Invezz

Waldencast (WALD)

NasdaqMarket Closed

Waldencast plc is a beauty and wellness company built around a portfolio operating model. It owns and develops consumer brands in skincare, cosmetics, and personal care, with its business currently organized around two reportable segments: Obagi Skincare and Milk Makeup.

Obagi is the company’s larger revenue contributor and focuses on skin health products. The brand is known for physician-dispensed and professional skincare lines, including products aimed at concerns such as aging, hyperpigmentation, texture, and overall skin appearance. This segment gives Waldencast exposure to the premium and medical-aesthetics-adjacent skincare market, where brand credibility, clinical positioning, and professional channel relationships can be important differentiators.

Milk Makeup gives Waldencast a separate presence in color cosmetics, skincare, and beauty products aimed at a contemporary consumer audience. The brand is associated with accessible, trend-aware products and a strong identity in modern beauty retail. Together, Obagi and Milk Makeup provide Waldencast with a mix of dermatologist-oriented skincare and lifestyle-driven cosmetics, spanning different customer segments and purchase occasions.

The company generates most of its revenue in North America, although beauty brands of this type often have opportunities to expand through international distribution, digital commerce, and specialty retail partnerships. Waldencast’s strategy is to operate and scale brands rather than function as a single-product company. Its distinctive feature is the combination of established skincare assets with a consumer cosmetics brand under one listed platform focused on long-term beauty and wellness category growth.

1.54USD
−0.16(-9.41%)

Last updated

Market Cap
$218,041,782
P/E
P/FCF
P/S
Enterprise Value
$218,452,802
Sector
Materials
Industry
Perfumes, Cosmetics, and Other Toilet Preparations
Address
10 BANK STREET, SUITE 560, WHITE PLAINS, NY, 10606
Market Cap
$218,041,782
Enterprise Value
$218,452,802
P/E
P/B
-6.23
P/S
EV / EBITDA
-16.78
EV / Sales
EPS
-0.08
Dividend Yield
0%
P/FCF
P/CF
Free Cash Flow
ROE
29.21%
ROA
-2.95%
Debt / Equity
-0.04
Current Ratio
0.71
Quick Ratio
0.71
Cash
0.62
Avg Volume
$582,728
Fundamentals Snapshot Price
1.7

Income Statement

Line Item2025 Q42024 Q42023 Q42022 Q42021 Q4
Revenue272.07M273.87M218.14M166.13M142.47M
Cost of revenue89.05M82.12M76.56M91.53M55.04M
Gross profit183.02M191.74M141.58M74.61M87.44M
Operating income-223.22M-58.58M-81.93M-142.98M-1.63M
EBITDA-5.78M606K-25.49M-51.28M12.28M
Net income-229.75M-42.44M-89.98M-95.57M-19.58M
Income taxes-14.19M110K-6.98M-5.69M9.6M
Interest expense-12.88M-11.12M
Other operating expenses158.25M5.03M068.72M0
Total operating expenses406.24M250.33M223.51M217.59M89.06M
Basic EPS-2.01-0.39-0.99-1.11-2.45
Diluted EPS-2.01-0.39-0.99-1.11-2.45

Balance Sheet

Line Item2025 Q42024 Q42023 Q42022 Q42021 Q4
Total assets746.16M975.86M1.04B1.09B184.59M
Total liabilities246.06M245.92M273.44M290.18M145.35M
Total equity500.1M729.94M769.27M799.9M39.24M
Cash & equivalents30.38M14.8M21.09M8.69M12.79M
Current assets125.43M102.12M105.84M89.57M58.39M
Current liabilities74.55M76.89M62.71M72.51M40.81M
Accounts payable19.47M25.09M28.07M23.87M12.68M
Receivables28.01M25.48M21.33M19.26M18.74M
Inventories54.61M53.1M55.68M54.38M21.61M
Goodwill177.57M329.59M334.62M334.62M44.49M
Long-term debt135.75M137.14M151.26M159.23M103.42M

Cash Flow

Line Item2025 Q42024 Q42023 Q42022 Q42021 Q4
Operating cash flow-12.82M-8.82M-29.78M-85.01M3.53M
Investing cash flow76.23M-2.92M-1.99M-545.28M-3.79M
Financing cash flow-47.22M5.58M44.33M633.35M5.16M
Change in cash16.19M-6.16M12.56M3.06M4.9M
Net income-248.06M-48.65M-105.97M-141.61M-19.58M
KindFilingDateLink
edgar index6-K — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar indexSCHEDULE 13D/A — Waldencast plcView Filing
edgar indexSCHEDULE 13G/A — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar index3 — Waldencast plcView Filing
edgar index3 — Waldencast plcView Filing
edgar index3 — Waldencast plcView Filing
edgar index3 — Waldencast plcView Filing
edgar index3 — Waldencast plcView Filing
edgar index3 — Waldencast plcView Filing
edgar index3 — Waldencast plcView Filing
edgar index3 — Waldencast plcView Filing
edgar index3 — Waldencast plcView Filing
form 3Form 3 — Brookie KellyView Filing
form 3Form 3 — Sebti HindView Filing
form 3Form 3 — Sebti HindView Filing
form 3Form 3 — Sebti HindView Filing
form 3Form 3 — Hickman JulietteView Filing
form 3Form 3 — Hickman JulietteView Filing
form 3Form 3 — Manfredi ManuelView Filing
form 3Form 3 — Manfredi ManuelView Filing
form 3Form 3 — Chatterley AaronView Filing
form 3Form 3 — Chatterley AaronView Filing
form 3Form 3 — Thompson Motta Roberto MosesView Filing
form 3Form 3 — Thompson Motta Roberto MosesView Filing
form 3Form 3 — Souza CristianoView Filing
form 3Form 3 — Souza CristianoView Filing
form 3Form 3 — Souza CristianoView Filing
form 3Form 3 — Brousset MichelView Filing
form 3Form 3 — Brousset MichelView Filing
form 3Form 3 — Brousset MichelView Filing
form 3Form 3 — Brousset MichelView Filing
form 3Form 3 — Brousset MichelView Filing
form 3Form 3 — Brousset MichelView Filing
edgar index20-F — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar index424B3 — Waldencast plcView Filing
edgar indexEFFECT — Waldencast plcView Filing
edgar indexCORRESP — Waldencast plcView Filing
edgar indexF-3 — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar indexSCHEDULE 13G — Waldencast plcView Filing
edgar indexUPLOAD — Waldencast plcView Filing
edgar indexCORRESP — Waldencast plcView Filing
edgar indexSCHEDULE 13G/A — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar indexSCHEDULE 13D/A — Waldencast plcView Filing
edgar indexCORRESP — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar indexUPLOAD — Waldencast plcView Filing
edgar indexSCHEDULE 13G — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar index20-F — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar indexSCHEDULE 13D/A — Waldencast plcView Filing
edgar index144 — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar index20-F/A — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar index6-K — Waldencast plcView Filing
edgar index144 — Waldencast plcView Filing