Tuesday 13 October 2026
Export MLKMF’s income statement to Excel — free account
Waldencast PLC
MLKMF Consumer Defensive Household & Personal Products
Waldencast PLC’s revenue for fiscal 2025 (year ended December 2025) was $272.1 million, down 0.66% from fiscal 2024. Insiders bought in the last twelve months.
0.76
0.01
+1.33%
Follow MLKMF
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend | 2026e | 2027e | 2028e |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price, $ | |||||||||||||||
| Price, $ | Low | — | — | — | — | — | 9.60 | 6.56 | 5.00 | 2.41 | 1.48 |
Analyst estimates 2026–2028 Powerpack |
|||
| High | — | — | — | — | — | 11.32 | 12.10 | 12.00 | 11.50 | 4.10 | |||||
| People | |||||||||||||||
| People | Employees | — | — | — | — | 4 | 4 | 269 | 281 | 332 | 364 | ||||
| Revenue/emp, $m | — | — | — | — | 0.00 | 35.62 | 0.62 | 0.78 | 0.82 | 0.75 | |||||
| Income, $m | |||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | 142 | 166 | 218 | 274 | 272 | ||||
| Gross margin, % | — | — | — | — | — | 61.37 | 44.91 | 64.90 | 70.01 | 67.27 | |||||
| EBT | — | — | — | — | 0 | (10) | (147) | (113) | (49) | (262) | |||||
| EBT margin, % | — | — | — | — | 0.00 | (7.00) | (88.67) | (51.78) | (17.72) | (96.39) | |||||
| Net income | — | 0 | — | — | 0 | (20) | (142) | (106) | (49) | (248) | |||||
| Depreciation | — | — | — | — | — | 15 | 24 | 58 | 56 | 62 | |||||
| Per share, $ | |||||||||||||||
| Per share, $ | Revenue | — | — | — | — | 0.00 | 17.81 | 1.92 | 2.39 | 2.51 | 2.39 | ||||
| Earnings | — | — | — | — | 0.00 | (2.45) | (1.64) | (0.99) | (0.39) | (2.01) | |||||
| Cash flow | — | — | — | — | 0.00 | 0.44 | (0.98) | (0.33) | (0.08) | (0.11) | |||||
| Capex | — | — | — | — | 0.00 | (0.16) | (0.03) | (0.02) | (0.03) | 0.69 | |||||
| Free cash flow | — | — | — | — | 0.00 | 0.28 | (1.01) | (0.35) | (0.11) | 0.58 | |||||
| Book value | — | — | — | — | 0.00 | 4.90 | 9.25 | 8.44 | 6.68 | 4.38 | |||||
| Shares, m | — | — | — | — | 6 | 8 | 86 | 91 | 109 | 114 | |||||
| Valuation, × | |||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||
| P/S | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| P/B | — | — | — | — | — | 2.03 | 0.00 | 0.13 | 0.05 | 0.03 | |||||
| EV/Sales | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||
| EV/FCF | — | — | — | — | — | 52.43 | 44.00 | 139.53 | (22.92) | (6.71) | |||||
| Cash, $m | |||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | 0 | 4 | (85) | (30) | (9) | (13) | ||||
| Capex | — | — | — | — | — | (1) | (2) | (2) | (3) | 79 | |||||
| Free cash flow | — | — | — | — | 0 | 2 | (88) | (32) | (12) | 66 | |||||
| Balance, $m | |||||||||||||||
| Balance, $m | Working capital | — | — | — | — | 0 | 18 | 19 | 45 | 27 | 52 | ||||
| Total debt | — | — | — | — | — | 119 | 197 | 175 | 179 | 147 | |||||
| Net debt | — | — | — | — | — | 105 | 187 | 153 | 163 | 115 | |||||
| Shareholders’ equity | — | — | — | — | 0 | 39 | 800 | 769 | 730 | 500 | |||||
| Returns, % | |||||||||||||||
| Returns, % | ROA | — | — | — | — | (13.19) | (21.19) | (18.30) | (8.44) | (4.21) | (26.68) | ||||
| ROIC | — | — | — | — | 0.00 | (0.70) | (9.05) | (5.55) | (4.10) | (22.10) | |||||
| ROE | — | — | — | — | (0.01) | (99.81) | (27.80) | (11.47) | (5.66) | (37.36) | |||||
Negative figures in brackets.
Fiscal years to Dec 2025
Charts ten years each
Waldencast PLC vs peers in Household & Personal Products (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| MAGN Magnera Corporation | $411.7M | — (loss-making) | — (loss-making) | +2.15% (above 0%: growing) | n/m | −115.38% (below 0%: shrinking) | 13.07% | 2.57% | Compare |
| ACU Acme United Corporation. | $238.3M | 24.2× | 31.0× | +16.15% (above 0%: growing) | +4.76% (above 0%: growing) | +155.61% (above 0%: growing) | 42.55% | 10.89% | Compare |
| NUS Nu Skin Enterprises, Inc. | $230.7M | — (loss-making) | 5.9× | −17.10% (below 0%: shrinking) | n/m | −86.06% (below 0%: shrinking) | 68.20% | (18.53%) | Compare |
| YSG Yatsen Holding Limited Sponsored ADR | $164.5M | — (loss-making) | 32.2× | +10.97% (above 0%: growing) | n/m | +14.56% (above 0%: growing) | 73.88% | (11.55%) | Compare |
| MLKMF Waldencast PLC | $111.9M | — (loss-making) | — (loss-making) | — | n/m | −345.38% (below 0%: shrinking) | 46.91% | 0.00% | |
| SLSN Solesence, Inc. | $72.1M | — (loss-making) | — | −24.69% (below 0%: shrinking) | n/m | +86.52% (above 0%: growing) | 30.97% | 0.79% | Compare |
| SKIN SkinHealth Systems Inc. | $71.6M | — (loss-making) | — (loss-making) | −7.77% (below 0%: shrinking) | n/m | −81.89% (below 0%: shrinking) | 68.42% | 4.95% | Compare |
| GROV Grove Collaborative Holdings, Inc. | $44.4M | — (loss-making) | — (loss-making) | −16.94% (below 0%: shrinking) | n/m | +101.08% (above 0%: growing) | 53.56% | (2.14%) | Compare |
| UG United-Guardian, Inc. | $32.2M | 12.8× | 18.7× | +9.52% (above 0%: growing) | +14.29% (above 0%: growing) | +428.43% (above 0%: growing) | 49.73% | 24.26% | Compare |
| Median of peers | $118.3M | — | 24.9× | −2.81% | — | +50.54% | 51.65% | 1.68% |
Waldencast PLC (MLKMF) key facts
- Concern: Waldencast PLC’s revenue for fiscal 2025 (year ended December 2025) was $272.1 million, down 0.66% from fiscal 2024.
- Waldencast PLC (MLKMF) is a Household & Personal Products company in the Consumer Defensive sector.
- As of October 12, 2026, MLKMF traded at $0.76, a market capitalization of $111.9 million.
- Return on equity was −37.4% and debt-to-equity 0.35.
- Its Piotroski F-score is 3 out of 9 and its Altman Z-score is −0.96 (distress zone) for fiscal 2025.