Oddity Tech Ltd. (ODD)

Oddity Tech Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	657.12	647.04	508.69	324.52	222.56	110.64
Revenue Growth (YoY)	1.56%	27.20%	56.75%	45.82%	101.16%	-
Cost of Revenue	176.03	178.72	150.46	106.47	69.37	32.81
Gross Profit	481.09	468.32	358.23	218.05	153.18	77.83
Selling, General & Admin	363.97	352.72	283.91	190.39	133.67	61.17
Total Operating Expenses	363.97	352.72	283.91	190.39	133.67	61.17
Operating Income	117.12	115.6	74.32	27.67	19.51	16.66
Total Non-Operating Income (Expense)	11.34	12.31	4.28	1.25	-0.88	-1.25
Pretax Income	128.46	127.91	78.6	28.91	18.64	15.41
Provision for Income Taxes	23.6	26.42	20.07	7.18	4.72	3.7
Net Income	104.86	101.49	58.53	21.73	13.92	11.71
Net Income to Common	104.86	101.49	58.53	21.73	13.92	11.71
Net Income Growth	3.32%	73.39%	169.39%	56.09%	18.84%	-
Shares Outstanding (Basic)	57	57	42	36	26	26
Shares Outstanding (Diluted)	62	62	45	37	27	26
Shares Change (YoY)	-0.08%	38.45%	19.76%	40.45%	1.51%	-
EPS (Basic)	1.95	1.77	1.06	0.41	0.26	0.22
EPS (Diluted)	1.80	1.64	1.00	0.39	0.26	0.22
EPS Growth	9.76%	64.00%	156.41%	50.00%	16.03%	-
Free Cash Flow	-	134.49	85.35	36.69	7.85	21.88
Free Cash Flow Growth	-	57.57%	132.67%	367.15%	-64.11%	-
Free Cash Flow Per Share	-	2.18	1.91	0.98	0.30	0.84
Gross Margin	73.21%	72.38%	70.42%	67.19%	68.83%	70.34%
Operating Margin	17.82%	17.87%	14.61%	8.52%	8.77%	15.06%
Profit Margin	15.96%	15.69%	11.51%	6.70%	6.25%	10.59%
FCF Margin	-	20.79%	16.78%	11.30%	3.53%	19.78%
EBITDA	117.12	125.43	82.92	32.07	23.52	20.92
EBITDA Margin	17.82%	19.38%	16.30%	9.88%	10.57%	18.91%
EBIT	117.12	115.6	74.32	27.67	19.51	16.66
EBIT Margin	17.82%	17.87%	14.61%	8.52%	8.77%	15.06%
Effective Tax Rate	18.37%	20.65%	25.53%	24.85%	25.30%	23.99%

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

SEC Filings: 10-K · 10-Q