OSW
OSW
OneSpaWorld Holdings LimitedIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $242.13M ▼ | $4.87M ▼ | $12.06M ▼ | 4.98% ▼ | $0.12 ▼ | $24.63M ▼ |
| Q3-2025 | $258.52M ▲ | $13.15M ▲ | $24.34M ▲ | 9.42% ▲ | $0.24 ▲ | $37.57M ▲ |
| Q2-2025 | $240.73M ▲ | $9.1M ▼ | $19.94M ▲ | 8.28% ▲ | $0.19 ▲ | $28.15M ▲ |
| Q1-2025 | $219.63M ▲ | $19.34M ▼ | $15.27M ▲ | 6.95% ▲ | $0.15 ▲ | $23.02M ▼ |
| Q4-2024 | $217.21M | $19.66M | $14.39M | 6.62% | $0.14 | $24.58M |
What's going well?
The company cut overhead expenses significantly, which could help future profitability if revenue recovers. Interest costs are also coming down, easing the debt burden.
What's concerning?
Revenue and profits both dropped, and margins are getting squeezed. The sharp fall in net income and EPS is a red flag, especially if the revenue decline continues.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $16.31M ▼ | $707.1M ▼ | $164.52M ▼ | $542.58M ▼ |
| Q3-2025 | $29.56M ▼ | $732.6M ▲ | $179.8M ▼ | $552.79M ▲ |
| Q2-2025 | $35.03M ▲ | $731.82M ▲ | $183.49M ▲ | $548.33M ▲ |
| Q1-2025 | $22.61M ▼ | $708.72M ▼ | $178.15M ▼ | $530.56M ▼ |
| Q4-2024 | $57.44M | $746.42M | $191.93M | $554.5M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $12.06M ▼ | $19.95M ▼ | $-6.69M ▼ | $-26.22M ▲ | $-13.25M ▼ | $14.91M ▼ |
| Q3-2025 | $24.34M ▲ | $33.16M ▲ | $-5.6M ▼ | $-32.99M ▼ | $-5.47M ▼ | $27.57M ▲ |
| Q2-2025 | $19.94M ▲ | $20.29M ▲ | $-2.73M ▼ | $-5.36M ▲ | $12.42M ▲ | $17.57M ▲ |
| Q1-2025 | $15.27M ▲ | $10.11M ▼ | $-1.7M ▲ | $-43.35M ▼ | $-34.83M ▼ | $8.41M ▼ |
| Q4-2024 | $14.39M | $16.55M | $-3.31M | $-4.35M | $8.64M | $13.24M |
Revenue by Products
| Product | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Product | $40.00M ▲ | $50.00M ▲ | $50.00M ▲ | $40.00M ▼ |
Service | $180.00M ▲ | $190.00M ▲ | $210.00M ▲ | $200.00M ▼ |
Revenue by Geography
| Region | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Not Connected Country | $210.00M ▲ | $230.00M ▲ | $250.00M ▲ | $230.00M ▼ |
Other | $10.00M ▲ | $10.00M ▲ | $0 ▼ | $0 ▲ |
UNITED STATES | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at OneSpaWorld Holdings Limited's financial evolution and strategic trajectory over the past five years.
The company has engineered a notable financial turnaround: strong revenue growth, a shift from losses to consistent profitability, solid operating margins, and robust free cash flow. The balance sheet has improved with lower debt, higher cash, and stronger equity, while liquidity metrics have become very comfortable. Strategically, it holds a dominant, contractually entrenched position in a specialized niche, leverages an asset‑light model, and is enhancing its offering through higher‑margin medi‑spa services and AI‑driven tools.
Key risks include emerging margin pressure at the gross and EBITDA levels, a heavy reliance on intangible assets, and a history of accumulated losses that still shows in negative retained earnings. The business is highly exposed to the health of the cruise and leisure travel sectors and to a concentrated group of major partners. Volatility in working capital and net income, together with rising cash outlays for dividends and buybacks, means that any downturn in cash generation could quickly tighten financial flexibility.
Overall, the trajectory appears constructive: the company is operating from a stronger financial base, with improving cash generation, reduced leverage, and a visible path to further revenue growth as new ships come online and medi‑spa and technology initiatives scale. Future performance will likely depend on maintaining cost discipline as growth normalizes, preserving and renewing key cruise line relationships, and continuing to refresh its service and technology offering. External shocks to travel demand and competitive or regulatory shifts in wellness and aesthetics remain the main sources of uncertainty around that outlook.
About OneSpaWorld Holdings Limited
https://onespaworld.comOneSpaWorld Holdings Limited operates health and wellness centers onboard cruise ships and at destination resorts worldwide.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q4-2025 | $242.13M ▼ | $4.87M ▼ | $12.06M ▼ | 4.98% ▼ | $0.12 ▼ | $24.63M ▼ |
| Q3-2025 | $258.52M ▲ | $13.15M ▲ | $24.34M ▲ | 9.42% ▲ | $0.24 ▲ | $37.57M ▲ |
| Q2-2025 | $240.73M ▲ | $9.1M ▼ | $19.94M ▲ | 8.28% ▲ | $0.19 ▲ | $28.15M ▲ |
| Q1-2025 | $219.63M ▲ | $19.34M ▼ | $15.27M ▲ | 6.95% ▲ | $0.15 ▲ | $23.02M ▼ |
| Q4-2024 | $217.21M | $19.66M | $14.39M | 6.62% | $0.14 | $24.58M |
What's going well?
The company cut overhead expenses significantly, which could help future profitability if revenue recovers. Interest costs are also coming down, easing the debt burden.
What's concerning?
Revenue and profits both dropped, and margins are getting squeezed. The sharp fall in net income and EPS is a red flag, especially if the revenue decline continues.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q4-2025 | $16.31M ▼ | $707.1M ▼ | $164.52M ▼ | $542.58M ▼ |
| Q3-2025 | $29.56M ▼ | $732.6M ▲ | $179.8M ▼ | $552.79M ▲ |
| Q2-2025 | $35.03M ▲ | $731.82M ▲ | $183.49M ▲ | $548.33M ▲ |
| Q1-2025 | $22.61M ▼ | $708.72M ▼ | $178.15M ▼ | $530.56M ▼ |
| Q4-2024 | $57.44M | $746.42M | $191.93M | $554.5M |
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q4-2025 | $12.06M ▼ | $19.95M ▼ | $-6.69M ▼ | $-26.22M ▲ | $-13.25M ▼ | $14.91M ▼ |
| Q3-2025 | $24.34M ▲ | $33.16M ▲ | $-5.6M ▼ | $-32.99M ▼ | $-5.47M ▼ | $27.57M ▲ |
| Q2-2025 | $19.94M ▲ | $20.29M ▲ | $-2.73M ▼ | $-5.36M ▲ | $12.42M ▲ | $17.57M ▲ |
| Q1-2025 | $15.27M ▲ | $10.11M ▼ | $-1.7M ▲ | $-43.35M ▼ | $-34.83M ▼ | $8.41M ▼ |
| Q4-2024 | $14.39M | $16.55M | $-3.31M | $-4.35M | $8.64M | $13.24M |
Revenue by Products
| Product | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Product | $40.00M ▲ | $50.00M ▲ | $50.00M ▲ | $40.00M ▼ |
Service | $180.00M ▲ | $190.00M ▲ | $210.00M ▲ | $200.00M ▼ |
Revenue by Geography
| Region | Q1-2025 | Q2-2025 | Q3-2025 | Q4-2025 |
|---|---|---|---|---|
Not Connected Country | $210.00M ▲ | $230.00M ▲ | $250.00M ▲ | $230.00M ▼ |
Other | $10.00M ▲ | $10.00M ▲ | $0 ▼ | $0 ▲ |
UNITED STATES | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Q4 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at OneSpaWorld Holdings Limited's financial evolution and strategic trajectory over the past five years.
The company has engineered a notable financial turnaround: strong revenue growth, a shift from losses to consistent profitability, solid operating margins, and robust free cash flow. The balance sheet has improved with lower debt, higher cash, and stronger equity, while liquidity metrics have become very comfortable. Strategically, it holds a dominant, contractually entrenched position in a specialized niche, leverages an asset‑light model, and is enhancing its offering through higher‑margin medi‑spa services and AI‑driven tools.
Key risks include emerging margin pressure at the gross and EBITDA levels, a heavy reliance on intangible assets, and a history of accumulated losses that still shows in negative retained earnings. The business is highly exposed to the health of the cruise and leisure travel sectors and to a concentrated group of major partners. Volatility in working capital and net income, together with rising cash outlays for dividends and buybacks, means that any downturn in cash generation could quickly tighten financial flexibility.
Overall, the trajectory appears constructive: the company is operating from a stronger financial base, with improving cash generation, reduced leverage, and a visible path to further revenue growth as new ships come online and medi‑spa and technology initiatives scale. Future performance will likely depend on maintaining cost discipline as growth normalizes, preserving and renewing key cruise line relationships, and continuing to refresh its service and technology offering. External shocks to travel demand and competitive or regulatory shifts in wellness and aesthetics remain the main sources of uncertainty around that outlook.

CEO
Leonard I. Fluxman
Compensation Summary
(Year 2024)
Upcoming Earnings
ETFs Holding This Stock
Summary
Showing Top 3 of 126
Ratings Snapshot
Rating : B+
Most Recent Analyst Grades
Grade Summary
Showing Top 4 of 4
Price Target
Institutional Ownership
ARIEL INVESTMENTS, LLC
Shares:14.01M
Value:$301.66M
BLACKROCK INC.
Shares:7.76M
Value:$167.16M
BLACKROCK, INC.
Shares:7.47M
Value:$160.74M
Summary
Showing Top 3 of 262

