vs
OLAPLEX HOLDINGS, INC.（OLPX）与Waldencast plc（WALD）财务数据对比。点击上方公司名可切换其他公司
Waldencast plc的季度营收约是OLAPLEX HOLDINGS, INC.的1.0倍（$108.8M vs $105.1M）。OLAPLEX HOLDINGS, INC.净利率更高（-12.5% vs -55.7%，领先43.2%）。Waldencast plc同比增速更快（17.8% vs 4.3%）。OLAPLEX HOLDINGS, INC.自由现金流更多（$32.6M vs $-13.9M）
Olaplex Holdings是一家专业美容企业，主打专利头发键结构修复护发产品，运营沙龙专业分销、直面消费者销售、第三方零售三大核心板块，产品可修复烫染、高温等导致的发质损伤，销售网络覆盖北美、欧洲及亚太地区。
Waldencast plc是一家全球化多品牌运营平台，专注于收购、孵化和扩张美容、个护与健康领域的高增长高端小众品牌，主要面向北美及欧洲市场，核心产品线涵盖纯净护肤、护发、彩妆及健康护理类产品，服务注重品质的消费群体。
OLPX vs WALD — 直观对比
营收规模更大
WALD
是对方的1.0倍
$105.1M
营收增速更快
WALD
高出13.4%
4.3%
净利率更高
OLPX
高出43.2%
-55.7%
自由现金流更多
OLPX
多$46.4M
$-13.9M
损益表 — Q4 2025 vs Q4 2023
| 指标 | | |
|---|---|---|
| 营收 | $105.1M | $108.8M |
| 净利润 | $-13.1M | $-60.6M |
| 毛利率 | 68.0% | 67.5% |
| 营业利润率 | -4.3% | -42.9% |
| 净利率 | -12.5% | -55.7% |
| 营收同比 | 4.3% | 17.8% |
| 净利润同比 | -48.9% | — |
| 每股收益（稀释后） | $-0.02 | $-0.65 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收OLPXWALD
| Q4 25 | $105.1M | — | ||
| Q3 25 | $114.6M | — | ||
| Q2 25 | $106.3M | — | ||
| Q1 25 | $97.0M | — | ||
| Q4 24 | $100.7M | — | ||
| Q3 24 | $119.1M | — | ||
| Q2 24 | $103.9M | — | ||
| Q1 24 | $98.9M | — |
净利润OLPXWALD
| Q4 25 | $-13.1M | — | ||
| Q3 25 | $11.1M | — | ||
| Q2 25 | $-7.7M | — | ||
| Q1 25 | $465.0K | — | ||
| Q4 24 | $-8.8M | — | ||
| Q3 24 | $14.8M | — | ||
| Q2 24 | $5.8M | — | ||
| Q1 24 | $7.7M | — |
毛利率OLPXWALD
| Q4 25 | 68.0% | — | ||
| Q3 25 | 69.1% | — | ||
| Q2 25 | 71.2% | — | ||
| Q1 25 | 69.5% | — | ||
| Q4 24 | 66.3% | — | ||
| Q3 24 | 68.6% | — | ||
| Q2 24 | 69.7% | — | ||
| Q1 24 | 72.1% | — |
营业利润率OLPXWALD
| Q4 25 | -4.3% | — | ||
| Q3 25 | 3.7% | — | ||
| Q2 25 | -1.1% | — | ||
| Q1 25 | 8.7% | — | ||
| Q4 24 | 3.0% | — | ||
| Q3 24 | 23.5% | — | ||
| Q2 24 | 15.7% | — | ||
| Q1 24 | 19.8% | — |
净利率OLPXWALD
| Q4 25 | -12.5% | — | ||
| Q3 25 | 9.7% | — | ||
| Q2 25 | -7.3% | — | ||
| Q1 25 | 0.5% | — | ||
| Q4 24 | -8.7% | — | ||
| Q3 24 | 12.4% | — | ||
| Q2 24 | 5.6% | — | ||
| Q1 24 | 7.8% | — |
每股收益（稀释后）OLPXWALD
| Q4 25 | $-0.02 | — | ||
| Q3 25 | $0.02 | — | ||
| Q2 25 | $-0.01 | — | ||
| Q1 25 | $0.00 | — | ||
| Q4 24 | $-0.01 | — | ||
| Q3 24 | $0.02 | — | ||
| Q2 24 | $0.01 | — | ||
| Q1 24 | $0.01 | — |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $318.7M | $21.1M |
| 总债务越低越好 | $352.3M | — |
| 股东权益账面价值 | $879.4M | $624.6M |
| 总资产 | $1.5B | $1.0B |
| 负债/权益比越低杠杆越低 | 0.40× | — |
8季度趋势，按日历期对齐
现金及短期投资OLPXWALD
| Q4 25 | $318.7M | — | ||
| Q3 25 | $286.4M | — | ||
| Q2 25 | $289.3M | — | ||
| Q1 25 | $580.9M | — | ||
| Q4 24 | $586.0M | — | ||
| Q3 24 | $538.8M | — | ||
| Q2 24 | $507.9M | — | ||
| Q1 24 | $507.5M | — |
总债务OLPXWALD
| Q4 25 | $352.3M | — | ||
| Q3 25 | $352.1M | — | ||
| Q2 25 | $351.9M | — | ||
| Q1 25 | $649.1M | — | ||
| Q4 24 | $650.5M | — | ||
| Q3 24 | $651.8M | — | ||
| Q2 24 | $653.1M | — | ||
| Q1 24 | $654.4M | — |
股东权益OLPXWALD
| Q4 25 | $879.4M | — | ||
| Q3 25 | $888.7M | — | ||
| Q2 25 | $874.2M | — | ||
| Q1 25 | $878.3M | — | ||
| Q4 24 | $874.4M | — | ||
| Q3 24 | $879.7M | — | ||
| Q2 24 | $863.3M | — | ||
| Q1 24 | $855.7M | — |
总资产OLPXWALD
| Q4 25 | $1.5B | — | ||
| Q3 25 | $1.5B | — | ||
| Q2 25 | $1.5B | — | ||
| Q1 25 | $1.8B | — | ||
| Q4 24 | $1.8B | — | ||
| Q3 24 | $1.8B | — | ||
| Q2 24 | $1.8B | — | ||
| Q1 24 | $1.8B | — |
负债/权益比OLPXWALD
| Q4 25 | 0.40× | — | ||
| Q3 25 | 0.40× | — | ||
| Q2 25 | 0.40× | — | ||
| Q1 25 | 0.74× | — | ||
| Q4 24 | 0.74× | — | ||
| Q3 24 | 0.74× | — | ||
| Q2 24 | 0.76× | — | ||
| Q1 24 | 0.76× | — |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $32.7M | $-13.4M |
| 自由现金流经营现金流 - 资本支出 | $32.6M | $-13.9M |
| 自由现金流率自由现金流/营收 | 31.0% | -12.7% |
| 资本支出强度资本支出/营收 | 0.1% | 0.4% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | $58.3M | — |
8季度趋势，按日历期对齐
经营现金流OLPXWALD
| Q4 25 | $32.7M | — | ||
| Q3 25 | $8.0M | — | ||
| Q2 25 | $20.9M | — | ||
| Q1 25 | $-2.9M | — | ||
| Q4 24 | $49.7M | — | ||
| Q3 24 | $33.5M | — | ||
| Q2 24 | $16.2M | — | ||
| Q1 24 | $43.7M | — |
自由现金流OLPXWALD
| Q4 25 | $32.6M | — | ||
| Q3 25 | $7.9M | — | ||
| Q2 25 | $20.8M | — | ||
| Q1 25 | $-3.0M | — | ||
| Q4 24 | $49.2M | — | ||
| Q3 24 | $33.3M | — | ||
| Q2 24 | $16.1M | — | ||
| Q1 24 | $43.3M | — |
自由现金流率OLPXWALD
| Q4 25 | 31.0% | — | ||
| Q3 25 | 6.9% | — | ||
| Q2 25 | 19.6% | — | ||
| Q1 25 | -3.1% | — | ||
| Q4 24 | 48.9% | — | ||
| Q3 24 | 28.0% | — | ||
| Q2 24 | 15.5% | — | ||
| Q1 24 | 43.7% | — |
资本支出强度OLPXWALD
| Q4 25 | 0.1% | — | ||
| Q3 25 | 0.1% | — | ||
| Q2 25 | 0.1% | — | ||
| Q1 25 | 0.0% | — | ||
| Q4 24 | 0.4% | — | ||
| Q3 24 | 0.1% | — | ||
| Q2 24 | 0.1% | — | ||
| Q1 24 | 0.5% | — |
现金转化率OLPXWALD
| Q4 25 | — | — | ||
| Q3 25 | 0.72× | — | ||
| Q2 25 | — | — | ||
| Q1 25 | -6.27× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 2.26× | — | ||
| Q2 24 | 2.81× | — | ||
| Q1 24 | 5.64× | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
OLPX
| Sales Channel Directly To Consumer | $43.6M | 42% |
| Sales Channel Through Intermediary Professional | $36.8M | 35% |
| Sales Channel Through Intermediary Specialty Retail | $24.7M | 23% |
WALD
暂无分部数据
