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

Insider Decisions trades per month

Total sells 3.00

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	1	1	—	2	—	3	1	—

Insider Ownership 41.07%

Capital & Financial Ratios $m

Market Cap 995.37

Revenue 679.09

Net Income 15.16

Free Cash Flow (40.30)

Net Debt 344.09

Current Ratio 3.45

Debt/Equity 2.21

P/E ratio 71.93

Fwd P/E (20.00)

P/S ratio 1.52

P/B ratio 4.23

Past 5Y EPS Growth 53.68%

This Y EPS Growth (78.98%)

Next Y EPS Growth 144.74%

Next Y revenue growth (18.96%)

Next 5Y EPS Growth (12.67%)

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/E against its own 10 years 100.00%

10-year low 10-year high

P/S against its own 10 years 19.58%

10-year low 10-year high

P/B against its own 10 years 20.32%

10-year low 10-year high

EV/Sales against its own 10 years 19.58%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	116	100	413	193
Receivables	10	9	17	12
Inventory	84	100	135	152
Other	—	—	—	—
	224	223	602	391

	2023	2024	2025	Q'26
Payables	56	79	76	63
ST’ Debt	—	—	—	—
Other	—	—	—	—
	109	125	115	113

Compound Annual Growth %

	10y	5y	3y
Sales	—	48.90%	35.64%
Cash Flow	—	30.64%	30.92%
Earnings	—	56.72%	72.09%
Book Value	—	49.92%	58.96%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	198	181	—	—	—
’25	268	241	148	153	810
’24	212	193	119	124	647
’23	166	151	94	97	509
’22	90	98	69	67	325
’21	—	—	—	—	223

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(20)	14	—	—	—
’25	88	13	(9)	(5)	88
’24	80	26	16	16	138
’23	53	23	4	8	87
’22	16	0	3	20	39
’21	—	—	—	10	10

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(25)	10	—	—	—
’25	86	11	(14)	(11)	71
’24	78	24	14	12	128
’23	52	22	2	3	78
’22	14	(2)	1	13	32
’21	—	—	—	4	3

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	(0.38)	0.24	—	—	—
’25	0.63	0.79	0.28	0.10	1.80
’24	0.53	0.73	0.29	0.09	1.64
’23	0.35	0.52	0.06	0.09	1.00
’22	0.05	0.29	0.05	0.00	0.39
’21	—	—	—	—	0.26

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	—	—	—	—	—	—	—	24.12	30.34	35.30	Analyst estimates 2026–2028 Powerpack
	High	—	—	—	—	—	—	—	56.00	51.00	79.18
People
People	Employees	—	—	—	—	—	—	—	342	489	658
	Revenue/emp, $m	—	—	—	—	0.00	0.00	0.00	1.49	1.32	1.23
Income, $m
Income, $m	Revenue	—	—	—	—	111	223	325	509	647	810
	Gross margin, %	—	—	—	—	70.34	68.83	67.19	70.42	72.38	72.69
	EBT	—	—	—	—	15	19	29	79	128	136
	EBT margin, %	—	—	—	—	13.93	8.37	8.91	15.45	19.77	16.76
	Net income	—	—	—	—	12	14	22	59	101	111
	Depreciation	—	—	—	—	4	4	4	9	10	13
Per share, $
Per share, $	Revenue	—	—	—	—	1.96	4.26	6.09	9.21	11.28	14.23
	Earnings	—	—	—	—	0.21	0.27	0.41	1.06	1.77	1.95
	Cash flow	—	—	—	—	0.41	0.20	0.73	1.58	2.40	1.54
	Capex	—	—	—	—	0.00	(0.13)	(0.14)	(0.17)	(0.17)	(0.28)
	Free cash flow	—	—	—	—	0.41	0.07	0.59	1.42	2.23	1.25
	Book value	—	—	—	—	0.93	1.31	1.85	5.13	4.92	6.97
	Shares, m	—	—	—	—	57	52	53	55	57	57
Valuation, ×
Valuation, ×	P/E	—	—	—	—	49.51	49.51	49.51	41.56	24.29	20.50
	P/S	—	—	—	—	5.68	5.68	5.68	4.87	3.72	2.82
	P/B	—	—	—	—	13.67	13.67	13.67	8.76	8.54	5.77
	EV/Sales	—	—	—	—	5.46	5.46	5.46	4.65	3.58	3.04
	EV/FCF	—	—	—	—	26.63	26.63	26.63	32.46	19.40	39.36
Cash, $m
Cash, $m	Operating cash flow	—	—	—	—	23	10	39	87	138	88
	Capex	—	—	—	—	(3)	(7)	(7)	(9)	(10)	(16)
	Free cash flow	—	—	—	—	23	3	32	78	128	71
Balance, $m
Balance, $m	Working capital	—	—	—	—	38	37	56	115	99	487
	Total debt	—	—	—	—	5	5	5	—	—	584
	Net debt	—	—	—	—	(35)	(23)	(54)	(116)	(100)	171
	Shareholders’ equity	—	—	—	—	52	69	99	283	282	396
Returns, %
Returns, %	ROA	—	—	—	—	0.00	12.39	12.09	18.84	24.06	14.05
	ROIC	—	—	—	—	0.00	27.00	39.02	27.74	39.68	13.08
	ROE	—	—	—	—	0.00	23.01	25.97	30.66	35.90	32.63

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
IPAR Interparfums, Inc.	$3.6B	21.5×	18.8×	+2.13% (above 0%: growing)	−5.00% (below 0%: shrinking)	+1,031.52% (above 0%: growing)	65.54%	14.35%	Compare
COTY Coty	$2.5B	— (loss-making)	11.8×	+1.34% (above 0%: growing)	n/m	+20.86% (above 0%: growing)	60.88%	(3.36%)	Compare
NWL Newell Brands Inc.	$2.4B	— (loss-making)	7.4×	+3.05% (above 0%: growing)	+127.27% (above 0%: growing)	+84.62% (above 0%: growing)	40.72%	14.19%	Compare
SPB Spectrum Brands Holdings Inc.	$1.8B	23.3×	16.1×	+7.68% (above 0%: growing)	n/m	+2.37% (above 0%: growing)	49.17%	2.11%	Compare
EPC Edgewell Personal Care Company	$1.3B	— (loss-making)	192×	+1.73% (above 0%: growing)	−51.61% (below 0%: shrinking)	+3.83% (above 0%: growing)	42.54%	4.39%	Compare
ODD ODDITY Tech Ltd.	$973.7M	71.9×	— (loss-making)	−25.14% (below 0%: shrinking)	−68.97% (below 0%: shrinking)	−7.74% (below 0%: shrinking)	68.66%	(0.70%)
HELE Helen of Troy Limited	$620.1M	— (loss-making)	9.3×	+2.12% (above 0%: growing)	n/m	−114.24% (below 0%: shrinking)	52.19%	5.20%	Compare
HNST The Honest Company, Inc.	$543.9M	— (loss-making)	105×	−10.87% (below 0%: shrinking)	+233.33% (above 0%: growing)	+3,911.74% (above 0%: growing)	48.45%	11.50%	Compare
MAGN Magnera Corporation	$411.7M	— (loss-making)	— (loss-making)	+2.15% (above 0%: growing)	n/m	−115.38% (below 0%: shrinking)	13.07%	2.57%	Compare
Median of peers	$1.5B	—	16.1×	+2.12%	+61.14%	+12.35%	48.81%	4.80%

All 32 Household & Personal Products stocks →

ODDITY Tech Ltd. (ODD) key facts

Strength: ODDITY Tech Ltd.’s revenue for fiscal 2025 (year ended December 2025) was $809.8 million, up 25.2% from fiscal 2024.
Strength: Net income was $110.7 million, or $1.95 per share (basic), a net margin of 13.7%.
ODDITY Tech Ltd. (ODD) is a Household & Personal Products company in the Consumer Defensive sector, listed on Nasdaq.
As of October 12, 2026, ODD traded at $21.58, a market capitalization of $995.4 million.
At that price the stock trades at 71.9× trailing-twelve-month earnings and 1.5× sales; its P/E is higher than 100% of its own readings over the past ten years.
Return on equity was 32.6% and debt-to-equity 2.21.
Its Piotroski F-score is 5 out of 9 and its Altman Z-score is 3.81 (safe zone) for fiscal 2025.