Compass, Inc. COMP
Compass, Inc., d/b/a Compass International Holdings (the "Company"), was incorporated in Delaware on October 4, 2012 under the name Urban Compass, Inc. The Company has been based in New York City since its incorporation.
On January 9, 2026, the Company completed its previously announced acquisition of Anywhere Real Estate Inc. ("Anywhere") pursuant to the Agreement and Plan of Merger, dated as of September 22, 2025 (the "Anywhere Merger Agreement"), with Anywhere surviving the merger as a wholly owned subsidiary of the Company (the "Anywhere Merger").
In January 2025, the Company acquired a company with the exclusive, worldwide right to operate, franchise and license the Christie's International Real Estate brand.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $6.96B | $5.63B | $4.88B | $6.02B | $6.42B | $3.72B | $2.39B | — |
| R&D | $245.8M | $188.8M | $184.5M | $360.3M | $365.3M | $145.6M | $131.3M | — |
| SG&A | $144.3M | $165.2M | $125.7M | $208.1M | $288.5M | $105.8M | $92.4M | — |
| Total operating expenses | $7.03B | $5.78B | $5.20B | $6.61B | $6.91B | $3.99B | $2.79B | — |
| Operating income | -$63.4M | -$154.8M | -$314.9M | -$589.4M | -$493.0M | -$273.3M | -$401.8M | — |
| Interest expense | $9.0M | $6.4M | $10.8M | $3.6M | $2.4M | $600.0K | — | — |
| Pre-tax income | -$59.6M | -$154.9M | -$321.7M | -$602.4M | -$496.6M | -$271.9M | -$388.9M | — |
| Income tax | $1.1M | $500.0K | $400.0K | $900.0K | $2.5M | $1.7M | $900.0K | — |
| Net income | -$58.5M | -$154.4M | -$321.3M | -$601.5M | -$494.1M | -$270.2M | -$388.0M | — |
| EPS, basic | -0.10 | -0.31 | -0.69 | -1.40 | -1.51 | -2.46 | — | — |
| EPS, diluted | -0.10 | -0.31 | -0.69 | -1.40 | -1.51 | -2.46 | -3.64 | — |
| Shares, diluted (wtd. avg.) | $562.2M | $501.5M | $466.5M | $428.2M | $326.3M | $110.0M | — | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $199.0M | $223.8M | $166.9M | $361.9M | $618.3M | $440.1M | $491.7M | $128.6M |
| Receivables | $57.0M | $48.6M | $36.6M | $36.6M | $48.5M | $54.8M | — | — |
| Total current assets | $317.2M | $330.0M | $282.0M | $517.9M | $794.6M | $599.3M | — | — |
| Property, plant and equipment | $113.8M | $125.5M | $151.7M | $192.5M | $157.4M | $141.7M | — | — |
| Goodwill | $479.2M | $233.6M | $209.8M | $198.4M | $188.3M | $119.8M | $81.4M | — |
| Other intangibles | $193.3M | $73.8M | $77.6M | $99.3M | $127.2M | $45.6M | — | — |
| Total assets | $1.54B | $1.18B | $1.16B | $1.53B | $1.80B | $1.37B | — | — |
| Accounts payable | $12.5M | $13.0M | $18.4M | $28.1M | $34.6M | $36.6M | — | — |
| Total current liabilities | $367.3M | $353.2M | $292.5M | $517.5M | $437.1M | $281.9M | — | — |
| Total liabilities | $752.2M | $765.6M | $728.3M | $1.01B | $953.0M | $741.3M | — | — |
| Retained earnings | -$2.73B | -$2.67B | -$2.52B | -$2.20B | -$1.59B | -$1.10B | — | — |
| Total equity | $782.0M | $409.4M | $432.0M | $520.7M | $847.6M | -$862.9M | -$681.6M | -$339.1M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $216.7M | $121.5M | -$25.9M | -$291.7M | -$28.6M | -$58.1M | -$377.0M | — |
| Depreciation and amortisation | $112.7M | $82.4M | $90.0M | $86.3M | $64.4M | $51.2M | $40.9M | — |
| Stock-based compensation | $202.7M | $127.5M | $158.2M | $234.5M | $386.3M | $43.2M | $37.4M | — |
| Capital expenditure | $13.4M | $15.7M | $11.2M | $70.1M | $50.1M | $43.3M | $74.1M | — |
| Investing cash flow | -$191.3M | -$36.6M | -$11.7M | -$100.1M | -$192.5M | -$13.4M | $389.9M | — |
| Financing cash flow | -$50.2M | -$28.0M | -$157.4M | $135.4M | $399.3M | $19.9M | $350.2M | — |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001563190-26-000057.
Others in SIC 6531
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| JLL | JONES LANG LASALLE INC | $16.67B | 22.1x | 11.4% |
| VAC | MARRIOTT VACATIONS WORLDWIDE Corp | $3.67B | — | 1.0% |
| OPEN | Opendoor Technologies Inc. | $3.06B | — | -15.2% |
| NMRK | NEWMARK GROUP, INC. | $2.72B | 22.4x | 21.9% |
| MMI | Marcus & Millichap, Inc. | $1.21B | — | 8.5% |
| AGNT | AGNT, Inc. | $673.5M | — | 4.5% |
| DOUG | Douglas Elliman Inc. | $164.5M | 10.6x | 3.8% |
| FTHM | Fathom Holdings Inc. | $23.2M | — | 25.4% |