WALDW
WALDW
Waldencast plcIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $139.8M ▲ | $91.7M ▼ | $-60.31M ▲ | -43.14% ▲ | $-0.51 ▲ | $-1.15M ▲ |
| Q2-2025 | $132.27M ▼ | $93.81M ▼ | $-169.44M ▼ | -128.1% ▼ | $-1.51 ▼ | $-151.48M ▼ |
| Q4-2024 | $142.29M ▲ | $128.64M ▲ | $-32.37M ▼ | -22.75% ▼ | $-0.29 ▼ | $-1.12M ▼ |
| Q2-2024 | $131.58M ▲ | $121.68M ▲ | $-10.07M ▲ | -7.66% ▲ | $-0.09 ▲ | $1.73M ▲ |
| Q4-2023 | $108.8M | $120.1M | $-78.21M | -71.88% | $-0.64 | $-18.48M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $31.89M ▲ | $816.2M ▲ | $316.1M ▲ | $461.88M ▼ |
| Q2-2025 | $10.48M ▼ | $797.75M ▼ | $248.78M ▲ | $499.14M ▼ |
| Q4-2024 | $14.8M ▼ | $975.86M ▼ | $245.92M ▼ | $662.32M ▲ |
| Q2-2024 | $19.69M ▼ | $1.01B ▼ | $253.21M ▼ | $618.61M ▼ |
| Q4-2023 | $22.58M | $1.04B | $273.44M | $624.63M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-60.31M ▲ | $-1.29M ▲ | $79.56M ▲ | $-57.3M ▼ | $21.42M ▲ | $-2.15M ▲ |
| Q2-2025 | $-169.44M ▼ | $-11.53M ▼ | $-3.33M ▼ | $10.07M ▲ | $-5.83M ▼ | $-14.1M ▼ |
| Q4-2024 | $-32.37M ▼ | $2.56M ▲ | $-1.52M ▼ | $-5.73M ▼ | $-4.88M ▼ | $1.14M ▲ |
| Q2-2024 | $-10.07M ▲ | $-11.38M ▲ | $-1.4M ▼ | $11.31M ▼ | $-1.39M ▲ | $-12.67M ▲ |
| Q4-2023 | $-60.57M | $-13.41M | $-610K | $15.05M | $-21.67M | $-13.86M |
Revenue by Products
| Product | Q4-2022 |
|---|---|
Product | $90.00M ▲ |
Royalty | $0 ▲ |
Revenue by Geography
| Region | Q4-2022 |
|---|---|
CHINA | $20.00M ▲ |
UNITED STATES | $50.00M ▲ |
Q1 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Waldencast plc's financial evolution and strategic trajectory over the past five years.
Key positives include a portfolio anchored by two recognized, differentiated beauty brands with clear positioning and loyal followings; solid gross margins that suggest healthy pricing power and product appeal; a balance sheet with a meaningful equity buffer and reasonably strong short‑term liquidity; and a platform model that can, in principle, scale additional brands and share operational resources. The company is also starting to deleverage and has demonstrated the ability to generate cash through non‑operating means when needed. Its focus on purpose‑driven, science‑backed, and clean beauty aligns well with enduring consumer trends.
Major risks center on financial sustainability and execution. Operating and net losses are very large, and both operating and free cash flow are negative, indicating that the business is not currently self‑funding. Overhead and other non‑production costs are high relative to revenue, and accumulated losses are substantial. The asset base is heavily concentrated in goodwill and intangibles, which could be written down if brand performance disappoints. Competitive and regulatory pressures in both medical aesthetics and consumer beauty are intense, and reliance on a limited set of core brands heightens vulnerability to any brand‑specific setbacks. Finally, the limited historical financial track record makes it harder to judge the durability of the current revenue level and the trajectory of improvement.
The forward picture largely depends on Waldencast’s ability to translate its brand and platform strengths into consistent, profitable growth. If the company can grow its core brands, successfully roll out new offerings such as Obagi’s injectables and Milk’s franchise extensions, and bring operating expenses into better alignment with revenue, the path toward improved profitability is plausible. However, this will likely require time, continued investment, and disciplined cost control, all while operating under competitive and financial pressure. Until there is clearer evidence of sustained positive cash generation and reduced dependence on non‑operational cash sources, the outlook remains cautious and execution‑dependent rather than assured.
About Waldencast plc
http://www.waldencast.comWaldencast Acquisition Corp. a skin care company, provides advanced skin care treatments. Its products are designed to help minimize the appearance of premature skin aging, skin damage, hyperpigmentation, acne, and sun damage primarily available through dermatologists, plastic surgeons, medical spas, and other skin care professionals.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $139.8M ▲ | $91.7M ▼ | $-60.31M ▲ | -43.14% ▲ | $-0.51 ▲ | $-1.15M ▲ |
| Q2-2025 | $132.27M ▼ | $93.81M ▼ | $-169.44M ▼ | -128.1% ▼ | $-1.51 ▼ | $-151.48M ▼ |
| Q4-2024 | $142.29M ▲ | $128.64M ▲ | $-32.37M ▼ | -22.75% ▼ | $-0.29 ▼ | $-1.12M ▼ |
| Q2-2024 | $131.58M ▲ | $121.68M ▲ | $-10.07M ▲ | -7.66% ▲ | $-0.09 ▲ | $1.73M ▲ |
| Q4-2023 | $108.8M | $120.1M | $-78.21M | -71.88% | $-0.64 | $-18.48M |
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $31.89M ▲ | $816.2M ▲ | $316.1M ▲ | $461.88M ▼ |
| Q2-2025 | $10.48M ▼ | $797.75M ▼ | $248.78M ▲ | $499.14M ▼ |
| Q4-2024 | $14.8M ▼ | $975.86M ▼ | $245.92M ▼ | $662.32M ▲ |
| Q2-2024 | $19.69M ▼ | $1.01B ▼ | $253.21M ▼ | $618.61M ▼ |
| Q4-2023 | $22.58M | $1.04B | $273.44M | $624.63M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $-60.31M ▲ | $-1.29M ▲ | $79.56M ▲ | $-57.3M ▼ | $21.42M ▲ | $-2.15M ▲ |
| Q2-2025 | $-169.44M ▼ | $-11.53M ▼ | $-3.33M ▼ | $10.07M ▲ | $-5.83M ▼ | $-14.1M ▼ |
| Q4-2024 | $-32.37M ▼ | $2.56M ▲ | $-1.52M ▼ | $-5.73M ▼ | $-4.88M ▼ | $1.14M ▲ |
| Q2-2024 | $-10.07M ▲ | $-11.38M ▲ | $-1.4M ▼ | $11.31M ▼ | $-1.39M ▲ | $-12.67M ▲ |
| Q4-2023 | $-60.57M | $-13.41M | $-610K | $15.05M | $-21.67M | $-13.86M |
Revenue by Products
| Product | Q4-2022 |
|---|---|
Product | $90.00M ▲ |
Royalty | $0 ▲ |
Revenue by Geography
| Region | Q4-2022 |
|---|---|
CHINA | $20.00M ▲ |
UNITED STATES | $50.00M ▲ |
Q1 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at Waldencast plc's financial evolution and strategic trajectory over the past five years.
Key positives include a portfolio anchored by two recognized, differentiated beauty brands with clear positioning and loyal followings; solid gross margins that suggest healthy pricing power and product appeal; a balance sheet with a meaningful equity buffer and reasonably strong short‑term liquidity; and a platform model that can, in principle, scale additional brands and share operational resources. The company is also starting to deleverage and has demonstrated the ability to generate cash through non‑operating means when needed. Its focus on purpose‑driven, science‑backed, and clean beauty aligns well with enduring consumer trends.
Major risks center on financial sustainability and execution. Operating and net losses are very large, and both operating and free cash flow are negative, indicating that the business is not currently self‑funding. Overhead and other non‑production costs are high relative to revenue, and accumulated losses are substantial. The asset base is heavily concentrated in goodwill and intangibles, which could be written down if brand performance disappoints. Competitive and regulatory pressures in both medical aesthetics and consumer beauty are intense, and reliance on a limited set of core brands heightens vulnerability to any brand‑specific setbacks. Finally, the limited historical financial track record makes it harder to judge the durability of the current revenue level and the trajectory of improvement.
The forward picture largely depends on Waldencast’s ability to translate its brand and platform strengths into consistent, profitable growth. If the company can grow its core brands, successfully roll out new offerings such as Obagi’s injectables and Milk’s franchise extensions, and bring operating expenses into better alignment with revenue, the path toward improved profitability is plausible. However, this will likely require time, continued investment, and disciplined cost control, all while operating under competitive and financial pressure. Until there is clearer evidence of sustained positive cash generation and reduced dependence on non‑operational cash sources, the outlook remains cautious and execution‑dependent rather than assured.

CEO
Michel Brousset
Compensation Summary
(Year )
Ratings Snapshot
Rating : C+
Price Target
Institutional Ownership
ZENO EQUITY PARTNERS LLP
Shares:4.89M
Value:$238.77K
LMR PARTNERS LLP
Shares:1.24M
Value:$60.48K
MILESTONES ADMINISTRADORA DE RECURSOS LTDA.
Shares:440.42K
Value:$21.49K
Summary
Showing Top 3 of 27

