STOCK TITAN

The Odp Corp Financials

ODP
Source SEC Filings (10-K/10-Q) Updated Sep 27, 2025 Currency USD FYE December

This page shows The Odp Corp (ODP) financial statements, including the income statement, balance sheet, cash flow statement, and key financial ratios. View 17 years of annual fundamentals and quarterly data, with year-over-year growth rates and compound annual growth rates (CAGR). All figures are derived from SEC filings (10-K and 10-Q reports).

Financial Health Signals

Profitability Growth Leverage Liquidity Cash Flow Returns 31 / 100
Financial Profile 31/100

Based on FY2024 annual data. Scores normalized against common benchmarks. How we calculate these scores

Profitability
27

The Odp Corp has an operating margin of 2.3%, meaning the company retains $2 of operating profit per $100 of revenue. This below-average margin results in a low score of 27/100, suggesting thin profitability after operating expenses. This is down from 4.2% the prior year.

Growth
16

The Odp Corp's revenue declined 10.6% year-over-year, from $7.8B to $7.0B. This contraction results in a growth score of 16/100.

Leverage
95

The Odp Corp carries a low D/E ratio of 0.33, meaning only $0.33 of long-term debt for every $1 of shareholders' equity. This conservative leverage earns a score of 95/100, indicating a strong balance sheet with room for future borrowing.

Liquidity
13

The Odp Corp's current ratio of 0.93 means current assets barely cover short-term liabilities. This tight liquidity results in a low score of 13/100, which could limit financial flexibility.

Cash Flow
26

While The Odp Corp generated $130.0M in operating cash flow, capex of $98.0M consumed most of it, leaving $32.0M in free cash flow. This results in a low score of 26/100, reflecting heavy capital investment rather than weak cash generation.

Returns
10

The Odp Corp generates a -0.4% ROE, indicating limited profit relative to shareholders' investment. This results in a returns score of 10/100. This is down from 12.6% the prior year.

Altman Z-Score Grey Zone
2.16

The Odp Corp scores 2.16, placing it in the grey zone between 1.81 and 2.99. This signals moderate financial risk that warrants monitoring.

Piotroski F-Score Weak
3/9

The Odp Corp passes 3 of 9 financial strength tests. 2 of 4 profitability signals pass, 1 of 3 leverage/liquidity signals pass, neither operating efficiency signal passes.

Earnings Quality Mixed
-43.33x

For every $1 of reported earnings, The Odp Corp generates $-43.33 in operating cash flow ($130.0M OCF vs -$3.0M net income). This mixed ratio suggests some earnings may rely on non-cash accounting items.

Interest Coverage Safe
7.1x

The Odp Corp earns $7.1 in operating income for every $1 of interest expense ($163.0M vs $23.0M). This wide margin provides strong safety for debt servicing, even if earnings decline temporarily.

Key Financial Metrics

Export CSV

Earnings & Revenue

Revenue
$7.0B
YoY-10.6%
5Y CAGR-6.3%
10Y CAGR-5.8%

The Odp Corp generated $7.0B in revenue in fiscal year 2024. This represents a decrease of 10.6% from the prior year.

EBITDA
$260.0M
YoY-39.4%
5Y CAGR-7.7%
10Y CAGR+18.2%

The Odp Corp's EBITDA was $260.0M in fiscal year 2024, measuring earnings before interest, taxes, depreciation, and amortization. This represents a decrease of 39.4% from the prior year.

Net Income
-$3.0M
YoY-102.2%

The Odp Corp reported -$3.0M in net income in fiscal year 2024. This represents a decrease of 102.2% from the prior year.

EPS (Diluted)
$3.08
YoY-50.5%
5Y CAGR+6.1%

The Odp Corp earned $3.08 per diluted share (EPS) in fiscal year 2024. This represents a decrease of 50.5% from the prior year.

Cash & Balance Sheet

Free Cash Flow
$32.0M
YoY-87.2%
5Y CAGR-32.4%
10Y CAGR-6.1%

The Odp Corp generated $32.0M in free cash flow in fiscal year 2024, representing cash available after capex. This represents a decrease of 87.2% from the prior year.

Cash & Debt
$166.0M
YoY-56.4%
5Y CAGR-25.0%
10Y CAGR-14.8%

The Odp Corp held $166.0M in cash against $270.0M in long-term debt as of fiscal year 2024.

Dividends Per Share
N/A
Shares Outstanding
30M
YoY-19.3%
5Y CAGR-11.0%

The Odp Corp had 30M shares outstanding in fiscal year 2024. This represents a decrease of 19.3% from the prior year.

Margins & Returns

Gross Margin
20.7%
YoY-1.8pp
5Y CAGR-2.7pp
10Y CAGR-2.7pp

The Odp Corp's gross margin was 20.7% in fiscal year 2024, indicating the percentage of revenue retained after direct costs. This is down 1.8 percentage points from the prior year.

Operating Margin
2.3%
YoY-1.9pp
5Y CAGR+0.0pp
10Y CAGR+4.1pp

The Odp Corp's operating margin was 2.3% in fiscal year 2024, reflecting core business profitability. This is down 1.9 percentage points from the prior year.

Net Margin
-0.0%
YoY-1.8pp
5Y CAGR-1.1pp
10Y CAGR+2.8pp

The Odp Corp's net profit margin was -0.0% in fiscal year 2024, showing the share of revenue converted to profit. This is down 1.8 percentage points from the prior year.

Return on Equity
-0.4%
YoY-13.0pp
5Y CAGR-4.9pp
10Y CAGR+21.5pp

The Odp Corp's ROE was -0.4% in fiscal year 2024, measuring profit generated per dollar of shareholder equity. This is down 13.0 percentage points from the prior year.

Capital Allocation

R&D Spending
N/A
Share Buybacks
$300.0M
YoY+1.7%
5Y CAGR+49.6%

The Odp Corp spent $300.0M on share buybacks in fiscal year 2024, returning capital to shareholders by reducing shares outstanding. This represents an increase of 1.7% from the prior year.

Capital Expenditures
$98.0M
YoY+21.0%
5Y CAGR-6.9%
10Y CAGR+0.2%

The Odp Corp invested $98.0M in capex in fiscal year 2024, funding long-term assets and infrastructure. This represents an increase of 21.0% from the prior year.

ODP Income Statement

Metric Q3'25 Q2'25 Q1'25 Q4'24 Q3'24 Q2'24 Q1'24 Q4'23
Revenue $1.6B+2.5% $1.6B-6.7% $1.7B+4.6% $1.6B-8.8% $1.8B+3.7% $1.7B-8.1% $1.9B+3.7% $1.8B
Cost of Revenue $1.3B+1.4% $1.3B-4.7% $1.3B N/A $1.4B+3.0% $1.4B-5.9% $1.5B N/A
Gross Profit $331.0M+6.8% $310.0M-13.9% $360.0M+8.8% $331.0M-9.1% $364.0M+6.4% $342.0M-16.2% $408.0M+3.6% $394.0M
R&D Expenses N/A N/A N/A N/A N/A N/A N/A N/A
SG&A Expenses $293.0M+2.8% $285.0M-6.9% $306.0M N/A $323.0M+4.5% $309.0M-9.4% $341.0M N/A
Operating Income $34.0M+277.8% $9.0M+128.1% -$32.0M-260.0% $20.0M-80.4% $102.0M $0-100.0% $41.0M-21.2% $52.0M
Interest Expense $6.0M0.0% $6.0M-14.3% $7.0M N/A $6.0M+20.0% $5.0M0.0% $5.0M N/A
Income Tax $8.0M+300.0% $2.0M+120.0% -$10.0M N/A $27.0M N/A $8.0M N/A
Net Income $23.0M $0+100.0% -$29.0M-866.7% -$3.0M-105.2% $58.0M+179.5% -$73.0M-586.7% $15.0M+140.5% -$37.0M
EPS (Diluted) $0.72 $0.00+100.0% $-0.97-369.4% $0.36-82.4% $2.04+1800.0% $-0.12-114.5% $0.83-18.6% $1.02

ODP Balance Sheet

Metric Q3'25 Q2'25 Q1'25 Q4'24 Q3'24 Q2'24 Q1'24 Q4'23
Total Assets $3.3B-3.6% $3.4B-1.9% $3.5B-1.8% $3.5B-4.4% $3.7B+1.0% $3.7B-2.2% $3.7B-3.9% $3.9B
Current Assets $1.4B-2.8% $1.4B-0.8% $1.4B+0.3% $1.4B-6.5% $1.5B+4.2% $1.5B-3.1% $1.5B-12.4% $1.7B
Cash & Equivalents $182.0M+2.8% $177.0M-4.3% $185.0M+11.4% $166.0M-8.3% $181.0M+0.6% $180.0M-36.2% $282.0M-26.0% $381.0M
Inventory $699.0M-6.2% $745.0M-0.7% $750.0M-2.6% $770.0M+1.3% $760.0M-2.3% $778.0M+6.1% $733.0M-4.2% $765.0M
Accounts Receivable $474.0M+3.0% $460.0M-1.9% $469.0M+0.6% $466.0M-15.3% $550.0M+18.3% $465.0M-0.2% $466.0M-3.9% $485.0M
Goodwill $412.0M0.0% $412.0M+0.2% $411.0M0.0% $411.0M-0.2% $412.0M+2.2% $403.0M0.0% $403.0M0.0% $403.0M
Total Liabilities $2.5B-5.7% $2.6B-2.9% $2.7B-1.4% $2.7B-4.0% $2.8B+2.7% $2.8B+3.5% $2.7B-4.3% $2.8B
Current Liabilities $1.5B+0.2% $1.5B-1.1% $1.5B-0.1% $1.5B-7.4% $1.7B+1.5% $1.6B+1.1% $1.6B-4.3% $1.7B
Long-Term Debt $141.0M-40.5% $237.0M-6.3% $253.0M-6.3% $270.0M+14.4% $236.0M+36.4% $173.0M+50.4% $115.0M-30.3% $165.0M
Total Equity $823.0M+3.4% $796.0M+1.5% $784.0M-2.9% $807.0M-5.7% $856.0M-4.1% $893.0M-16.5% $1.1B-2.9% $1.1B
Retained Earnings -$321.0M+6.7% -$344.0M0.0% -$344.0M-9.2% -$315.0M-1.0% -$312.0M+15.7% -$370.0M-24.6% -$297.0M+4.8% -$312.0M

ODP Cash Flow Statement

Metric Q3'25 Q2'25 Q1'25 Q4'24 Q3'24 Q2'24 Q1'24 Q4'23
Operating Cash Flow $90.0M+462.5% $16.0M-71.9% $57.0M+103.6% $28.0M-62.7% $75.0M+781.8% -$11.0M-128.9% $38.0M-44.9% $69.0M
Capital Expenditures $12.0M0.0% $12.0M-42.9% $21.0M-19.2% $26.0M+18.2% $22.0M+15.8% $19.0M-38.7% $31.0M+24.0% $25.0M
Free Cash Flow $78.0M+1850.0% $4.0M-88.9% $36.0M+1700.0% $2.0M-96.2% $53.0M+276.7% -$30.0M-528.6% $7.0M-84.1% $44.0M
Investing Cash Flow $15.0M+400.0% -$5.0M+64.3% -$14.0M+65.9% -$41.0M-28.1% -$32.0M-68.4% -$19.0M+44.1% -$34.0M-13.3% -$30.0M
Financing Cash Flow -$99.0M-371.4% -$21.0M+12.5% -$24.0M-118.2% -$11.0M+72.5% -$40.0M+34.4% -$61.0M+46.0% -$113.0M-232.4% -$34.0M
Dividends Paid N/A N/A N/A N/A N/A N/A N/A N/A
Share Buybacks $0 N/A N/A $46.0M-54.5% $101.0M-1.9% $103.0M+106.0% $50.0M+61.3% $31.0M

ODP Financial Ratios

Metric Q3'25 Q2'25 Q1'25 Q4'24 Q3'24 Q2'24 Q1'24 Q4'23
Gross Margin 20.4%+0.8pp 19.6%-1.6pp 21.2%+0.8pp 20.4%-0.1pp 20.4%+0.5pp 19.9%-1.9pp 21.8%-0.0pp 21.9%
Operating Margin 2.1%+1.5pp 0.6%+2.5pp -1.9%-3.1pp 1.2%-4.5pp 5.7%+5.7pp 0.0%-2.2pp 2.2%-0.7pp 2.9%
Net Margin 1.4%+1.4pp 0.0%+1.7pp -1.7%-1.5pp -0.2%-3.4pp 3.3%+7.5pp -4.3%-5.1pp 0.8%+2.9pp -2.1%
Return on Equity 2.8%+2.8pp 0.0%+3.7pp -3.7%-3.3pp -0.4%-7.1pp 6.8%+14.9pp -8.2%-9.6pp 1.4%+4.8pp -3.4%
Return on Assets 0.7%+0.7pp 0.0%+0.8pp -0.8%-0.8pp -0.1%-1.7pp 1.6%+3.6pp -2.0%-2.4pp 0.4%+1.4pp -0.9%
Current Ratio 0.91-0.0 0.940.0 0.940.0 0.930.0 0.92+0.0 0.90-0.0 0.94-0.1 1.02
Debt-to-Equity 0.17-0.1 0.30-0.0 0.32-0.0 0.33+0.1 0.28+0.1 0.19+0.1 0.11-0.0 0.15
FCF Margin 4.8%+4.5pp 0.3%-1.9pp 2.1%+2.0pp 0.1%-2.9pp 3.0%+4.7pp -1.8%-2.1pp 0.4%-2.1pp 2.4%

Note: The current ratio is below 1.0 (0.93), indicating current liabilities exceed current assets, which may suggest potential short-term liquidity concerns.

Similar Companies

Frequently Asked Questions

The Odp Corp (ODP) reported $7.0B in total revenue for fiscal year 2024. This represents a -10.6% change compared to the previous fiscal year. Revenue measures the total income earned from the company's primary business operations before any expenses are deducted.

The Odp Corp (ODP) revenue declined by 10.6% year-over-year, from $7.8B to $7.0B in fiscal year 2024.

No, The Odp Corp (ODP) reported a net income of -$3.0M in fiscal year 2024, with a net profit margin of -0.0%.

The Odp Corp (ODP) reported diluted earnings per share of $3.08 for fiscal year 2024. This represents a -50.5% change compared to the previous fiscal year. EPS represents the portion of a company's net income allocated to each outstanding share of common stock and is widely used to evaluate profitability on a per-share basis.

The Odp Corp (ODP) had EBITDA of $260.0M in fiscal year 2024, measuring earnings before interest, taxes, depreciation, and amortization.

As of fiscal year 2024, The Odp Corp (ODP) had $166.0M in cash and equivalents against $270.0M in long-term debt.

The Odp Corp (ODP) had a gross margin of 20.7% in fiscal year 2024, indicating the percentage of revenue retained after direct costs of goods sold.

The Odp Corp (ODP) had an operating margin of 2.3% in fiscal year 2024, reflecting the profitability of core business operations before interest and taxes.

The Odp Corp (ODP) had a net profit margin of -0.0% in fiscal year 2024, representing the share of revenue converted into profit after all expenses.

The Odp Corp (ODP) has a return on equity of -0.4% for fiscal year 2024, measuring how efficiently the company generates profit from shareholder equity.

The Odp Corp (ODP) generated $32.0M in free cash flow during fiscal year 2024. This represents a -87.2% change compared to the previous fiscal year. Free cash flow represents the cash a company generates after accounting for capital expenditures, and is widely used to assess financial flexibility and shareholder value.

The Odp Corp (ODP) generated $130.0M in operating cash flow during fiscal year 2024, representing cash generated from core business activities.

The Odp Corp (ODP) had $3.5B in total assets as of fiscal year 2024, including both current and long-term assets.

The Odp Corp (ODP) invested $98.0M in capital expenditures during fiscal year 2024, funding long-term assets and infrastructure.

Yes, The Odp Corp (ODP) spent $300.0M on share buybacks during fiscal year 2024, returning capital to shareholders by reducing shares outstanding.

The Odp Corp (ODP) had 30M shares outstanding as of fiscal year 2024.

The Odp Corp (ODP) had a current ratio of 0.93 as of fiscal year 2024, which is below 1.0, which may suggest potential liquidity concerns.

The Odp Corp (ODP) had a debt-to-equity ratio of 0.33 as of fiscal year 2024, measuring the company's financial leverage by comparing total debt to shareholder equity.

The Odp Corp (ODP) had a return on assets of -0.1% for fiscal year 2024, measuring how efficiently the company uses its assets to generate profit.

The Odp Corp (ODP) has an Altman Z-Score of 2.16, placing it in the Grey Zone (moderate risk). The Z-Score combines five financial ratios—working capital, retained earnings, EBIT, market capitalization, and revenue relative to total assets—to predict the likelihood of bankruptcy. Scores above 2.99 indicate financial safety while scores below 1.81 suggest financial distress. Learn more in our complete guide to financial health indicators.

The Odp Corp (ODP) has a Piotroski F-Score of 3 out of 9, indicating weak financial health. The F-Score evaluates nine binary signals across profitability (positive ROA, positive cash flow, improving ROA, earnings quality), leverage (decreasing debt, improving liquidity, no share dilution), and operating efficiency (improving gross margin, improving asset turnover). Scores of 7–9 indicate strong and improving fundamentals. Learn more in our complete guide to financial health indicators.

The Odp Corp (ODP) has an earnings quality ratio of -43.33x, considered mixed quality. This ratio compares operating cash flow to net income. A ratio above 1.0x means the company generates more cash than its reported earnings, indicating sustainable, cash-backed profits. Ratios below 1.0x suggest earnings rely on accounting accruals rather than actual cash generation. Learn more in our complete guide to financial health indicators.

The Odp Corp (ODP) has an interest coverage ratio of 7.1x, meaning it can comfortably cover its interest obligations. This ratio divides operating income by interest expense. Ratios above 5x indicate strong debt-servicing ability, while ratios below 2x suggest the company may face difficulty meeting interest payments if earnings decline. Learn more in our complete guide to financial health indicators.

The Odp Corp (ODP) scores 31 out of 100 on our Financial Profile, indicating weak overall financial health. This composite score evaluates six dimensions: profitability (operating margin), revenue growth, leverage (debt-to-equity), liquidity (current ratio), cash flow quality (free cash flow margin), and shareholder returns (return on equity). Each dimension is normalized against standard financial benchmarks. Learn more in our complete guide to financial health indicators.

Back to top