Data is not available at this time.
Oddity Tech Ltd. operates in the technology-driven beauty and wellness sector, leveraging data science and artificial intelligence to disrupt traditional retail models. The company's core revenue model is direct-to-consumer, primarily through its proprietary digital platforms that personalize product recommendations using machine learning algorithms. Its flagship brands focus on skincare and cosmetics, offering scientifically formulated products that cater to individual consumer needs, bypassing traditional brick-and-mortar distribution channels. In the competitive beauty industry, Oddity Tech has carved a niche by combining tech innovation with beauty expertise, positioning itself as a next-generation player challenging established incumbents. The company's asset-light approach and digital-native strategy allow for scalable growth with relatively low capital intensity compared to traditional beauty companies. Its market positioning capitalizes on shifting consumer preferences toward personalized, digitally-enabled shopping experiences in the $500B+ global beauty market.
For FY 2024, Oddity Tech reported $647.0 million in revenue with net income of $101.5 million, demonstrating strong profitability with a 15.7% net margin. The company generated $137.8 million in operating cash flow against minimal capital expenditures of $3.3 million, reflecting an asset-light business model with high cash conversion efficiency. Diluted EPS stood at $1.66, supported by disciplined cost management and operating leverage.
Oddity Tech exhibits robust earnings power, with its technology-driven model enabling high incremental margins on revenue growth. The company's capital efficiency is evident in its negative working capital requirements and minimal capex needs. With $50.3 million in cash and $22.7 million in total debt, the balance sheet supports continued investment in technology and customer acquisition while maintaining financial flexibility.
The company maintains a strong financial position with $50.3 million in cash and equivalents against $22.7 million of total debt, resulting in a net cash position. With 61.8 million shares outstanding and no dividend payments, Oddity Tech retains earnings to fund growth initiatives. The balance sheet reflects the company's asset-light structure and ability to self-fund operations through strong cash generation.
Oddity Tech is pursuing growth through technology innovation and market expansion, with its digital-native approach well-suited to capture e-commerce growth in beauty. The company currently retains all earnings for reinvestment, with no dividend payments, reflecting its focus on scaling the business. Future growth may come from product category expansion, international markets, and continued enhancement of its AI-powered platform.
The market appears to value Oddity Tech's unique positioning at the intersection of technology and beauty, with its premium valuation reflecting expectations for sustained above-market growth. Investors likely price in the company's potential to disrupt traditional beauty retail models through its tech-enabled, direct-to-consumer approach and scalable platform. Current multiples suggest confidence in the sustainability of its growth trajectory and margin profile.
Oddity Tech's key strategic advantages include its proprietary AI platform, first-party customer data, and vertically integrated model that controls the entire customer experience. The outlook remains positive as the company benefits from secular trends toward digital beauty commerce and personalization. Potential risks include increasing competition in tech-enabled beauty and the need for continuous innovation to maintain its differentiation in a rapidly evolving market.
Company filings, CIK 0001907085
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |