Waldencast plc
TechnologyNASDAQ:WALD · NASDAQ Capital Market
+$0.00 today
Vol 0.57M · Avg 1.39M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$229.7M -372.3% | -$48.6M +45.9% | -$90.0M +22.8% | -$116.6M -495.7% | -$19.6M | $487.6M | $476.4M | $465.2M |
| 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 |
| Deferred Income Tax | -$17.4M -1372.1% | -$1.2M +83.1% | -$7.0M -22.5% | -$5.7M -161.2% | $9.4M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 -100.0% | $9.4M +1.7% | $9.2M +19.4% | $7.7M | $0 | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $2.0M +129.2% | -$6.8M -7211.6% | $95.0K +100.3% | -$33.1M -5732.7% | $588.0K | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$2.4M +14.6% | -$2.8M +1.3% | -$2.9M -180.5% | $3.6M +170.9% | -$5.1M | $592.6M | $1.3B | $626.2M |
| Inventory | -$867.0K -133.6% | $2.6M +298.5% | -$1.3M +80.4% | -$6.6M -10.2% | -$6.0M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$6.8M -126.7% | -$3.0M -174.5% | $4.0M -53.5% | $8.7M -10.3% | $9.6M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | $12.1M +446.2% | -$3.5M -1472.8% | $254.0K +100.7% | -$38.7M -2029.1% | $2.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $173.2M +900.5% | -$21.6M -731.9% | -$2.6M -109.4% | $27.6M +3720.9% | -$761.0K | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$12.8M -45.3% | -$8.8M +70.4% | -$29.8M +65.0% | -$85.0M -2509.0% | $3.5M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$3.4M -13.9% | -$3.0M -47.2% | -$2.0M +18.0% | -$2.5M -93.9% | -$1.3M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$2.6M | $0 | $0 +100.0% | -$587.7M | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 +100.0% | -$44.4M | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 -100.0% | $92.0K +76.9% | $52.0K -99.9% | $44.9M | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $82.5M | $0 | $0 -100.0% | $44.4M +1875.5% | -$2.5M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | $76.2M +2710.5% | -$2.9M -46.4% | -$2.0M +99.6% | -$545.3M -14298.6% | -$3.8M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$46.8M -865.2% | $6.1M +127.9% | -$21.9M -113.0% | $169.3M +1149.7% | $13.5M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 -100.0% | $70.0M | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | $0 | $0 | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 +100.0% | -$2.0M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$451.0K +14.9% | -$530.0K +85.8% | -$3.7M -100.8% | $464.1M +7370.4% | -$6.4M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$47.2M -946.0% | $5.6M -87.4% | $44.3M -93.0% | $633.3M +12169.4% | $5.2M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | -$601.0K -418.1% | -$116.0K +21.1% | -$147.0K +97.7% | -$6.3M -19709.4% | -$32.0K | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $15.6M +348.5% | -$6.3M -150.5% | $12.4M +478.3% | -$3.3M -167.3% | $4.9M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$16.2M -37.3% | -$11.8M +62.8% | -$31.8M +63.6% | -$87.5M -4003.2% | $2.2M | $8.6B | -$16.8B | $11.1B |
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
$397.73M
ON24, Inc.
ONTF
$348.25M
Immersion Corporation
NASDAQ:IMMR
$216.48M
Duos Technologies Group, Inc.
NASDAQ:DUOT
$214.03M
Perfect Corp.
NYSE:PERF
$171.11M
Tucows Inc.
NASDAQ:TCX
$148.95M
Marti Technologies, Inc.
AMEX:MRT
$146.27M
Arbe Robotics Ltd.
NASDAQ:ARBE
$107.65M
AudioEye, Inc.
NASDAQ:AEYE
$83.71M
SEC Filings
Recent regulatory filings
No filings found.
Does WALD generate free cash flow?
Waldencast plc (WALD) generated -$16,245,999.00 of free cash flow in fiscal 2025.
How much operating cash flow does WALD produce?
Operating cash flow was -$12,816,000.00, before capital expenditures of $3.43M.
Explore More
Continue the stock analysis
Jump to another research area for this company.