Waldencast plc - WALD - Fundamentals

Best Investments/trading ideas for the weekJoin our free webinar on September23,2026.

Insider Tracker is here!

Try it now Watch the presentation

‌
‌

‌

Let's get started...

‌

Breakdown	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	94	142	166	218	274	272	483	📊
Revenue Growth (1Y)	--	+50.88%	+16.61%	+31.30%	+25.55%	-0.66%	--	📊
Revenue Growth (5Y)	--	--	--	--	+190.03%	+90.96%	--	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	📊
Cost of Revenue	29	55	127	77	82	148	212	📊
Cost of Revenue Growth (1Y)	--	+89.16%	+130.20%	-39.57%	+7.27%	+80.50%	--	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+182.25%	+169.34%	--	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	📊
Gross Profit	65	87	39	142	132	124	271	📊
Gross Profit Growth (1Y)	--	+33.83%	-54.90%	+259.00%	-6.96%	-5.99%	--	📊
Gross Profit Growth (5Y)	--	--	--	--	+101.63%	+41.63%	--	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	📊
Operating Expenses	65	89	114	224	185	186	314	📊
Operating Expenses Growth (1Y)	--	+37.43%	+27.67%	+96.57%	-17.10%	+0.12%	--	📊
Operating Expenses Growth (5Y)	--	--	--	--	+185.91%	+108.30%	--	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	📊
Sell General Administrative	60	72	109	220	245	186	311	📊
Research and Development	4	6	4	3	0	0	2	📊
Other Income Expenses	0	11	0	0	-60	0	1	📊
EBITDA	14	15	-99	-34	29	-2	-89	📊
EBITDA Growth (1Y)	--	+7.96%	-759.56%	+66.21%	+185.37%	-108.70%	--	📊
EBITDA Growth (5Y)	--	--	--	--	+105.42%	-116.55%	--	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	📊
Depreciation and Amortization	13	14	35	60	60	59	99	📊
Operating Income	1	-2	-74	-82	-59	-62	-43	📊
Operating Income Growth (1Y)	--	-407.77%	-4470.40%	-10.32%	+28.50%	-5.28%	--	📊
Operating Income Growth (5Y)	--	--	--	--	-11195.45%	-3695.38%	--	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	📊
Interest Expense	6	11	13	19	17	25	34	📊
Pre Tax Income	-6	-10	-147	-113	-49	-262	-296	📊
Tax Provision	-3	10	-6	-7	0	-14	-8	📊
NET INCOME	-2	-20	-117	-90	-42	-230	-266	📊
Net Income Growth (1Y)	--	-725.99%	-495.75%	+22.85%	+52.83%	-441.31%	--	📊
Net Income Growth (5Y)	--	--	--	--	-1690.84%	-1073.63%	--	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	📊
Basic EPS	-0.2	-0.45	-1.08	-0.89	-0.39	-2.01	-2.34	📊
Diluted EPS	-0.2	-0.45	-1.08	-0.89	-0.39	-2.01	-2.34	📊
Basic Average Shares	12	44	108	101	109	114	117	📊
Diluted Average Shares	12	44	108	101	109	114	117	📊

Breakdown

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

142

166

218

274

272

483

📊

Revenue Growth (1Y)

+50.88%

+16.61%

+31.30%

+25.55%

-0.66%

📊

Revenue Growth (5Y)

+190.03%

+90.96%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

127

148

212

📊

Cost of Revenue Growth (1Y)

+89.16%

+130.20%

-39.57%

+7.27%

+80.50%

📊

Cost of Revenue Growth (5Y)

+182.25%

+169.34%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

142

132

124

271

📊

Gross Profit Growth (1Y)

+33.83%

-54.90%

+259.00%

-6.96%

-5.99%

📊

Gross Profit Growth (5Y)

+101.63%

+41.63%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

114

224

185

186

314

📊

Operating Expenses Growth (1Y)

+37.43%

+27.67%

+96.57%

-17.10%

+0.12%

📊

Operating Expenses Growth (5Y)

+185.91%

+108.30%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

109

220

245

186

311

📊

Research and Development

📊

Other Income Expenses

-60

📊

EBITDA

-99

-34

-2

-89

📊

EBITDA Growth (1Y)

+7.96%

-759.56%

+66.21%

+185.37%

-108.70%

📊

EBITDA Growth (5Y)

+105.42%

-116.55%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

📊

Operating Income

-2

-74

-82

-59

-62

-43

📊

Operating Income Growth (1Y)

-407.77%

-4470.40%

-10.32%

+28.50%

-5.28%

📊

Operating Income Growth (5Y)

-11195.45%

-3695.38%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

-6

-10

-147

-113

-49

-262

-296

📊

Tax Provision

-3

-6

-7

-14

-8

📊

NET INCOME

-2

-20

-117

-90

-42

-230

-266

📊

Net Income Growth (1Y)

-725.99%

-495.75%

+22.85%

+52.83%

-441.31%

📊

Net Income Growth (5Y)

-1690.84%

-1073.63%

📊

Net Income Growth (10Y)

📊

Basic EPS

-0.2

-0.45

-1.08

-0.89

-0.39

-2.01

-2.34

📊

Diluted EPS

-0.2

-0.45

-1.08

-0.89

-0.39

-2.01

-2.34

📊

Basic Average Shares

108

101

109

114

117

📊

Diluted Average Shares

108

101

109

114

117

📊

Breakdown	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	94	142	166	218	274	272	483	📊
Revenue Growth (1Y)	--	+50.88%	+16.61%	+31.30%	+25.55%	-0.66%	--	📊
Revenue Growth (5Y)	--	--	--	--	+190.03%	+90.96%	--	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	📊
Cost of Revenue	29	55	127	77	82	148	212	📊
Cost of Revenue Growth (1Y)	--	+89.16%	+130.20%	-39.57%	+7.27%	+80.50%	--	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+182.25%	+169.34%	--	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	📊
Gross Profit	65	87	39	142	132	124	271	📊
Gross Profit Growth (1Y)	--	+33.83%	-54.90%	+259.00%	-6.96%	-5.99%	--	📊
Gross Profit Growth (5Y)	--	--	--	--	+101.63%	+41.63%	--	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	📊
Operating Expenses	65	89	114	224	185	186	314	📊
Operating Expenses Growth (1Y)	--	+37.43%	+27.67%	+96.57%	-17.10%	+0.12%	--	📊
Operating Expenses Growth (5Y)	--	--	--	--	+185.91%	+108.30%	--	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	📊
Sell General Administrative	60	72	109	220	245	186	311	📊
Research and Development	4	6	4	3	0	0	2	📊
Other Income Expenses	0	11	0	0	-60	0	1	📊
EBITDA	14	15	-99	-34	29	-2	-89	📊
EBITDA Growth (1Y)	--	+7.96%	-759.56%	+66.21%	+185.37%	-108.70%	--	📊
EBITDA Growth (5Y)	--	--	--	--	+105.42%	-116.55%	--	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	📊
Depreciation and Amortization	13	14	35	60	60	59	99	📊
Operating Income	1	-2	-74	-82	-59	-62	-43	📊
Operating Income Growth (1Y)	--	-407.77%	-4470.40%	-10.32%	+28.50%	-5.28%	--	📊
Operating Income Growth (5Y)	--	--	--	--	-11195.45%	-3695.38%	--	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	📊
Interest Expense	6	11	13	19	17	25	34	📊
Pre Tax Income	-6	-10	-147	-113	-49	-262	-296	📊
Tax Provision	-3	10	-6	-7	0	-14	-8	📊
NET INCOME	-2	-20	-117	-90	-42	-230	-266	📊
Net Income Growth (1Y)	--	-725.99%	-495.75%	+22.85%	+52.83%	-441.31%	--	📊
Net Income Growth (5Y)	--	--	--	--	-1690.84%	-1073.63%	--	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	📊
Basic EPS	-0.2	-0.45	-1.08	-0.89	-0.39	-2.01	-2.34	📊
Diluted EPS	-0.2	-0.45	-1.08	-0.89	-0.39	-2.01	-2.34	📊
Basic Average Shares	12	44	108	101	109	114	117	📊
Diluted Average Shares	12	44	108	101	109	114	117	📊

Breakdown

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

142

166

218

274

272

483

📊

Revenue Growth (1Y)

+50.88%

+16.61%

+31.30%

+25.55%

-0.66%

📊

Revenue Growth (5Y)

+190.03%

+90.96%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

127

148

212

📊

Cost of Revenue Growth (1Y)

+89.16%

+130.20%

-39.57%

+7.27%

+80.50%

📊

Cost of Revenue Growth (5Y)

+182.25%

+169.34%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

142

132

124

271

📊

Gross Profit Growth (1Y)

+33.83%

-54.90%

+259.00%

-6.96%

-5.99%

📊

Gross Profit Growth (5Y)

+101.63%

+41.63%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

114

224

185

186

314

📊

Operating Expenses Growth (1Y)

+37.43%

+27.67%

+96.57%

-17.10%

+0.12%

📊

Operating Expenses Growth (5Y)

+185.91%

+108.30%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

109

220

245

186

311

📊

Research and Development

📊

Other Income Expenses

-60

📊

EBITDA

-99

-34

-2

-89

📊

EBITDA Growth (1Y)

+7.96%

-759.56%

+66.21%

+185.37%

-108.70%

📊

EBITDA Growth (5Y)

+105.42%

-116.55%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

📊

Operating Income

-2

-74

-82

-59

-62

-43

📊

Operating Income Growth (1Y)

-407.77%

-4470.40%

-10.32%

+28.50%

-5.28%

📊

Operating Income Growth (5Y)

-11195.45%

-3695.38%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

-6

-10

-147

-113

-49

-262

-296

📊

Tax Provision

-3

-6

-7

-14

-8

📊

NET INCOME

-2

-20

-117

-90

-42

-230

-266

📊

Net Income Growth (1Y)

-725.99%

-495.75%

+22.85%

+52.83%

-441.31%

📊

Net Income Growth (5Y)

-1690.84%

-1073.63%

📊

Net Income Growth (10Y)

📊

Basic EPS

-0.2

-0.45

-1.08

-0.89

-0.39

-2.01

-2.34

📊

Diluted EPS

-0.2

-0.45

-1.08

-0.89

-0.39

-2.01

-2.34

📊

Basic Average Shares

108

101

109

114

117

📊

Diluted Average Shares

108

101

109

114

117

📊

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	15.43%
Next Earnings
Market cap	137.13M (USD)
EPS (TTM)	-2.01 ($)
P/E (TTM)	-0.58 ($)
Last Close	1.16

Next Earnings
Market cap	137.13M (USD)
EPS (TTM)	-2.01 ($)
P/E (TTM)	-0.58 ($)
Last Close	1.16 ($)

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	15.43%
Next Earnings
Market cap	137.13M (USD)
EPS (TTM)	-2.01 ($)
P/E (TTM)	-0.58 ($)
Last Close	1.16

Next Earnings
Market cap	137.13M (USD)
EPS (TTM)	-2.01 ($)
P/E (TTM)	-0.58 ($)
Last Close	1.16 ($)