Compare
Waldencast plc vs Oddity Tech Ltd vs Karbon-X Corp. vs e.l.f. Beauty, Inc.
| Latest fiscal year | Waldencast plc WALD | Oddity Tech Ltd ODD | Karbon-X Corp. KARX | e.l.f. Beauty, Inc. ELF |
|---|---|---|---|---|
| Year ended | 2025-12-31 | 2025-12-31 | 2026-05-31 | 2026-03-31 |
| Revenue | $272.07M | $809.84M | $55.86M | $1.64B |
| Revenue growth (YoY) | -0.7% | +25.2% | n/m | +24.6% |
| Gross margin | 67.3% | 72.7% | 1.5% | 70.7% |
| Operating margin | -80.0% | 14.7% | -19.8% | 4.5% |
| Net margin | -84.4% | 13.7% | -24.3% | 1.6% |
| Net income | -$229.75M | $110.75M | -$13.59M | $26.32M |
| EPS (Diluted) | -$2.01 | $1.80 | -$0.16 | $0.44 |
| Operating cash flow | -$12.82M | $87.58M | -$7.86M | $212.51M |
| Free cash flow | -$16.25M | $83.64M | -$7.87M | $190.06M |
| Cash & equivalents | $30.38M | $402.21M | n/a | $289.69M |
| Total assets | $746.16M | $1.14B | $9.62M | $2.39B |
| Total liabilities | $246.06M | $741.30M | $15.60M | $1.26B |
| Shareholders' equity | $461.88M | $396.50M | -$5.98M | $1.13B |
| Return on year-end equity | -49.7% | 27.9% | n/a | 2.3% |
| Shares outstanding | n/a | n/a | 94.89M | 59.09M |
Revenue, most recent five fiscal years
| Fiscal year | Waldencast plc | Oddity Tech Ltd | Karbon-X Corp. | e.l.f. Beauty, Inc. |
|---|---|---|---|---|
| Latest | $272.07M Ended 2025-12-31 | $809.84M Ended 2025-12-31 | $55.86M Ended 2026-05-31 | $1.64B Ended 2026-03-31 |
| 1 year earlier | $273.87M Ended 2024-12-31 | $647.04M Ended 2024-12-31 | $3.16M Ended 2025-05-31 | $1.31B Ended 2025-03-31 |
| 2 years earlier | $218.14M Ended 2023-12-31 | $508.69M Ended 2023-12-31 | $412.1K Ended 2024-05-31 | $1.02B Ended 2024-03-31 |
| 3 years earlier | n/a | $324.52M Ended 2022-12-31 | $9.8K Ended 2023-05-31 | $578.84M Ended 2023-03-31 |
| 4 years earlier | $142.47M Ended 2021-12-31 | $222.56M Ended 2021-12-31 | $0 Ended 2022-05-31 | $392.15M Ended 2022-03-31 |