Waldencast plc
NASDAQ:WALD · NASDAQ Capital Market
-$0.02 today
Vol 0.29M · Avg 1.24M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:WALD · Revenue to Net Income
Key Ratios
Analysis
$545.9M of revenue converted into -$272.2M of net income for the selected period. Gross margin is 57.8% and net margin is -50.4%, showing how much revenue survives after costs and taxes. EPS is $-2.40, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $272.1M -0.7% | $273.9M +25.5% | $218.1M +31.3% | $166.1M +16.6% | $142.5M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $148.2M +80.5% | $82.1M +7.3% | $76.6M -39.6% | $126.7M +130.2% | $55.0M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $123.8M -6.0% | $131.7M -7.0% | $141.6M +259.0% | $39.4M -54.9% | $87.4M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 45.5% -2.6pp | 48.1% -16.8pp | 64.9% +41.2pp | 23.7% -37.6pp | 61.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 -100.0% | $3.2M -27.4% | $4.4M -27.7% | $6.1M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $185.5M -24.4% | $245.3M +11.3% | $220.3M +101.6% | $109.3M +52.6% | $71.6M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $185.5M +0.1% | $185.3M -17.1% | $223.5M +96.6% | $113.7M +27.7% | $89.1M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $59.2M -1.4% | $60.0M -0.8% | $60.5M +72.0% | $35.2M +153.0% | $13.9M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$2.5M -108.7% | $28.6M +185.4% | -$33.5M +66.2% | -$99.3M -759.6% | $15.0M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -0.9% -11.4pp | 10.5% +25.8pp | -15.4% +44.4pp | -59.7% -70.3pp | 10.6% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$61.7M -5.3% | -$58.6M +28.5% | -$81.9M -10.3% | -$74.3M -4470.4% | -$1.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -22.7% -1.3pp | -21.4% +16.2pp | -37.6% +7.1pp | -44.7% -43.6pp | -1.1% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 -100.0% | $12.9K | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $25.1M +46.3% | $17.2M -9.3% | $18.9M +46.8% | $12.9M +15.9% | $11.1M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$200.6M -4099.4% | $5.0M +116.2% | -$31.0M +57.5% | -$73.0M -774.8% | -$8.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$262.2M -440.3% | -$48.5M +57.0% | -$112.9M +23.3% | -$147.3M -1376.9% | -$10.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -96.4% -78.7pp | -17.7% +34.1pp | -51.8% +36.9pp | -88.7% -81.7pp | -7.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$14.2M -12999.1% | $110.0K +101.6% | -$7.0M -22.6% | -$5.7M -159.3% | $9.6M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$229.7M -441.3% | -$42.4M +52.8% | -$90.0M +22.8% | -$116.6M -495.7% | -$19.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | -84.4% -68.9pp | -15.5% +25.8pp | -41.2% +28.9pp | -70.2% -56.5pp | -13.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$2 -415.4% | -$0 +56.2% | -$1 +17.6% | -$1 -140.0% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$2 -415.4% | -$0 +56.2% | -$1 +17.6% | -$1 -140.0% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $114.1M +4.4% | $109.3M +8.0% | $101.2M -5.9% | $107.6M +146.1% | $43.7M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $114.1M +4.4% | $109.3M +8.0% | $101.2M -5.9% | $107.6M +146.1% | $43.7M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Eventbrite, Inc.
EB
$440.47M
Silvaco Group, Inc. Common Stock
NASDAQ:SVCO
$429.27M
ON24, Inc.
ONTF
$348.25M
Duos Technologies Group, Inc.
NASDAQ:DUOT
$245.37M
Immersion Corporation
NASDAQ:IMMR
$219.29M
Perfect Corp.
NYSE:PERF
$171.11M
Marti Technologies, Inc.
AMEX:MRT
$152.61M
Tucows Inc.
NASDAQ:TCX
$148.95M
Arbe Robotics Ltd.
NASDAQ:ARBE
$100.70M
AudioEye, Inc.
NASDAQ:AEYE
$73.96M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does WALD generate?
Waldencast plc (WALD) reported $272.07M of revenue in fiscal 2025.
Is WALD profitable?
Waldencast plc (WALD) reported -$229,749,000.00 of net income, with a net margin of -84.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.