Waldencast plc (MLKMF)

OTCMKTS · Delayed Price · Currency is USD

0.7500

-0.2000 (-21.05%)

At close: Oct 9, 2026

Waldencast Financials Overview

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Revenue & Profits

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	237.32	272.07	273.87	218.14	166.13	-
Revenue Growth	-12.78%	-0.66%	25.55%	31.30%	-	-
Gross Profit	156.05	183.02	191.74	141.58	74.61	-
Operating Income	-86.49	-64.97	-53.55	-81.93	-74.27	-9.13
Net Income	-166.64	-229.75	-42.44	-89.98	-95.57	-14.43
Earnings Per Share	-1.42	-2.01	-0.39	-0.99	-1.11	-0.40
EPS Growth	-	-	-	-	-	-

Revenue by Segment

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022
Milk Makeup	75.69	110.44	124.6	100.49	31.28
Obagi	-	161.63	149.27	117.65	134.85
Total	237.32	272.07	273.87	218.14	166.13

Cash & Debt

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Investments	7.82	30.38	14.8	21.09	8.69	1.5
Total Debt	149.31	149.01	182.11	177.72	199.25	1.5
Net Cash (Debt)	-141.49	-118.63	-167.3	-156.64	-190.55	0
Net Cash Growth	-	-	-	-	-	-
Net Cash Per Share	-1.21	-1.04	-1.53	-1.72	-2.20	0.00

Cash Flow & CapEx

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Cash Flow	-11.41	-12.82	-8.82	-29.78	-85.01	-0.82
Capital Expenditures	-3.43	-3.43	-2.71	-1.59	-2	-
Free Cash Flow	-14.84	-16.25	-11.53	-31.37	-87.02	-0.82
Free Cash Flow Growth	-	-	-	-	-	-

Margins

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Gross Margin	65.76%	67.27%	70.01%	64.90%	44.91%	-
Operating Margin	-36.45%	-23.88%	-19.55%	-37.56%	-44.70%	-
Pretax Margin	-130.11%	-96.39%	-17.72%	-51.78%	-88.67%	-
Profit Margin	-70.22%	-84.45%	-15.50%	-41.25%	-57.52%	-
FCF Margin	-6.25%	-5.97%	-4.21%	-14.38%	-52.38%	-

Valuation

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '26 Oct 10, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Forward PE	-	17.40	17.40	273.50	70.73	-
PS Ratio	0.38	0.82	1.65	5.07	4.72	-