Free Trial

Compass (COMP) Financials

Compass logo
$7.34 +0.11 (+1.45%)
As of 12:27 PM Eastern
This is a fair market value price provided by Polygon.io. Learn more.
Annual Income Statements for Compass

Annual Income Statements for Compass

This table shows Compass' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
-388 -270 -494 -602 -321 -154
Consolidated Net Income / (Loss)
-388 -270 -494 -602 -320 -155
Net Income / (Loss) Continuing Operations
-388 -270 -494 -602 -320 -155
Total Pre-Tax Income
-389 -272 -495 -590 -317 -154
Total Operating Income
-402 -273 -493 -589 -315 -155
Total Gross Profit
2,386 3,721 6,421 6,018 4,885 5,629
Total Revenue
2,386 3,721 6,421 6,018 4,885 5,629
Operating Revenue
2,386 3,721 6,421 6,018 4,885 5,629
Total Cost of Revenue
0.00 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
2,788 3,994 6,914 6,607 5,200 5,784
Selling, General & Admin Expense
2,233 3,385 5,974 5,537 4,460 5,134
Marketing Expense
383 402 510 575 435 369
Research & Development Expense
131 146 365 360 185 189
Depreciation Expense
41 51 64 86 90 82
Restructuring Charge
- 10 0.00 49 30 9.70
Total Other Income / (Expense), net
13 1.40 -2.30 -0.80 -2.30 0.40
Interest Expense
0.00 0.60 2.40 3.60 11 6.40
Interest & Investment Income
13 2.00 0.10 2.80 8.50 6.80
Income Tax Expense
-0.90 -1.70 -2.50 -0.90 -0.40 -0.50
Other Gains / (Losses), net
- 0.00 -1.30 -12 -3.30 -0.60
Net Income / (Loss) Attributable to Noncontrolling Interest
- 0.00 0.00 0.00 1.20 -0.10
Basic Earnings per Share
($3.64) ($2.46) ($1.51) ($1.40) ($0.69) ($0.31)
Weighted Average Basic Shares Outstanding
106.53M 109.95M 326.34M 428.17M 466.52M 501.51M
Diluted Earnings per Share
($3.64) ($2.46) ($1.51) ($1.40) ($0.69) ($0.31)
Weighted Average Diluted Shares Outstanding
106.53M 109.95M 326.34M 428.17M 466.52M 501.51M
Weighted Average Basic & Diluted Shares Outstanding
106.53M 109.95M 326.34M 455.67M 491.28M 517.67M

Quarterly Income Statements for Compass

This table shows Compass' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
-154 -158 -150 -48 -39 -84 -133 21 -1.70 -41
Consolidated Net Income / (Loss)
-154 -158 -150 -47 -39 -84 -133 21 -1.90 -40
Net Income / (Loss) Continuing Operations
-154 -158 -150 -47 -39 -84 -133 21 -1.90 -40
Total Pre-Tax Income
-152 -153 -149 -46 -39 -83 -133 21 -2.70 -40
Total Operating Income
-152 -153 -148 -45 -39 -83 -132 21 -3.40 -41
Total Gross Profit
1,494 1,107 957 1,494 1,337 1,096 1,054 1,701 1,494 1,380
Total Revenue
1,494 1,107 957 1,494 1,337 1,096 1,054 1,701 1,494 1,380
Operating Revenue
1,494 - 957 1,494 1,337 1,096 1,054 1,701 1,494 1,380
Total Operating Expenses
1,646 1,260 1,106 1,539 1,376 1,179 1,186 1,679 1,497 1,421
Selling, General & Admin Expense
1,370 1,043 906 1,342 1,204 1,008 1,024 1,511 1,340 1,260
Marketing Expense
144 131 115 113 104 103 93 95 88 92
Research & Development Expense
82 63 49 45 46 44 47 47 48 47
Depreciation Expense
21 21 25 22 21 22 21 21 21 20
Restructuring Charge
29 1.20 10 16 1.70 2.70 1.50 4.30 1.70 2.20
Total Other Income / (Expense), net
0.20 - -0.30 -1.60 -0.40 - -0.40 -0.20 0.70 0.30
Interest Expense
0.90 1.30 3.20 4.10 1.90 1.60 1.50 1.60 1.50 1.80
Interest & Investment Income
1.10 1.30 2.90 2.50 1.50 1.60 1.10 1.40 2.20 2.10
Income Tax Expense
0.00 0.50 0.00 0.00 -0.50 0.10 -0.30 -0.10 -0.30 0.20
Other Gains / (Losses), net
-2.50 -4.70 -1.50 -0.70 -0.40 -0.70 -0.80 -0.40 0.50 0.10
Net Income / (Loss) Attributable to Noncontrolling Interest
0.10 0.10 0.20 0.90 0.20 -0.10 -0.10 0.10 -0.20 0.10
Basic Earnings per Share
($0.36) ($0.35) ($0.33) ($0.10) ($0.08) ($0.18) ($0.27) $0.04 $0.00 ($0.08)
Weighted Average Basic Shares Outstanding
432.46M 428.17M 450.06M 460.96M 470.95M 466.52M 490.00M 498.66M 505.99M 501.51M
Diluted Earnings per Share
($0.36) ($0.35) ($0.33) ($0.10) ($0.08) ($0.18) ($0.27) $0.04 $0.00 ($0.08)
Weighted Average Diluted Shares Outstanding
432.46M 428.17M 450.06M 460.96M 470.95M 466.52M 490.00M 509.88M 505.99M 501.51M
Weighted Average Basic & Diluted Shares Outstanding
435.47M 455.67M 461.15M 466.07M 483.04M 491.28M 494.49M 505.20M 510.31M 517.67M

Annual Cash Flow Statements for Compass

This table details how cash moves in and out of Compass' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024
Net Change in Cash & Equivalents
363 -52 178 -256 -195 57
Net Cash From Operating Activities
-377 -58 -29 -292 -26 122
Net Cash From Continuing Operating Activities
-377 -58 -29 -292 -26 122
Net Income / (Loss) Continuing Operations
-388 -270 -494 -602 -320 -155
Consolidated Net Income / (Loss)
-388 -270 -494 -602 -320 -155
Depreciation Expense
41 51 64 86 90 82
Amortization Expense
0.00 0.30 1.10 0.90 0.70 0.70
Non-Cash Adjustments To Reconcile Net Income
88 123 399 244 176 132
Changes in Operating Assets and Liabilities, net
-118 38 1.40 -21 27 61
Net Cash From Investing Activities
390 -13 -193 -100 -12 -37
Net Cash From Continuing Investing Activities
390 -13 -193 -100 -12 -37
Purchase of Property, Plant & Equipment
-74 -43 -50 -70 -11 -16
Acquisitions
-38 -26 -137 -15 0.70 -19
Purchase of Investments
-71 0.00 -5.00 -15 -1.20 -2.00
Net Cash From Financing Activities
350 20 399 135 -157 -28
Net Cash From Continuing Financing Activities
350 20 399 135 -157 -28
Repayment of Debt
0.00 -4.20 -34 -44 -289 -50
Issuance of Debt
0.00 11 40 209 130 49
Issuance of Common Equity
0.00 0.00 440 2.30 35 2.20
Other Financing Activities, net
6.90 13 -46 -32 -34 -29
Cash Interest Paid
0.00 0.20 1.30 2.30 9.00 3.40

Quarterly Cash Flow Statements for Compass

This table details how cash moves in and out of Compass' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
-76 7.00 1.70 -28 -115 -53 -1.00 20 25 13
Net Cash From Operating Activities
-54 -118 -56 53 15 -39 8.60 45 37 31
Net Cash From Continuing Operating Activities
-54 -118 -56 53 15 -39 8.60 45 37 31
Net Income / (Loss) Continuing Operations
-154 -158 -150 -47 -39 -84 -133 21 -1.90 -40
Consolidated Net Income / (Loss)
-154 -158 -150 -47 -39 -84 -133 21 -1.90 -40
Depreciation Expense
21 21 25 22 21 22 21 21 21 20
Amortization Expense
0.20 0.20 0.20 0.20 0.20 0.10 0.20 0.20 0.10 0.20
Non-Cash Adjustments To Reconcile Net Income
27 50 57 91 18 11 45 59 4.80 23
Changes in Operating Assets and Liabilities, net
53 -31 13 -13 14 13 76 -56 14 28
Net Cash From Investing Activities
-18 -13 -3.50 -2.60 -2.10 -3.50 -3.50 -23 -6.30 -3.80
Net Cash From Continuing Investing Activities
-18 -13 -3.50 -2.60 -2.10 -3.50 -3.50 -23 -6.30 -3.80
Purchase of Property, Plant & Equipment
-16 -13 -3.50 -2.60 -2.80 -2.30 -2.70 -4.60 -4.60 -3.80
Net Cash From Financing Activities
-4.00 138 61 -79 -128 -11 -6.10 -2.10 -5.70 -14
Net Cash From Continuing Financing Activities
-4.00 138 61 -79 -128 -11 -6.10 -2.10 -5.70 -14
Repayment of Debt
-15 -17 -13 -93 -169 -14 -10 -11 -14 -15
Issuance of Debt
20 162 86 19 15 11 8.70 15 14 11
Other Financing Activities, net
-12 -7.20 -13 -4.70 -8.20 -7.80 -5.90 -5.90 -7.00 -10
Cash Interest Paid
0.60 0.80 2.90 3.50 1.60 1.00 0.90 0.90 1.00 0.60

Annual Balance Sheets for Compass

This table presents Compass' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2020 2021 2022 2023 2024
Total Assets
1,365 1,801 1,533 1,160 1,178
Total Current Assets
599 795 518 282 330
Cash & Equivalents
440 618 362 167 224
Note & Lease Receivable
50 33 43 24 24
Accounts Receivable
55 49 37 37 49
Other Current Assets
55 95 77 55 33
Plant, Property, & Equipment, net
142 157 193 152 126
Total Noncurrent Assets
624 849 823 727 723
Goodwill
120 188 198 210 234
Intangible Assets
46 127 99 78 74
Other Noncurrent Operating Assets
459 533 525 439 415
Total Liabilities & Shareholders' Equity
1,365 1,801 1,533 1,160 1,178
Total Liabilities
741 953 1,012 728 766
Total Current Liabilities
282 437 518 293 353
Short-Term Debt
8.40 16 182 25 24
Accounts Payable
37 35 28 18 13
Accrued Expenses
169 305 213 150 223
Other Current Liabilities
68 82 95 99 94
Total Noncurrent Liabilities
459 516 495 436 412
Other Noncurrent Operating Liabilities
459 516 495 436 412
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-863 848 521 432 412
Total Preferred & Common Equity
-863 844 517 429 409
Total Common Equity
-863 844 517 429 409
Common Stock
238 2,439 2,714 2,947 3,082
Retained Earnings
-1,101 -1,595 -2,197 -2,518 -2,672
Noncontrolling Interest
0.00 3.80 3.60 3.30 3.00

Quarterly Balance Sheets for Compass

This table presents Compass' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024
Total Assets
1,589 1,514 1,425 1,264 1,145 1,215 1,200
Total Current Assets
542 534 494 358 293 321 331
Cash & Equivalents
355 364 335 220 166 186 211
Note & Lease Receivable
60 41 36 34 30 33 35
Accounts Receivable
34 57 58 41 49 57 46
Other Current Assets
93 73 64 63 48 45 39
Plant, Property, & Equipment, net
197 181 171 162 143 138 132
Total Noncurrent Assets
851 799 760 744 709 757 737
Goodwill
199 204 204 209 212 235 234
Intangible Assets
108 95 86 86 72 92 83
Other Noncurrent Operating Assets
544 501 470 449 425 431 420
Total Liabilities & Shareholders' Equity
1,589 1,514 1,425 1,264 1,145 1,215 1,200
Total Liabilities
948 1,052 973 786 811 814 769
Total Current Liabilities
444 570 511 338 362 386 358
Short-Term Debt
37 254 180 28 24 27 28
Accounts Payable
45 22 23 23 17 18 14
Accrued Expenses
271 195 206 183 222 241 218
Other Current Liabilities
92 99 101 104 100 100 99
Total Noncurrent Liabilities
504 482 462 449 449 428 410
Other Noncurrent Operating Liabilities
504 482 462 449 449 428 410
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
642 462 452 477 334 402 431
Total Preferred & Common Equity
638 458 448 474 330 398 428
Total Common Equity
638 458 448 474 330 398 428
Common Stock
2,676 2,805 2,842 2,908 2,981 3,028 3,060
Retained Earnings
-2,038 -2,347 -2,395 -2,434 -2,651 -2,630 -2,632
Noncontrolling Interest
3.70 3.60 4.10 3.40 3.20 3.30 3.10

Annual Metrics and Ratios for Compass

This table displays calculated financial ratios and metrics derived from Compass' official financial filings.

Metric 2019 2020 2021 2022 2023 2024
Growth Metrics
- - - - - -
Revenue Growth
0.00% 55.94% 72.57% -6.28% -18.83% 15.23%
EBITDA Growth
0.00% 38.54% -92.74% -17.47% 55.36% 68.02%
EBIT Growth
0.00% 31.98% -80.39% -19.55% 46.57% 50.84%
NOPAT Growth
0.00% 31.98% -80.39% -19.55% 46.57% 50.84%
Net Income Growth
0.00% 30.36% -82.86% -21.74% 46.78% 51.73%
EPS Growth
0.00% 32.42% 38.62% 7.28% 50.71% 55.07%
Operating Cash Flow Growth
0.00% 84.59% 50.77% -919.93% 91.12% 569.11%
Free Cash Flow Firm Growth
0.00% 0.00% -3.94% -27.42% 66.59% 81.93%
Invested Capital Growth
0.00% 0.00% 27.80% 38.78% -14.91% -26.80%
Revenue Q/Q Growth
0.00% 0.00% 6.32% -7.74% -0.22% 5.31%
EBITDA Q/Q Growth
0.00% 0.00% -41.65% 4.05% 23.79% 36.21%
EBIT Q/Q Growth
0.00% 0.00% -36.53% 3.17% 18.14% 21.50%
NOPAT Q/Q Growth
0.00% 0.00% -36.53% 3.17% 18.14% 21.50%
Net Income Q/Q Growth
0.00% 0.00% -37.59% 2.72% 18.82% 21.93%
EPS Q/Q Growth
0.00% 0.00% 34.06% -125.81% 19.77% 24.39%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -136.53% -16.31% 75.33% 132.31%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% -3.19% 26.69% 69.38%
Invested Capital Q/Q Growth
0.00% 0.00% -4.55% 5.41% 1.61% -14.23%
Profitability Metrics
- - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
-15.13% -5.96% -6.66% -8.35% -4.59% -1.27%
Operating Margin
-16.84% -7.35% -7.68% -9.79% -6.45% -2.75%
EBIT Margin
-16.84% -7.35% -7.68% -9.79% -6.45% -2.75%
Profit (Net Income) Margin
-16.26% -7.26% -7.70% -10.00% -6.55% -2.74%
Tax Burden Percent
99.77% 99.37% 99.76% 101.91% 100.91% 100.06%
Interest Burden Percent
96.79% 99.49% 100.47% 100.14% 100.73% 99.74%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -199.18% -157.72% -140.76% -69.91% -43.16%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -162.63% -128.90% -92.45% -8.02% -16.20%
Return on Net Nonoperating Assets (RNNOA)
0.00% 112.55% 90.56% 52.84% 2.71% 6.57%
Return on Equity (ROE)
0.00% -86.63% -67.16% -87.92% -67.20% -36.59%
Cash Return on Invested Capital (CROIC)
0.00% -399.18% -182.13% -173.24% -53.80% -12.21%
Operating Return on Assets (OROA)
0.00% -20.02% -31.15% -35.36% -23.38% -13.24%
Return on Assets (ROA)
0.00% -19.79% -31.22% -36.09% -23.77% -13.21%
Return on Common Equity (ROCE)
0.00% 119.84% 0.87% -87.44% -66.71% -36.32%
Return on Equity Simple (ROE_SIMPLE)
0.00% 31.31% -58.56% -116.32% -74.67% -37.74%
Net Operating Profit after Tax (NOPAT)
-281 -191 -345 -413 -220 -108
NOPAT Margin
-11.79% -5.14% -5.37% -6.86% -4.51% -1.93%
Net Nonoperating Expense Percent (NNEP)
0.00% -36.55% -28.83% -48.31% -61.89% -26.96%
Return On Investment Capital (ROIC_SIMPLE)
- - - -58.72% -48.26% -24.85%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
93.58% 90.97% 93.04% 92.00% 91.29% 91.21%
R&D to Revenue
5.50% 3.91% 5.69% 5.99% 3.78% 3.35%
Operating Expenses to Revenue
116.84% 107.35% 107.68% 109.79% 106.45% 102.75%
Earnings before Interest and Taxes (EBIT)
-402 -273 -493 -589 -315 -155
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-361 -222 -428 -502 -224 -72
Valuation Ratios
- - - - - -
Price to Book Value (P/BV)
0.00 0.00 4.38 1.96 4.24 7.29
Price to Tangible Book Value (P/TBV)
0.00 0.00 7.00 4.62 12.85 29.27
Price to Revenue (P/Rev)
0.19 0.12 0.58 0.17 0.37 0.53
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 7.83 12.62 2.46 5.79 13.14
Enterprise Value to Revenue (EV/Rev)
0.00 0.40 0.48 0.14 0.34 0.50
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 22.95
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - -
Debt to Equity
0.00 0.01 0.02 0.35 0.06 0.06
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
0.00 -0.69 -0.70 -0.57 -0.34 -0.41
Leverage Ratio
0.00 2.19 2.15 2.44 2.83 2.77
Compound Leverage Factor
0.00 2.18 2.16 2.44 2.85 2.76
Debt to Total Capital
0.00% 1.33% 1.88% 25.89% 5.43% 5.41%
Short-Term Debt to Total Capital
0.00% 1.33% 1.88% 25.89% 5.43% 5.41%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 235.16% 0.44% 0.51% 0.72% 0.69%
Common Equity to Total Capital
0.00% -136.49% 97.68% 73.60% 93.85% 93.90%
Debt to EBITDA
0.00 -0.04 -0.04 -0.36 -0.11 -0.33
Net Debt to EBITDA
0.00 1.95 1.41 0.36 0.63 2.79
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 -0.04 -0.05 -0.44 -0.11 -0.22
Net Debt to NOPAT
0.00 2.26 1.74 0.44 0.64 1.85
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
0.00 1.58 3.99 1.25 1.76 3.49
Noncontrolling Interest Sharing Ratio
0.00% 238.33% 101.30% 0.54% 0.72% 0.75%
Liquidity Ratios
- - - - - -
Current Ratio
0.00 2.13 1.82 1.00 0.96 0.93
Quick Ratio
0.00 1.93 1.60 0.85 0.78 0.84
Cash Flow Metrics
- - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -383 -399 -508 -170 -31
Operating Cash Flow to CapEx
-508.77% -134.18% -57.09% -416.12% -231.25% 773.89%
Free Cash Flow to Firm to Interest Expense
0.00 -639.02 -166.04 -141.05 -15.71 -4.79
Operating Cash Flow to Interest Expense
0.00 -96.83 -11.92 -81.03 -2.40 18.98
Operating Cash Flow Less CapEx to Interest Expense
0.00 -169.00 -32.79 -100.50 -3.44 16.53
Efficiency Ratios
- - - - - -
Asset Turnover
0.00 2.73 4.06 3.61 3.63 4.81
Accounts Receivable Turnover
0.00 67.90 124.32 141.43 133.47 132.14
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 26.26 42.94 34.40 28.38 40.61
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 5.38 2.94 2.58 2.73 2.76
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 5.38 2.94 2.58 2.73 2.76
Capital & Investment Metrics
- - - - - -
Invested Capital
0.00 192 246 341 290 212
Invested Capital Turnover
0.00 38.74 29.35 20.53 15.49 22.42
Increase / (Decrease) in Invested Capital
0.00 192 53 95 -51 -78
Enterprise Value (EV)
0.00 1,505 3,099 838 1,677 2,788
Market Capitalization
450 450 3,698 1,015 1,816 2,985
Book Value per Share
$0.00 ($7.85) $2.07 $1.19 $0.89 $0.80
Tangible Book Value per Share
$0.00 ($9.35) $1.30 $0.50 $0.29 $0.20
Total Capital
0.00 632 864 703 457 436
Total Debt
0.00 8.40 16 182 25 24
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
0.00 -432 -602 -180 -142 -200
Capital Expenditures (CapEx)
74 43 50 70 11 16
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -114 -245 -180 -153 -223
Debt-free Net Working Capital (DFNWC)
0.00 326 374 182 14 0.40
Net Working Capital (NWC)
0.00 317 358 0.40 -11 -23
Net Nonoperating Expense (NNE)
107 79 149 189 100 46
Net Nonoperating Obligations (NNO)
0.00 -432 -602 -180 -142 -200
Total Depreciation and Amortization (D&A)
41 52 66 87 91 83
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -3.07% -3.81% -2.98% -3.12% -3.97%
Debt-free Net Working Capital to Revenue
0.00% 8.76% 5.82% 3.03% 0.29% 0.01%
Net Working Capital to Revenue
0.00% 8.53% 5.57% 0.01% -0.21% -0.41%
Earnings Adjustments
- - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($1.51) ($1.40) ($0.69) ($0.31)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 412.09M 428.17M 466.52M 501.51M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($1.51) ($1.40) ($0.69) ($0.31)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 412.09M 428.17M 466.52M 501.51M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 ($1.51) $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 326.34M 455.67M 491.28M 517.67M
Normalized Net Operating Profit after Tax (NOPAT)
-281 -184 -345 -378 -199 -102
Normalized NOPAT Margin
-11.79% -4.95% -5.37% -6.28% -4.08% -1.80%
Pre Tax Income Margin
-16.30% -7.31% -7.71% -9.81% -6.49% -2.74%
Debt Service Ratios
- - - - - -
EBIT to Interest Expense
0.00 -455.50 -205.42 -163.72 -29.16 -24.19
NOPAT to Interest Expense
0.00 -318.85 -143.79 -114.61 -20.41 -16.93
EBIT Less CapEx to Interest Expense
0.00 -527.67 -226.29 -183.19 -30.19 -26.64
NOPAT Less CapEx to Interest Expense
0.00 -391.02 -164.67 -134.08 -21.45 -19.38
Payout Ratios
- - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics and Ratios for Compass

This table displays calculated financial ratios and metrics derived from Compass' official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
-14.33% -31.32% -31.48% -26.04% -10.46% -0.98% 10.12% 13.83% 11.71% 25.90%
EBITDA Growth
-56.41% 13.89% 25.95% 70.01% 86.68% 53.27% 9.89% 294.12% 198.85% 66.29%
EBIT Growth
-51.04% 11.21% 20.00% 55.09% 74.37% 45.68% 10.98% 147.76% 91.26% 51.08%
NOPAT Growth
-51.04% 11.21% 20.00% 55.09% 74.37% 45.68% 10.98% 168.55% 91.26% 51.08%
Net Income Growth
-54.41% 9.61% 20.23% 53.61% 74.56% 46.96% 11.45% 144.35% 95.15% 51.79%
EPS Growth
-44.00% -181.40% 26.67% 58.33% 77.78% 48.57% 18.18% 140.00% 100.00% 55.56%
Operating Cash Flow Growth
-1,376.19% -53.19% 50.00% 673.12% 127.99% 67.15% 115.50% -15.57% 149.33% 178.81%
Free Cash Flow Firm Growth
47.41% -16.27% -420.08% 118.61% 106.19% 96.39% 115.09% 169.62% 232.90% 775.07%
Invested Capital Growth
25.66% 38.78% 0.00% -16.59% -11.73% -14.91% -45.77% -18.03% -13.28% -26.80%
Revenue Q/Q Growth
-26.06% -25.88% -13.55% 56.08% -10.48% -18.02% -3.86% 61.33% -12.15% -7.60%
EBITDA Q/Q Growth
-77.20% -0.61% 6.16% 82.08% 21.27% -252.87% -80.94% 138.61% -59.91% -220.35%
EBIT Q/Q Growth
-52.87% -0.66% 2.88% 69.95% 12.78% -113.37% -59.16% 116.12% -115.96% -1,094.12%
NOPAT Q/Q Growth
-52.87% -0.66% 2.88% 69.95% 12.78% -113.37% -59.16% 123.14% -111.12% -1,094.12%
Net Income Q/Q Growth
-52.42% -2.53% 4.94% 68.78% 16.42% -113.78% -58.71% 115.64% -109.13% -2,026.32%
EPS Q/Q Growth
-50.00% 2.78% 5.71% 69.70% 20.00% -125.00% -50.00% 114.81% -100.00% 0.00%
Operating Cash Flow Q/Q Growth
-476.34% -119.78% 52.89% 196.04% -71.86% -358.00% 122.22% 423.26% -16.89% -18.45%
Free Cash Flow Firm Q/Q Growth
-15.37% -17.36% -125.70% 106.09% -61.59% -168.42% 1,042.88% 8.82% -52.58% 38.74%
Invested Capital Q/Q Growth
-9.14% 5.41% 3.43% -15.81% -3.84% 1.61% -34.08% 27.26% 1.73% -14.23%
Profitability Metrics
- - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
-8.74% -11.87% -12.88% -1.48% -1.30% -5.60% -10.54% 2.52% 1.15% -1.50%
Operating Margin
-10.16% -13.80% -15.50% -2.99% -2.91% -7.57% -12.53% 1.25% -0.23% -2.94%
EBIT Margin
-10.16% -13.80% -15.50% -2.99% -2.91% -7.57% -12.53% 1.25% -0.23% -2.94%
Profit (Net Income) Margin
-10.32% -14.27% -15.69% -3.14% -2.93% -7.64% -12.62% 1.22% -0.13% -2.93%
Tax Burden Percent
101.65% 103.40% 101.01% 101.52% 99.75% 100.96% 100.38% 98.58% 70.37% 100.25%
Interest Burden Percent
99.87% 100.00% 100.20% 103.59% 101.03% 100.00% 100.30% 99.06% 79.41% 99.26%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.47% 0.00% 0.00%
Return on Invested Capital (ROIC)
-159.90% -198.35% -343.57% -32.36% -32.76% -82.10% -160.82% 24.19% -3.20% -46.16%
ROIC Less NNEP Spread (ROIC-NNEP)
-151.13% -185.30% -258.81% -26.72% -28.07% -66.14% -128.62% 24.57% -3.45% -39.16%
Return on Net Nonoperating Assets (RNNOA)
98.65% 105.91% 61.27% 12.28% 12.81% 22.36% 40.71% -9.03% 1.43% 15.88%
Return on Equity (ROE)
-61.25% -92.44% -282.30% -20.08% -19.96% -59.74% -120.11% 15.16% -1.77% -30.29%
Cash Return on Invested Capital (CROIC)
-169.57% -173.24% -419.42% -88.69% -76.05% -53.80% -17.56% -40.52% -37.60% -12.21%
Operating Return on Assets (OROA)
-37.49% -49.83% -57.13% -9.61% -9.98% -27.46% -46.96% 4.92% -0.99% -14.16%
Return on Assets (ROA)
-38.06% -51.52% -57.82% -10.10% -10.06% -27.72% -47.28% 4.81% -0.55% -14.09%
Return on Common Equity (ROCE)
-60.94% -91.94% -280.10% -19.96% -19.83% -59.31% -119.08% 15.03% -1.76% -30.06%
Return on Equity Simple (ROE_SIMPLE)
-96.93% 0.00% -122.99% -113.76% -83.19% 0.00% -91.70% -59.04% -46.24% 0.00%
Net Operating Profit after Tax (NOPAT)
-106 -107 -104 -31 -27 -58 -92 21 -2.38 -28
NOPAT Margin
-7.11% -9.66% -10.85% -2.09% -2.04% -5.30% -8.77% 1.26% -0.16% -2.06%
Net Nonoperating Expense Percent (NNEP)
-8.77% -13.05% -84.76% -5.65% -4.69% -15.96% -32.21% -0.38% 0.26% -7.00%
Return On Investment Capital (ROIC_SIMPLE)
- -15.22% - - - -12.72% - - - -6.52%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
91.69% 94.24% 94.69% 89.81% 90.00% 91.93% 97.10% 88.87% 89.66% 91.28%
R&D to Revenue
5.46% 5.73% 5.11% 3.04% 3.42% 4.05% 4.46% 2.79% 3.18% 3.40%
Operating Expenses to Revenue
110.16% 113.80% 115.50% 102.99% 102.91% 107.57% 112.53% 98.75% 100.23% 102.94%
Earnings before Interest and Taxes (EBIT)
-152 -153 -148 -45 -39 -83 -132 21 -3.40 -41
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-131 -131 -123 -22 -17 -61 -111 43 17 -21
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
1.57 1.96 3.21 3.61 2.85 4.24 5.26 4.47 7.21 7.29
Price to Tangible Book Value (P/TBV)
3.02 4.62 9.22 10.25 7.55 12.85 37.48 24.69 27.76 29.27
Price to Revenue (P/Rev)
0.15 0.17 0.26 0.32 0.28 0.37 0.35 0.34 0.58 0.53
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
2.13 2.46 3.88 4.93 4.08 5.79 8.37 6.68 11.75 13.14
Enterprise Value to Revenue (EV/Rev)
0.11 0.14 0.24 0.29 0.24 0.34 0.32 0.31 0.54 0.50
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 41.88 54.35 55.57 22.95
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.06 0.35 0.55 0.40 0.06 0.06 0.07 0.07 0.06 0.06
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.65 -0.57 -0.24 -0.46 -0.46 -0.34 -0.32 -0.37 -0.41 -0.41
Leverage Ratio
2.12 2.44 3.28 2.60 2.55 2.83 3.34 3.09 2.71 2.77
Compound Leverage Factor
2.11 2.44 3.29 2.69 2.58 2.83 3.35 3.06 2.15 2.75
Debt to Total Capital
5.38% 25.89% 35.52% 28.54% 5.52% 5.43% 6.58% 6.36% 6.00% 5.41%
Short-Term Debt to Total Capital
5.38% 25.89% 35.52% 28.54% 5.52% 5.43% 6.58% 6.36% 6.00% 5.41%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.55% 0.51% 0.50% 0.65% 0.67% 0.72% 0.90% 0.77% 0.68% 0.69%
Common Equity to Total Capital
94.07% 73.60% 63.98% 70.81% 93.81% 93.85% 92.52% 92.87% 93.33% 93.90%
Debt to EBITDA
-0.07 -0.36 -0.55 -0.44 -0.09 -0.11 -0.11 -0.19 -0.24 -0.33
Net Debt to EBITDA
0.61 0.36 0.24 0.38 0.65 0.63 0.67 1.08 1.63 2.79
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
-0.09 -0.44 -0.66 -0.52 -0.10 -0.11 -0.11 -0.17 -0.20 -0.22
Net Debt to NOPAT
0.75 0.44 0.28 0.45 0.71 0.64 0.68 0.97 1.33 1.85
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
2.70 2.19 2.00 2.07 2.13 2.42 1.94 2.55 3.76 3.80
Noncontrolling Interest Sharing Ratio
0.50% 0.54% 0.78% 0.64% 0.63% 0.72% 0.86% 0.87% 0.72% 0.75%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
1.22 1.00 0.94 0.97 1.06 0.96 0.81 0.83 0.92 0.93
Quick Ratio
1.01 0.85 0.81 0.84 0.87 0.78 0.68 0.71 0.81 0.84
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-172 -202 -456 28 11 -7.30 69 75 36 49
Operating Cash Flow to CapEx
-345.81% -892.42% -1,585.71% 2,050.00% 535.71% -1,682.61% 318.52% 978.26% 813.04% 802.63%
Free Cash Flow to Firm to Interest Expense
-191.40 -155.51 -142.59 6.78 5.62 -4.56 45.89 46.81 23.68 27.38
Operating Cash Flow to Interest Expense
-59.56 -90.62 -17.34 13.00 7.89 -24.19 5.73 28.13 24.93 16.94
Operating Cash Flow Less CapEx to Interest Expense
-76.78 -100.77 -18.44 12.37 6.42 -25.63 3.93 25.25 21.87 14.83
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
3.69 3.61 3.68 3.22 3.43 3.63 3.75 3.93 4.34 4.81
Accounts Receivable Turnover
145.44 141.43 98.38 84.34 130.21 133.47 94.53 90.08 123.16 132.14
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
37.49 34.40 30.80 28.10 27.32 28.38 30.73 33.62 36.35 40.61
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
2.51 2.58 3.71 4.33 2.80 2.73 3.86 4.05 2.96 2.76
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
2.51 2.58 3.71 4.33 2.80 2.73 3.86 4.05 2.96 2.76
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
323 341 352 297 285 290 191 243 247 212
Invested Capital Turnover
22.48 20.53 31.66 15.49 16.09 15.49 18.33 19.22 20.07 22.42
Increase / (Decrease) in Invested Capital
66 95 352 -59 -38 -51 -161 -54 -38 -78
Enterprise Value (EV)
688 838 1,366 1,463 1,163 1,677 1,600 1,625 2,906 2,788
Market Capitalization
1,003 1,015 1,472 1,614 1,352 1,816 1,739 1,780 3,087 2,985
Book Value per Share
$1.48 $1.19 $1.01 $0.97 $1.02 $0.89 $0.67 $0.81 $0.85 $0.80
Tangible Book Value per Share
$0.77 $0.50 $0.35 $0.34 $0.38 $0.29 $0.09 $0.15 $0.22 $0.20
Total Capital
678 703 716 632 505 457 357 429 459 436
Total Debt
37 182 254 180 28 25 24 27 28 24
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-318 -180 -109 -155 -192 -142 -142 -159 -184 -200
Capital Expenditures (CapEx)
16 13 3.50 2.60 2.80 2.30 2.70 4.60 4.60 3.80
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-221 -180 -145 -172 -172 -153 -212 -224 -212 -223
Debt-free Net Working Capital (DFNWC)
134 182 218 164 48 14 -46 -38 -0.30 0.40
Net Working Capital (NWC)
98 0.40 -36 -17 20 -11 -69 -65 -28 -23
Net Nonoperating Expense (NNE)
48 51 46 16 12 26 41 0.60 -0.48 12
Net Nonoperating Obligations (NNO)
-318 -180 -109 -155 -192 -142 -142 -159 -184 -200
Total Depreciation and Amortization (D&A)
21 21 25 23 22 22 21 22 21 20
Debt-free, Cash-free Net Working Capital to Revenue
-3.38% -2.98% -2.61% -3.40% -3.51% -3.12% -4.25% -4.31% -3.96% -3.97%
Debt-free Net Working Capital to Revenue
2.06% 3.03% 3.91% 3.24% 0.98% 0.29% -0.92% -0.73% -0.01% 0.01%
Net Working Capital to Revenue
1.50% 0.01% -0.65% -0.33% 0.41% -0.21% -1.39% -1.26% -0.52% -0.41%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
($0.36) ($0.35) ($0.33) ($0.10) ($0.08) ($0.18) ($0.27) $0.04 $0.00 ($0.08)
Adjusted Weighted Average Basic Shares Outstanding
432.46M 428.17M 450.06M 460.96M 470.95M 466.52M 490.00M 498.66M 505.99M 501.51M
Adjusted Diluted Earnings per Share
($0.36) ($0.35) ($0.33) ($0.10) ($0.08) ($0.18) ($0.27) $0.04 $0.00 ($0.08)
Adjusted Weighted Average Diluted Shares Outstanding
432.46M 428.17M 450.06M 460.96M 470.95M 466.52M 490.00M 509.88M 505.99M 501.51M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
435.47M 455.67M 461.15M 466.07M 483.04M 491.28M 494.49M 505.20M 510.31M 517.67M
Normalized Net Operating Profit after Tax (NOPAT)
-86 -106 -97 -20 -26 -56 -91 18 -1.19 -27
Normalized NOPAT Margin
-5.75% -9.58% -10.11% -1.34% -1.95% -5.13% -8.67% 1.05% -0.08% -1.95%
Pre Tax Income Margin
-10.15% -13.80% -15.53% -3.09% -2.94% -7.57% -12.57% 1.24% -0.18% -2.92%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
-168.67 -117.54 -46.38 -10.88 -20.47 -51.88 -88.07 13.31 -2.27 -22.56
NOPAT to Interest Expense
-118.07 -82.28 -32.46 -7.61 -14.33 -36.31 -61.65 13.38 -1.59 -15.79
EBIT Less CapEx to Interest Expense
-185.89 -127.69 -47.47 -11.51 -21.95 -53.31 -89.87 10.44 -5.33 -24.67
NOPAT Less CapEx to Interest Expense
-135.29 -92.43 -33.56 -8.25 -15.81 -37.75 -63.45 10.50 -4.65 -17.90
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Frequently Asked Questions About Compass' Financials

When does Compass's financial year end?

According to the most recent income statement we have on file, Compass' fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Compass' net income changed over the last 5 years?

Compass' net income appears to be on a downward trend, with a most recent value of -$154.50 million in 2024, falling from -$388 million in 2019. The previous period was -$320.10 million in 2023.

What is Compass's operating income?
Compass's total operating income in 2024 was -$154.80 million, based on the following breakdown:
  • Total Gross Profit: $5.63 billion
  • Total Operating Expenses: $5.78 billion
How has Compass revenue changed over the last 5 years?

Over the last 5 years, Compass' total revenue changed from $2.39 billion in 2019 to $5.63 billion in 2024, a change of 135.9%.

How much debt does Compass have?

Compass' total liabilities were at $765.60 million at the end of 2024, a 5.1% increase from 2023, and a 3.3% increase since 2020.

How much cash does Compass have?

In the past 4 years, Compass' cash and equivalents has ranged from $166.90 million in 2023 to $618.30 million in 2021, and is currently $223.80 million as of their latest financial filing in 2024.

How has Compass' book value per share changed over the last 5 years?

Over the last 5 years, Compass' book value per share changed from 0.00 in 2019 to 0.80 in 2024, a change of 80.2%.



This page (NYSE:COMP) was last updated on 4/24/2025 by MarketBeat.com Staff
From Our Partners