XML 81 R65.htm IDEA: XBRL DOCUMENT v3.25.3
SEGMENT REPORTING - Summary of Net Sales, Gross Profit (Loss), Net Income (Loss), Identifiable Assets By Segment (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Segment Reporting Information [Line Items]          
Net sales $ 0 $ 107,135 $ 59,824 $ 319,712  
Cost of sales 0 51,727 31,075 153,019  
Gross profit 0 55,408 28,749 166,693  
Selling, general and administrative expenses 9,939 26,316 35,300 74,673  
(Loss) income from operations (9,939) 29,092 (6,551) 92,020  
Change in fair value of earnout consideration liability (57,610) (34,530) (57,101) (34,060)  
Revaluation of warrant liability (117,267) (74,418) (152,782) (76,211)  
Interest expense 0 (6,303) (1,688) (19,257)  
Interest income 287 1,167 523 3,386  
Amortization of deferred financing costs 0 (249) (74) (908)  
Total other expense, net (174,590) (113,937) (211,122) (126,773)  
(Loss) income before income taxes (184,529) (84,845) (217,673) (34,753)  
Income tax expense (29,804) (629) (55,046) (51)  
Loss before earnings in equity method investment (214,333) (85,474) (272,719) (34,804)  
Earnings in CompoSecure Holdings, LLC. equity method investment 39,637 0 93,390 0  
Net loss attributable to CompoSecure, Inc. (174,696) $ (42,060) (179,329) $ (16,390)  
Total assets 505,475   505,475   $ 473,918
Total liabilities (353,006)   (353,006)   $ (617,364)
Capital expenditures related to segment assets 0   387    
Corporate          
Segment Reporting Information [Line Items]          
Net sales 0   59,824    
Cost of sales 0   31,075    
Gross profit 0   28,749    
Selling, general and administrative expenses 9,939   35,300    
(Loss) income from operations (9,939)   (6,551)    
Change in fair value of earnout consideration liability (57,610)   (57,101)    
Revaluation of warrant liability (117,267)   (152,782)    
Interest expense 0   (1,688)    
Interest income 287   523    
Amortization of deferred financing costs 0   (74)    
Total other expense, net (174,590)   (211,122)    
(Loss) income before income taxes (184,529)   (217,673)    
Income tax expense (29,804)   (55,046)    
Loss before earnings in equity method investment (214,333)   (272,719)    
Earnings in CompoSecure Holdings, LLC. equity method investment 39,637   93,390    
Net loss attributable to CompoSecure, Inc. (174,696)   (179,329)    
Total assets 505,475   505,475    
Total liabilities (353,006)   (353,006)    
Capital expenditures related to segment assets 0   387    
Equity Method Investment in CompoSecure Holdings, LLC.          
Segment Reporting Information [Line Items]          
Net sales 120,865   284,522    
Cost of sales 49,538   118,596    
Gross profit 71,327   165,926    
Selling, general and administrative expenses 29,610   67,469    
(Loss) income from operations 41,717   98,457    
Change in fair value of earnout consideration liability 0   0    
Revaluation of warrant liability 0   0    
Interest expense (3,371)   (8,438)    
Interest income 1,458   3,761    
Amortization of deferred financing costs (167)   (390)    
Total other expense, net (2,080)   (5,067)    
(Loss) income before income taxes 39,637   93,390    
Income tax expense 0   0    
Loss before earnings in equity method investment 39,637   93,390    
Total assets 281,602   281,602    
Total liabilities (250,786)   (250,786)    
Capital expenditures related to segment assets 1,388   3,799    
Elimination of Unconsolidated Affiliate          
Segment Reporting Information [Line Items]          
Net sales (120,865)   (284,522)    
Cost of sales (49,538)   (118,596)    
Gross profit (71,327)   (165,926)    
Selling, general and administrative expenses (29,610)   (67,469)    
(Loss) income from operations (41,717)   (98,457)    
Change in fair value of earnout consideration liability 0   0    
Revaluation of warrant liability 0   0    
Interest expense 3,371   8,438    
Interest income (1,458)   (3,761)    
Amortization of deferred financing costs 167   390    
Total other expense, net 2,080   5,067    
(Loss) income before income taxes (39,637)   (93,390)    
Income tax expense 0   0    
Loss before earnings in equity method investment (39,637)   (93,390)    
Total assets (281,602)   (281,602)    
Total liabilities 250,786   250,786    
Capital expenditures related to segment assets $ (1,388)   $ (3,799)