Oddity Tech Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	809.84	647.04	508.69	324.52	222.56
Revenue Growth (YoY)	25.16%	27.20%	56.75%	45.82%	101.16%
Cost of Revenue	221.14	178.72	150.46	106.47	69.37
Gross Profit	588.71	468.32	358.23	218.05	153.18
Selling, General & Admin	469.94	352.72	283.91	190.39	133.67
Total Operating Expenses	469.94	352.72	283.91	190.39	133.67
Operating Income	118.77	115.6	74.32	27.67	19.51
Total Non-Operating Income (Expense)	16.94	12.31	4.28	1.25	-0.88
Pretax Income	135.71	127.91	78.6	28.91	18.64
Provision for Income Taxes	24.96	26.42	20.07	7.18	4.72
Net Income	110.75	101.49	58.53	21.73	13.92
Net Income to Common	110.75	101.49	58.53	21.73	13.92
Net Income Growth	9.12%	73.39%	169.39%	56.09%	18.84%
Shares Outstanding (Basic)	45	46	42	36	26
Shares Outstanding (Diluted)	50	50	45	37	27
Shares Change (YoY)	-0.27%	12.57%	19.76%	40.45%	1.51%
EPS (Basic)	1.95	1.77	1.06	0.41	0.26
EPS (Diluted)	1.80	1.64	1.00	0.39	0.26
EPS Growth	9.76%	64.00%	156.41%	50.00%	16.03%
Shares Outstanding	57.58	55.83	56.87	52.41	52.26
Free Cash Flow	83.65	134.49	85.35	36.69	7.85
Free Cash Flow Growth	-37.81%	57.57%	132.67%	367.15%	-64.11%
Free Cash Flow Per Share	1.67	2.68	1.91	0.98	0.30
Gross Margin	72.69%	72.38%	70.42%	67.19%	68.83%
Operating Margin	14.67%	17.87%	14.61%	8.52%	8.77%
Profit Margin	13.67%	15.69%	11.51%	6.70%	6.25%
FCF Margin	10.33%	20.79%	16.78%	11.30%	3.53%
EBITDA	129.46	125.43	82.92	32.07	23.52
EBITDA Margin	15.99%	19.38%	16.30%	9.88%	10.57%
EBIT	118.77	115.6	74.32	27.67	19.51
EBIT Margin	14.67%	17.87%	14.61%	8.52%	8.77%
Effective Tax Rate	18.39%	20.65%	25.53%	24.85%	25.30%

Updated Feb 25, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q