CompoSecure Reports Fourth Quarter and Full Year 2024 Financial Results

Rhea-AI Summary

CompoSecure (NASDAQ: CMPO) reported strong financial results for Q4 and FY 2024. Full-year net sales grew 8% to $420.6 million, driven by 7% domestic and 11% international growth. The company generated robust cash flow, with operating cash flow up 24% to $129.6 million and free cash flow increasing 62% to $84.9 million.

Q4 2024 highlights include net sales of $100.9 million (+1% YoY) and gross profit of $52.5 million (52.1% margin). The company reported a Q4 net loss of $48.4 million, primarily due to warrant liabilities valuation changes. For full-year 2024, adjusted EBITDA grew 4% to $151.4 million.

Notable achievements include reducing net debt by 60% to $120 million and completing the spin-off of Resolute Holdings on February 28, 2025. Looking ahead, CompoSecure projects mid-single digit growth for both net sales and adjusted EBITDA in 2025.

Positive

• Net sales grew 8% to $420.6M in 2024
• Free cash flow up 62% to $84.9M
• Net debt reduced 60% to $120M
• International revenue growth of 11%
• First positive net contribution from Arculus in Q4

Negative

• Q4 net loss of $48.4M vs $31.0M profit year ago
• Q4 Adjusted EBITDA decreased 10% to $33.6M
• Gross margin declined to 52.1% from 53.5%
• Full year net loss of $83.2M vs $112.5M profit in 2023

Insights

Financial Analyst

CompoSecure's FY2024 results demonstrate robust operational performance with net sales growth of 8% reaching $420.6 million, accompanied by impressive free cash flow generation up 62% to $84.9 million. The company's financial discipline is evident in the significant balance sheet improvement, reducing net debt by 60% to $120 million, primarily through converting $130 million of exchangeable notes to equity.

While GAAP results show net losses of $83.2 million for FY2024, this was primarily driven by accounting adjustments related to warrant liabilities and other items due to stock price movements rather than operational issues. More telling are the adjusted metrics, with Adjusted Net Income increasing 11% to $98.2 million and Adjusted EBITDA growing 4% to $151.4 million.

The gross margin compression to 52.1% (from 53.5%) warrants monitoring, as it reflects production inefficiencies from new card constructions and inflationary pressures. However, the company's international growth of 11% outpacing domestic growth of 7% signals successful market expansion.

The recent spin-off of Resolute Holdings represents a strategic repositioning that management believes will accelerate growth and diversify revenue. The conservative mid-single-digit growth guidance for 2025 suggests a measured approach, with the company explicitly noting that sales momentum will build throughout the year.

The significant debt reduction has dramatically improved CompoSecure's financial flexibility at 1.25x secured debt leverage ratio, positioning them well for their stated M&A ambitions while maintaining operational investments in their CompoSecure Operating System (COS) efficiency initiative.

Strategic Business Consultant

CompoSecure's strategic position has strengthened considerably in 2024 through three key developments. First, the company's debt restructuring has transformed its financial flexibility, reducing net debt by 60% while maintaining growth. This positions them for strategic optionality in a consolidating industry.

Second, the Resolute Holdings spin-off appears to be a pivotal transformation in their corporate structure, though specific operational benefits remain undefined. New Executive Chairman Dave Cote's emphasis on "accretive M&A" signals a shift toward inorganic growth strategies alongside organic initiatives.

Third, the first positive contribution from Arculus in Q4 represents a potential inflection point for this growth vector, with management projecting continued positive contribution throughout 2025.

The company's investment in the CompoSecure Operating System indicates a focus on operational excellence to combat margin pressures from both innovation costs and inflation. This systematic approach to efficiency could help offset the slight gross margin compression seen in 2024.

The 11% international growth rate, though from a smaller base than domestic operations, demonstrates successful market penetration beyond their core market. The company's award recognition and continued partnerships with premium financial brands (Delta, American Express, HSBC) reinforce their premium positioning in the metal card market.

While the mid-single-digit growth guidance appears conservative, it likely reflects both macroeconomic caution and a transition year as they implement new strategic initiatives. The explicit statement that momentum will build throughout 2025 suggests potential upside to initial expectations as their operational improvements take hold.

• FY 2024 Net Sales up 8% to $420.6 million — In-Line with Preliminary Results on February 10, 2025

• FY 2024 Cash Flow from Operations up 24% to $129.6 million and Free Cash Flow up 62% to $84.9 million

• Company Expects Mid-Single Digit Growth for 2025 Net Sales and Adjusted EBITDA

• Completed Spin-Off of Resolute Holdings on February 28, 2025

SOMERSET, N.J., March 05, 2025 (GLOBE NEWSWIRE) -- CompoSecure, Inc. (Nasdaq: CMPO), a leader in metal payment cards, security, and authentication solutions, today announced its operating results for the fourth quarter and full year ended December 31, 2024.

Jon Wilk, President and CEO of CompoSecure, commented: “2024 was a foundational year for CompoSecure, marked by high-single digit Net Sales growth, robust Free Cash Flow, international momentum and unique product innovations. We also made significant progress in fortifying our balance sheet in 2024, reducing net debt by 60% to $120 million.

During the fourth quarter, we made strategic investments in the CompoSecure Operating System (COS) to deliver consistent excellence across the organization and focused on planting seeds to drive both organic and inorganic growth. For 2025, we will accelerate the adoption of COS and expect to build sales momentum throughout the year. Notably, we closed out the year with our first quarter of positive net contribution from Arculus in Q4, and continue to expect Arculus to be net positive for full year 2025.”

Dave Cote, CompoSecure’s Executive Chairman, added: “As we enter 2025, I am excited about the opportunities ahead for our business. The spin-off of Resolute Holdings marks an important step in our evolution as we position the business for accelerated growth and diversification of revenue. We are committed to cultivating a culture of high performance, driving efficiency through our CompoSecure Operating System, reigniting organic growth, and delivering on accretive M&A.”

Financial Highlights (Q4 2024 vs. Q4 2023 )

• Net Sales: Net Sales increased 1% to $100.9 million compared to $99.9 million.

• Gross Profit: Gross Profit was $52.5 million or 52.1% of Net Sales, compared to $52.9 million or 52.9%.

• Net Income(Loss)/EPS: Net Income/(Loss) was $(48.4) million compared to $31.0 million. The decrease was driven by an improvement to the Company’s stock price during the quarter, which led to a change in the fair value of warrant liabilities, earnout consideration liability and derivative liability. Net Income/(Loss) per share attributable to Class A common shareholders was $(0.53) (Basic) and $(0.53) (Diluted), compared to $0.17 (Basic) and $0.17 (Diluted) in the year-ago period.

• Adjusted Net Income/Adjusted EPS: Adjusted Net Income (a non-GAAP measure) increased 8% to $24.7 million compared to $22.8 million in the year-ago period. Adjusted EPS (a non-GAAP measure) was $0.27 (Basic) and $0.20 (Diluted) compared to $0.29 (Basic) and $0.24 (Diluted) in the year-ago period.

• Adjusted EBITDA: Adjusted EBITDA (a non-GAAP measure) decreased 10% to $33.6 million compared to $37.2 million primarily driven by investment in our M&A capabilities.

See reconciliation of non-GAAP measures shown in table below.

FY 2024 Financial Highlights (vs. FY 2023)

• Net Sales: Net Sales increased 8% to $420.6 million compared to $390.6 million. The increase was primarily driven by continued domestic growth of 7%, and international growth of 11%.

• Gross Profit: Gross Profit was $219.2 million or 52.1% of Net Sales, compared to $209.1 million or 53.5%. The decline in gross margin was primarily due to lower production efficiencies from new and innovative card constructions, as well as the impact of inflationary pressure on wages and materials.

• Net Income(Loss)/EPS: Net Income was $(83.2) million compared to $112.5 million. The decrease was driven by an improvement to the Company’s stock price which led to changes to the fair value of warrant liabilities, earnout consideration liability and derivative liability. Net Income per share attributable to Class A common stockholders was $(1.22) (Basic) and $(1.22) (Diluted), compared to $1.03 (Basic) and $0.96 (Diluted) in the year-ago period.

• Adjusted Net Income/Adjusted EPS: Adjusted Net Income (a non-GAAP measure) increased 11% to $98.2 million compared to $88.1 million in the year-ago period. Adjusted EPS (a non-GAAP measure) was $1.17 (Basic) and $0.95 (Diluted) compared to $1.12 (Basic) and $0.92 (Diluted) in the year-ago period.

• Adjusted EBITDA: Adjusted EBITDA (a non-GAAP measure) increased 4% to $151.4 million compared to $145.0 million.

Liquidity and Capital Structure

Balance Sheet: At December 31, 2024, CompoSecure had $77.5 million of cash and cash equivalents and $197.5 million of total debt (resulting in net debt of $120 million). This compares to cash and cash equivalents of $41.2 million and total debt of $340.3 million at December 31, 2023. The improvement was driven by strong Free Cash Flow generation as well as the conversion into equity of $130 million of exchangeable notes during the fourth quarter. CompoSecure’s secured debt leverage ratio was $1.25x at December 31, 2024 compared to 1.39x at December 31, 2023.

Full Year Highlights

• Appointed new Executive Chairman, David Cote, and expanded Board of Directors

• Spun off Resolute Holdings, which entered into a management agreement with our wholly owned subsidiary, CompoSecure Holdings L.L.C.

• Metal card program highlights include: Delta Reserve, Robinhood Gold, Citi/American Airlines, Barclays (Europe), JetBlue, HSBC, Capital on Tap, US Bank Smartly, Wells Fargo Expedia Onekey, and American Express White Gold

• Award recognition: Received 9 company awards including the Banking Tech Visionary CEO award; three 2024 International Card Manufactures Awards (ICMA) Awards (Best Metal Cards, Best Environmentally-Friendly Cards, and Best Secure Payment Cards)

2025 Financial Outlook

For FY 2025, CompoSecure expects mid-single digit growth in both Net Sales and Adjusted EBITDA with sales momentum building through the year and includes payment of the new Resolute Holdings management fee in 2025 and 2024 (on a pro forma basis).

Conference Call

CompoSecure will host a conference call and live audio webcast today at 5:00 p.m. Eastern Time to discuss its financial and operational results, followed by a question-and-answer period.

Date: Wednesday, March 5, 2025
Time: 5:00 p.m. Eastern Time
Dial-in registration link
Live webcast registration link

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

A live webcast and replay of the conference call will be available on the investor relations section of CompoSecure’s website at https://ir.composecure.com/news-events/events.

About CompoSecure

Founded in 2000, CompoSecure (Nasdaq: CMPO) is a technology partner to market leaders, fintech’s 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, or results of operations, 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 possibility that the spin-off will not achieve its intended benefits; the ability of the Company to successfully execute its plans and strategies, including with respect to M&A; the possibility of disruption, including changes to existing business relationships, disputes, litigation or unanticipated costs in connection with the spin-off; uncertainty of the expected financial performance of CompoSecure or Resolute Holdings following completion of the spin-off; evolving legal, regulatory and tax regimes; actions by third parties, including government agencies; the ability of CompoSecure to diversify its business and customer base and to achieve enhancements in organic growth and operational efficiency, including for any future acquired companies; the ability of CompoSecure to create value for its shareholders and generate robust free cash flow; 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; the outcome of any legal proceedings that may be instituted against CompoSecure or others; future exchange and interest rates; 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 obligations 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

This press release 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 EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted EPS, Free Cash Flow and Net Debt are useful to investors in evaluating CompoSecure’s financial performance. CompoSecure uses these 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 to measure incentive compensation, as 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 above, specific quantification of the charges excluded from the non-GAAP financial measures included in such financial guidance, including with respect to depreciation, amortization, interest, and taxes, that would be required to reconcile the non GAAP financial measures included in such financial guidance to GAAP measures are not available, 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. In addition, CompoSecure’s debt agreements contain covenants that use a variation 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. EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted EPS, Free Cash Flow and Net Debt should not be considered as measures of financial performance under U.S. GAAP, and the items excluded from EBITDA, Adjusted EBITDA, Adjusted Net Income, Adjusted EPS, Free Cash Flow and Net Debt 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 and may be different from similarly titled non-GAAP measures used by other companies. Please refer to the information included in this press release for the reconciliation of GAAP measures to these non-GAAP measures.

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.

Condensed Consolidated Balance Sheet Data
(in thousands)
		December 31, 2024				December 31, 2023
		Unaudited
ASSETS
CURRENT ASSETS
Cash and cash equivalents		$	77,461			$	41,216
Accounts receivable			47,449				40,488
Inventories, net			44,833				52,540
Prepaid expenses and other current assets			4,159				5,133
Total current assets			173,902				139,377
Property and equipment, net			23,448				25,212
Right-of-use asset – operating leases			5,404				7,473
Deferred tax asset			264,815				23,697
Derivative asset – interest rate swap			2,749				5,258
Deposits and other assets			3,600				24
Total assets		$	473,918			$	201,041
LIABILITIES AND STOCKHOLDERS' DEFICIT
CURRENT LIABILITIES
Accrued expenses			14,682				11,986
Accounts payable			11,544				5,193
Commission payable			2,563				4,429
Bonus payable			8,466				5,616
Current portion of long-term debt			11,250				10,313
Current portion of lease liabilities – operating leases			2,113				1,948
Current portion of earnout consideration liability			20,533				60
Current portion of tax receivable agreement liability			5,171				1,425
Total current liabilities			76,322				40,970
Long-term debt, net of deferred finance costs			184,389				198,331
Convertible notes			—				127,832
Derivative liability – convertible notes redemption make-whole provision			—				425
Warrant liability			104,231				8,294
Lease liabilities – operating leases			3,888				6,220
Tax receivable agreement liability			248,534				23,949
Earnout consideration liability			—				793
Total liabilities			617,364				406,814
Commitments and contingencies (Note 15)
Redeemable non-controlling interest			—				596,587
Preferred stock, $0.0001 par value; 10,000,000 shares authorized, no shares issued and outstanding.			—				—
Class A common stock, $0.0001 par value; 250,000,000 shares authorized, 100,462,844 and 19,415,123 shares issued and outstanding as of December 31, 2024 and 2023, respectively			10				2
Class B common stock, $0.0001 par value; 75,000,000 shares authorized 0 shares and 59,958,422 shares issued and outstanding as of December 31, 2024 and 2023, respectively			—				6
Additional paid-in-capital			361,379				39,466
Accumulated other comprehensive income			2,543				4,991
Accumulated deficit			(507,378	)			(846,825	)
Total stockholders' deficit		$	(143,446	)		$	(802,360	)
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)		$	473,918			$	201,041

Consolidated Statements of Operations
(in thousands, except per share amounts)
(unaudited)
		Three months ended December 31,								Twelve months ended December 31,
			2024				2023				2024				2023
Net sales		$	100,859			$	99,900			$	420,571			$	390,629
Operating expenses:
Cost of sales			48,325				47,005				201,344				181,547
Selling, general and administrative expenses			36,932				22,368				111,605				89,995
Total operating expenses			85,257				69,373				312,949				271,542
Income from operations			15,602				30,527				107,622				119,087
Total other income (expense), net			(61,824	)			4,397				(188,597	)			(2,011	)
(Loss) income before income taxes			(46,222	)			34,924				(80,975	)			117,076
Income tax (expense)			(2,136	)			(3,901	)			(2,187	)			(4,556	)
Net (loss) income		$	(48,358	)		$	31,023			$	(83,162	)		$	112,520
Net (loss) income attributable to redeemable non-controlling interests		$	—			$	27,730			$	(29,443	)		$	93,281
Net (loss) income attributable to CompoSecure, Inc.		$	(48,358	)		$	3,293			$	(53,719	)		$	19,239
Net (loss) income per share attributable to Class A common stockholders – basic		$	(0.53	)		$	0.17			$	(1.22	)		$	1.03
Net (loss) income per share attributable to Class A common stockholders – diluted		$	(0.53	)		$	0.17			$	(1.22	)		$	0.96
Weighted average shares used to compute net (loss) income per share attributable to Class A common stockholders – basic (in thousands)			91,371				19,375				44,012				18,661
Weighted average shares used to compute net (loss) income per share attributable to Class A common stockholders – diluted (in thousands)			91,371				19,375				44,012				35,312

Consolidated Statements of Cash Flows
(in thousands)
(unaudited)
		Twelve months ended December 31,
			2024				2023
Cash flows from operating activities:
Net (loss) income		$	(83,162	)		$	112,520
Adjustments to reconcile net income to net cash provided by operating activities
Depreciation and amortization			9,174				8,387
Stock-based compensation expense			21,235				17,562
Inventory reserve			(294	)			(1,182	)
Amortization of deferred financing costs			1,155				1,546
Loss on extinguishment of debt			148				—
Revaluation of earnout consideration liability			76,305				(14,237	)
Revaluation of warrant liability			95,937				(8,047	)
Change in fair value of derivative liability			(425	)			139
Deferred tax expense			(2,469	)			2,667
Changes in assets and liabilities
Accounts receivable			(6,961	)			(3,216	)
Inventories			8,001				(8,984	)
Prepaid expenses and other assets			974				(1,309	)
Accounts payable			6,351				(1,934	)
Accrued expenses			2,696				1,833
Other liabilities			888				(1,433	)
Net cash provided by operating activities			129,553				104,312
Cash flows from investing activities:
Purchase of property and equipment			(7,410	)			(10,944	)
Investment in SAFE			(1,500	)			—
Capitalized software expenditures			(1,035	)			—
Net cash used in investing activities			(9,945	)			(10,944	)
Cash flows from financing activities:
Proceeds from employee stock purchase plan and exercise of options			4,998				1,196
Payments for taxes related to net share settlement of equity awards			(8,994	)			(3,126	)
Payments for taxes related to net share settlement of Earnouts			(3,789	)			—
Payment of term loan			(12,813	)			(22,810	)
Payment of tax receivable agreement liability			(1,303	)			(2,436	)
Deferred finance costs related to debt modification			(2,104	)			(256	)
Tax distributions to non-controlling members			(34,863	)			(38,362	)
Special Distribution to non-controlling members			(15,573	)			—
Dividend to Class A shareholders			(8,922	)			—
Net cash used in financing activities			(83,363	)			(65,794	)
Net increase (decrease) in cash and cash equivalents			36,245				27,574
Cash and cash equivalents, beginning of year		$	41,216			$	13,642
Cash and cash equivalents, end of year		$	77,461			$	41,216
Supplementary disclosure of cash flow information:
Cash paid for interest expense			20,608				27,247
Cash paid for income taxes			4,820				2,760
Supplemental disclosure of non-cash financing activities:
Derivative asset – interest rate swap			(2,448	)			(3,292	)

Non-GAAP Adjusted EBITDA Reconciliation
(in thousands)
(unaudited)
		Three months ended December 31,								Twelve months ended December 31,
			2024				2023				2024				2023
		(in thousands)
Net (loss) income		$	(48,358	)		$	31,023			$	(83,162	)		$	112,520
Add:
Depreciation and amortization			2,242				2,138				9,174				8,387
Interest expense, net (1)			(147	)			5,801				16,780				24,156
Income tax expense			2,136				3,901				2,187				4,556
EBITDA		$	(44,127	)		$	42,863			$	(55,021	)		$	149,619
Stock-based compensation expense			5,966				4,510				21,235				17,562
Mark-to-market adjustments, net (2)			61,971				(10,198	)			171,817				(22,145	)
September Resolute deal expenses			—				—				2,726				—
Secondary offering transaction costs			—				—				586				—
Debt refinance costs			—				—				225				—
Additional earnout costs			3,680				—				3,680				—
Spin-off costs			6,119				—				6,119				—
Adjusted EBITDA		$	33,609			$	37,175			$	151,367			$	145,036
(1) Includes amortization of deferred financing cost for the three and twelve months ended December 31, 2024 and 2023, respectively.
(2) Includes the changes in fair value of warrant liability, derivative liabilities and earnout consideration liability for the three and twelve months ended December 31, 2024 and 2023, respectively.

Non-GAAP Adjusted EPS Reconciliation
(in thousands)
(unaudited)
		Three months ended December 31,								Twelve months ended December 31,
			2024				2023				2024				2023
		(in thousands) except per share amounts
Basic:
Net (loss) income		$	(48,358	)		$	31,023			$	(83,162	)		$	112,520
Add: provision for income taxes			2,136				3,901				2,187				4,556
(Loss) income before income taxes			(46,222	)			34,924				(80,975	)			117,076
Add (less): mark-to-market adjustments (1)			61,971				(10,198	)			171,817				(22,145	)
Add: stock-based compensation			5,966				4,510				21,235				17,562
Add: September Resolute deal expenses			—				—				2,726				—
Add: secondary offering transaction costs			—				—				586				—
Add: debt refinance costs			—				—				225				—
Add: additional earnout costs			3,680				—				3,680				—
Add: spin-off costs			6,119				—				6,119				—
Adjustments total			31,514				29,236				125,413				112,493
Income tax expense (2)			6,845				6,399				27,240				24,433
Adjusted net income		$	24,669			$	22,837			$	98,173			$	88,060
Common shares outstanding used in computing net income per share, basic:
Class A and Class B common shares (3)			91,371				79,334				83,834				78,619
Adjusted net income per share – basic			0.27				0.29				1.17				1.12
Diluted:
Adjusted net income			24,669				22,837				98,173				88,060
Add: Interest on convertible notes net of tax			(2,110	)			1,781				3,238				7,123
Adjusted net income used in computing net income per share, diluted (5)			22,559				24,618				101,411				95,183
Common shares outstanding used in computing net income per share, diluted:
Warrants (4)			8,094				8,094				8,094				8,094
Exchangeable Notes (5)			5,795				13,000				11,629				13,000
Equity awards			4,901				2,988				3,411				3,651
Total shares outstanding used in computing net income per share – diluted (5)			110,161				103,416				106,968				103,364
Adjusted net income per share – diluted		$	0.20			$	0.24			$	0.95			$	0.92
1) Includes the changes in fair value of warrant liability, make-whole provision of Exchangeable Notes, and earnout consideration liability.
2) Calculated using the Company's blended tax rate
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 December 31, 2024.
4) Assumes treasury stock method, valuation at assumed fair market value of $18.00.
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.

Non-GAAP Free Cash Flow
(in thousands)
(unaudited)
		Twelve months ended December 31,
			2024				2023
Net cash provided by operating activities		$	129,553			$	104,312
Purchase of property and equipment			(7,410	)			(10,944	)
Capitalized software expenditures			(1,035	)			—
Tax distributions to non-controlling members			(34,863	)			(38,362	)
Payment of tax receivable agreement liability			(1,303	)			(2,436	)
Free cash flow		$	84,942			$	52,570

FAQ

What was CompoSecure's (CMPO) revenue growth in 2024?

CompoSecure's net sales increased 8% to $420.6 million in 2024, with 7% domestic growth and 11% international growth.

How much did CMPO reduce its debt in 2024?

CompoSecure reduced its net debt by 60% to $120 million, driven by strong free cash flow and conversion of $130 million exchangeable notes to equity.

What is CompoSecure's (CMPO) financial outlook for 2025?

The company expects mid-single digit growth in both Net Sales and Adjusted EBITDA for 2025, with sales momentum building throughout the year.

How did CMPO's Q4 2024 performance compare to Q4 2023?

Q4 2024 net sales increased 1% to $100.9 million, while gross profit was $52.5 million with a 52.1% margin, slightly down from 52.9% in Q4 2023.

What was CMPO's free cash flow performance in 2024?

Free cash flow increased 62% to $84.9 million, while cash flow from operations grew 24% to $129.6 million in 2024.