| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | 3 | — | 4 | 1 | — | — | — |
| Sell | — | — | — | — | — | 1 | — | — | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2026 | 0.01 |
—
—
—
|
| 2024 | 0.30 |
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 41.22 | 77.46 | 114.64 | 7.70 |
| Receivables | 40.49 | 47.45 | — | 15.50 |
| Inventory | 52.54 | 44.83 | — | — |
| Other | — | — | — | — |
| 139.38 | 173.90 | 120.09 | 27.00 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 5.19 | 11.54 | 0.92 | 2.20 |
| ST’ Debt | 10.31 | 11.25 | — | — |
| Other | 1.49 | 25.70 | 16.19 | 18.50 |
| 40.97 | 76.32 | 18.97 | 23.70 |
| 10y | 5y | 3y | |
| Sales | — | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | — | ‡‡‡ | ‡‡‡ |
| Earnings | — | ‡‡‡ | ‡‡‡ |
| Book Value | — | ‡‡‡ | ‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | — | — | — | — |
—
|
| ’25 | 59.80 | — | — | 0.02 |
59.82
|
| ’24 | 104.01 | 108.57 | 107.14 | 100.86 |
420.57
|
| ’23 | 95.32 | 98.53 | 96.89 | 99.90 |
390.63
|
| ’22 | 84.18 | 97.20 | 103.31 | 93.79 |
378.48
|
| ’21 | 63.72 | 62.74 | 66.18 | 75.30 |
267.95
|
| ’20 | — | — | — | — |
260.59
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (52.60) | 8.60 | — | — |
—
|
| ’25 | 3.00 | 0.00 | (11.89) | (13.99) |
(22.88)
|
| ’24 | 33.75 | 32.25 | 29.44 | 34.11 |
129.55
|
| ’23 | 24.90 | 28.08 | 24.90 | 26.43 |
104.31
|
| ’22 | 11.91 | 39.48 | 30.57 | 10.82 |
92.78
|
| ’21 | 6.11 | 21.10 | 20.84 | 29.73 |
77.78
|
| ’20 | — | — | — | (0.52) |
87.06
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (52.60) | 8.60 | — | — |
—
|
| ’25 | 2.60 | 0.00 | (11.88) | (13.99) |
(23.27)
|
| ’24 | 32.14 | 30.34 | 27.46 | 31.18 |
121.11
|
| ’23 | 21.23 | 26.05 | 23.93 | 22.16 |
93.37
|
| ’22 | 10.49 | 37.40 | 26.85 | 8.99 |
83.73
|
| ’21 | 5.83 | 20.13 | 18.19 | 28.89 |
73.03
|
| ’20 | — | — | — | (0.52) |
79.56
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (0.87) | 0.17 | — | — |
—
|
| ’25 | 0.21 | (0.26) | (1.58) | 0.31 |
(1.23)
|
| ’24 | 0.17 | 0.32 | (1.10) | (0.53) |
(1.22)
|
| ’23 | 0.11 | 0.29 | 0.34 | 0.17 |
0.96
|
| ’22 | 0.16 | 0.52 | 0.18 | 0.14 |
1.13
|
| ’21 | 0.30 | (0.75) | 0.01 | 1.35 |
0.14
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | — | — | — | ‡‡‡‡ | ‡‡‡‡ | 3.54 | 3.75 | 3.83 | 9.24 | — | — | — |
Low Price
|
| — | — | — | — | ‡‡‡‡ | ‡‡‡‡ | 7.55 | 6.56 | 14.14 | 26.78 | — | — | — |
High Price
|
| — | — | — | — | — | ‡‡‡‡‡ | 850 | 936 | 1,007 | 977 | — | — | — |
Employees
|
| — | — | — | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | 0.45 | 0.42 | 0.42 | 0.06 | — | — | — |
Revenue/Emp
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 378.48 | 390.63 | 420.57 | 59.82 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 58.03% | 53.52% | 52.13% | 48.05% | — | — | — |
Gross Margin
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 136.18 | 117.08 | (80.97) | (225.78) | — | — | — |
EBT
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 35.98% | 29.97% | (19.25%) | (377.41%) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| — | ‡‡‡ | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 131.82 | 112.52 | (83.16) | (136.00) | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 10.92 | 9.93 | 10.33 | 1.70 | — | — | — |
Depreciation
|
| — | — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 24.62 | 20.93 | 9.56 | 0.54 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| — | — | — | — | ‡‡‡‡‡ | ‡‡‡‡ | 1.21 | 1.03 | (1.22) | (1.23) | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
Earnings/Sh
|
| — | — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.04 | 5.59 | 2.94 | (0.21) | ‡‡‡‡ | — | — |
Cash Flow/Sh
|
| — | — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (0.59) | (0.59) | (0.19) | 0.00 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| — | — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5.45 | 5.00 | 2.75 | (0.21) | — | — | — |
Free CF/Sh
|
| — | — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (58.04) | (43.00) | (3.26) | 2.20 | ‡‡‡‡‡ | — | — |
Book Value/Sh
|
| — | — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | 15.37 | 18.66 | 44.01 | 110.52 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| — | — | — | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | 3.26 | 4.54 | 0.00 | 0.00 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| — | — | — | ‡‡‡ | ‡‡‡ | ‡‡‡‡ | 0.16 | 0.22 | 1.33 | 7.96 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | 0.00 | 0.00 | 0.00 | 8.76 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| — | — | — | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | 1.07 | 0.97 | 1.61 | 8.26 | ‡‡‡‡ | ‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| — | — | — | ‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | 4.83 | 4.07 | 5.60 | (95.05) | — | — | — |
EV/FCF
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 92.78 | 104.31 | 129.55 | (22.88) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (9.05) | (10.94) | (8.44) | (0.39) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 83.73 | 93.37 | 121.11 | (23.27) | ‡‡‡‡‡ | — | — |
FCF
|
| — | — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | 49.75 | 98.41 | 97.58 | 101.12 | — | — | — |
Working Cap'
|
| — | — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | 358.00 | 336.48 | 195.64 | — | — | — | — |
Total Debt
|
| — | — | — | — | ‡‡‡‡‡ | ‡‡‡‡‡ | 344.35 | 295.26 | 118.18 | (114.64) | — | — | — |
Net Debt
|
| — | — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (892.23) | (802.36) | (143.45) | 243.14 | — | — | — |
Sh' Equity
|
| — | — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 12.68% | 10.57% | (15.92%) | (27.44%) | — | — | — |
ROA
|
| — | — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | 0.00% | 0.00% | 0.00% | (6.68%) | — | — | — |
ROIC
|
| — | — | — | ‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1.96%) | (2.27%) | 11.36% | (272.84%) | — | — | — |
ROE
|
CompoSecure, Inc. (GPGI) has delivered resilient revenue growth at 11% CAGR from $243 million in 2019 to $421 million in 2024, driven by demand for premium metal payment cards amid fintech digitization. Efficiency shines with revenue per employee steady at $400K-$445K despite headcount expansion, and positive FCF of $2.75/share in 2024 supports debt reduction (net debt down 60% to $118 million). However, gross margins eroded to 52.1%, EBT plunged 169% to -$81 million, and shares outstanding surged 135% to 44 million, diluting per-share metrics sharply and projecting further explosion to 289 million by 2027.
Balance sheet red flags abound: persistently negative equity (-$143 million), volatile EPS swinging from +$1.03 in 2023 to -$1.22 in 2024 and wilder ahead (-$1.36 in 2025, rebounding later), plus recent insider selling totaling $6 million net. Trading near analyst mean targets with EV/Sales at 1.61x but spiking to 15x projected, the stock’s multi-bagger run masks dilution and margin risks in a competitive landscape.
Projections signal 10% revenue growth to $554 million by 2027, but near-term losses and execution hurdles temper optimism—hold for stability, trim on strength, and hedge downside in risk-averse portfolios. Dive deeper for the full quantitative breakdown.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.