Tuesday 13 October 2026 Export ODD’s income statement to Excel — free account

ODDITY Tech Ltd.

ODD Consumer Defensive Household & Personal Products

ODDITY Tech Ltd.’s revenue for fiscal 2025 (year ended December 2025) was $809.8 million, up 25.2% from fiscal 2024. In the quarter to June 2026, revenue fell 25.1%, EPS fell 69.0%, free cash flow fell 7.74% and total debt fell 7.79%, each against the same quarter a year earlier. Revenue growth for five consecutive years.

21.58 0.47 +2.23%

Follow ODD

Alert me

Market cap: $995.4M
P/E: 71.9×
Fwd P/E: −20.0×
Dividend yield: —
F-score: 5/9
Altman Z: 3.81
Beneish M: −2.14
Dividend safety: n/a

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	Dec '25
Piotroski F-Score Full definition →	—	—	4	7	6	5
P/E ratio Full definition →	49.51	49.51	49.51	41.56	24.29	20.50
Altman Z-Score Full definition →	—	—	—	15.21	12.50	3.81
P/S ratio Full definition →	5.68	5.68	5.68	4.87	3.72	2.82
Altman Z″-Score (non-manufacturers) Full definition →	—	4.08	4.07	6.35	6.65	4.97
P/FCF ratio Full definition →	27.67	27.67	27.67	34.00	20.21	36.60
Beneish M-Score Full definition →	—	(1.07)	(2.45)	(2.19)	(2.86)	(2.14)
P/Operating CF Full definition →	113.03	113.03	113.03	313.61	149.08	(461.73)
P/B ratio Full definition →	13.67	13.67	13.67	8.76	8.54	5.77
Price to Tangible BV Full definition →	29.78	29.78	29.78	13.61	13.32	7.94
EV/Sales Full definition →	5.46	5.46	5.46	4.65	3.58	3.04
EV/EBITDA Full definition →	34.73	34.73	34.73	28.55	18.44	18.72
EV/Operating CF Full definition →	25.17	25.17	25.17	27.07	16.79	28.08
EV/FCF Full definition →	26.63	26.63	26.63	32.46	19.40	39.36
Quick Ratio Full definition →	1.69	0.61	0.74	1.15	0.88	3.75
Current Ratio Full definition →	2.43	1.67	1.61	2.05	1.79	5.24
Net Debt/EBITDA Full definition →	(1.66)	(1.00)	(1.70)	(1.39)	(0.80)	1.30
Debt/Assets Full definition →	6.72%	3.74%	2.11%	0.00%	0.00%	51.36%
Debt/Equity Full definition →	0.10	0.08	0.05	0.00	0.00	1.47
Asset Turnover Full definition →	0.00	1.98	1.81	1.64	1.53	1.03
Operating CF/Net income Full definition →	1.97	0.73	1.80	1.49	1.36	0.79
Capex/Depreciation Full definition →	0.00	(1.68)	(1.68)	(1.06)	(0.98)	(1.28)
Interest Coverage Full definition →	0.00	—	—	—	—	—
ROE Full definition →	0.00%	23.01%	25.97%	30.66%	35.90%	32.63%
ROA Full definition →	0.00%	12.39%	12.09%	18.84%	24.06%	14.05%
ROIC Full definition →	0.00%	27.00%	39.02%	27.74%	39.68%	13.08%
Return on Tangible Assets Full definition →	24.55%	29.75%	33.43%	47.30%	93.64%	22.25%
Average Days of Receivables Full definition →	14.96	8.43	8.52	7.12	5.18	7.62
Research and Development Expense of Revenue Full definition →	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Selling, General and Administrative Expense of Revenue Full definition →	55.29%	60.06%	58.67%	55.81%	54.51%	58.03%
Intangible Assets out of Total Assets Full definition →	0.07	0.27	0.20	0.25	0.23	0.10
Share Based Compensation of Revenue Full definition →	0.00%	0.95%	2.06%	4.74%	3.87%	4.18%
Graham Net Nets Full definition →	0.02	0.02	0.02	0.04	0.03	(0.06)
Graham Number Full definition →	0.00	0.00	4.12	11.16	13.84	17.53
Earnings Yield Full definition →	2.02%	2.02%	2.02%	2.41%	4.12%	4.88%
Free Cash Flow Yield Full definition →	3.61%	3.61%	3.61%	2.94%	4.95%	2.73%
Revenue per Share Full definition →	1.96	4.26	6.09	9.21	11.28	14.23
Operating CF per Share Full definition →	0.41	0.20	0.73	1.58	2.40	1.54
Capex per Share Full definition →	0.00	(0.13)	(0.14)	(0.17)	(0.17)	(0.28)
Free Cash Flow per Share Full definition →	0.41	0.07	0.59	1.42	2.23	1.25
Cash per Share Full definition →	0.71	0.55	1.11	2.09	1.75	7.26
Shareholders Equity per Share Full definition →	0.93	1.31	1.85	5.13	4.92	6.97
Interest Debt per Share Full definition →	0.00	0.00	0.00	0.00	0.00	0.00
Book value per Share Full definition →	0.93	1.31	1.85	5.13	4.92	6.97
Free Cash Flow Full definition →	23.02	3.48	31.63	78.32	128.16	71.40
Working Capital Full definition →	37.78	37.13	55.53	114.50	98.57	486.97
Capital Expenditures Full definition →	(3.26)	(6.74)	(7.40)	(9.14)	(9.60)	(16.19)
Net Current Asset Value Full definition →	34.86	18.38	28.23	102.01	66.79	(139.50)
EV/EBIT Full definition →	38.04	38.04	38.04	31.85	20.01	20.71
Capex to Sales Full definition →	0.00	0.03	0.02	0.02	0.01	0.02
Price to Operating Income Full definition →	39.51	39.51	39.51	33.36	20.85	19.26
Other line items
Depreciation/Fixed assets Full definition →	0.43	0.41	0.47	0.93	1.00	1.16
Cash ROIC Full definition →	23.50%	3.38%	19.50%	19.64%	33.50%	5.12%
Accounts Receivable Turnover Full definition →	0.00	46.00	51.04	58.16	67.74	62.08
Accounts Payable Turnover Full definition →	0.00	2.62	2.60	2.98	2.64	2.85
Inventory Turnover Full definition →	0.00	2.07	1.75	1.95	1.94	1.88
Average Days of Payables Full definition →	176.78	194.77	153.61	136.30	161.61	125.37
Days of Inventory on Hand Full definition →	174.94	270.73	240.76	204.04	203.84	223.12
Average Receivables Full definition →	—	4.84	6.36	8.75	9.55	13.05
Average Payables Full definition →	—	26.46	40.91	50.50	67.66	77.54
Average Inventory Full definition →	—	33.59	60.84	77.17	91.96	117.50
Average Assets Full definition →	—	112.36	179.69	310.66	421.89	788.34
Average Common Equity Full definition →	—	60.50	83.68	190.91	282.71	339.40

Fold the line items

Columns are period end dates

Stockrow Weekly