Oddity Tech Ltd. - ODD - Fundamentals

‌
‌

‌

Let's get started...

‌

Breakdown	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	111	223	325	509	647	810	810	📊
Revenue Growth (1Y)	--	+101.16%	+45.82%	+56.75%	+27.20%	+25.16%	--	📊
Revenue Growth (5Y)	--	--	--	--	+484.83%	+263.88%	--	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	📊
Cost of Revenue	33	69	106	150	179	221	221	📊
Cost of Revenue Growth (1Y)	--	+111.44%	+53.47%	+41.31%	+18.78%	+23.74%	--	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+444.69%	+218.76%	--	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	📊
Gross Profit	78	153	218	358	468	589	589	📊
Gross Profit Growth (1Y)	--	+96.82%	+42.35%	+64.29%	+30.73%	+25.71%	--	📊
Gross Profit Growth (5Y)	--	--	--	--	+501.75%	+284.32%	--	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	📊
Operating Expenses	61	134	190	284	353	470	470	📊
Operating Expenses Growth (1Y)	--	+118.53%	+42.43%	+49.12%	+24.24%	+33.23%	--	📊
Operating Expenses Growth (5Y)	--	--	--	--	+476.64%	+251.57%	--	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	📊
Sell General Administrative	61	134	190	77	353	470	470	📊
Research and Development	0	0	0	0	0	0	--	📊
Other Income Expenses	0	0	0	0	0	0	--	📊
EBITDA	21	24	32	83	125	129	138	📊
EBITDA Growth (1Y)	--	+12.43%	+36.38%	+158.54%	+51.26%	+3.21%	--	📊
EBITDA Growth (5Y)	--	--	--	--	+499.64%	+450.46%	--	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	📊
Depreciation and Amortization	4	4	4	9	10	11	11	📊
Operating Income	17	20	28	74	116	119	119	📊
Operating Income Growth (1Y)	--	+17.13%	+41.78%	+168.64%	+55.55%	+2.74%	--	📊
Operating Income Growth (5Y)	--	--	--	--	+593.92%	+508.70%	--	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	📊
Interest Expense	1	1	0	0	0	0	--	📊
Pre Tax Income	15	19	29	79	128	136	136	📊
Tax Provision	4	5	7	20	26	25	25	📊
NET INCOME	12	14	22	59	101	111	111	📊
Net Income Growth (1Y)	--	+18.84%	+56.09%	+169.39%	+73.39%	+9.12%	--	📊
Net Income Growth (5Y)	--	--	--	--	+766.48%	+695.58%	--	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	📊
Basic EPS	0.06	0.08	0.11	1.03	1.78	1.95	1.96	📊
Diluted EPS	0.06	0.08	0.11	1	1.66	1.8	1.8	📊
Basic Average Shares	57	57	57	57	62	57	57	📊
Diluted Average Shares	57	57	57	59	62	62	62	📊

Breakdown

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

111

223

325

509

647

810

📊

Revenue Growth (1Y)

+101.16%

+45.82%

+56.75%

+27.20%

+25.16%

📊

Revenue Growth (5Y)

+484.83%

+263.88%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

106

150

179

221

📊

Cost of Revenue Growth (1Y)

+111.44%

+53.47%

+41.31%

+18.78%

+23.74%

📊

Cost of Revenue Growth (5Y)

+444.69%

+218.76%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

153

218

358

468

589

📊

Gross Profit Growth (1Y)

+96.82%

+42.35%

+64.29%

+30.73%

+25.71%

📊

Gross Profit Growth (5Y)

+501.75%

+284.32%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

134

190

284

353

470

📊

Operating Expenses Growth (1Y)

+118.53%

+42.43%

+49.12%

+24.24%

+33.23%

📊

Operating Expenses Growth (5Y)

+476.64%

+251.57%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

134

190

353

470

📊

Research and Development

📊

Other Income Expenses

📊

EBITDA

125

129

138

📊

EBITDA Growth (1Y)

+12.43%

+36.38%

+158.54%

+51.26%

+3.21%

📊

EBITDA Growth (5Y)

+499.64%

+450.46%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

📊

Operating Income

116

119

📊

Operating Income Growth (1Y)

+17.13%

+41.78%

+168.64%

+55.55%

+2.74%

📊

Operating Income Growth (5Y)

+593.92%

+508.70%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

128

136

📊

Tax Provision

📊

NET INCOME

101

111

📊

Net Income Growth (1Y)

+18.84%

+56.09%

+169.39%

+73.39%

+9.12%

📊

Net Income Growth (5Y)

+766.48%

+695.58%

📊

Net Income Growth (10Y)

📊

Basic EPS

0.06

0.08

0.11

1.03

1.78

1.95

1.96

📊

Diluted EPS

0.06

0.08

0.11

1.66

1.8

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Breakdown	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	111	223	325	509	647	810	810	📊
Revenue Growth (1Y)	--	+101.16%	+45.82%	+56.75%	+27.20%	+25.16%	--	📊
Revenue Growth (5Y)	--	--	--	--	+484.83%	+263.88%	--	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	📊
Cost of Revenue	33	69	106	150	179	221	221	📊
Cost of Revenue Growth (1Y)	--	+111.44%	+53.47%	+41.31%	+18.78%	+23.74%	--	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+444.69%	+218.76%	--	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	📊
Gross Profit	78	153	218	358	468	589	589	📊
Gross Profit Growth (1Y)	--	+96.82%	+42.35%	+64.29%	+30.73%	+25.71%	--	📊
Gross Profit Growth (5Y)	--	--	--	--	+501.75%	+284.32%	--	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	📊
Operating Expenses	61	134	190	284	353	470	470	📊
Operating Expenses Growth (1Y)	--	+118.53%	+42.43%	+49.12%	+24.24%	+33.23%	--	📊
Operating Expenses Growth (5Y)	--	--	--	--	+476.64%	+251.57%	--	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	📊
Sell General Administrative	61	134	190	77	353	470	470	📊
Research and Development	0	0	0	0	0	0	--	📊
Other Income Expenses	0	0	0	0	0	0	--	📊
EBITDA	21	24	32	83	125	129	138	📊
EBITDA Growth (1Y)	--	+12.43%	+36.38%	+158.54%	+51.26%	+3.21%	--	📊
EBITDA Growth (5Y)	--	--	--	--	+499.64%	+450.46%	--	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	📊
Depreciation and Amortization	4	4	4	9	10	11	11	📊
Operating Income	17	20	28	74	116	119	119	📊
Operating Income Growth (1Y)	--	+17.13%	+41.78%	+168.64%	+55.55%	+2.74%	--	📊
Operating Income Growth (5Y)	--	--	--	--	+593.92%	+508.70%	--	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	📊
Interest Expense	1	1	0	0	0	0	--	📊
Pre Tax Income	15	19	29	79	128	136	136	📊
Tax Provision	4	5	7	20	26	25	25	📊
NET INCOME	12	14	22	59	101	111	111	📊
Net Income Growth (1Y)	--	+18.84%	+56.09%	+169.39%	+73.39%	+9.12%	--	📊
Net Income Growth (5Y)	--	--	--	--	+766.48%	+695.58%	--	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	📊
Basic EPS	0.06	0.08	0.11	1.03	1.78	1.95	1.96	📊
Diluted EPS	0.06	0.08	0.11	1	1.66	1.8	1.8	📊
Basic Average Shares	57	57	57	57	62	57	57	📊
Diluted Average Shares	57	57	57	59	62	62	62	📊

Breakdown

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

111

223

325

509

647

810

📊

Revenue Growth (1Y)

+101.16%

+45.82%

+56.75%

+27.20%

+25.16%

📊

Revenue Growth (5Y)

+484.83%

+263.88%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

106

150

179

221

📊

Cost of Revenue Growth (1Y)

+111.44%

+53.47%

+41.31%

+18.78%

+23.74%

📊

Cost of Revenue Growth (5Y)

+444.69%

+218.76%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

153

218

358

468

589

📊

Gross Profit Growth (1Y)

+96.82%

+42.35%

+64.29%

+30.73%

+25.71%

📊

Gross Profit Growth (5Y)

+501.75%

+284.32%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

134

190

284

353

470

📊

Operating Expenses Growth (1Y)

+118.53%

+42.43%

+49.12%

+24.24%

+33.23%

📊

Operating Expenses Growth (5Y)

+476.64%

+251.57%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

134

190

353

470

📊

Research and Development

📊

Other Income Expenses

📊

EBITDA

125

129

138

📊

EBITDA Growth (1Y)

+12.43%

+36.38%

+158.54%

+51.26%

+3.21%

📊

EBITDA Growth (5Y)

+499.64%

+450.46%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

📊

Operating Income

116

119

📊

Operating Income Growth (1Y)

+17.13%

+41.78%

+168.64%

+55.55%

+2.74%

📊

Operating Income Growth (5Y)

+593.92%

+508.70%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

128

136

📊

Tax Provision

📊

NET INCOME

101

111

📊

Net Income Growth (1Y)

+18.84%

+56.09%

+169.39%

+73.39%

+9.12%

📊

Net Income Growth (5Y)

+766.48%

+695.58%

📊

Net Income Growth (10Y)

📊

Basic EPS

0.06

0.08

0.11

1.03

1.78

1.95

1.96

📊

Diluted EPS

0.06

0.08

0.11

1.66

1.8

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	-26.8%
Next Earnings	05/12/2026
Market cap	858.33M (USD)
EPS (TTM)	1.96 ($)
P/E (TTM)	7.62 ($)
Last Close	14.93

Next Earnings	05/12/2026
Market cap	858.33M (USD)
EPS (TTM)	1.96 ($)
P/E (TTM)	7.62 ($)
Last Close	14.93 ($)

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	-26.8%
Next Earnings	05/12/2026
Market cap	858.33M (USD)
EPS (TTM)	1.96 ($)
P/E (TTM)	7.62 ($)
Last Close	14.93

Next Earnings	05/12/2026
Market cap	858.33M (USD)
EPS (TTM)	1.96 ($)
P/E (TTM)	7.62 ($)
Last Close	14.93 ($)