Data is not available at this time.
The ODP Corporation operates as a provider of business services, products, and digital workplace technology solutions, primarily serving small-to-medium-sized businesses (SMBs) and enterprise clients. The company operates through two key segments: ODP Business Solutions, offering B2B distribution and supply chain services, and Office Depot, a retail-focused segment providing office supplies, technology, and workspace solutions. ODP has strategically pivoted toward digital transformation and e-commerce to offset declining brick-and-mortar retail demand, leveraging its distribution network and vendor relationships. The company competes in a highly fragmented industry against players like Staples and Amazon Business, differentiating itself through integrated supply chain capabilities and a hybrid retail-B2B model. While facing secular headwinds in traditional office supply sales, ODP has expanded into adjacent markets like managed IT services and workplace collaboration tools to diversify revenue streams.
ODP reported $6.99B in revenue for FY2024, with a marginal net loss of -$3M (-$0.08 diluted EPS). Operating cash flow of $130M suggests core operations remain cash-generative, though capital expenditures of -$98M reflect ongoing investments in digital infrastructure and supply chain optimization. The near-breakeven profitability indicates persistent margin pressures from competitive pricing and sector consolidation.
The company's ability to sustain positive operating cash flow despite a net loss highlights operational resilience, with working capital management offsetting profitability challenges. However, elevated debt levels ($1.06B) and modest cash reserves ($166M) constrain financial flexibility, necessitating disciplined capital allocation to balance growth initiatives with leverage reduction.
ODP's balance sheet carries $1.06B in total debt against $166M in cash, yielding a net debt position of ~$894M. With no dividend payouts and 34M shares outstanding, the capital structure prioritizes debt service and strategic reinvestment. Liquidity appears adequate but could be strained by prolonged macroeconomic softness in the SMB sector.
Top-line trends reflect industry-wide pressures, with growth initiatives focused on digital adoption and service diversification rather than revenue expansion. The absence of dividends aligns with management's capital preservation strategy, redirecting cash flows toward debt management and selective growth capex in higher-margin segments like B2B services.
Market pricing likely reflects skepticism about ODP's ability to achieve sustained profitability amid structural industry shifts. The enterprise value/revenue multiple suggests modest growth expectations, with investors awaiting clearer evidence of successful digital transformation and B2B segment traction.
ODP's integrated distribution network and hybrid model provide a competitive moat in SMB procurement, but execution risks remain in pivoting toward higher-value services. Success hinges on scaling digital platforms and cross-selling adjacent solutions while rationalizing legacy retail costs. Macroeconomic sensitivity to SMB spending trends adds further uncertainty to the outlook.
Company 10-K filings, investor presentations
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 |