Data is not available at this time.
Waldencast plc operates in the beauty and wellness sector, focusing on premium skincare, haircare, and personal care brands. The company adopts a multi-brand strategy, targeting high-growth niches through direct-to-consumer (DTC) and wholesale channels. Its revenue model relies on brand acquisitions, operational scaling, and digital marketing to drive customer acquisition and retention. Waldencast positions itself as a curator of next-generation beauty brands, leveraging data analytics to optimize product development and distribution. The firm competes in a fragmented but rapidly evolving market, where differentiation hinges on brand authenticity, innovation, and omnichannel execution. By acquiring digitally native brands with strong community engagement, Waldencast aims to capitalize on shifting consumer preferences toward clean, sustainable, and efficacious beauty products. Its market positioning balances scalability with niche appeal, targeting millennials and Gen Z consumers through social commerce and influencer partnerships.
Waldencast reported revenue of $273.9 million for FY 2024, reflecting its growing brand portfolio. However, net income stood at -$42.4 million, indicating ongoing investments in scaling operations and marketing. The diluted EPS of -$0.38 and negative operating cash flow of -$8.8 million suggest the company is prioritizing growth over near-term profitability, with capital expenditures of -$3.0 million supporting infrastructure and digital capabilities.
The company’s negative earnings and cash flow underscore its early-stage growth focus, with capital deployed toward brand integration and market expansion. Waldencast’s ability to improve margins will depend on achieving economies of scale in its acquired brands and optimizing its DTC mix. The current metrics highlight a trade-off between top-line growth and bottom-line efficiency, typical of high-growth beauty platforms.
Waldencast’s balance sheet shows $14.8 million in cash and equivalents against $182.1 million in total debt, indicating leveraged growth. The debt load may constrain near-term flexibility, though it aligns with the company’s acquisition-driven strategy. Investors should monitor liquidity and refinancing risks, particularly if cash burn persists amid macroeconomic headwinds in the beauty sector.
Revenue growth is likely driven by recent acquisitions and DTC expansion, though profitability remains elusive. The absence of dividends reflects reinvestment priorities, with free cash flow directed toward brand development and debt servicing. Long-term trends hinge on Waldencast’s ability to integrate acquisitions and sustain organic growth in competitive beauty categories.
The market appears to price Waldencast as a growth story, with valuation multiples reflecting expectations for future scale and margin improvement. Investor sentiment will depend on execution risks, including brand synergies and leverage management, against a backdrop of rising interest rates and consumer spending volatility.
Waldencast’s key advantages include its curated brand portfolio and digital-first distribution, but success hinges on operational execution and debt management. The outlook remains speculative, with potential upside from cross-brand synergies and downside risks from integration challenges or softer consumer demand. The company’s ability to pivot toward profitability will be critical in 2024–2025.
Company filings (CIK: 0001840199), Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |