v3.26.1
REVENUE (Tables)
6 Months Ended
Jun. 30, 2026
REVENUE  
Schedule of disaggregates revenue by its nature

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three months ended June 30,

​

Six months ended June 30, 

​

  ​ ​ ​

2026

  ​ ​ ​

2025

  ​ ​ ​

2026

  ​ ​ ​

2025

Tooling and aftermarket

​

$

272.6

​

$

—

​

$

499.7

​

$

—

Systems

​

 

67.0

​

 

—

​

 

117.3

​

 

—

Husky

​

$

339.6

​

$

—

​

$

617.0

​

$

—

CompoSecure

​

 

133.6

​

 

119.6

​

 

264.0

​

 

223.5

Net sales

​

$

473.2

​

$

119.6

​

$

881.0

​

$

223.5

Schedule of contract assets and liabilities activity

​

​

​

​

​

​

​

​

​

​

Six months ended June 30, 2026

​

​

Contract assets

​

Contract liabilities

Balance as of December 31, 2025

​

$

—

​

$

—

Husky Transaction

​

 

10.2

​

 

161.4

Invoicing of new or existing contracts

​

​

9.9

​

​

323.6

Payment or fulfillment of performance obligations

​

​

(10.3)

​

​

(301.6)

Balance as of June 30, 2026

​

$

9.8

​

$

183.4

Schedule of geographical sales information and assets

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Three months ended June 30,

​

Six months ended June 30, 

​

  ​ ​ ​

2026

  ​ ​ ​

2025

  ​ ​ ​

2026

  ​ ​ ​

2025

North America

​

$

209.7

​

$

109.5

​

$

409.2

​

$

203.2

EMEA

​

​

124.7

​

​

6.4

​

​

238.8

​

​

12.0

Asia Pacific

​

​

72.1

​

​

3.2

​

​

118.4

​

​

5.8

Latam

​

 

38.6

​

 

0.5

​

 

63.1

​

 

2.5

Rest of world

​

 

28.1

​

 

—

​

 

51.5

​

 

—

Net sales

​

$

473.2

​

$

119.6

​

$

881.0

​

$

223.5

​

​

​

​

​

​

​

​

​

​

​

​

​

North America

​

​

​

​

​

​

​

$

391.1

​

$

30.6

EMEA

​

​

​

​

​

​

​

​

183.8

​

​

—

Asia Pacific

​

​

​

​

​

​

​

​

62.7

​

​

—

Latam

​

​

​

​

​

​

​

 

1.4

​

 

—

Rest of world

​

​

​

​

​

​

​

 

—

​

 

—

Non-current assets

​

​

​

​

​

​

​

$

639.0

​

$

30.6

Schedule of calculation of the management fee accrual

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

  ​ ​ ​

June 30, 2026

  ​ ​ ​

March 31, 2026

  ​ ​ ​

December 31, 2025

  ​ ​ ​

September 30, 2025

CompoSecure Management Agreement Adjusted EBITDA

​

$

54.2

​

$

48.9

​

$

41.0

​

$

45.5

LTM Management Agreement Adjusted EBITDA

​

​

189.6

​

​

​

​

​

​

​

​

​

Fee rate

​

​

2.50%

​

​

​

​

​

​

​

​

​

CompoSecure Management Fee from Apr 1, 2026 to Jun 30, 2026

​

$

4.7

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Husky Management Agreement Adjusted EBITDA

​

$

67.2

​

$

42.0

​

$

146.2

​

$

99.7

LTM Management Agreement Adjusted EBITDA

​

​

355.1

​

​

​

​

​

​

​

​

​

Fee rate

​

​

2.50%

​

​

​

​

​

​

​

​

​

Husky Management Fee from Apr 1, 2026 to Jun 30, 2026

​

$

8.9

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Total management fees from Apr 1, 2026 to Jun 30, 2026

​

$

13.6

​

​

​

​

​

​

​

​

​

​