- Record second quarter net revenue of $193 million, up 27% year-over-year
- Record second quarter adjusted EBITDA of $62 million, up 49% year-over-year
- Record second quarter net income of $45 million, up 52% year-over-year, and record
second quarter adjusted net income of $51
million, up 58% year-over-year
- Record first half net operating cash flow of $105 million and free cash flow of $104 million
- Announces Ido Bachelet as Chief Science
Officer
NEW
YORK, Aug 7, 2024 /PRNewswire/ -- ODDITY Tech
Ltd. (NASDAQ: ODD) today announced its financial results for the
second quarter ended June 30,
2024.
"Our business is firing on all cylinders. Results in the second
quarter were driven by strong and profitable growth across brands,
categories, and products," said Oran Holtzman, ODDITY co-founder
and CEO. "I see massive growth for our business ahead. Our early
investments in technology are transforming the industry, unlocking
online, and delivering huge financial rewards. We will continue
investing our powerful cash flow in technology, science, and
building new brands to keep us years ahead of our competitors."
"Last year, we made the decision to take our company public so
we could build something huge and lead the industry," Holtzman
continued. "In the year since our IPO we have established a strong
track record of delivering on our commitments: beating our
financial targets every quarter since our IPO, breaking new records
in our scale and profitability, and continuing to invest in future
initiatives to ensure high long term growth. To add value to our
shareholders, and with our board's authorization, we have begun
using our strong balance sheet for share buybacks."
ODDITY achieved a number of objectives during the second
quarter, which include:
- Exceeding financial guidance for the second quarter ended
June 30, 2024 across every metric and
raising the full year 2024 outlook.
- Excellent, profitable growth at both IL MAKIAGE and
SpoiledChild brands across markets and products.
- Continued development of Brands 3 and 4 to disrupt additional
large beauty and wellness categories.
- Continuing to build the ODDITY LABS molecule discovery
platform, scaling teams and building processes.
- Delivering $78 million of net
income and $110 million of adjusted
EBITDA in the first six months of 2024.
- Generating $104 million of free
cash flow in the first half of 2024.
- A strong balance sheet position including $268 million of cash, cash equivalents, and
investments, with zero outstanding debt, as of June 30, 2024.
- Repurchasing 250,000 shares for $10
million, with $140 million
remaining on the $150 million buyback
authorization.
"We are pleased with our financial results for the second
quarter, which beat our guidance across revenue, gross margin,
adjusted EBITDA, and adjusted diluted EPS," said Lindsay Drucker Mann, ODDITY Global CFO. "Our
excellent Q224 results, combined with a strong start to Q3 and our
sustained high repeat rates gives us excellent visibility into
achieving our full year objectives and raising our financial
outlook."
Second Quarter Fiscal 2024 Financial
Highlights1:
Results for the second quarter ended June
30, 2024 are presented below in comparison to the same
period in the prior year:
- Net revenue was $193 million
compared to $151 million in the
second quarter of 2023, representing a 27% year-over-year
increase.
- Gross profit was $139 million
compared to $107 million in the
second quarter of 2023, representing a 30% year-over-year increase.
Gross margin was 72.2%, increasing by 154 bps compared to gross
margin of 70.6% in the second quarter of 2023.
- Net income was $45 million
compared to $30 million in the second
quarter of 2023. Net income margin was 23.6% compared to 19.8% in
the second quarter of 2023.
- Adjusted net income was $51
million compared to $32
million in the second quarter of 2023, representing a 58%
year-over-year increase. Adjusted net income margin was 26.5%
compared to 21.3% in the second quarter of 2023.
- Adjusted EBITDA was $62 million
compared to $42 million in the second
quarter of 2023, representing a 49% increase. Adjusted EBITDA
margin was 32.3%, increasing by 470 bps compared to adjusted EBITDA
margin of 27.6% in the second quarter of 2023.
- The weighted average number of outstanding shares used in
computing our basic earnings per share ("EPS") was 57.9 million and
54.1 million for the second quarter of 2024 and 2023, respectively.
The weighted average number of outstanding shares used in computing
our diluted EPS and adjusted diluted EPS was 62.0 million and 57.5
million for the second quarter of 2024 and 2023, respectively.
- Diluted EPS were $0.73 for the
second quarter of 2024 compared to $0.52 in the second quarter of 2023. Adjusted
diluted EPS were $0.82 for the second
quarter of 2024 compared to $0.56 in
the second quarter of 2023.
- Cash and cash equivalents, restricted cash, short-term deposits
and marketable securities were $268
million, with no outstanding debt as of June 30, 2024.
The table below sets forth our actual results for the three
months ended June 30, 2024 and the
low and high end of our guidance range regarding our results for
the second quarter of 2024 as issued on May
7, 2024 and updated June 7,
2024.
|
Three months ended
June 30, 2024
|
|
Actual
Results
|
June 7
Updated Guidance
|
May
7 Initial
Guidance Low End
|
May
7 Initial
Guidance High End
|
Net Revenue
|
$193 million
|
~$189
million
|
$185 million
|
$189 million
|
Gross Margin
|
72.2 %
|
~71.0%
|
71.0 %
|
71.0 %
|
Adjusted
EBITDA
|
$62 million
|
~$60 million
|
$53 million
|
$56 million
|
Adjusted Diluted
EPS
|
$0.82
|
~$0.69
|
$0.61
|
$0.64
|
ODDITY announces Chief Science Officer Ido Bachelet
Dr. Ido Bachelet will join ODDITY as Chief Science Officer to
lead our science at ODDITY LABS in Boston. Dr. Bachelet completed his
postdoctoral research in Bioengineering at MIT and in Synthetic Biology at the Wyss Institute
at Harvard Medical School. He founded
and scaled multiple biotech labs.
"Ido is a world class, experienced scientific leader and
entrepreneur with an outstanding track record of operating and
scaling high-impact biotech labs," Holtzman said. "He shares in
ODDITY's culture of transforming industries through technology,
innovation, and creativity. I strongly believe that Ido will
contribute a lot to our mission of making ODDITY LABS the center of
science innovation for our industry."
Dr. Evan Zhao has decided to depart ODDITY to pursue other
interests. "We are grateful to Evan for creating a strong
foundation for ODDITY LABS following our acquisition of Revela, the
company he had co-founded. He is a talented scientist and
entrepreneur, and we wish him the best in the future," said
Holtzman.
Financial Outlook
ODDITY expects to deliver 2024 financials ahead of its long-term
growth algorithm of 20%-plus revenue growth and 20%-plus adjusted
EBITDA margin. ODDITY's 2024 outlook incorporates accelerated
investments in future growth initiatives, which are expected to
have a disproportionate negative impact on adjusted EBITDA margin
in the second half of 2024.
ODDITY is raising guidance for the full year ending December 31, 2024:
- Net revenue between $633 million
and $640 million, representing
year-over-year growth between 24% and 26%.
- Gross margins of approximately 71%.
- Adjusted EBITDA between $142
million and $146 million.
- Adjusted diluted EPS between $1.71 and $1.76.
This assumes a tax rate of approximately 22% and average fully
diluted shares of approximately 64 million.
|
Current FY2024
Outlook
|
Prior FY2024
Outlook
|
Net Revenue
|
$633-640
million
|
$626-635
million
|
Gross Margin
|
71.0 %
|
71.0 %
|
Adjusted
EBITDA
|
$142-146
million
|
$139-143
million
|
Adjusted Diluted
EPS
|
$1.71-1.76
|
$1.57-1.62
|
ODDITY is providing the following guidance for the third quarter
ending September 30, 2024:
- Net revenue between $115 million
and $117 million, representing
year-over-year growth between 22% and 24%.
- Gross margin of approximately 68.0%.
- Adjusted EBITDA between $21
million and $23 million.
- Adjusted diluted EPS between $0.21 and $0.23.
This assumes a tax rate of approximately 27.5% and average fully
diluted shares of approximately 64.5 million.
|
Q3 2024 Outlook
|
Net Revenue
|
$115-117
million
|
Gross Margin
|
68.0 %
|
Adjusted
EBITDA
|
$21-23
million
|
Adjusted Diluted
EPS
|
$0.21-0.23
|
Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net income,
Adjusted net income margin, Adjusted diluted EPS and Free cash flow
are non-GAAP financial measures. Please see the sections titled
"Non GAAP Financial Measures" and "Reconciliations of GAAP to
Non-GAAP Measures" below for more information regarding ODDITY's
use of non-GAAP financial measures and reconciliations to the most
directly comparable GAAP measures. ODDITY has not provided a
quantitative reconciliation of its Adjusted EBITDA and Adjusted
diluted EPS outlook to the corresponding net income and diluted EPS
GAAP measures, because the quantification of certain items included
in the calculation of GAAP net income and GAAP diluted EPS cannot
be calculated or predicted at this time without unreasonable
efforts. ODDITY is unable to address the probable significance of
the unavailable reconciling items, which could have a potentially
unpredictable, and potentially significant, impact on its future
GAAP financial results.
The financial outlook figures presented above are
forward-looking statements that are subject to a variety of
assumptions and estimates. Actual results may differ materially
from ODDITY's financial outlook as a result of, among other things,
the factors described under "Forward-Looking Statements" below.
___________________________________
|
1 Throughout
this press release results greater than $10 million have been
rounded to the nearest million.
|
Conference Call Details:
A conference call to discuss ODDITY's Q2 2024 financial and
business results and outlook is scheduled for tomorrow,
August 8, 2024, at 8:30 a.m. ET. To participate, please dial
1-800-343-5172 (US) or 1-203-518-9856 (international) and the
conference ID is ODDITY. A webcast of the call will be accessible
on the Investors section of ODDITY's website
at https://investors.oddity.com. A recording will be available
shortly after the conclusion of the call. To access the replay,
please dial 1-844-512-2921 or 1-412-317-6671 (international). An
archive of the webcast will be available on the Investors section
of ODDITY's website.
Non-GAAP Financial Measures:
In addition to the GAAP financial measures set forth in this
press release, ODDITY has included the following non-GAAP financial
measures: Adjusted EBITDA, Adjusted EBITDA margin, Adjusted net
income, Adjusted net income margin, Adjusted diluted EPS and Free
cash flow. ODDITY believes these non-GAAP financial measures
provide useful supplemental information to management and investors
to help evaluate ODDITY's business, measure its performance,
identify trends, prepare financial projections and make business
decisions.
ODDITY defines "Adjusted EBITDA" as net income before financial
expenses (income), net, taxes on income, and depreciation and
amortization as further adjusted to exclude share-based
compensation expense and non-recurring items. "Adjusted EBITDA
margin" is defined as Adjusted EBITDA divided by net revenue.
ODDITY believes Adjusted EBITDA and Adjusted EBITDA margin are
useful for financial and operational decision-making and as a means
to evaluate period-to-period comparisons. By excluding certain
items that may not be indicative of its recurring core operating
results, ODDITY believes that Adjusted EBITDA and Adjusted EBITDA
margin provide meaningful supplemental information regarding its
performance. In addition, Adjusted EBITDA and Adjusted EBITDA
margin are widely used by investors and securities analysts to
measure a company's operating performance without regard to items
such as depreciation and amortization, interest expense, and
interest income, which can vary substantially from company to
company depending on their financing and capital structures and the
method by which their assets were acquired.
ODDITY defines "Adjusted net income" as net income adjusted for
the impact of share-based compensation, non-recurring items and the
tax effect of non-GAAP adjustments and "Adjusted net income margin"
as Adjusted net income divided by net revenue. In addition, ODDITY
defines "Adjusted diluted earnings per share" as Adjusted net
income divided by diluted shares outstanding. ODDITY believes the
presentations of Adjusted net income, Adjusted net income margin,
and Adjusted diluted earnings per share are useful because they are
frequently used by analysts, investors and other interested parties
to evaluate companies in our industry. Further, ODDITY believes
these measures are helpful in highlighting trends in our operating
results, because they exclude the impact of items that are outside
the control of management or not reflective of our ongoing
operations and performance.
ODDITY defines "Free cash flow" as net cash provided by
operating activities less purchase of property, plant and
equipment.
ODDITY's non-GAAP financial measures should be considered in
addition to, not as a substitute for or in isolation from, its
financial results prepared in accordance with U.S. GAAP. Other
companies, including companies in our industry, may calculate these
measures differently or not at all, which reduces their usefulness
as comparative measures.
Reconciliations of non-GAAP financial measures to the most
directly comparable GAAP measures are included with the financial
tables at the end of this release under the heading
"Reconciliations of GAAP to Non-GAAP Measures."
Forward-Looking Statements:
Certain statements in this press release may constitute
"forward-looking" statements and information, within the meaning of
Section 27A of the Securities Act of 1933, Section 21E of the
Securities Exchange Act of 1934, and the safe harbor provisions of
the U.S. Private Securities Litigation Reform Act of 1995 that
relate to our current expectations and views of future events. In
some cases, these forward-looking statements can be identified by
words or phrases such as "aim," "anticipate," "believe,"
"contemplate," "continue," "could," "estimate," "expect," "goal,"
"intend," "may," "objective," "plan," "potential," "predict,"
"project," "shall," "should," "target," "will," "seek," or similar
words. The absence of these words does not mean that a statement is
not forward-looking. These forward-looking statements address
various matters, including ODDITY's business strategy, market
opportunity, ability to deliver superior products and experiences,
potential long-term success and ODDITY's outlook for the third
quarter 2024 and the full year ending December 31, 2024.These forward-looking
statements are subject to risks, uncertainties and assumptions,
some of which are beyond our control. In addition, these
forward-looking statements reflect our current views with respect
to future events and are not a guarantee of future performance.
Actual outcomes may differ materially from the information
contained in the forward-looking statements as a result of a number
of factors, including, without limitation, the following: our
ability to maintain the value of our brands; our ability to
anticipate and respond to market trends and changes in consumer
preferences; our ability to attract new customers, retain existing
customers and maintain or increase sales to those customers; our
ability to maintain a strong base of engaged customers and content
creators; the loss of suppliers or shortages or disruptions in the
supply of raw materials or finished products; our ability to
accurately forecast customer demand, manage our inventory, and plan
for future expenses; our future rate of growth; competition; the
fluctuating cost of raw materials; the illegal distribution and
sale by third parties of counterfeit versions of our products or
the unauthorized diversion by third parties of our products;
changes in, or disruptions to, our shipping arrangements; our
ability to manage our growth effectively; a general economic
downturn or sudden disruption in business conditions; our ability
to successfully introduce and effectively market new brands, or
develop and introduce new, innovative, and updated products;
foreign currency fluctuations; product returns; our ability to
execute on our business strategy; our ability to maintain a high
level of customer satisfaction; our ability to comply with and
adapt to changes in laws and regulatory requirements applicable to
our business, including with respect to regulation of the internet
and e-commerce, evolving AI-technology related laws, tax laws, the
anti-corruption, trade compliance, anti-money laundering, and
terror finance and economic sanctions laws and regulations,
consumer protection laws, and data privacy and security laws;
failure of our products to comply with quality standards and risks
related to product liability claims; trade restrictions; existing
and potential tariffs; any data breach or other security incident
of our information technology systems, or those of our third-party
service providers or cyberattacks; risks related to online
transactions and payment methods; any failure to obtain, maintain,
protect, defend, or enforce our intellectual property rights;
conditions in Israel and the
Middle East generally, including
as a result of geopolitical conflict; the concentration of our
voting power as a result of our dual class structure; our status as
a foreign private issuer; and other risk factors set forth in the
section titled "Risk Factors" in our Annual Report on Form 20-F
filed with the Securities and Exchange Commission on March 6, 2024, and other documents filed with or
furnished to the SEC. These statements reflect management's current
expectations regarding future events and operating performance and
speak only as of the date of this press release. You should not put
undue reliance on any forward-looking statements. Except as
required by applicable law, we undertake no obligation to update or
revise publicly any forward-looking statements.
About ODDITY:
ODDITY is a consumer tech company that builds and scales
digital-first brands to disrupt the offline-dominated beauty and
wellness industries. The company serves approximately 50 million
users with its AI-driven online platform, deploying data science to
identify consumer needs, and developing solutions in the form of
beauty and wellness products. ODDITY owns IL MAKIAGE and
SpoiledChild. The company operates with business headquarters in
New York City, an R&D center
in Tel Aviv, Israel, and a
biotechnology lab in Boston.
Contacts:
Press:
Michael Braun
michaelb@oddity.com
Investor:
investors@oddity.com
ODDITY TECH
LTD.
|
CONSOLIDATED
STATEMENTS OF INCOME
|
U.S. dollar in
thousands (except per share data)
|
|
|
|
Three months
ended
June
30,
|
|
Six months
ended
June
30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
Unaudited
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
$
192,774
|
|
$
151,311
|
|
$
404,402
|
|
$
316,965
|
|
|
|
|
|
|
|
|
|
Cost of
revenue
|
|
53,677
|
|
44,466
|
|
109,199
|
|
92,635
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
139,097
|
|
106,845
|
|
295,203
|
|
224,330
|
|
|
|
|
|
|
|
|
|
Selling, general and
administrative
|
|
86,055
|
|
70,012
|
|
203,180
|
|
162,776
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
53,042
|
|
36,833
|
|
92,023
|
|
61,554
|
|
|
|
|
|
|
|
|
|
Financial income,
net
|
|
(3,670)
|
|
(894)
|
|
(6,625)
|
|
(737)
|
|
|
|
|
|
|
|
|
|
Income before taxes on
income
|
|
56,712
|
|
37,727
|
|
98,648
|
|
62,291
|
|
|
|
|
|
|
|
|
|
Taxes on
income
|
|
11,221
|
|
7,730
|
|
20,174
|
|
12,704
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
45,491
|
|
$
29,997
|
|
$
78,474
|
|
$
49,587
|
|
|
|
|
|
|
|
|
|
Weighted-average number
of shares - basic
|
|
57,881
|
|
54,144
|
|
57,638
|
|
53,771
|
|
|
|
|
|
|
|
|
|
Weighted-average number
of shares – diluted
|
|
61,996
|
|
57,473
|
|
62,332
|
|
56,915
|
|
|
|
|
|
|
|
|
|
Basic earnings per
share
|
|
$
0.79
|
|
$
0.55
|
|
$
1.36
|
|
$
0.92
|
|
|
|
|
|
|
|
|
|
Diluted earnings per
share
|
|
$
0.73
|
|
$
0.52
|
|
$
1.26
|
|
$
0.87
|
ODDITY TECH
LTD.
|
CONSOLIDATED BALANCE
SHEETS
|
U.S. dollar in
thousands
|
|
|
|
June
30,
|
|
December
31,
|
|
|
2024
|
|
2023
|
ASSETS
|
|
(Unaudited)
|
|
(Audited)
|
|
|
|
|
|
CURRENT
ASSETS:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
86,853
|
|
$
36,538
|
Short-term
deposits
|
|
79,189
|
|
78,000
|
Marketable
securities
|
|
4,344
|
|
1,108
|
Trade
receivables
|
|
11,637
|
|
9,916
|
Inventories
|
|
88,578
|
|
84,106
|
Prepaid expenses and
other current assets
|
|
12,579
|
|
14,144
|
|
|
|
|
|
Total current
assets
|
|
283,180
|
|
223,812
|
|
|
|
|
|
LONG-TERM
ASSETS:
|
|
|
|
|
Marketable
securities
|
|
97,354
|
|
50,507
|
Property, plant and
equipment, net
|
|
9,460
|
|
9,245
|
Deferred tax asset,
net
|
|
7,319
|
|
3,924
|
Intangible assets,
net
|
|
36,166
|
|
36,001
|
Goodwill
|
|
64,904
|
|
64,904
|
Operating lease
right-of-use assets
|
|
17,304
|
|
13,557
|
Other
assets
|
|
3,149
|
|
2,956
|
|
|
|
|
|
Total long-term
assets
|
|
235,656
|
|
181,094
|
|
|
|
|
|
Total assets
|
|
$
518,836
|
|
$
404,906
|
ODDITY TECH
LTD.
|
CONSOLIDATED BALANCE
SHEETS
|
U.S. dollar in
thousands
|
|
|
|
June
30,
|
|
December
31,
|
|
|
2024
|
|
2023
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
(Unaudited)
|
|
(Audited)
|
|
|
|
|
|
CURRENT
LIABILITIES:
|
|
|
|
|
Trade
payables
|
|
$
58,426
|
|
$
56,185
|
Other accounts payable
and accrued expenses
|
|
66,069
|
|
49,325
|
Operating lease
liabilities, current
|
|
6,428
|
|
3,802
|
|
|
|
|
|
Total current
liabilities
|
|
130,923
|
|
109,312
|
|
|
|
|
|
LONG-TERM
LIABILITIES:
|
|
|
|
|
Operating lease
liabilities, non-current
|
|
9,828
|
|
8,712
|
Other long-term
liabilities
|
|
3,883
|
|
3,775
|
|
|
|
|
|
Total
liabilities
|
|
144,634
|
|
121,799
|
|
|
|
|
|
SHAREHOLDERS'
EQUITY:
|
|
|
|
|
Class A Ordinary
shares
|
|
15
|
|
14
|
Class B Ordinary
shares
|
|
3
|
|
3
|
Additional paid-in
capital
|
|
192,076
|
|
178,910
|
Accumulated other
comprehensive income
|
|
1,856
|
|
2,402
|
Retained
earnings
|
|
180,252
|
|
101,778
|
|
|
|
|
|
Total shareholders'
equity
|
|
374,202
|
|
283,107
|
|
|
|
|
|
Total liabilities and
shareholders' equity
|
|
$
518,836
|
|
$
404,906
|
ODDITY TECH
LTD.
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
U.S. dollars in
thousands
|
|
|
|
Six months
ended
June
30,
|
|
|
2024
|
|
2023
|
Cash flows from
operating activities:
|
|
(Unaudited)
|
Net income
|
|
$
78,474
|
|
$
49,587
|
Adjustments to
reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
Depreciation and
amortization
|
|
4,598
|
|
4,000
|
Share-based
compensation
|
|
13,821
|
|
4,370
|
Accretion of discount
of marketable securities
|
|
(2,205)
|
|
-
|
Deferred income
taxes
|
|
(2,843)
|
|
(736)
|
Increase in trade
receivables
|
|
(1,721)
|
|
(246)
|
Decrease (increase) in
prepaid expenses and other receivables
|
|
404
|
|
(1,468)
|
(Increase) decrease in
inventories
|
|
(4,472)
|
|
7,716
|
Increase (decrease) in
trade payables
|
|
2,288
|
|
(5,707)
|
Increase in other
accounts payable and accrued expenses
|
|
16,512
|
|
18,432
|
Change in operating
lease right-of-use assets
|
|
2,295
|
|
2,312
|
Change in operating
lease liability
|
|
(2,300)
|
|
(2,609)
|
Other
|
|
589
|
|
316
|
|
|
|
|
|
Net cash provided by
operating activities
|
|
105,440
|
|
75,967
|
|
|
|
|
|
Cash flows from
investing activities:
|
|
|
|
|
Purchase of property,
plant and equipment
|
|
(1,502)
|
|
(761)
|
Capitalization of
software development costs
|
|
(2,284)
|
|
(1,496)
|
Investment in
marketable securities
|
|
(50,024)
|
|
-
|
Investments in
short-term deposits
|
|
(1,189)
|
|
(20,000)
|
Cash paid in
conjunction with acquisition, net of cash acquired
|
|
-
|
|
(23,173)
|
Other investing
activities
|
|
(519)
|
|
(250)
|
|
|
|
|
|
Net cash used in
investing activities
|
|
(55,518)
|
|
(45,680)
|
|
|
|
|
|
Cash flows from
financing activities:
|
|
|
|
|
Purchase of Class A
Ordinary shares
|
|
(10,356)
|
|
-
|
Proceeds from exercise
of options
|
|
8,645
|
|
201
|
Repayment of loans and
borrowings
|
|
-
|
|
(4,313)
|
Other financing
activities
|
|
-
|
|
(463)
|
|
|
|
|
|
Net cash used in
financing activities
|
|
(1,711)
|
|
(4,575)
|
|
|
|
|
|
Effect of exchange rate
fluctuations on cash and cash equivalents
|
|
8
|
|
(115)
|
|
|
|
|
|
Net increase in cash,
cash equivalents and restricted cash
|
|
48,219
|
|
25,597
|
Cash, cash equivalents
and restricted cash at the beginning of the period
|
|
38,766
|
|
43,114
|
|
|
|
|
|
Cash, cash equivalents
and restricted cash at the end of the period
|
|
$
86,985
|
|
$
68,711
|
ODDITY TECH
LTD.
|
Reconciliation of
GAAP to Non-GAAP Financial Information
|
U.S. dollars in thousands
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
(Unaudited)
|
|
(Unaudited)
|
Reconciliation of
Net Income and Adjusted EBITDA
|
|
|
|
Net Income
|
$
45,491
|
|
$
29,997
|
|
$
78,474
|
|
$
49,587
|
Financial income,
net
|
(3,670)
|
|
(894)
|
|
(6,625)
|
|
(737)
|
Taxes on
Income
|
11,221
|
|
7,730
|
|
20,174
|
|
12,704
|
Depreciation and
amortization
|
2,297
|
|
2,100
|
|
4,598
|
|
4,000
|
Share-based
compensation
|
6,959
|
|
2,559
|
|
13,821
|
|
4,370
|
Non-recurring
adjustments
|
-
|
|
300
|
|
-
|
|
300
|
Adjusted
EBITDA
|
$
62,298
|
|
$
41,792
|
|
$
110,442
|
|
$
70,224
|
Reconciliation of
Net Income and Adjusted Net Income
|
|
|
|
|
|
|
|
Net Income
|
$
45,491
|
|
$
29,997
|
|
$
78,474
|
|
$
49,587
|
Share-based
compensation
|
6,959
|
|
2,559
|
|
13,821
|
|
4,370
|
Non-recurring
adjustments
|
-
|
|
300
|
|
-
|
|
300
|
Tax impact
|
(1,361)
|
|
(587)
|
|
(2,826)
|
|
(954)
|
Adjusted Net
Income
|
$
51,089
|
|
$
32,269
|
|
$
89,469
|
|
$
53,303
|
|
|
|
|
|
|
|
|
Diluted earnings per
share
|
$
0.73
|
|
$
0.52
|
|
$
1.26
|
|
$
0.87
|
Adjusted diluted
earnings per share
|
$
0.82
|
|
$
0.56
|
|
$
1.44
|
|
$
0.94
|
Reconciliation of
net cash provided by operating activities to free cash
flow
|
|
|
|
Six Months Ended
June 30,
|
|
|
2024
|
|
2023
|
|
|
(Unaudited)
|
Net operating cash
flow
|
|
$
105,440
|
|
$
75,967
|
Purchase of property
and equipment
|
|
(1,502)
|
|
(761)
|
Free cash
flow
|
|
$
103,938
|
|
$
75,206
|
|
Cash, Cash
equivalents, and Investments
|
|
|
|
June
30,
|
|
December
31,
|
|
|
2024
|
|
2023
|
|
|
(Unaudited)
|
|
(Audited)
|
|
|
|
|
|
Cash and Cash
equivalents
|
|
$
86,853
|
|
$
36,538
|
Short-term deposits
and restricted cash
|
|
79,321
|
|
80,228
|
Marketable
securities
|
|
101,698
|
|
51,615
|
Total Cash and
Investments
|
|
$
267,872
|
|
$
168,381
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/oddity-tech-reports-record-second-quarter-results-raises-outlook-302217144.html
SOURCE Oddity Tech Ltd.