Waldencast SPAC

OBAGI $mm Net income / (Loss) Interest Taxes Depreciation & Amortization Adjusted EBITDA MX Consoli- dated (9.2) 6.3 (5.1) 13.4 $5.4 2020 Carve- out (2.3) 0.0 0.4 ($1.9) Adjusted EBITDA reconciliation Post carve-out (6.8) 6.3 (5.1) 13.1 $7.4 Consoli- dated 5.8 6.8 (1.6) 12.9 $24.0 2019 Carve- out I Post carve-out 5.8 6.8 (1.6) OBAGI MEDICAL 12.9 $24.0 Iderm® Se Serum ELASTIderm ELAST Facial Serum 1 fl. oz. (30mL) Milk $mm Net income / (Loss) Interest Taxes Depreciation & Amortization Adjusted EBITDA MAKEUP 2020 (12.9) 0.3 I 1.7 ($10.9) 2019 (11.0) 1.4 2.5 VILLE ($7.1) 97

View entire presentation