps Down $8.1mn ($ in millions) Holdings Domestic Net Sales Up $19.1mn 14 Headlined by strong domestic sales growth and gross margin expansion Holdings Financial Highlights – 2Q25 Strong domestic sales and gross margin expansion from operating efficiency gains through early implementation of COS $108.6 $119.6 2Q24 2Q25 +10% $85.2 $104.3 2Q24 2Q25 +22% $23.4 $15.3 2Q24 2Q25 (35%) 51.6% 57.5% 2Q24 2Q25 +6% Source: Holdings financial data. Q2 Financial Overview

------

![](ex992_cmpox2q25earningsp015.jpg)

15 Efficiency unlocks via COS drove improved profitability Non-GAAP Financial Highlights – 2Q25 ($ in millions, except per share data) Pro Forma Adjusted EBITDA Adjusted Diluted EPSAdjusted Net Income Up $9.6mn Up $0.02 per shareUp $4.2mn Pro Forma Adjusted EBITDA Margin Up 492 bps Note: All metrics are Non-GAAP measures. For a reconciliation to the most directly comparable measure prepared in accordance with GAAP, please reference the Appendix. Operating leverage and COS-related efficiency gains yielded improved pro forma adjusted EBITDA margins in 2Q25 33.8% 38.8% 2Q24 2Q25 $24.2 $28.4 2Q24 2Q25 $0.23 $0.25 2Q24 2Q25 +5% +17% +9% $36.7 $46.3 2Q24 2Q25 +26% Q2 Financial Overview

------

![](ex992_cmpox2q25earningsp016.jpg)

16 Expecting continued commercial and operational momentum into second half while making foundational investments Consolidated Net Sales Pro Forma Adjusted EBITDA1 Note: All figures reflect dollars in millions. 1 Pro Forma Adjusted EBITDA includes the Management Fee anticipated to be paid for FY25, and for FY24 reflects the Management Fee that would have been paid had the Management Agreement been in effect from January 1, 2024. Operating from a Position of Strength Reflects increased visibility into second half customer demand and operating performance Raising Full Year 2025 Guidance Established market leader – long tenured and blue-chip customer base, best-in-class innovative products, and robust balance sheet Focused growth strategy – planted seeds and making targeted investments to drive organic and inorganic growth Favorable industry backdrop – increasing demand for metal cards Arculus optionality – growth upside in mission-critical authentication and securing digital assets $421 ~$455 FY24A FY25E +8% vs. MSD $138 ~$158 FY24 FY25E +14% vs. MSD Q2 Financial Overview

------

![](ex992_cmpox2q25earningsp017.jpg)

Appendix

------

![](ex992_cmpox2q25earningsp018.jpg)

18 GAAP to Non-GAAP Operating Results Statement of Operations (Unaudited) – 2Q25 GAAP results reflect Holdings under the equity method of accounting for 2Q25 Elimination of equity method investment represents the removal of the net income that we recorded from the equity method investment in Holdings Addition of Holdings' results as they would have been presented historically Adjusted June 30, 2025 reflects the addition of the statement of operations of Holdings Pro forma adjustments to show CompoSecure results on a go-forward basis assuming full management fees in both periods A B C D A B C D E E Non-GAAPGAAP Non-GAAP Three Months Ended June 30, 2025 Three Months Ended June 30, 2024 Column D shows CompoSecure's results consolidated with CompoSecure Holdings, consistent with historical consolidated presentation. Equity Method Adjustments ($ in thousands) Note: The Non-GAAP columns represent a consolidation of the Company's results with those of Holdings, for consistency with prior consolidated presentation. 1 Includes amortization of deferred financing cost for the three months ended June 30, 2025 and 2024, respectively. 2 Includes the changes in fair value of warrant liability, derivative liabilities, and earnout consideration liability for the three months ended June 30, 2025 and 2024, respectively. Q2 Appendix

------

![](ex992_cmpox2q25earningsp019.jpg)

GAAP Non-GAAP GAAP GAAP Non-GAAP GAAP June 30, 2025 June 30, 2025 December 31, 2024 June 30, 2025 June 30, 2025 December 31, 2024 ASSETS LIABILITIES AND STOCKHOLDERS' EQUITY CURRENT ASSETS CURRENT LIABILITIES Cash and cash equivalents $4,808 $96,474 $77,461 Accounts payable $2,635 $16,837 $11,544 Accounts receivable — 69,260 47,449 Accrued expenses 14,603 49,147 25,711 Inventories, net — 44,239 44,833 Current portion of long-term debt — 13,750 11,250 Prepaid expenses and other current assets 1,097 4,232 4,159 Other current liabilities 34,582 36,668 27,817 Total current assets 5,905 214,205 173,902 Total current liabilities 51,820 116,402 76,322 Property and equipment, net and right of use assets — 21,181 28,852 Long-term debt, net of deferred financing costs — 177,071 184,389 Deferred tax asset 266,652 266,652 264,815 Warrant liability 137,440 137,440 104,231 Other assets — 13,951 6,349 Lease liabilities - operating leases — 7,183 3,888 Equity method investment 44,739 — — Tax receivable agreement liability 234,412 234,412 248,534 Total Assets $317,296 $515,989 $473,918 Total Liabilities $423,672 $672,508 $617,364 Shareholders' deficit (107,376) (156,519) (143,446) Total Liabilities and Shareholders' Deficit $317,296 $515,989 $473,918 19 Unaudited Balance Sheet (GAAP and Non-GAAP) Finished 2Q25 with over $96 million in cash and a net leverage ratio of 0.66x Net Debt / Pro Forma Adjusted EBITDA ($ in thousands) Note: The Non-GAAP columns represent a consolidation of the Company's results with those of Holdings, for consistency with prior consolidated presentation. Q2 Appendix

------

![](ex992_cmpox2q25earningsp020.jpg)

20 Unaudited Statement of Cash Flows (GAAP and Non-GAAP) CompoSecure generated robust net cash from operating activities of $52 million through June 30, 2025 Note: The Non-GAAP column represents a consolidation of the Company's results with those of Holdings, for consistency with prior consolidated presentation. Six Months Ended GAAP Non-GAAP GAAP Cash flows from operating activity: 6/30/2025 6/30/2025 6/30/2024 Net income $(4.6) $(4.6) $50.7 Depreciation and amortization 1.6 4.6 4.6 Stock-based compensation expense 4.0 10.9 9.6 Earnings in equity method investment (53.8) — — Cash receipts from Holdings 15.9 — — Change in fair value of earnout, warrant and derivative 35.0 35.0 1.4 Deferred tax (benefit) (1.8) (1.8) (2.9) Changes in assets and liabilities 6.7 7.5 1.9 Net cash provided by operating activity $3.0 $51.9 $66.0 Cash flows from investing activity: Acquisition of property and equipment — (2.0) (3.1) Holdings cash deconsolidated as a result of the Management Agreement (50.3) — — Resolute Holdings cash deconsolidated as a result of the Spin-Off (10.0) — — Capitalized software expenditures (0.4) (0.8) (0.4) Net cash used in investing activity $(60.7) $(2.8) $(3.5) Cash flows from financing activity Proceeds from employee stock purchase plan, exercise of warrants and options 5.0 5.0 0.2 Payments for taxes related to net share settlement of equity awards (15.3) (15.3) (8.5) Payment of term loan — (5.0) (9.4) Payment of tax receivable agreement liability (4.7) (4.7) — Contribution to Resolute Holdings — (10.0) — Distributions to non-controlling interest — — (26.2) Special distribution to non-controlling interest — — (15.6) Dividend to Class A shareholders — — (8.9) Net cash used in financing activity $(15.0) $(30.0) $(68.4) Net change in cash $(72.7) $19.1 $(5.9) Cash and cash equivalents, beginning of period 77.5 77.5 41.2 Cash and cash equivalents, end of period $4.8 $96.5 $35.4 ($ in millions) Q2 Appendix

------

![](ex992_cmpox2q25earningsp021.jpg)

GAAP Non-GAAP Three Months Ended June 30, Three Months Ended June 30, 2025 2024 $ Change % Change 2025 2024 $ Change % Change Net sales $— $108,567 $(108,567) (100.0)% $119,592 $108,567 $11,025 10.2% Cost of sales — 52,495 (52,495) (100.0)% 50,792 52,495 (1,703) (3.2)% Gross profit $— $56,072 $(56,072) (100.0)% $68,800 $56,072 $12,728 22.7% Gross margin % — % 51.6% 57.5% 51.6% Operating expenses: Selling, general and administrative expenses 2,656 24,279 (21,623) (89.1)% 30,438 24,279 6,159 25.4% (Loss) income from operations $(2,656) $31,793 $(34,449) (108.4)% $38,362 $31,793 $6,569 20.7% Other (expense) income, net (64,140) 2,062 (66,202) N/M (66,249) 2,062 (68,311) N / M Income before income taxes $(66,796) $33,855 $(100,651) (297.3)% $(27,887) $33,855 $(61,742) (182.4)% Income tax (expense) benefit 1,762 (258) 2,020 N/M 1,762 (258) 2,020 N / M Net income before earnings in equity method investment $(65,034) $33,597 $(98,631) N/M $(26,125) $33,597 $(59,722) (178)% Earnings in equity method investment 38,909 — 38,909 100.0% — — — 100.0% Net income $(26,125) $33,597 $(59,722) (178)% $(26,125) $33,597 $(59,722) (178)% Net income attributable to redeemable non-controlling interests — 22,498 (22,498) (100.0)% — 22,498 (22,498) (100.0)% Net income attributable to CompoSecure $(26,125) 11,099 $(37,224) (335)% $(26,125) 11,099 $(37,224) (335)% 21 Unaudited Statement of Operations – 2Q25 Note: The Non-GAAP columns represent a consolidation of the Company's results with those of Holdings, for consistency with prior consolidated presentation for the three months ended June 30, 2025. Note: N / M represents not meaningful. ($ in thousands) Q2 Appendix

------

![](ex992_cmpox2q25earningsp022.jpg)

Basic Diluted Three Months Ended June 30, Three Months Ended June 30, 2025 2024 2025 2024 ($ in thousands, except per share data) ($ in thousands, except per share data) Net income (loss) $(26,125) $33,597 Adjusted net income $28,391 $22,448 Add (less): Provision (benefit) for income taxes (1,762) 258 Add: Interest on Exchangeable Notes, net of tax — 1,781 Income (loss) before income taxes (27,887) 33,855 Adjusted net income used in computing net income per share, diluted (5) 28,391 24,229 Add (Less): Mark-to-market adjustments (1) 64,157 (7,710) Common shares outstanding used in computing net income per share, diluted: 102,322 81,151 Add: Stock-based compensation 5,186 5,238 Less: Pro forma management fees — (3,292) Warrants (4) 9,878 8,094 Add: Spin-off cost 433 — Exchangeable Notes (5) — 13,000 Add: Secondary offering transaction costs — 586 Equity awards 2,694 2,490 Adjusted net income before tax 41,889 28,677 Total shares outstanding used in computing net income per share - diluted (5) 114,894 104,735 Income tax expense (2) 13,498 6,229 Adjusted net income per share - diluted $0.25 $0.23 Adjusted net income 28,391 22,448 Common shares outstanding used in computing net income per share, basic: Class A and Class B common shares (3) 102,322 81,151 Adjusted net income per share - basic $0.28 $0.28 22 2Q25 Earnings Per Share – Non-GAAP Reconciliation 1 Includes changes in fair value of warrant liability, make-whole provision of Exchangeable Notes and earnout consideration liability. 2 Reflects current and deferred income tax expenses. For the three months ended June 30, 2024, it was calculated using the Company's blended tax rate as if the Company did not have any non-controlling interest associated with its historical Up-C structure. For the three months ended June 30, 2025, it was calculated by applying the Company's blended tax rate to the presented adjustments and including the Company's provision. 3 Assumes both Class A and Class B shares participate in earnings and are outstanding at the end of the period. There were no Class B shares outstanding as of June 30, 2025. 4 Assumes treasury stock method, valuation at assumed fair market value of $14.47. 5 The Exchangeable Notes were included through the application of the "if-converted" method. Interest related to the Exchangeable Notes, net of tax was excluded from net income. No Exchangeable Notes were outstanding during the three months ended June 30, 2025. Q2 Appendix

------

![](ex992_cmpox2q25earningsp023.jpg)

23 Methodology Comparison – Reported by CMPO vs. Defined in Management Agreement Quarterly Management Fee Calculation 1 Periods prior to 1Q25 include the Management Fee that would have been payable had the Management Agreement been executed on January 1, 2024, for comparability; 1Q25 reflects actual Management Fee paid from the completion of the Spin-Off through end of 1Q25; 2Q25 reflects actual Management Fee paid during the period. 2 Reflects CMPO reported method and excludes stock-based compensation. Fee Calculation – Using CMPO Reported Non-GAAP Financials Fee Calculation – As Defined in Management Agreement Management Fee definition in the Management Agreement is equivalent to CMPO's Non-GAAP reported Adjusted EBITDA before management fees, less stock-based compensation ($ in millions) 1Q24 2Q24 3Q24 4Q24 1Q25 2Q25 Reported Adjusted EBITDA $34.5 $36.7 $36.6 $30.4 $34.8 $46.3 Less: Expenses Incurred on Behalf of Resolute Prior to Spin-Off (1.0) Reported Pro-Forma Adjusted EBITDA $34.5 $36.7 $36.6 $30.4 $33.8 $46.3 Plus: Expenses Incurred on Behalf of Resolute Prior to Spin-Off 1.0 Plus: Management Fee1 3.2 3.3 3.4 3.3 1.1 3.4 Historical Adjusted EBITDA $37.8 $40.0 $40.0 $33.6 $35.9 $49.7 Less: Stock-Based Compensation (4.4) (5.2) (5.6) (6.0) (5.7) (5.2) Management Agreement Adjusted EBITDA $33.4 $34.8 $34.4 $27.6 $30.2 $44.6 LTM Management Agreement Adjusted EBITDA $130.1 $127.0 $136.8 Quarterly Fee Rate 2.50% 2.50% 2.50% Quarterly Management Fee to Resolute Holdings $3.3 $3.2 $3.4 1Q24 2Q24 3Q24 4Q24 1Q25 2Q25 CompoSecure Holdings Adjusted EBITDA2 $35.6 $37.7 $38.1 $32.6 $35.9 $48.6 Plus: Management Fee1 3.2 3.3 3.4 3.3 1.1 3.4 Less: Stock-Based Compensation (4.2) (5.0) (5.4) (5.3) (5.6) (5.0) CompoSecure Holdings Adjusted EBITDA, as defined $34.7 $35.9 $36.1 $30.5 $31.4 $47.0 Less: Parent Allocated Expense, as defined (1.3) (1.2) (1.7) (2.9) (1.2) (2.4) Management Agreement Adjusted EBITDA, as defined $33.4 $34.8 $34.4 $27.6 $30.2 $44.6 LTM Management Agreement Adjusted EBITDA $130.1 $127.0 $136.8 Quarterly Fee Rate 2.50% 2.50% 2.50% Quarterly Management Fee to Resolute Holdings $3.3 $3.2 $3.4 Q2 Appendix

------

![](ex992_cmpox2q25earningsp024.jpg)

Investor Relations Contact Sean Mansouri 720-330-2829 ir@composecure.com

------

![](ex992_cmpox2q25earningsp025.jpg)

------