# EDGAR Filing Document

**Accession Number:** 0001345122
**File Stem:** 0001345126-25-000086
**Filing Date:** 2025-12
**Character Count:** 28023
**Document Hash:** 48d98ebe6f6306b5cd2cbc6fcc1a1cea
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001345126-25-000086.hdr.sgml**: 20251218

**ACCESSION NUMBER**: 0001345126-25-000086

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 15

**CONFORMED PERIOD OF REPORT**: 20251218

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

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20251218

**DATE AS OF CHANGE**: 20251218

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Compass Diversified Holdings
- **CENTRAL INDEX KEY:** 0001345126
- **STANDARD INDUSTRIAL CLASSIFICATION:** HOUSEHOLD FURNITURE [2510]
- **ORGANIZATION NAME:** 04 Manufacturing
- **EIN:** 576218917
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-34927
- **FILM NUMBER:** 251583220

**BUSINESS ADDRESS:**
- **STREET 1:** 301 RIVERSIDE AVENUE
- **CITY:** WESTPORT
- **STATE:** CT
- **ZIP:** 06880
- **BUSINESS PHONE:** 203-221-1703

**MAIL ADDRESS:**
- **STREET 1:** 301 RIVERSIDE AVENUE
- **CITY:** WESTPORT
- **STATE:** CT
- **ZIP:** 06880

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Compass Diversified Trust
- **DATE OF NAME CHANGE:** 20051122
**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Compass Group Diversified Holdings LLC
- **CENTRAL INDEX KEY:** 0001345122
- **STANDARD INDUSTRIAL CLASSIFICATION:** APPAREL & OTHER FINISHED PRODS OF FABRICS & SIMILAR MATERIAL [2300]
- **ORGANIZATION NAME:** 04 Manufacturing
- **EIN:** 203812051
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-34926
- **FILM NUMBER:** 251583221

**BUSINESS ADDRESS:**
- **STREET 1:** 301 RIVERSIDE AVENUE
- **CITY:** WESTPORT
- **STATE:** CT
- **ZIP:** 06880
- **BUSINESS PHONE:** 203-221-1703

**MAIL ADDRESS:**
- **STREET 1:** 301 RIVERSIDE AVENUE
- **CITY:** WESTPORT
- **STATE:** CT
- **ZIP:** 06880

?xml version='1.0' encoding='ASCII'? codi-20251218

**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): December 18, 2025** 

**COMPASS DIVERSIFIED HOLDINGS** 

**(Exact name of registrant as specified in its charter)**

---

| | | |
|:---|:---|:---|
| **Delaware** | **001-34927** | **57-6218917** |
| **(State or other jurisdiction<br>of incorporation)** | **(Commission<br>File Number)** | **(I.R.S. Employer<br>Identification No.)** |

---

**COMPASS GROUP DIVERSIFIED HOLDINGS LLC**

**(Exact name of registrant as specified in its charter)**

---

| | | |
|:---|:---|:---|
| **Delaware** | **001-34926** | **20-3812051** |
| **(State or other jurisdiction<br>of incorporation)** | **(Commission<br>File Number)** | **(I.R.S. Employer<br>Identification No.)** |

---

**301 Riverside Avenue, Second Floor, Westport, CT 06880** 

**(Address of principal executive offices and zip code)**

**Registrant's telephone number, including area code: (203) 221-1703** 

Check the appropriate box below if the Form 8-K 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 Symbol(s)** | **Name of Each Exchange on Which Registered** |
| Shares representing beneficial interests in Compass Diversified Holdings | CODI | New York Stock Exchange |
| Series A Preferred Shares representing beneficial interests in Compass Diversified Holdings | CODI PR A | New York Stock Exchange |
| Series B Preferred Shares representing beneficial interests in Compass Diversified Holdings | CODI PR B | New York Stock Exchange |
| Series C Preferred Shares representing beneficial interests in Compass Diversified Holdings | CODI PR C | New York Stock Exchange |

---

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. □

------

**Section 2 &nbsp;&nbsp;&nbsp;&nbsp;Financial Information**

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

On December 18, 2025, Compass Diversified Holdings and Compass Group Diversified Holdings LLC filed with the Securities and Exchange Commission its Quarterly Report on Form 10-Q for the fiscal quarter ended March 31, 2025.

Also on December 18, 2025, the Company issued a press release regarding the matters described above and its consolidated operating results for the three months ended March 31, 2025. A copy of the press release is furnished herewith as Exhibit 99.1 and incorporated herein by reference.

**Section 9 &nbsp;&nbsp;&nbsp;&nbsp;Financial Statements and Exhibits**

**Item 9.01&nbsp;&nbsp;&nbsp;&nbsp;Financial Statements and Exhibits**

(d)&nbsp;&nbsp;&nbsp;&nbsp;Exhibits.

---

| | |
|:---|:---|
| **Exhibit Number** | **Description** |
| 99.1 | <u>[Press Release of CODI dated December 18, 2025](exhibit991earningsreleaseq.htm)</u> |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |

---

------

**SIGNATURES**

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.

---

| | | |
|:---|:---|:---|
| Date: December 18, 2025 | COMPASS DIVERSIFIED HOLDINGS | COMPASS DIVERSIFIED HOLDINGS |
|  | By: | <u>/s/ Stephen Keller</u> |
|  |  | Stephen Keller |
|  |  | *Regular Trustee* |

---

**SIGNATURES**

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.

---

| | | |
|:---|:---|:---|
| Date: December 18, 2025 | COMPASS GROUP DIVERSIFIED HOLDINGS LLC | COMPASS GROUP DIVERSIFIED HOLDINGS LLC |
|  | By: | <u>/s/ Stephen Keller</u> |
|  |  | Stephen Keller |
|  |  | *Chief Financial Officer* |

---

## Exhibit 99.1

**Exhibit 99.1**

![codilogo2025a.jpg](codilogo2025a.jpg)

**Compass Diversified Reports First Quarter 2025 Financial Results**

**Westport, Conn., December 18, 2025** – Compass Diversified (NYSE: CODI) ("CODI" or the "Company"), an owner of leading middle-market businesses, announced today its consolidated operating results for the three months ended March 31, 2025 and filed its Quarterly Report on Form 10-Q for the period. The Company expects to file its Quarterly Reports on Form 10-Q for the second and third quarters of 2025 in the coming weeks.

"Today's filing represents another important step in our efforts to bring our financial reporting current," said Elias Sabo, CEO of Compass Diversified. "We remain focused on strengthening our financial flexibility and executing across our subsidiary businesses. Despite a dynamic operating environment, our operating subsidiaries, excluding Lugano, continue to perform well and collectively generate significant cash flow."

Sabo added, "Looking ahead, we are focused on the key drivers of performance across our subsidiaries—driving operational excellence, disciplined working capital management, and investing in our differentiated products and brands. We're encouraged by recent strong booking activity at Arnold and PrimaLoft. BOA continues to benefit from its patent-protected performance-enhancing fit solutions, supporting ongoing market share expansion. And 5.11 is navigating macro pressures with duty-smart sourcing and tighter inventory discipline while it continues to invest in its brand."

Sabo continued, "Our priorities are clear: execute at our subsidiaries, generate cash, and use that cash to reduce leverage while continuing to support growth initiatives across our businesses. Long term, we remain committed to maximizing shareholder value and will continue to explore opportunities for the most efficient return of capital to our shareholders."

**2025 Outlook (Reiterated)**

CODI reiterates its expectation for full-year 2025 subsidiary Adjusted EBITDA of $330 million to $360 million, excluding Lugano.

**Note Regarding Use of Non-GAAP Financial Measures**

Adjusted EBITDA and Adjusted Earnings (Loss) are non-GAAP measures used by the Company to assess its performance. We have reconciled Adjusted EBITDA to Income (Loss) from Continuing Operations and Adjusted Earnings (Loss) to Net Income (Loss) on the attached schedules. We consider Income (Loss) from Continuing Operations to be the most directly comparable GAAP financial measure to Adjusted EBITDA and Net Income (Loss) to be the most directly comparable GAAP financial measure to Adjusted Earnings (Loss). We believe that Adjusted EBITDA and Adjusted Earnings (Loss) provides useful information to investors and reflect important financial measures as each excludes the effects of items which reflect the impact of long-term investment decisions, rather than the performance of near-term operations. When compared to Net Income (Loss) and Income (Loss) from Continuing Operations, Adjusted Earnings (Loss) and Adjusted EBITDA, respectively, are each limited in that they do not reflect the periodic costs of certain capital assets used in generating revenues of our businesses or the non-cash charges associated with impairments, as well as certain cash charges. The presentation of Adjusted EBITDA allows investors to view the performance of our businesses in a manner similar to the methods

------

used by us and the management of our businesses, provides additional insight into our operating results and provides a measure for evaluating targeted businesses for acquisition. The presentation of Adjusted Earnings (Loss) provides insight into our operating results.

Pro forma net sales is defined as net sales including the historical net sales relating to the pre-acquisition periods of The Honey Pot Co., assuming that the Company acquired The Honey Pot Co. on January 1, 2024. We have reconciled pro forma net sales to net sales, the most directly comparable GAAP financial measure, on the attached schedules. We believe that pro forma net sales is useful information for investors as it provides a better understanding of sales performance, and relative changes thereto, on a comparable basis. Pro forma net sales is not necessarily indicative of what the actual results would have been if the acquisition had in fact occurred on the date or for the periods indicated nor does it purport to project net sales for any future periods or as of any date.

In reliance on the unreasonable efforts exception provided under Item 10(e)(1)(i)(B) of Regulation S-K, we have not reconciled 2025 Subsidiary Adjusted EBITDA to its comparable GAAP measure because we do not provide guidance on Net Income (Loss) from Continuing Operations or the applicable reconciling items as a result of the uncertainty regarding, and the potential variability of, these items. For the same reasons, we are unable to address the probable significance of the unavailable information, which could be material to future results.

Adjusted EBITDA, Adjusted Earnings and pro forma net sales are not meant to be a substitute for GAAP measures and may be different from or otherwise inconsistent with non-GAAP financial measures used by other companies.

**Forward Looking Statements** 

*This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, including without limitation, CODI's expectations with respect to the timing of its delinquent financial statements, CODI's expectations regarding its future performance, liquidity and leverage, the future performance of CODI's subsidiaries, and the filing or delay of CODI's periodic reports. Such forward-looking statements may be identified by, among other things, the use of forward-looking terminology such as "believe," "expect," "may," "could," "would," "plan," "intend," "estimate," "predict," "future," "potential," "continue," "should" or "anticipate" or the negative thereof or other variations thereon or comparable terminology, or by discussions of strategy that involve risks and uncertainties. These statements are based on beliefs and assumptions by CODI's Board of Directors and management, and on information currently available to CODI's Board of Directors and management. These statements involve risk and uncertainties that could cause actual results and outcomes to differ, perhaps materially, including but not limited to: changes in the economy, financial markets and political environment, including changes in inflation, interest rates and U.S. tariff and import/export regulations; risks associated with possible disruption in CODI's operations or the economy generally due to terrorism, war, natural disasters, or social, civil or political unrest; future changes in laws or regulations (including the interpretation of these laws and regulations by regulatory authorities); environmental risks affecting the business or operations of our subsidiaries; disruption in the global supply chain, labor shortages and labor costs; our business prospects and the prospects of our subsidiaries; the impact of, and ability to successfully complete and integrate, acquisitions that we have made or may make; the ability to successfully complete when we've executed divestitures agreements; the dependence of our future success on the general economy and its impact on the industries in which we operate; the ability of our subsidiaries to achieve their objectives; the adequacy of our cash resources and working capital; the timing of cash flows, if any, from the operations of our subsidiaries; CODI's ability to regain compliance with NYSE continued listing requirements; the cooperation of, and future concessions granted by, CODI's lenders; control deficiencies identified or that may be identified in the future that will result in material weaknesses in CODI's internal control over financial reporting; and litigation relating to the Lugano investigation, including CODI's representations regarding its financial statements, and current and future litigation, enforcement actions or investigations relating to CODI's internal controls, restatement reviews,* 

------

*the Lugano investigation or related matters. Please see CODI's Amendment No. 1 to Annual Report on Form 10-K/A for the year ended December 31, 2024 filed with the SEC on December 8, 2025 for other risk factors that you should consider in connection with such forward-looking statements. Investors are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date such statements have been made. Except as required by law, CODI does not undertake any public obligation to update any forward-looking statements to reflect events, circumstances, or new information after the date of this press release, or to reflect the occurrence of unanticipated events.*

**Investor Relations**

Compass Diversified

<u>irinquiry@compassdiversified.com</u>

------

**Compass Diversified Holdings**

**Condensed Consolidated Balance Sheets**

---

| | | |
|:---|:---|:---|
| | **March 31, 2025** | **December 31, 2024** |
| *(in thousands)* | **(Unaudited)** | **(As Restated)** |
| **Assets** |  |  |
| Current assets |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $146235 | $59659 |
| &nbsp;&nbsp;&nbsp;Accounts receivable, net | 196422 | 207172 |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventories, net | 598847 | 571248 |
| &nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 123705 | 126692 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 1065209 | 964771 |
| Property, plant and equipment, net | 245612 | 244746 |
| Goodwill | 895420 | 895916 |
| Intangible assets, net | 960760 | 983396 |
| Other non-current assets | 199947 | 208593 |
| **Total assets** | $3366948 | $3297422 |
| **Liabilities and stockholders' equity** |  |  |
| Current liabilities |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued expenses | $426460 | $421715 |
| &nbsp;&nbsp;&nbsp;&nbsp;Due to related party | 17738 | 18036 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion, long-term debt | 1860064 | 1774290 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other current liabilities | 233122 | 219382 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 2537384 | 2433423 |
| Deferred income taxes | 101521 | 108091 |
| Long-term debt |  |  |
| Other non-current liabilities | 214398 | 225334 |
| **Total liabilities** | 2853303 | 2766848 |
| **Stockholders' equity** |  |  |
| Total stockholders' equity attributable to Holdings | 680736 | 678620 |
| Noncontrolling interest | (167091) | (148046) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total stockholders' equity | 513645 | 530574 |
| **Total liabilities and stockholders' equity** | $3366948 | $3297422 |

---

------

**Compass Diversified Holdings**

**Consolidated Statements of Operations**

**(Unaudited)**

---

| | | |
|:---|:---|:---|
| | **Three Months Ended March 31,** | **Three Months Ended March 31,** |
| *(in thousands, except per share data)* | **2025** | **2024** |
|  |  | **(As Restated)** |
| Net sales | $453775 | $410826 |
| Cost of sales | 257743 | 235874 |
| **Gross profit** | 196032 | 174952 |
| Operating expenses: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Selling, general and administrative expense | 150377 | 137724 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Management fees | 18863 | 17942 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization expense | 23351 | 23211 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Impairment expense |  | 8182 |
| **Operating income (loss)** | 3441 | (12107) |
| Other income (expense): |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Interest expense, net | (35851) | (25267) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of debt issuance costs | (1125) | (1005) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other income (expense), net | (13681) | (47442) |
| **Net loss from continuing operations before income taxes** | (47216) | (85821) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Provision for income taxes | 2538 | 3110 |
| **Loss from continuing operations** | (49754) | (88931) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income from discontinued operations, net of income tax |  | 317 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gain on sale of discontinued operations | 44 | 3345 |
| **Net loss** | (49710) | (85269) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Less: Net loss from continuing operations attributable to noncontrolling interest | (19717) | (28756) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Less: Net loss from discontinued operations attributable to noncontrolling interest |  | (336) |
| **Net loss attributable to Holdings** | $(29993) | $(56177) |
| **Amounts attributable to Holdings** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss from continuing operations | $(30037) | $(60175) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income from discontinued operations |  | 653 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gain on sale of discontinued operations, net of income tax | 44 | 3345 |
| **Net loss attributable to Holdings** | $(29993) | $(56177) |
| **Basic income (loss) per common share attributable to Holdings** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Continuing operations | $(0.59) | $(1.57) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Discontinued operations |  | 0.05 |
|  | $(0.59) | $(1.52) |
| Basic weighted average number of common shares outstanding | 75236 | 75274 |
| Cash distributions declared per Trust common share | $0.25 | $0.25 |

---

------

**Compass Diversified Holdings**

**Net Income (Loss) to Non-GAAP Adjusted Earnings (Loss) and Non-GAAP Adjusted EBITDA**

**(Unaudited)**

---

| | | |
|:---|:---|:---|
| | **Three Months Ended March 31,** | **Three Months Ended March 31,** |
| *(in thousands, except per share amounts)* | **2025** | **2024** |
|  |  | **(As Restated)** |
| Net loss | $(49710) | $(85269) |
| Income from discontinued operations, net of tax |  | 317 |
| Gain on sale of discontinued operations, net of tax | 44 | 3345 |
| Net loss from continuing operations | $(49754) | $(88931) |
| Less: loss from continuing operations attributable to noncontrolling interest | (19717) | (28756) |
| Net loss attributable to Holdings - continuing operations | $(30037) | $(60175) |
| Adjustments: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Distributions paid - preferred shares | (8434) | (6045) |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization expense - intangibles and inventory step up | 23351 | 25879 |
| &nbsp;&nbsp;&nbsp;&nbsp;Impairment expense |  | 8182 |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock compensation | 4012 | 4071 |
| &nbsp;&nbsp;&nbsp;&nbsp;Acquisition expenses |  | 3479 |
| &nbsp;&nbsp;&nbsp;&nbsp;Integration services fee | 875 |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Other | 1546 | 274 |
| **Adjusted Net Loss** | $(8687) | $(24335) |
| Plus (less): |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation expense | 12301 | 10731 |
| &nbsp;&nbsp;&nbsp;&nbsp;Income tax provision | 2538 | 3110 |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense | 35581 | 25267 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of debt issuance costs | 1125 | 1005 |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss from continuing operations attributable to noncontrolling interest | (19717) | (28756) |
| &nbsp;&nbsp;&nbsp;&nbsp;Distributions paid - preferred shares | 8434 | 6045 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other (income) expense | 13681 | 47442 |
| **Adjusted EBITDA** | $45256 | $40509 |

---

------

**Compass Diversified Holdings**

**Net Income (Loss) from Continuing Operations to Non-GAAP Consolidated Adjusted EBITDA Reconciliation**

**Three Months Ended March 31, 2025**

**(Unaudited)**

---

| | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Corporate** | **5.11** | **BOA** | **Lugano** | **PrimaLoft** | **THP** | **Velocity Outdoor** | **Altor** | **Arnold** | **Sterno** | **Consolidated** |
| **Income (loss) from continuing operations** | $(8764) | $3906 | $8243 | $(51634) | $(437) | $1754 | $(4167) | $(228) | $(1606) | $3179 | $(49754) |
| Adjusted for: |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Provision (benefit) for income taxes |  | 1144 | 1166 | (256) | 394 | 419 | 44 | 13 | (1383) | 997 | 2538 |
| &nbsp;&nbsp;&nbsp;Interest expense, net | 26843 | 1 | (1) | 8875 | (7) | (2) | (1) |  | 143 |  | 35851 |
| &nbsp;&nbsp;&nbsp;Intercompany interest | (39893) | 3344 | 3984 | 15375 | 4129 | 2602 | 1421 | 4854 | 1915 | 2269 |  |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 74 | 5772 | 5248 | 1593 | 5315 | 4160 | 1369 | 7192 | 2578 | 3476 | 36777 |
| **EBITDA** | (21740) | 14167 | 18640 | (26047) | 9394 | 8933 | (1334) | 11831 | 1647 | 9921 | 25412 |
| &nbsp;&nbsp;&nbsp;Other (income) expense | 14 | 105 | 63 | 13515 | 1 | (3) | (127) | 215 | (2) | (100) | 13681 |
| &nbsp;&nbsp;&nbsp;Non-controlling shareholder compensation |  | 545 | 1346 | 916 | 549 | 25 | 105 | 245 | 4 | 277 | 4012 |
| &nbsp;&nbsp;&nbsp;Integration services fee |  |  |  |  |  | 875 |  |  |  |  | 875 |
| &nbsp;&nbsp;&nbsp;Other |  |  |  |  |  |  |  | 562 | 915 | 69 | 1546 |
| **Adjusted EBITDA**  | $(21726) | $14817 | $20049 | $(11616) | $9944 | $9830 | $(1356) | $12853 | $2564 | $10167 | $45526 |

---

------

**Compass Diversified Holdings**

**Net Income (Loss) from Continuing Operations to Non-GAAP Consolidated Adjusted EBITDA Reconciliation**

**Three Months Ended March 31, 2024**

**(Unaudited)**

---

| | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Corporate** | **5.11** | **BOA** | | **PrimaLoft** | **THP** | **Velocity Outdoor** | **Altor** | **Arnold** | **Sterno** | |
| | **Corporate** | **5.11** | **BOA** | **Lugano**<br>**(As Restated)** | **PrimaLoft** | **THP** | **Velocity Outdoor** | **Altor** | **Arnold** | **Sterno** | **Consolidated**<br>**(As Restated)** |
| **Income (loss) from continuing operations** | $(7394) | $3400 | $3351 | $(70848) | $(1313) | $(3490) | $(15973) | $693 | $1651 | $992 | $(88931) |
| Adjusted for: |  |  |  |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Provision (benefit) for income taxes |  | 1203 | 539 | 158 | (80) | (1167) | 580 | 628 | 796 | 453 | 3110 |
| &nbsp;&nbsp;&nbsp;Interest expense, net | 23593 | (3) | (3) | 1695 | (2) | (22) | 44 |  | (35) |  | 25267 |
| &nbsp;&nbsp;&nbsp;Intercompany interest | (37815) | 3526 | 5492 | 11758 | 4616 | 1996 | 3218 | 2009 | 1700 | 3500 |  |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 280 | 5873 | 5438 | 1110 | 5327 | 5138 | 3276 | 4085 | 2153 | 4935 | 37615 |
| **EBITDA** | (21336) | 13999 | 14817 | (56127) | 8548 | 2455 | (8855) | 7415 | 6265 | 9880 | (22939) |
| &nbsp;&nbsp;&nbsp;Other (income) expense | (39) | (34) | 75 | 44639 |  | (17) | (297) | 3236 | 52 | (173) | 47442 |
| &nbsp;&nbsp;&nbsp;Non-controlling shareholder compensation |  | 534 | 1429 | 504 | 680 | 145 | 194 | 252 | 4 | 329 | 4071 |
| &nbsp;&nbsp;&nbsp;Impairment expense |  |  |  |  |  |  | 8182 |  |  |  | 8182 |
| &nbsp;&nbsp;&nbsp;Acquisition expenses |  |  |  |  |  | 3479 |  |  |  |  | 3479 |
| &nbsp;&nbsp;&nbsp;Other |  |  |  |  |  | 90 |  |  |  | 184 | 274 |
| **Adjusted EBITDA**  | $(21375) | $14499 | $16321 | $(10984) | $9228 | $6152 | $(776) | $10903 | $6321 | $10220 | $40509 |

---

------

**Compass Diversified Holdings**

**Net Sales to Pro Forma Net Sales Reconciliation**

**(unaudited)**

---

| | | |
|:---|:---|:---|
| | **Three Months Ended March 31,** | **Three Months Ended March 31,** |
| *(in thousands)* | **2025** | **2024** |
|  |  | **(As Restated)** |
| Net Sales | $453775 | $410826 |
| &nbsp;&nbsp;Acquisitions <sup>(1)</sup> |  | 10671 |
| Pro Forma Net Sales | $453775 | $421497 |

---

<sup>(1)</sup> Acquisitions reflects the net sales for The Honey Pot Co. on a pro forma basis as if the Company had acquired The Honey Pot Co. on January 1, 2024.

**Compass Diversified Holdings**

**Subsidiary Pro Forma Net Sales**

**(unaudited)**

---

| | | |
|:---|:---|:---|
| | **Three Months Ended March 31,** | **Three Months Ended March 31,** |
| *(in thousands)* | **2025** | **2024** |
|  |  | **(As Restated)** |
| **Branded Consumer** |  |  |
| 5.11 | $129370 | $124974 |
| BOA | 48877 | 42903 |
| Lugano | 26845 | 10793 |
| PrimaLoft | 23645 | 22541 |
| The Honey Pot <sup>(1)</sup> | 36191 | 30836 |
| Velocity Outdoor | 13201 | 29899 |
| &nbsp;&nbsp;&nbsp;Total Branded Consumer | $278129 | $261946 |
| **Niche Industrial** |  |  |
| Altor Solutions | 76257 | 53404 |
| Arnold Magnetics | 34008 | 41287 |
| Sterno | 65381 | 64860 |
| &nbsp;&nbsp;&nbsp;Total Niche Industrial | $175646 | $159551 |
| Total Subsidiary Net Sales | $453775 | $421497 |

---

<sup>(1)</sup> Net sales for The Honey Pot Co. are pro forma as if the Company had acquired this business on January 1, 2024.

<br>