2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Revenue | $94M | $142M | $166M | $218M |
Cost of Revenue | $29M | $55M | $127M | $77M |
Gross Profit | $65M | $87M | $39M | $142M |
Gross Profit % | 69% | 61% | 24% | 65% |
R&D Expenses | $4.4M | $6.1M | $4.4M | $3.2M |
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Net Income | -$2.4M | -$20M | -$117M | -$90M |
Dep. & Amort. | $13M | $14M | $35M | $60M |
Def. Tax | -$3M | $9.4M | -$5.7M | -$7M |
Stock Comp. | $0 | $0 | $7.7M | $9.2M |
Chg. in WC | -$16M | $588K | -$33M | $95K |
2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|
Cash | $0 | $13M | $8.7M | $23M |
ST Investments | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $0 | $13M | $8.7M | $23M |
Receivables | $0 | $19M | $20M | $22M |
Inventory | $0 | $22M | $54M | $56M |
Waldencast reported strong fiscal year 2024 results, with net revenue of $273.9M, a 27.5% increase, and adjusted EBITDA up 65.1% to $40.3M, achieving a 14.7% adjusted EBITDA margin.
Milk Makeup grew 24% in FY2024, with net revenue of $124.6M, driven by innovation like the Hydro Grip Skin Tint and expansion into Ulta Beauty stores, while maintaining its presence in Sephora.
Obagi Medical achieved 30.7% growth in FY2024, with net revenue of $149.3M, supported by strong performance in the U.S. physician-dispensed channel and new product launches.
For FY2025, Waldencast expects mid-teens net revenue growth and adjusted EBITDA margin expansion into the mid-to-high teens, with sequential acceleration after a flat Q1 due to inventory adjustments and tough comparisons.
The company secured a new $205M five-year credit facility to enhance financial flexibility and plans to continue investing in marketing and innovation to sustain growth across its brands.