Stocks/WALD

WALD

Waldencast plc
Technology·Software - Application
$1.23
$145M market cap
Claude Rating
3/10SELL
Revenue
$272.1M
Free Cash Flow
$-16.3M
Rev Growth
-1.7%
FCF Margin
-6.0%
P/FCF
--
EV/FCF
--
Fwd EV/EBITDA
18.2x
Fair Value
$1.10
Upside
-10.6%

Waldencast Acquisition Corp. a skin care company, provides advanced skin care treatments. Its products are designed to help minimize the appearance of premature skin aging, skin damage, hyperpigmentation, acne, and sun damage primarily available through dermatologists, plastic surgeons, medical spas, and other skin care professionals. Its portfolio includes Obagi Medical that provides transformational skin care products formulated to minimize signs of skin aging, address dark spots, hyperpigment

2-Year Price History

$1.30-71.1%
$1.0$1.5$2.0$2.5$3.0$3.5$4.0$4.5volJun 24Oct 24Jan 25May 25Sep 25Jan 26May 26

Quarterly Financials & Projections

Quarterly Waterfall ($ M)
PeriodRevEBITDAOpInNIOCFFCFCapExCashDebtSharesROICIntCovEV/EBITDA
Est2027-Q278.09.4---4.7--1.6-1.234.3----------
Est2027-Q173.06.6---7.3---1.5-1.132.8----------
Est2026-Q482.011.5---3.3--4.1-1.234.2----------
Est2026-Q373.08.0---5.8--0.7-1.130.1----------
Est2026-Q272.07.2---7.2---0.7-1.129.4----------
Est2026-Q168.04.8---10.9---2.7-1.030.1----------
Est2025-Q476.09.1---6.1--2.3-1.132.8----------
Act2025-Q4139.8-1.2-30.3-60.3-1.3-2.2-0.931.9149.0118.2-30.7%-0.1x80.2x
Est2025-Q367.05.4---10.1---1.3-1.030.6----------
Act2025-Q2132.3-151.5-31.4-169.4-11.5-14.1-2.610.5193.1112.5-18.2%-11.9x--
Act2024-Q4142.3-1.1-31.1-32.42.61.0-1.414.8182.1113.6-15.5%-0.1x936.0x
Act2024-Q2131.61.7-27.5-10.1-11.4-12.8-1.319.7188.5110.5-13.7%0.2x--
Act2023-Q4108.8-18.5-46.7-78.2-13.4-14.0-0.522.6177.7122.1-24.3%-1.8x--
Act2023-Q2109.3-23.7-35.2-11.8-16.4-17.8-1.118.9229.9108.0-15.0%----
Act2022-Q489.9-106.2-54.3-107.2-42.5-43.8-1.38.7199.3107.6-23.5%-11.1x--
Historical Valuation

Multiples vs the company's own history — cheap or rich relative to itself? Historical fiscal years, then TTM, then forward projections (E). Forward rows hold today's price against projected earnings, so the multiple compresses if the company grows into it.

YearPriceRev GrEBITDA %EBITDAEV/EBITDAEV/FCFP/EP/S
TTM1.23+24.2%-27.9%-1520.0×0.0×0.0×0.0×
2026E1.23-46.0%0.1%00.0×0.0×0.0×0.0×

EBITDA in reporting-currency $M. Historical multiples use year-end market cap (split-adjusted price history); TTM & forward years use today's.

AI Analysis

LLM Evaluations

Claude3/10SELLFV: $1.10

Waldencast is a post-SPAC beauty rollup with two quality brands (Milk Makeup, Obagi Medical) burdened by excessive leverage (7-12x Net Debt/EBITDA), SPAC-legacy goodwill impairments, and execution challenges. While underlying U.S. consumer demand for both brands remains healthy, the company's capital structure leaves zero margin for error. Milk Makeup's 20% international revenue decline forced a dramatic guidance cut, and the $152M impairment charge confirms the original acquisition price destroyed value. The Japan trademark sale is a fire-sale to service debt. Until leverage drops below 4x and FCF turns sustainably positive, the equity is a call option on brand momentum with significant downside risk from the debt load. At $1.52/share, the stock still prices in a recovery that may not materialize given competitive pressures and macro uncertainty.

Catalyst Successful Ulta Beauty door expansion driving Milk Makeup U.S. growth acceleration; Obagi Medical continuing 10%+ growth trajectory; meaningful debt paydown from asset sales enabling re-rating of equity value
Risk Liquidity crisis from 7-12x net leverage combined with negative/minimal FCF generation — if brands stumble further, covenant breaches or dilutive equity raises become likely within 12-18 months
Trend
DETERIORATING
Mgmt
5/10
Quarter
3/10
Exp. Move
-10.0%

Latest Earnings Call

Transcript Summary

Waldencast plc reported Q1 2025 net revenue of $65.4 million, a 4.1% decline year-over-year, as the company navigated difficult comparisons and supply chain transitions. Milk Makeup revenue fell 15.1% due to international timing and retail inventory adjustments, though U.S. retail sales grew 9% fueled by the successful Hydro Grip Gel Skin Tint launch and a new partnership with Ulta Beauty. Obagi Medical grew 7.1% to $36.2 million, despite being hampered by out-of-stock issues in key SKUs resulting from a logistics restructuring. Management maintained a strong gross margin of 76.4% and expressed confidence in their full-year guidance of mid-teens revenue growth and mid-to-high teens EBITDA margins. They highlighted limited exposure to China tariffs (approximately 10% of COGS) and emphasized that operational improvements in the supply chain would enhance reactivity to high consumer demand. The company is leaning into its 'pure-play beauty ecosystem' strategy, focusing on high-growth prestige categories and medical-grade skincare to drive long-term value. With a refinanced debt profile extending to 2030 and a healthy innovation pipeline, Waldencast expects performance to accelerate throughout the remainder of the fiscal year as supply chain efficiencies take hold.

Valuation & Metrics

Market Stats

Price$1.23
Market Cap$145M
Enterprise Value$263M
P/S Ratio0.5x
P/FCF--
EV/FCF--
FCF Margin (TTM)-6.0%
FCF Yield-11.2%
Dividend Yield (TTM)--
Annual Dilution4.1%
CurrencyUSD

TTM Financial Snapshot

Revenue$272.1M
Net Income$-229.8M
Free Cash Flow$-16.3M

Revenue Growth (YoY)-1.7%
EBITDA Margin-56.1%
Net Margin-84.4%
FCF Margin-6.0%
CapEx % of Revenue1.3%
SBC % of Revenue0.0%
ROIC-24.4%
WC Change % Rev-3.7%
Interest Coverage-6.1x

DCF Fair Value Estimate

$-0.02
-101.5% upside
Fair Enterprise Value$-22M
− Net Debt$117M
= Fair Equity$-2M
Revenue Growth-2.1% → 4.0%
FCF Margin-6.0% → 8.0%
Discount Rate16.0%
Terminal EV/FCF10.0x

Forward Outlook & Risk

Short Interest

Short % of Float33.9%
Short Shares4.2M
Days to Cover1.0
Change (vs Prior)+328.6%
Short % Float History
33.90%+30.60pp
0.0%10.0%20.0%30.0%04-3007-1509-1511-1401-1504-30

Forward Projections & Estimates

NTM Revenue Growth-47.4%
Forward FCF Margin0.7%
Forward EBITDA Margin10.1%
Forward P/FCF154.7x
Forward EV/FCF279.3x
Forward Int. Coverage1.3x
Model Risk Score8/10
Bankruptcy Odds18%
Est. Borrow Rate12.5%
Terminal EV/FCF10.0x
LT Growth4.0%
LT FCF Margin8.0%

Employees

Headcount335
Revenue / Employee$812,152
Gross Profit / Employee$369,654
2022: 187 → 2023: 165 → 2024: 174 → 2025: 248 (10% CAGR)

Cash Runway

23.6months
WATCH

Institutional Ownership

Headline & net flow

BALANCED

In Q1 2026 so far (quarter still filing), institutions are roughly balanced — bought 2.3% of float, sold 2.8%.

Net flow · Q1 2026still filing
-0.4% of float (net)
Bought 2.3% · Sold 2.8%
43 filers reported (last quarter: 65)

Ownership composition

Active
11.0%(-27.2% YoY)
57 filers
hedge / family / endowment
Retail funds
Fidelity, Schwab, 401(k)
Passive
2.3%(-2.5% YoY)
6 filers
Vanguard, iShares, SPDR
Market makers
0.0%(-0.1% YoY)
3 filers
Citadel, Susquehanna
Insiders
0.6%
Form 4 — latest per insider
0%25%50%75%100%2022-062023-032023-122024-092025-062026-03
ActiveRetail fundsPassiveMarket makersRetail direct

Top holders

Fund$ valueCost basisΔ QoQΔ YoYα lifeFund AUM
Zeno Equity Partners LLP$11.6M$10.71+$0−$2.9M+0.6%$286M
Milestones Administradora de Recursos Ltda.$2.3M$8.73+$0+$214K+0.2%$383M
BlackRock, Inc.Passive$1.9M$3.20−$32K+$633K-0.2%$5.69T
Stoic Point Capital Management LLC$1.6M$1.74+$227K+$1.6M+7.8%$102M
GEODE CAPITAL MANAGEMENT, LLCPassive$615K$6.18+$39K+$271K+2.3%$1.61T
STATE STREET CORPPassive$520K$7.86+$20K+$82K-0.2%$2.89T
Beartown Capital Management, LLC$285K$1.88+$0+$285K+11.7%$127M
VANGUARD PORTFOLIO MANAGEMENT LLCPassive$266K$0.95+$266K+$266K$1.91T
NORTHERN TRUST CORPPassive$234K$6.24+$35K+$90K-0.2%$755.34B
GOLDMAN SACHS GROUP INC$162K$3.17+$80K+$22K-0.2%$760.93B
CHARLES SCHWAB INVESTMENT MANAGEMENT INC$101K$6.32−$0+$39K+0.7%$645.81B
Bank of New York Mellon Corp$101K$6.20+$10K+$49K-0.2%$543.21B
UBS Group AG$79K$2.49−$10K−$0-0.3%$562.11B
Nuveen, LLC$54K$2.87+$0+$13K+0.0%$368.63B
RHUMBLINE ADVISERS$52K$5.87+$0−$7K+0.4%$116.90B
AQR CAPITAL MANAGEMENT LLC$47K$1.49+$24K+$47K-0.2%$218.19B
DEUTSCHE BANK AG\$41K$4.41+$0+$30K-0.3%$302.17B
BANK OF AMERICA CORP /DE/$40K$6.86+$10K+$25K-0.1%$1.36T
ALLIANCEBERNSTEIN L.P.$31K$3.31+$0+$7K-0.3%$307.70B
MORGAN STANLEY$29K$5.01−$108K−$13K-0.3%$1.65T
Cost basis is a volume-weighted estimate from accumulation periods within our 13F history; holders who built their position before our window started will show a stale basis. % above the cost basis is the unrealized gain at the current price.

Trading behavior

Smart-money alpha (lifetime, %/qtr)NEUTRAL
Holders
-3.22%
avg per quarter
Holders (ex-self)
+1.36%
excl. this stock
Buyers (this Q)
-0.07%
15 buyers · $0.00B in
Sellers (this Q)
-0.11%
18 sellers · $0.00B out
alpha coverage: 99% of $ has a lifetime-alpha record
Holder behavior on this stocksource: stock
On big dips (−10%+)
-6.2%
how holders react when this stock falls
On quiet Qs
-3.7%
−10% to +10% baseline
On rallies (+10%+)
-17.0%
how they react when this stock rises
Holders' portfolio flow this Q
+17.0%
inflows — adds are organic
Sellers' portfolio flow this Q
+2.1%
Sellers grew AUM elsewhere — opinionated cut of this stock.
▸ Compare to holder-profile behavior (across all their stocks)
Holder dip (any stock)
+1.9%
Holder mid (any stock)
+6.4%
Holder rally (any stock)
-12.2%

Top Holders Over Time

5-year share-count history (top 10 holders by peak, incl. exited) + price

05.7M11.3M17.0M22.7M$0.95$3.45$5.94$8.44$112022-062023-032023-122024-092025-062026-03
hover the chart for per-quarter detailprice (right axis)
Zeno Equity Partners LLP12.3MDYNAMO INTERNACIONAL GESTAO DE RECURSOS LTDA.Truxt Investmentos Ltda.Milestones Administradora de Recursos Ltda.2.4MNaman Capital LtdaMARSHALL WACE, LLPStoic Point Capital Management LLC1.6MUBS Group AG83KBank of New York Mellon Corp106KCHARLES SCHWAB INVESTMENT MANAGEMENT INC106K

Analyst Coverage

Analyst Coverage
Price Targets
Last Year (3 analysts)$2.8313010.0%
Current Price$1.23
Analyst Ratings
2
2
Buy: 2Hold: 2Consensus: Buy
Consensus Estimates
QuarterRevenueEBITDANet IncEPSEPS Range# Analysts
2024 Q468M-7M-6M$-0.05$-0.08 – $-0.011
2025 Q168M-7M-6M$-0.05$-0.08 – $-0.011
2025 Q268M-7M-9M$-0.07$-0.08 – $-0.072
2025 Q378M-9M-9M$-0.08$-0.08 – $-0.081
2025 Q466M-7M1M$0.01$0.01 – $0.011
2026 Q166M-7M1M$0.01$0.01 – $0.011
2026 Q266M-7M1M$0.01$0.01 – $0.011
2026 Q348M-5M1M$0.01$0.01 – $0.011
2026 Q458M-6M-4M$-0.03$-0.03 – $-0.031
2027 Q158M-6M-4M$-0.03$-0.03 – $-0.031

Corporate

Order Flow (FINRA, ~3w lag)

21.2%retail-0.3pp
44.6%dark+19.2pp
week of 2026-04-13
0%10%20%30%40%50%24-1125-0225-0525-0825-1126-0226-04retail (non-ATS)dark (ATS)
Off-exchange volume from FINRA. Retail = non-ATS (wholesaler PFOF + broker internalization). Dark = ATS (dark-pool crossing networks, institutional). Lit-exchange = remainder.

Revenue Breakdown

Revenue Segments

By Product (2022-Q4)
Product$90.4MNEW
Royalty$2.0MNEW
By Geography (2022-Q4)
UNITED STATES$54.3MNEW
CHINA$17.0MNEW

Filing Risk Analysis

Filing Risk Scores

Waldencast plc: Toxic Debt and Massive Impairments Masked by 'Adjusted' Metrics

Overall Risk
9/10
Fraud
7/10
Dilution
8/10
Insolvency
9/10
Earnings Overstated
7/10
Hidden Liabilities
7/10
Legal
9/10
Audit Warnings
6/10
Hidden Upside
2/10
Contextually Acceptable
2/10

Counter-Thesis

Counter-Thesis & Recent News

📰 Recent News

Waldencast recently reported a 10.1% revenue acceleration in its Obagi Medical segment for Q3 2025, driven by e-commerce and international expansion (Global Cosmetics News, Nov 2025). Significant balance sheet improvements were made through the $82.5 million sale of the Obagi Japan trademark to reduce debt and the refinancing of credit facilities. Additionally, the company acquired Novaestiq to enter the high-growth medical aesthetics market and secured U.S. rights to Saypha fillers (BeautyMatter, Nov 2025).

🐻 Bear Case

The primary bear thesis rests on the sharp decline of Milk Makeup, which saw a 20% year-over-year revenue drop in Q3 2025 due to international weakness and tough comparisons (Seeking Alpha, Feb 2026). This underperformance led management to slash FY 2025 guidance from mid-teens growth to flat revenue. Bears also point to the company's significant net losses, including a $152.1 million impairment charge on brands during H1 2025 (Waldencast IR, Nov 2025).

🚩 Red Flags

Financial leverage remains a critical concern, with Net Debt/Adjusted EBITDA estimated between 7.6x and 11.6x as of early 2026 (Seeking Alpha, Feb 2026). The company’s Altman Z-Score continues to signal financial distress, and the postponement of H1 2025 earnings earlier in the year raised transparency concerns, even though they have since been released (GuruFocus, Nov 2025).

⚔️ Competitive Threats

Waldencast is battling a 'dynamic global environment' where major retailers are aggressively destocking inventory, particularly affecting international distribution (TheIndustry.beauty, Aug 2025). The brand faces stiff competition from larger conglomerates like Estée Lauder (which recently saw its own sales declines) and must maintain high marketing spend to prevent brand saturation in the premium U.S. market (Seeking Alpha, Feb 2026).

💬 Customer Sentiment

Despite financial volatility, underlying consumer demand for Milk Makeup remains healthy, with U.S. consumption growth reaching 12% YTD—outpacing the overall prestige beauty market (Public Investing, Feb 2026). Obagi Medical also holds a leading position in unaided brand awareness within the physician-dispensed skincare category, suggesting strong brand equity that could support a pure-play medical skincare turnaround (Stock Titan, Aug 2025).

Full Earnings Call Transcript

Full Earnings Call Transcript — Q1 • 2025-05-14

Operator: Good day, and welcome to the Waldencast First Quarter 2025 Earnings Call. All participants will be in listen-only mode. A question-and-answer session will follow the formal presentation. [Operator Instructions] Please note that this event is being recorded. I will now hand you over to Allison Malkin, Partner ICR. You may proceed.
Allison Malkin: Thank you, and welcome to the Waldencast plc first quarter fiscal 2025 earnings call. Here with me today are Michel Brousset, Founder and Chief Executive Officer; and Manuel Manfredi, Chief Financial Officer. For today's call, Michel will begin with an update on our business and vision. Manuel will follow with a review of the first quarter and provide our fiscal 2025 outlook. Following this, Michel will share the strategic growth initiatives for our Milk Makeup and Obagi Medical brands. After the prepared remarks, the operator will open the call to take questions. Before we start, I would like to remind you that management will make certain statements today, which are forward-looking in nature, including statements regarding the outlook of Waldencast's business and other matters referenced in the company's earnings release that was issued yesterday. Each forward-looking statement is subject to risks and uncertainties that could cause actual results to differ materially from those projected in or implied by such statements. Additional information regarding these statements appears under the heading Cautionary Note regarding Forward-Looking Statements in the company's earnings release and in the company's filings that it makes with the Securities and Exchange Commission, which are available at www.sec.gov and on the Investor Relations section of the company's website at ir.waldencast.com and should be read in conjunction with the section entitled Risk Factors in the company's annual report for 2024 on Form 20-F filed with the Securities and Exchange Commission on March 30, 2025. The forward-looking statements on this call speak only as of the original date of this call and we undertake no obligation to update or revise any of these statements. Also during this call, management will discuss certain non-GAAP financial measures, which management believes can be useful in evaluating the company's performance. The presentation of non-GAAP measures should not be considered in isolation or as a substitute for results prepared in accordance with GAAP. You will find additional information regarding the definition of these non-GAAP financial measures and a reconciliation of this non-GAAP to the most directly comparable GAAP measures in the company's earnings release. With that, let me now turn the call over to Michel Brousset.
Michel Brousset: Thank you, Allison, and good morning, everyone. I am pleased to speak with you today and share our first quarter performance and outlook for the year. During the quarter, we made strong progress against our growth strategy, elevating our powerful brands, launching breakthrough innovation, expanding points of distribution and increasing community engagement and love while investing in support for our future. As anticipated, Q1 presented some challenges as we had to anniversary strong growth and launches from a year ago, a decelerating beauty market and a fluid macro and retail environment. We're encouraged, however, by the end of the quarter performance, which gives us confidence that our brands and businesses are poised to achieve our annual growth and profitability goals. As we have discussed in previous calls, it is important to highlight that while we have a strong focus on quarterly, monthly and even daily performance, we manage our business against our annual targets in order to maximize value creation. We're building a unique and strong platform for growth and profitability that creates, acquires, accelerates and scales the next generation of beauty and wellness brands. Our strategies are working very well. We're strengthening our brands, driving industry-leading innovation and expanding our brands footprints, so we can reach more and more consumers around the world. However, we're only at the beginning of our journey and much remains for us to do. One key area of operational focus in the coming quarters is to continue to strengthen our supply chain. We have achieved or are close to achieving our cost efficiency objectives, but we need to now work more on improving the need and flexibility of our supply chain to drive even greater reactivity given the increasing levels of demand for our brands and innovation. Today, we have two powerful brands that have garnered critical mass, while still having substantial runway for multiyear growth. With Milk Makeup and Obagi Medical we have a solid foundation in prestige and skin color. We have a core business in the US and a growing presence internationally. We're achieving strong growth in attractive channels including professional, specialty, retail and online and expect this momentum to continue as we drive awareness of both brands beyond our core communities, continue to introduce more blockbuster innovations and expand into other regions and categories. Our increasing success with both brands and the power of our unique pure-play beauty ecosystem an industry that requires a deep and expertise give us a distinctive competitive strength in attracting other brands and founders into our platform. Let me now turn the call over to Manuel to go over our financial results in more detail.
Manuel Manfredi: Thank you, Michel. It is a pleasure to be here today to discuss our first quarter performance and also the continued progress of our strategy. So let's begin with a review of our financial performance. For the first quarter, we have reported a net revenue of $65.4 million representing a decline of 4.1% from the first quarter of last year. Our adjusted gross profit margin remained strong 76.4%, an increase of 10 basis points year-over-year. Our adjusted EBITDA was $4.4 million or a margin of 6.7% which reflects our continuous focus on investment in sales drivers in support of our growth. Now let's look at each brand-specific performance. Starting with Milk Makeup, we saw revenue decline 15.1%. However, we saw solid domestic performance despite a broader slowdown in the prestige beauty category with Milk Makeup ending the quarter on a strong note fueled by the highly successful launch of Hydro Grip Gel Skin Tint which sold out quickly due to demand greatly exceeding sales forecast. We're also very pleased with the brand's launch into Ulta with sales beginning in late February. Both initiatives contributed to the brand's high single-digit growth in the US retail sales. Now this solid domestic performance was offset by the construction of international sales which faced a difficult comparison against last year Q1 distribution expansion as well as inventory adjustment by retail partners. Additionally, the international launch of skin tint occurred later than in the US resulting in minimal impact on our Q1 international performance. As I will share shortly we anticipate our growth drivers to accelerate strongly going forward. Adjusted gross profit margin of 69.5% represents a sequential increase of 460 basis points from Q4, but 180 basis points decrease from Q1 last year reflecting added setup costs from our launch into Ulta Beauty. Adjusted EBITDA totaled $4.4 million and the brand maintained a healthy adjusted EBITDA margin of 14.9% of net revenue. Moving to Obagi Medical. So we achieved net revenue of $36.2 million increasing 7.1% from the first quarter of 2024. This growth was tempered by out-of-stock issues in key SKUs. We're actively advancing our supply chain transformation including consolidation of our third-party logistics providers and the optimization of the distribution center network. These strategic changes are designed to enhance operational efficiency and support long-term scalable growth. Adjusted gross profit margin remained strong increasing 60 basis points to 82%. And adjusted EBITDA totaled $5.9 million or 16.3% of net revenue reflecting increased marketing investment and higher supply chain costs in support of our future growth. Now let me turn to a review of our revenue drivers for the quarter. The quarter saw us build significant positive momentum across both brands that we believe position us for accelerated growth going forward. Starting with Milk Makeup innovation continued to be a major driver. The launch of Hydro Grip Gel Skin Tint which was another standout success for the brand and in a more strategic complexion category than last year's Cooling Water Jelly Tints success one category that has high levels of repeat and loyalty and that help us drive our trust metrics on the brand. Digitally both Milk Makeup and Obagi Medical saw continued growth driven by our successful consumer acquisition and retention efforts. We were especially pleased with Obagi's performance which reflects the increasing desire for the brand as we have now fully lapped the transition to a first-party model with our primary e-commerce distributor. Milk Makeup also entered Ulta Beauty representing a major new US distribution for the brand. The launch saw high consumer demand with a strong initial sell-out and contributed to the delivery of the high single-digit growth in US retail sales in the quarter. We are very pleased with the strong partnership with the Ulta Beauty team. Now, despite these wins there were three main headwinds that impacted our results and we're actively addressing this one. First product availability. At Obagi Medical, our ongoing restructuring led to some supply chain disruptions causing lower fulfillment rates and out stocks on certain key products. We have accelerated our supply chain transformation to fix this, consolidating third-party logistics partners, redesigning our network and boosting our operational capabilities to drive better fulfillment, great reliability and long-term growth. Milk Makeup also experienced stockouts with demands for Hydro Grip Skin Gel Tint far outpacing expectations. We expect to be in a stronger inventory position by the end of Q2. Second, Milk Makeup's international performance faced a tough comparison to Q1 last year, when the brand launched in several international markets. In addition, the international launch of Skin Tint occurred later in the US and therefore, did not contribute meaningfully to the Q1 results. And third, as expected, we saw some adjustment in inventory levels at certain retail partners compared to Q1 last year. Overall, when we look at the fundamentals of our brands, we remain optimistic about the road ahead and expect our net revenue growth to accelerate going forward. Now our confidence is grounded on several key growth drivers. First, we continue to benefit from the introduction of breakthrough innovation, fueled by a robust pipeline of category-defining products that include both strengthening our core offerings and expanding into new categories. Second, the expansion of our digital channels. Here we're seeing a strong momentum supported by continued progress in acquiring and retaining high-value consumers that are incremental to our brands. Third, the continued growth in our retail footprint. Milk Makeup's launch at Ulta Beauty is off to a strong start, which is allowing us to reach incremental consumers to the brand. And finally, we expect to significantly improve product availability by the end of the second quarter. While these growth drivers give us confidence, we remain mindful of the broader macroeconomic environment. We are expecting some pressure from softer consumer sentiment and spending, particularly if tariffs and other factors continue to impact the broader macroeconomic environment. When it comes to tariffs, the majority of the impact for us falls within our cost of goods and we believe it is quite manageable. The good news is that over two-thirds of our cost of goods originate right here in the US. Thanks to the proactive work of our team over the past years, our exposure to China is now quite limited, representing only about 10% of our total cost of goods, mainly in packaging components. Taking this into account and assuming the current tariffs remain in place for the whole of 2025, including the latest news on China tariffs, we expect a low single-digit percent increase in cost of goods sold for fiscal 2025 and that is already reflected in our guidance. That said, we're actively working to mitigate the impact of tariffs through three key actions. First, we're optimizing our supply chain flows to further reduce our exposure to China. Second, we're preparing to implement selective pricing action likely in the low single-digit range where needed. And third, we are deepening our collaboration with supplier partners to unlock additional efficiencies. So now let's take a look at our balance sheet position. At the end of the first quarter, our cash position was $10.8 million and we had an additional $22.5 million available on our new revolving credit facility. Our net debt totaled $172.1 million compared to $154.2 million at the end of 2024. The increase coming primarily from the cost related to the refinancing of our debt that extended our maturity profile to March 2030. Cash consumption in Q1 reflects a low adjusted EBITDA and an increase in inventory levels in both brands to support expected sales growth in future quarters. Looking ahead to the full year, we expect a strong positive adjusted EBITDA to cash conversion supported by disciplined working capital management and low capital expenditures. In addition, we are very pleased to report a substantial reduction in our nonrecurring legal costs. Based on our current forecast, we expect this cost to continue declining versus prior year. We had little changes in our share count. And as of April 30, 2025, we had 123 million shares outstanding. Now, turning to our outlook. While we remain mindful of the broader macroeconomic environment and assuming no further material change to current tariffs, we continue to believe that the successful execution of our growth strategy along with ongoing enhancement to our internal capabilities, position us well to deliver on our full year guidance. We are targeting net revenue growth in the mid-teens and at an adjusted EBITDA margin in the mid to high-teens. The key drivers behind this expectation, as mentioned earlier, include the expansion of Milk Makeup across both brick-and-mortar and e-commerce channels in the US, the improvement in fulfillment rates at Obagi Medical as we complete our operational initiatives and the continued rollout of blockbuster innovation on both brands along with growing returns from ongoing marketing investments, which are driving brand awareness trial and long-term loyalty. And with that, now I will turn the call back over to Michel to take you through our brand accomplishments in more detail.
Michel Brousset: Thank you, Manuel. Now, let's look at our performance by brand starting with Milk Makeup. Our vision for Milk Makeup is to be the number one next-generation beauty brand. It is already a cold beauty brand among Gen Z, increasing Millennials and haloing to Gen Alpha. In recognition that the next generation see themselves and their values represented in the brands they use, our brand mantra to Live Your Look is a celebration of individuality and self-expression. It is not how consumers wear their makeup. It is what they do in it that matters. We have maintained a disciplined focus on three growth pillars. First, continue to launch market disrupting beauty innovation while expanding into high replenishment categories such as complexion. Second, expand our brand and community reach by broadening awareness through strategic brand partnerships, strengthening our core loyal Gen Z audience, and welcoming new audiences where our brand mantra, beauty point of view and products, resonate strongly such as Millennials and Gen X. And third, broaden our footprint by expanding the brand's presence online and offline both in the US and internationally. In March, Milk Makeup made its bold entrance into a large and highly competitive complexion category with the launch of Hydro Grip Gel Skin Tint. Building on the insight that most existing skin tints or tinted moisturizers don't last, thereby causing dissatisfaction with consumers, Milk Makeup launched the first gel skin tint that is longer for up to 12 hours. Rooted in the brand's cult favorite Hydro franchise, the product is strategically positioned to attract new consumers in a category known for strong loyalty and high repurchase rate, particularly among Millennials, a key incremental audience for the brand. This marks the first step in unlocking the complexion opportunity, the largest category in Prestige Makeup representing 47% of the face segment and a staple in consumers' makeup. It is a critical category to win and position the brand to the next level. Resonating strongly with our community and beauty enthusiasts, it has become a viral success story, generating already $18 million in earned media value and over 245 million impressions since its launch in March, resulting in a sold-out launch shortly after release with an average one unit sold per minute in Q1 and has already been recognized with the 2025 Cosmopolitan Holy Grail Beauty Award winner for the Best Skin Tint category and 2025 Well+Good Beauty Award for the Best Tinted moisturizer. Now broadening our brand and community, I am excited to announce that Milk Makeup has partnered with the iconic Nike brand. This is the first step in our partnership is the Nike Dark Tour in Los Angeles, bringing sport and self-expression together. The makeup partnership kicked off at Milk Studios in March, and continues through Race weekend in June, and there is much more to come. Also, our strong March launch in Ulta Beauty's top 600 productivity doors presents a compelling potential opportunity for future expansion, as Ulta's broader footprint includes over 1,400 stores nationwide and 500-plus Ulta Beauty at target locations, reaching an incremental consumer that we we're not previously capturing. We are very excited about the early results and we're already achieving top rankings in the primer and set blush and skin tint categories. Now, moving to the world of high-performance skin care with Obagi Medical. Our vision for Obagi Medical is to be the number one physician-dispensed dermatological brand in the world. Today, we are the leading US physician recommended brand for the top three skin concerns, pigmentation, fine lines, and wrinkles and sagging skin or loss of elasticity which together account for two-thirds of in-office skin care sales. We are now very proud to be the fastest-growing top 10 professional skin care brand in 2024, by a very long margin showing the potential and ability to still grow domestically as we expand internationally. We have maintained a disciplined focus on three strategic growth pillars. First, drive cutting-edge science-backed innovation that delivers transformative results supported by market-leading clinical data. Second, double down on our dermatological brand DNA re-anchoring in our medical heritage through a modern lens, with impactful clinical testing acceleration of open development and deeper physician partnerships. And lastly, growing brand awareness and expanding our footprint by increasing consumer recognition for Obagi Medical both domestically and internationally fueling our physician center ecosystem. Our two blockbuster innovations ELASTIderm Lift Up & Sculpt Facial Moisturizer and ELASTIderm Advanced filler concentrate compete in one of the top skin care segments within the physician channel, delivering visible clinically proven results. Both have earned significant editorial recognition with Lift Up & Sculpt facial moisturizer awarded Best Moisturizer for Fine Lines by New Beauty in 2025. In Q1, we also expanded the Suzan Obagi, MD collection with two new products including the super antioxidant serum and the moisture restore hydration replenishing cream. These clinically backed innovations are inspired by in-office patient needs identified by Dr. Suzan Obagi and designed to be incremental and complementary to existing portfolio. Looking ahead to Q2, we just launched the Retinol and PHA Refining Night Cream a super exciting advanced dual action formula, clinically proven to deliver smoother, more even looking skin in just four weeks. Designed for consumers with lower retinol tolerance, this high-performance gentle product offers an effective alternative. As an incremental addition to a nighttime routine, it attracts a new consumer, while expanding usage within our existing base. We showcased our dermatological brand DNA in two major physician center conferences the American Academy of Dermatology Annual Meeting in the US and the IMCAS World Congress in Paris. Today, these events welcome over 38,000 professional attendees, further strengthening our presence and leadership in the global medical aesthetic space, as we continue to see convergence of health beauty and aesthetics worldwide. Driving our dermatological brand DNA is growing all of our channels, including the digital world of obagi.com. This strategy has driven a 30% increase in homepage conversion following the implementation of updated brightening elements, whilst also broadening awareness directly with consumers with a Q1 year-over-year earned media value growth of 61%, building a flywheel to drive consumers to practices. To conclude, we're very pleased to share another quarter of strong progress towards our ambition. With a strong desirability for our brands globally and initiatives in place to accelerate our growth, we are confident in our ability to deliver our 2025 outlook and continue to drive sustainable profitable growth well into the future. Let me share why. First, we begin with the operational scale to manage a multi-brand platform with only two brands today, and more to come into the future. Second, we possess a highly talented team with an expertise in managing, global beauty brands at scale with significant growth opportunities in both geographic and category expansion. In addition, our portfolio is balanced in structurally attractive segments of the beauty category. And all of this is supported by an asset-light agile and efficient structure that unlocks speed at scale. And finally, management incentives are strongly aligned to drive long-term value creation. Now, that concludes our prepared remarks, and let me now turn the call over to the operator, to bring the question-and-answer portion of the call. Thank you.
Operator: Thank you. Ladies and gentlemen, we will now be conducting the question-and-answer session. [Operator Instructions] Thank you. Our first question comes from Aaron Grey of Alliance Global Partners. Please go ahead.
John Chapman: Good morning. This is John Chapman on for Aaron Grey. Thank you for the question. So, on Obagi, you referenced supply chain restructuring for Obagi in the PR. Could you expand upon that initiative and how you plan to improve operations? And does that also potentially allow for greater success from the innovation you alluded to, given streamlined operations?
Michel Brousset: Yeah, of course, I really appreciate the question. So I think we are, as I indicated in the prepared remarks, I think there is part of -- we're just at the beginning of setting up what we think is a very successful and into-the-future platform. An area we have to work on and really strengthen is the flexibility and responsiveness of our supply chain. I think we have, in the case of specific levels of value, dialed the cost of that supply chain quite well I mean, given the gross margins that we have. But the reliability and speed of the supply chain is not where we want it to be, meaning the lead times are quite long, it's relatively inflexible still, and does not allow us to respond to the increased levels of demand that we're generating through our marketing and selling activities. As a consequence, what we've done is we've streamlined the flow of goods going from two steps on our warehousing capability to one step -- which will make us more responsive, and integrating that also with our online warehousing capability at the same time. That transition is taking a little bit of time, and frankly, in Q1 generated a little bit of disruption as we moved inventory from one place to the next. Now, on a go-forward basis, what we believe is that will allow us to be, as you well pointed out, much more responsive in our ability to, when demand peaks, respond to that demand which, in Q1, in the specific case of Obagi, hurt us a bit. We were out of stock in three or four key items that dampened our growth.
Operator: Thank you. Our next question comes from Ashley Helgans of Jefferies. Please go ahead.
Q – Unidentified Analyst: Hi. This is Sydney on for Ashley. Just wondering, can you discuss a little more the slowdown you saw in the physician channel? Wondering if that's fewer visits to providers or maybe just seeing fewer basket add-ons to appointments? Thank you.
Michel Brousset: I don't believe we saw, per se, a slowdown in the physician channel. I think what is driving more of the slowdown on Obagi relative to prior years is more -- we don't have the tailwinds that we had on our Amazon business that we had last year. And Amazon last year -- you remember, we had a conversion of the model of Amazon into a new model. We still are generating quite a bit of growth in Amazon in the high 20 -- low 20s to high 20s on a monthly basis. But that is less than we were generating last year because we have the tailwind of this distributor conversion. So, that's the main reason that drives the slowdown on Obagi. I don't necessarily believe we are seeing a slowdown in demand or visits from physician channel. It's still we think the channel is robust. I think the channel is still substantial and we expect this to be a source of growth this year.
Q – Unidentified Analyst: Great. Thank you.
Operator: Our next question comes from Jonna Kim of TD Cowen. Please go ahead.
Jonna Kim: Thank you gentlemen for taking my question. Could you provide more color around the sell-through trend versus sell-in just on Obagi and Milk? And also would love to hear your perspectives on how you're thinking about pricing strategy given the tariff dynamics and where the category is would love any additional color there? Thank you very much.
Michel Brousset: Thank you, Jonna. Thanks for the question. I'll start with Milk, which is where we have the biggest swing between sell-out and sell-in. As we indicated in the call, our U.S. retail sales or sell-out was in the high single-digits was actually plus 9% with substantial acceleration month-over-month as we launched Skin Tint and Ulta came into line. So, we have quite a big difference between sell-in and sell-out that is mechanical in terms of how goods flow between Q4, Q1 what we have in the base and so on and so forth. We believe that the levels of inventory we have across our retail partners today, across the U.S. and Europe, are at a healthy level. And what we see is just simply a dynamic of timing of sell-in and sell-out and timing of initiatives. At a global level, where we're seeing a bit more pressure from a retail sales standpoint is in two areas. One is in the EU for Milk, not our international business, but specifically in the EU, where we're seeing more pressure both on the retail side as well as sell-in side as retailers our main retail partners transition inventory and so on and so forth. And in the U.S. in our MilkMakeup.com as well as our online business at Sephora kind of our digital channels where we had last year the Jelly's launch had a disproportionate level of volume in our digital channels. So, anniversarying that from a retail standpoint on Jelly's on digital channels in the U.S. was a bit more complicated. So, that is the dynamic on Milk between sell-in and sell-through. In the case of Obagi, there's no real differences between our sell-in and sell-through given that our model is fundamentally a physician dispense model in which we book our net sales once we sell the product to physicians on a sell-through basis. And in the case -- and the rest of our business a big chunk of our business are digital channels in which we -- there's no real substantial difference between sell-in and sell-through. In terms of price increases, we -- I mean we are monitoring tariffs like everybody else is. It's been -- as it's been for everybody with a bit of instability on what exactly the direction is. Even at the highest rates even if for some reason we went back to the extremely high rates that we saw at the beginning of the announcements on tariffs, we believe that that is quite manageable given our relatively low exposure to China. And in the rest, we can manage physical flows and financial flows in a way that is quite moderate. In the worst-case scenario if we did nothing, which obviously we're not going to not do anything, we can cover any large tariffs with a low to mid-single price increase which we are evaluating and monitoring depending on how tariff -- this whole tariff situation shapes up. So, we net, on a tariff standpoint, we don't think is at least material or non-manageable at least from what we understand at the moment.
Jonna Kim: Thank you very much.
Operator: Our next question comes from Susan Anderson of Canaccord. Please go ahead.
Unidentified Analyst: Hi, good morning. Alex [indiscernible] on for Susan. Question on Ulta. The displays look really nice. I guess, any early reads there? Are you bringing in a new customer base that may not have shopped the brand at Sephora or online? And then I think in your presentation you indicated door count increase. Are you getting more than the 600 doors at Ulta or maybe even hinting at a new retail partner for Milk?
Michel Brousset : Thank you for the question. We are very pleased with the early results at Ulta. I mean, we -- this launch was very carefully crafted with our Ulta partners to try to deliver against two important objectives. The first one is the incrementality to the brand. And as you know we are in only 600 doors at Ulta. And these 600 doors were selected with two objectives. One is incrementality as I said and the second one is productivity. So we're in highly incremental i.e. distance to other Sephora locations. Of course, this is not perfect. Not all of them are distant to Sephora locations, but for the most part incremental productivity incrementality on the business and then high productivity. As I said before in the case of Milk, we are having a very disciplined posture to our distribution expansion. One of the best ways to ruin and makeup brands to expand distribution too fast and ahead of brand awareness and brand trial and consumer pool. So we're being very disciplined in the way we consider distribution expansions. So we are today in those 600 doors. What we are highlighting and evaluating given the success is potential further expansion inside the Ulta network or perhaps even within Ulta at target, but this is just at this moment purely evaluating as we read the initial results of Ulta, which so far we're pleased with that outcome. We believe again it's quite incremental quite productive. So we'll continue to monitor.
Unidentified Analyst: Thanks. And then just a quick follow-up a clarification question on the tariff impact. So you said low single-digit increase in COGS. Is that before or after any potential action could be taken to minimize that? Thanks.
Michel Brousset : Yes, I'll get Manuel to answer that. Manuel, go ahead.
Manuel Manfredi: That impact will be with the latest news on the China tariffs the 30%. And in any case as we mentioned our exposure to China is relatively low. It's around 10% of our cost of goods. So even if these tariffs were to go back to the 145% the increase will still be not material for us.
Operator: Thank you. [Operator Instructions] Our next question comes from Olivia Tong of Raymond James. Please go ahead.
Unidentified Analyst: Good morning. This is Lillian [ph] on for Olivia. So I just wanted to ask about SG&A. Can we expect that as you grow sales that you can keep SG&A as a percentage of sales flattish? Or will it grow with sales? And just on that you also discussed increasing investments in marketing. Are you doing anything differently? And how are you thinking about allocating the additional spend? Thank you.
Michel Brousset : Yes. Thank you. So SG&A what we expect and this is something that we've indicated and is an important part of our model is that while we are going to grow SG&A in absolute value to build our business what we expect is a substantial operational leverage with G&A growing substantially behind sales. On our -- and there's two components to us to G&A, I'm going to talk specifically G&A not SG&A, G&A is we have one at the brand level and the second one at the central level. And we are at the central level we believe that the costs are going to be relatively flat year-over-year even though we are building more and more capability in central costs to cost savings in other areas of central costs. And we will continue to increase G&A to support particularly international expansion of our brands in -- at the brand level. But again with this growth coming substantially behind sales creating operational leverage. And I'm sorry you had a second question that I missed.
Unidentified Analyst: Yes. Just on increasing investments in marketing are you doing any -- yes.
Michel Brousset : Yes. No, of course. We will -- forgive me, we will obviously continue we said that's part of our model as we drive growth and operational and gross margin efficiency we expect to invest more and more in our brands both in terms of dollars and percent of sales. In the case -- in terms of doing things different, probably the places where you will see more difference on a go-forward basis in Milk. And Milk is now a brand that is reaching a certain level of critical mass in which, we need and we expect to invest more in top-of-funnel and top-of-funnel advertising to continue to reach more and more consumers and invite them into a Milk community. So we are evolving our model, from what it was very originally on Milk, a very organic model to what has been most recently a more user-generated social influencer model, and to that model in which all those things will be complemented with more top-of-funnel media that will be -- we're starting to deploy now and continue to deploy into the future. In the case of Obagi, we continue to increase our investment. And I think one fundamental shift that we made on Obagi, since we bought the brand, is that beyond what historically the brand have done, which is advertise to professionals to physicians and so on and so forth, we are now as you see reaching out to consumers outside of medical practices to have them discover Obagi and come to physician practices asking for Obagi, and we're seeing that as a big driver of our business both in practices as well as our digital channels. So there's still a lot of room for us to go, in terms of evolution of marketing and as the market changes and evolves. But our priority is and will always be, to continue to increase the investment into marketing and in our brands, which are ultimately the sources of long-term competitive advantage for the company.
Operator: Thank you, sir. Ladies and gentlemen, we have reached the end of the question-and-answer session. I will now hand you back to Michel for closing remarks. Thank you.
Michel Brousset: Well, thank you very much for everybody attending the call. We are -- as you may have gathered, Q1 was a quarter that had its challenges, anticipated challenges for the most part, but we remain very confident in our ability to deliver our full year outlook and we're more excited than ever about the prospects of our brand the strength of our brand the programs, we're having on both Milk and Obagi. So we are, I believe very well set up for creating long-term value creation for our shareholders. Thank you very much.
Operator: Thank you. Ladies and gentlemen, that concludes today's event. Thank you for attending and you may now disconnect your lines.