Compass, Inc. Reports Record Second Quarter 2025 Results
Compass (NYSE:COMP), the largest residential real estate brokerage in the U.S. by sales volume, reported record Q2 2025 results with significant growth across key metrics. Revenue increased 21.1% YoY to $2.06 billion, while GAAP Net Income grew 90.3% to $39.4 million.
The company achieved record quarterly market share of 6.09%, representing a 96 basis point increase YoY. Compass added 832 principal agents in Q2, maintaining a 97.5% quarterly retention rate. The company's transactions grew 20.9% YoY, significantly outperforming the market's 0.9% decline.
For Q3 2025, Compass projects revenue between $1.725-$1.850 billion and Adjusted EBITDA of $60-80 million. The company expects to be free cash flow positive for full-year 2025.
Compass (NYSE:COMP), la più grande agenzia immobiliare residenziale negli Stati Uniti per volume di vendite, ha riportato risultati record nel secondo trimestre 2025 con una crescita significativa nei principali indicatori. I ricavi sono aumentati del 21,1% su base annua, raggiungendo 2,06 miliardi di dollari, mentre l'utile netto GAAP è cresciuto del 90,3%, arrivando a 39,4 milioni di dollari.
L'azienda ha raggiunto una quota di mercato trimestrale record del 6,09%, con un incremento di 96 punti base rispetto all'anno precedente. Compass ha aggiunto 832 agenti principali nel secondo trimestre, mantenendo un tasso di retention trimestrale del 97,5%. Le transazioni della società sono cresciute del 20,9% su base annua, superando nettamente il calo dello 0,9% del mercato.
Per il terzo trimestre 2025, Compass prevede ricavi compresi tra 1,725 e 1,85 miliardi di dollari e un EBITDA rettificato tra 60 e 80 milioni di dollari. L'azienda si aspetta di generare un flusso di cassa libero positivo per l'intero anno 2025.
Compass (NYSE:COMP), la mayor correduría inmobiliaria residencial en EE.UU. por volumen de ventas, reportó resultados récord en el segundo trimestre de 2025 con un crecimiento significativo en métricas clave. Los ingresos aumentaron un 21,1% interanual hasta 2.060 millones de dólares, mientras que el ingreso neto GAAP creció un 90,3% alcanzando 39,4 millones de dólares.
La compañía alcanzó una cuota de mercado trimestral récord del 6,09%, lo que representa un aumento de 96 puntos básicos respecto al año anterior. Compass añadió 832 agentes principales en el segundo trimestre, manteniendo una tasa de retención trimestral del 97,5%. Las transacciones de la compañía crecieron un 20,9% interanual, superando ampliamente la caída del 0,9% del mercado.
Para el tercer trimestre de 2025, Compass proyecta ingresos entre 1.725 y 1.850 millones de dólares y un EBITDA ajustado de 60 a 80 millones de dólares. La empresa espera generar flujo de caja libre positivo para todo el año 2025.
Compass (NYSE:COMP)� 미국 � 주거� 부동산 중개업체 � 매출 기준 최대 기업으로, 2025� 2분기� 주요 지� 전반에서 � 폭의 성장� 기록하며 사상 최고 실적� 발표했습니다. 매출은 전년 대� 21.1% 증가� 20� 6천만 달러� 기록했으�, GAAP 순이익은 90.3% 증가� 3,940� 달러� 달했습니�.
사� 분기� 시장 점유� 6.09%� 사상 최고�� 달성했으�, 이는 전년 대� 96 베이시스 포인� 상승� 수치입니�. 2분기� 832명의 주요 에이전트� 추가했으�, 분기� 유지율은 97.5%� 유지했습니다. 거래 건수� 전년 대� 20.9% 증가� 시장� 0.9% 감소� 크게 상회했습니다.
2025� 3분기에는 매출� 17� 2,500� 달러에서 18� 5,000� 달러 사이� 예상하며, 조정 EBITDA� 6,000� 달러에서 8,000� 달러� 전망하고 있습니다. 사� 2025� 연간 기준으로 자유 현금 흐름� 플러스를 기록� 것으� 기대하고 있습니다.
Compass (NYSE:COMP), la plus grande agence immobilière résidentielle aux États-Unis en termes de volume de ventes, a annoncé des résultats records pour le deuxième trimestre 2025 avec une croissance significative sur les principaux indicateurs. Le chiffre d'affaires a augmenté de 21,1 % en glissement annuel pour atteindre 2,06 milliards de dollars, tandis que le bénéfice net GAAP a progressé de 90,3 % pour s'établir à 39,4 millions de dollars.
L'entreprise a atteint une part de marché trimestrielle record de 6,09 %, soit une hausse de 96 points de base par rapport à l'année précédente. Compass a ajouté 832 agents principaux au deuxième trimestre, maintenant un taux de rétention trimestriel de 97,5 %. Les transactions de la société ont augmenté de 20,9 % en glissement annuel, surpassant largement la baisse de 0,9 % du marché.
Pour le troisième trimestre 2025, Compass prévoit un chiffre d'affaires compris entre 1,725 et 1,85 milliard de dollars et un EBITDA ajusté de 60 à 80 millions de dollars. L'entreprise s'attend à générer un flux de trésorerie disponible positif pour l'ensemble de l'année 2025.
Compass (NYSE:COMP), die größte Wohnimmobilienmaklerfirma in den USA nach Umsatzvolumen, meldete Rekordergebnisse für das zweite Quartal 2025 mit einem signifikanten Wachstum in wichtigen Kennzahlen. Der Umsatz stieg im Jahresvergleich um 21,1 % auf 2,06 Milliarden US-Dollar, während der GAAP-Nettogewinn um 90,3 % auf 39,4 Millionen US-Dollar zunahm.
Das Unternehmen erreichte einen rekordverdächtigen Quartalsmarktanteil von 6,09 %, was einem Anstieg von 96 Basispunkten gegenüber dem Vorjahr entspricht. Compass gewann im zweiten Quartal 832 Hauptmakler hinzu und hielt eine quartalsweise Bindungsrate von 97,5 %. Die Transaktionen des Unternehmens wuchsen um 20,9 % im Jahresvergleich und übertrafen damit deutlich den Rückgang des Marktes um 0,9 %.
Für das dritte Quartal 2025 prognostiziert Compass einen Umsatz zwischen 1,725 und 1,85 Milliarden US-Dollar sowie ein bereinigtes EBITDA von 60 bis 80 Millionen US-Dollar. Das Unternehmen erwartet für das Gesamtjahr 2025 einen positiven freien Cashflow.
- Record GAAP Net Income of $39.4 million, up 90.3% YoY
- Revenue grew 21.1% YoY to $2.06 billion, significantly outperforming market decline
- Record operating cash flow of $72.8 million and free cash flow of $68.0 million
- Market share reached all-time high of 6.09%, up 96 basis points YoY
- Added record 832 principal agents with 97.5% quarterly retention rate
- Transactions grew 20.9% YoY versus market decline of 0.9%
- Christie's International AG˹ٷ Estate acquisition contributed 10.4% revenue growth
- $50 million drawn on revolver at quarter end
- Significant non-cash expenses including $55.2 million in stock-based compensation
- Operating expenses expected to increase due to multiple acquisitions
- Facing ongoing industry antitrust class action litigation
Insights
Compass delivered record Q2 results with 90.3% net income growth, strong cash flow, and significant market share gains despite industry headwinds.
Compass has delivered an exceptional Q2 2025 that demonstrates its continued momentum and market outperformance. The company posted
Revenue climbed
Particularly impressive is Compass's market share expansion, which reached a record
The integration of technology is showing measurable results, with average weekly platform sessions per agent hitting 24, up
Looking ahead, management has provided Q3 revenue guidance of
GAAP Net Income Grew
Operating Cash Flow Grew to a Record
Quarterly Market Share Grew 96bps YoY to a Record
832 Principal Agents Joined Compass in Q2; An All-time High
"Compass delivered the best quarterly results in our history, marked by ten all-time highs, including market share, Revenue, GAAP Net Income, Adjusted EBITDA2, Adjusted EBITDA Margin, Free Cash Flow3, T&E revenue, T&E attach, and weekly agent sessions on the platform," said RobertReffkin, Founder and Chief Executive Officer of Compass. Reffkin added, "A record 832 principal agents also joined Compass organically in Q2, making it the highest quarter for principal agent adds in our history. This, combined with our
Reffkin continued, "As our Q2 results clearly show, Compass continues to outperform the market, giving us even more confidence that as the market normalizes, we are positioned to drive significant upside long-term."
Kalani Reelitz, Chief Financial Officer of Compass said, "I am very pleased with our record Q2 results, which demonstrate that we are executing well against our long-term strategy. In the quarter, we grew revenue by
Q2 2025 Highlights:
- Revenue in Q2 2025 increased by
21.1% year-over-year to as transactions increased$2.06 billion 20.9% compared to the market transactions, which declined by0.9% . The Christie's International AG˹ٷ Estate acquisition contributed10.4% of the revenue growth in the quarter. Year-over-year organic revenue growth6ɲ up8.7% , while revenue growth attributable to all acquisitions completed since April 1, 2024 was12.4% . - GAAP Net Income in Q2 2025 was
, an improvement of$39.4 million from a net income of$18.7 million in Q2 2024. The net income for Q2 2025 includes non-cash stock-based compensation expense of$20.7 million and depreciation and amortization of$55.2 million .$29.4 million - Adjusted EBITDA7(a non-GAAP measure) was
in Q2 2025 compared to$125.9 million in Q2 2024, an improvement of$77.4 million .$48.5 million - Operating Cash Flow / Free Cash Flow8(a non-GAAP measure): During Q2 2025, operating cash flow was
and free cash flow was$72.8 million .$68.0 million - Cash and cash equivalents at the end of Q2 2025 was
, and at the end of Q2 2025 we had a balance of$177.3 million drawn on our revolver.$50 million
Q2 2025 Operational Highlights:
- National market share: In Q2 2025, quarterly market share was
6.09% , an increase of 96 basis points compared to Q2 2024. Quarterly organic market share growth was 40 basis points in Q2 2025 compared to Q2 2024. - Principal Agents9: At the end of Q2 2025, the number of principal agents was 20,965 compared to 16,997 at the end of Q2 2024, an increase of 3,968 or
23.3% year-over-year. Sequentially, from Q1 2025 to Q2 2025, Compass added 832 agents on a gross basis. We continued the trend of strong agent retention with97.5% quarterly principal agent retention in Q2 2025, up 20 basis points versus the prior year quarter. - Transactions10: Compass agents closed 73,025 total transactions in Q2 2025, an increase of
20.9% compared to Q2 2024 (60,390). Organic transactions in Q2 2025 increased by6.3% compared to Q2 2024. Transactions for the entireU.S. residential real estate market decreased by0.9% over the same period, according to NAR. - Gross Transaction Value ("GTV")11: GTV was
in Q2 2025, an increase of$78.3 billion 20.3% compared to Q2 2024 GTV of . Organic GTV12ɲ$65.0 billion in Q2 2025. The entire$69.3 billion U.S. residential real estate market GTV increased1.4% for the same period, according to NAR. - Platform: The Compass end-to-end proprietary technology platform allows real estate agents to perform their primary workflows, from first contact to close, with a single log-in and without leaving the Compass platform. The platform hit an all-time high of 24 average weekly sessions per agent in Q2, which was up
37% y/y. Assuming a 5-day work week, that means an average agent used the platform for approximately 5 sessions a day. - Product highlights from Q2 2025 include:
- Compass Make-Me-Sell: A feature on our platform that allows homeowners to share an aspirational price with their agent, which would compel them to move, continues to gain traction, with approximately 16,770 entries at the end of Q2 2025, compared to 12,500 at the end of Q1 2025. Over time, we believe this tool will help convert a portion of our 100+ million CRM contacts into passive 'willing-to-sell' inventory that will only be available to Compass agents.
- Compass One-Click Title & Escrow (T&E) Integration: A feature in our platform that allows agents to seamlessly order T&E continues to drive our attach rates higher as we observe agents who utilize the integration attaching at an approximately 2x higher-rate than agents who have not used One-Click T&E.
- Compass One: Launched in early 2025, Compass One isthe industry's premier all-in-one client dashboard, designed to connect buyers and sellers with their agent, providing 24/7 transparency before, during, and after the transaction. In Q2, agents chose to use Compass One with 116,000 clients.
- Compass Reverse Prospecting: Launched in late 2024, Reverse Prospecting provides homeowners with exclusive insights such as real-time updates on how often agents and their clients are viewing, commenting on, favoriting, or sharing listings across the Compass platform. We've seen
115% growth in the number of transactions that used Reverse Prospecting to match buyers and sellers quarter-over-quarter.
Additional information can be found in the Company's Q2 2025 Earnings Presentation, which can be found in the Investor Relations section of the Compass website at.
Q3 2025 Outlook:
- Revenue of
to$1.72 5 billion for Q3.$1.85 0 billion - Adjusted EBITDA of
Dzٴ$60 for Q3.$80 million
Updated Full Year 2025 Outlook:
- Non-GAAP OPEX of
to$1.01 0 billion , reflecting a reduction from the prior range of$1.02 0 billion to$1.01 7 billion . Included in the range is$1.04 2 billion of wrap around OPEX from 2024 M&A,$10 million of OPEX from the Christie's International AG˹ٷ Estate acquisition that closed on January 13, 2025 and$105 million from the acquisitions of Washington Fine Properties and a title company in$12 million Texas in February 2025 and April 2025, respectively, and from two small brokerage acquisitions announced in July.$4 million - Free cash flow positive for the full year 2025.
We have not reconciled our guidance for Adjusted EBITDA to GAAP Net loss because certain expenses excluded from GAAP Net income (loss) when calculating Adjusted EBITDA cannot be reasonably calculated or predicted at this time. Additionally, we have not reconciled our guidance for non-GAAPOPEX to GAAP OPEX because certain expenses excluded from GAAP OPEX cannot be reasonably calculated or predicted at this time. Accordingly, these guidance reconciliations are not available without unreasonable effort.
For a reconciliation of non-GAAP financial measures to the most directly comparable GAAP measures on a historical basis, see "Reconciliation of Net Loss Attributable to Compass, Inc. to Adjusted EBITDA," "Reconciliation of GAAP OPEX to non-GAAP OPEX" and "Reconciliation of GAAP Operating Cash Flow to Free Cash Flow" in the financial statement tables included in this press release.
Conference Call Information
Management will conduct a conference call to discuss the second quarter 2025 results as well as outlook at 5:00 p.m. ET on Wednesday, July 30, 2025. The conference call will be accessible via the Internet on the Compass Investor Relations website . You can also access the audio webcast via the following link: .
An audio recording of the conference call will be available for replay shortly after the call's completion. To access the replay, visit the Events and Presentations section on the Compass Investor Relations website at.
Disclosure Channels
Compass uses its Investor Relations website, , as a means of disclosing information which may be of interest or material to its investors and for complying with disclosure obligations under Regulation FD. We intend to announce material information to the public through filings with the Securities and Exchange Commission, or the SEC, the investor relations page on our website (), press releases, public conference calls, public webcasts, our X (formerly Twitter) feed (@Compass), our Facebook page, our LinkedIn page, our Instagram account, our YouTube channel, and Robert Reffkin's X (formerly Twitter) feed (@RobReffkin) and Instagram account (@robreffkin). Accordingly, investors should monitor each of these disclosure channels.
Safe Harbor Statement
This press release includes forward-looking statements, which are statements other than statements of historical facts, and statements in the future tense. These statements include, but are not limited to, statements regarding our future performance, including expected financial results for the third quarter of 2025, planned non-GAAP OPEX and free cash flow expectations for the full year of 2025, and our expectations for operational achievements. Forward-looking statements are based upon various estimates and assumptions, as well as information known to us as of the date of this press release, and are subject to risks and uncertainties, including but not limited to: general economic conditions, tariffs and trade tensions, geopolitical events, the health of the
More information about factors that could adversely affect our business, financial condition and results of operations, or that could cause actual results to differ from those expressed or implied in our forward-looking statements is included under the captions "Risk Factors," "Legal Proceedings" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our most recent annual report on Form 10-K and our quarterly reports on Form 10-Q, copies of which are available on the Investor Relations page of our website at and on the SEC website at . All information herein speaks as of the date hereof and all forward-looking statements contained herein are based on information available to us as of the date hereof, and we do not assume any obligation to update these statements as a result of new information or future events. Undue reliance should not be placed on the forward-looking statements in this press release.
Non-GAAP Financial Measures
To supplement our condensed consolidated financial statements, which are prepared in accordance with GAAP, we present Adjusted EBITDA, non-GAAP OPEX, free cash flow, and organic revenue growth, which are non-GAAP financial measures, in this press release. We use Adjusted EBITDA, non-GAAP OPEX, free cash flow and organic revenue in conjunction with GAAP measures as part of our overall assessment of our performance, including the preparation of our annual operating budget and quarterly forecasts, to evaluate the effectiveness of our business strategies and to communicate with our board of directors concerning our financial performance. We believe Adjusted EBITDA, non-GAAP OPEX, free cash flow and organic revenue are also helpful to investors, analysts and other interested parties because they can assist in providing a more consistent and comparable overview of our operations across our historical financial periods. Adjusted EBITDA, non-GAAP OPEX, free cash flow and organic revenue have limitations as analytical tools. Therefore, you should not consider them in isolation or as a substitute for analysis of our results as reported under GAAP. Because of these limitations, you should consider Adjusted EBITDA, non-GAAP OPEX, free cash flow and organic revenue alongside other financial performance measures, including net loss attributable to Compass, Inc., GAAP OPEX, operating cash flows, revenue and our other GAAP measures. In evaluating Adjusted EBITDA, non-GAAP OPEX, free cash flow, and organic revenue, you should be aware that in the future we may incur expenses that are the same as or similar to some of the adjustments reflected in this press release. Our presentation of Adjusted EBITDA, non-GAAP OPEX, free cash flow and organic revenue should not be construed to imply that our future results will be unaffected by the types of items excluded from these calculations of Adjusted EBITDA, non-GAAP OPEX, free cash flow and organic revenue growth. Adjusted EBITDA, non-GAAP OPEX, free cash flow and organic revenue are not presented in accordance with GAAP and the use of these terms vary from others in our industry. Reconciliations of these non-GAAP measures have been provided in the financial statement tables included in this press release, and investors are encouraged to review these reconciliations.
About Compass
Compass is a leading tech-enabled real estate services company that includes the largest residential real estate brokerage in
Investor Contact
Soham Bhonsle
[email protected]
Media Contact
Rory Golod
[email protected]
1Compass was ranked as the number one real estate brokerage by sales volume for 2024 by AG˹ٷTrends in April 2025 for the fourth year in a row. |
2A reconciliation of GAAP to Non-GAAP measures can be found within the financial statement tables included in this press release. |
3A reconciliation of GAAP to Non-GAAP measures can be found within the financial statement tables included in this press release. |
4Organic transactions excludes transactions attributable to acquisitions completed since April 1, 2024, the beginning of the prior year comparable quarter. |
5Organic market share (based on the total dollar value of transactions closed) excludes market share attributable to the acquisitions completed since April 1, 2024. |
6Organic revenue growth excludes revenue attributable to the acquisitions completed since April 1, 2024. |
7A reconciliation of GAAP to Non-GAAP measures can be found within the financial statement tables included in this press release. |
8A reconciliation of GAAP to Non-GAAP measures can be found within the financial statement tables included in this press release. |
9Excludes approximately 930 principal agents located in |
10We calculate Total Transactions by taking the sum of all transactions closed on the Compass platform in which our agent represents the buyer or seller in the purchase or sale of a home (excluding rental transactions). We include a single transaction twice when one or more Compass agents represent both the buyer and seller in any given transaction. |
11Gross Transaction Value includes a de minimis number of new development and commercial brokerage transactions. |
12Organic GTV excludes transactions attributable to the acquisitions completed since April 1, 2024. |
Compass, Inc. | |||
Condensed Consolidated Balance Sheets | |||
(In millions, unaudited) | |||
June 30, 2025 | December 31, 2024 | ||
Assets | |||
Current assets | |||
Cash and cash equivalents | $ 177.3 | $ 223.8 | |
Accounts receivable, net of allowance | 96.9 | 48.6 | |
Compass Concierge receivables, net of allowance | 38.3 | 24.4 | |
Other current assets | 35.9 | 33.2 | |
Total current assets | 348.4 | 330.0 | |
Property and equipment, net | 126.1 | 125.5 | |
Operating lease right-of-use assets | 386.6 | 389.7 | |
Intangible assets, net | 221.1 | 73.8 | |
Goodwill | 474.2 | 233.6 | |
Other non-current assets | 39.7 | 25.4 | |
Total assets | $ 1,596.1 | $ 1,178.0 | |
Liabilities and Stockholders' Equity | |||
Current liabilities | |||
Accounts payable | $ 15.6 | $ 13.0 | |
Commissions payable | 154.3 | 82.8 | |
Accrued expenses and other current liabilities | 122.6 | 140.3 | |
Current lease liabilities | 99.6 | 93.5 | |
Concierge credit facility | 31.6 | 23.6 | |
Revolving credit facility | 50.0 | � | |
Total current liabilities | 473.7 | 353.2 | |
Non-current lease liabilities | 365.5 | 380.5 | |
Other non-current liabilities | 31.5 | 31.9 | |
Total liabilities | 870.7 | 765.6 | |
Stockholders' equity | |||
Common stock | � | � | |
Additional paid-in capital | 3,403.4 | 3,081.6 | |
Accumulated deficit | (2,683.5) | (2,672.2) | |
Total Compass, Inc. stockholders' equity | 719.9 | 409.4 | |
Non-controlling interest | 5.5 | 3.0 | |
Total stockholders' equity | 725.4 | 412.4 | |
Total liabilities and stockholders' equity | $ 1,596.1 | $ 1,178.0 |
Compass, Inc. | ||||||||
Condensed Consolidated Statements of Operations | ||||||||
(In millions, except share and per share data, unaudited) | ||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||
2025 | 2024 | 2025 | 2024 | |||||
Revenue | $ 2,059.6 | $ 1,700.6 | $ 3,415.8 | $ 2,754.7 | ||||
Operating expenses: | ||||||||
Commissions and other related expense | 1,685.7 | 1,405.3 | 2,791.8 | 2,267.6 | ||||
Sales and marketing (1) | 96.4 | 94.9 | 188.1 | 188.3 | ||||
Operations and support (1) | 109.3 | 83.1 | 206.0 | 162.1 | ||||
Research and development (1) | 63.4 | 47.4 | 113.3 | 94.4 | ||||
General and administrative (1) | 33.3 | 22.9 | 60.8 | 105.1 | ||||
Restructuring costs | 2.7 | 4.3 | 11.9 | 5.8 | ||||
Depreciation and amortization | 29.4 | 21.4 | 58.2 | 42.2 | ||||
Total operating expenses | 2,020.2 | 1,679.3 | 3,430.1 | 2,865.5 | ||||
Income (loss) from operations | 39.4 | 21.3 | (14.3) | (110.8) | ||||
Investment income, net | 1.1 | 1.4 | 2.1 | 2.5 | ||||
Interest expense | (2.7) | (1.6) | (5.0) | (3.1) | ||||
Income (loss) before income taxes and equity in income (loss) of | 37.8 | 21.1 | (17.2) | (111.4) | ||||
Income tax (provision) benefit | (0.3) | 0.1 | 3.1 | 0.4 | ||||
Equity in income (loss) of unconsolidated entities | 1.7 | (0.4) | 2.5 | (1.2) | ||||
Net income (loss) | 39.2 | 20.8 | (11.6) | (112.2) | ||||
Net loss (income) attributable to non-controlling interests | 0.2 | (0.1) | 0.3 | - | ||||
Net income (loss) attributable to Compass, Inc. | $ 39.4 | $ 20.7 | $ (11.3) | $ (112.2) | ||||
Net income (loss) per share attributable to Compass, Inc., basic | $ 0.07 | $ 0.04 | $ (0.02) | $ (0.23) | ||||
Net income (loss) per share attributable to Compass, Inc., diluted | $ 0.07 | $ 0.04 | $ (0.02) | $ (0.23) | ||||
Weighted-average shares used in computing net income (loss) per | 560,307,749 | 498,664,877 | 555,255,128 | 494,332,571 | ||||
Weighted-average shares used in computing net income (loss) per | 591,370,687 | 509,884,022 | 555,255,128 | 494,332,571 | ||||
(1) | Total stock-based compensation expense included in the condensed consolidated statements of operations is as follows (in millions): | |||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||
2025 | 2024 | 2025 | 2024 | |||||
Sales and marketing | $ 8.8 | $ 8.3 | $ 15.6 | $ 16.2 | ||||
Operations and support | 9.7 | 4.4 | 14.4 | 8.1 | ||||
Research and development | 25.4 | 15.2 | 38.3 | 30.1 | ||||
General and administrative | 11.3 | 3.0 | 17.3 | 9.4 | ||||
Total stock-based compensation expense | $ 55.2 | $ 30.9 | $ 85.6 | $ 63.8 |
Compass, Inc. | |||
Condensed Consolidated Statements of Cash Flows | |||
(In millions, unaudited) | |||
Six Months Ended June 30, | |||
2025 | 2024 | ||
Operating Activities | |||
Net loss | $ (11.6) | $ (112.2) | |
Adjustments to reconcile net loss to net cash provided by operating activities: | |||
Depreciation and amortization | 58.2 | 42.2 | |
Stock-based compensation | 85.6 | 63.8 | |
Equity in (income) loss of unconsolidated entities | (2.5) | 1.2 | |
Change in acquisition related contingent consideration | (1.5) | 0.9 | |
Bad debt expense | 0.5 | 0.9 | |
Amortization of debt issuance costs | 0.5 | 0.4 | |
Changes in operating assets and liabilities: | |||
Accounts receivable | (34.1) | (19.3) | |
Compass Concierge receivables | (14.1) | (9.4) | |
Other current assets | 2.6 | 12.4 | |
Other non-current assets | (2.9) | 4.3 | |
Operating lease right-of-use assets and operating lease liabilities | (5.8) | (8.1) | |
Accounts payable | 0.7 | (1.2) | |
Commissions payable | 64.8 | 46.2 | |
Accrued expenses and other liabilities | (44.5) | 31.5 | |
Net cash provided by operating activities | 95.9 | 53.6 | |
Investing Activities | |||
Investment in unconsolidated entities | (1.5) | (1.2) | |
Capital expenditures | (8.4) | (7.3) | |
Payments for acquisitions, net of cash acquired | (172.0) | (18.0) | |
Net cash used in investing activities | (181.9) | (26.5) | |
Financing Activities | |||
Proceeds from exercise of stock options | 7.1 | 4.8 | |
Proceeds from issuance of common stock under Employee Stock Purchase Plan | 1.3 | 1.1 | |
Taxes paid related to net share settlement of equity awards | (28.6) | (14.1) | |
Proceeds from drawdowns on Concierge credit facility | 26.8 | 23.6 | |
Repayments of drawdowns on Concierge credit facility | (18.8) | (21.1) | |
Proceeds from drawdowns on Revolving credit facility | 70.0 | � | |
Repayments of drawdowns on Revolving credit facility | (20.0) | � | |
Capital contributions from non-controlling interest | 2.8 | � | |
Payments related to acquisitions, including contingent consideration | (1.1) | (2.5) | |
Net cash provided by (used in) financing activities | 39.5 | (8.2) | |
Net (decrease) increase in cash and cash equivalents | (46.5) | 18.9 | |
Cash and cash equivalents at beginning of period | 223.8 | 166.9 | |
Cash and cash equivalents at end of period | $ 177.3 | $ 185.8 |
Compass, Inc. | |||||||
Reconciliation of Net Income (Loss) Attributable to Compass, Inc. to Adjusted EBITDA | |||||||
(In millions, unaudited) | |||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||
2025 | 2024 | 2025 | 2024 | ||||
Net income (loss) attributable to Compass, Inc. | $ 39.4 | $ 20.7 | $ (11.3) | $ (112.2) | |||
Adjusted to exclude the following: | |||||||
Depreciation and amortization | 29.4 | 21.4 | 58.2 | 42.2 | |||
Investment income, net | (1.1) | (1.4) | (2.1) | (2.5) | |||
Interest expense | 2.7 | 1.6 | 5.0 | 3.1 | |||
Stock-based compensation | 55.2 | 30.9 | 85.6 | 63.8 | |||
Income tax provision (benefit) | 0.3 | (0.1) | (3.1) | (0.4) | |||
Restructuring costs | 2.7 | 4.3 | 11.9 | 5.8 | |||
Acquisition-related expenses (1) | (2.7) | � | (2.7) | � | |||
Litigation charge (2) | � | � | � | 57.5 | |||
Adjusted EBITDA | $ 125.9 | $ 77.4 | $ 141.5 | $ 57.3 |
(1) For the three and six months ended June 30, 2025, acquisition-related expenses is comprised of a |
(2) Represents a charge of |
Compass, Inc. | |||||||
Reconciliation of Operating Cash Flows to Free Cash Flow | |||||||
(In millions, unaudited) | |||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||
2025 | 2024 | 2025 | 2024 | ||||
Net cash provided by operating activities | $ 72.8 | $ 45.0 | $ 95.9 | $ 53.6 | |||
Less: | |||||||
Capital expenditures | (4.8) | (4.6) | (8.4) | (7.3) | |||
Free cash flow | $ 68.0 | $ 40.4 | $ 87.5 | $ 46.3 |
Compass, Inc. | |||||||
Reconciliation of GAAP Operating Expenses to Non-GAAP Operating Expenses | |||||||
(In millions, unaudited) | |||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||
2025 | 2024 | 2025 | 2024 | ||||
GAAP Sales and marketing | $ 96.4 | $ 94.9 | $ 188.1 | $ 188.3 | |||
Adjusted to exclude the following: | |||||||
Stock-based compensation | (8.8) | (8.3) | (15.6) | (16.2) | |||
Non-GAAP Sales and marketing | $ 87.6 | $ 86.6 | $ 172.5 | $ 172.1 | |||
GAAP Operations and support | $ 109.3 | $ 83.1 | $ 206.0 | $ 162.1 | |||
Adjusted to exclude the following: | |||||||
Stock-based compensation | (9.7) | (4.4) | (14.4) | (8.1) | |||
Acquisition-related expenses | 2.7 | � | 2.7 | � | |||
Non-GAAP Operations and support | $ 102.3 | $ 78.7 | $ 194.3 | $ 154.0 | |||
GAAP Research and development | $ 63.4 | $ 47.4 | $ 113.3 | $ 94.4 | |||
Adjusted to exclude the following: | |||||||
Stock-based compensation | (25.4) | (15.2) | (38.3) | (30.1) | |||
Non-GAAP Research and development | $ 38.0 | $ 32.2 | $ 75.0 | $ 64.3 | |||
GAAP General and administrative | $ 33.3 | $ 22.9 | $ 60.8 | $ 105.1 | |||
Adjusted to exclude the following: | |||||||
Stock-based compensation | (11.3) | (3.0) | (17.3) | (9.4) | |||
Litigation charge | � | � | � | (57.5) | |||
Non-GAAP General and administrative | $ 22.0 | $ 19.9 | $ 43.5 | $ 38.2 |
Compass, Inc. | |||||||||||
Non-GAAP Operating Expenses Excluding Commissions and Other Related Expense | |||||||||||
(In millions, unaudited) | |||||||||||
Three Months Ended | |||||||||||
March 31, | June 30, | September 30, | December 31, | March 31, | June 30, | ||||||
Sales and marketing | $ 85.5 | $ 86.6 | $ 80.4 | $ 84.7 | $ 84.9 | $ 87.6 | |||||
Operations and support | 75.3 | 78.7 | 80.2 | 79.6 | 92.0 | 102.3 | |||||
Research and development | 32.1 | 32.2 | 32.9 | 33.6 | 37.0 | 38.0 | |||||
General and administrative | 18.3 | 19.9 | 21.5 | 26.5 | 21.5 | 22.0 | |||||
Total non-GAAP operating expenses excluding | $ 211.2 | $ 217.4 | $ 215.0 | $ 224.4 | $ 235.4 | $ 249.9 |
View original content to download multimedia:
SOURCE COMPASS