OSW - OneSpaWorld Holdings... Stock Analysis | Stock Taper
Logo
OneSpaWorld Holdings Limited

OSW

OneSpaWorld Holdings Limited NASDAQ
$21.53 -3.32% (-0.74)

Market Cap $2.20 B
52w High $23.54
52w Low $14.21
Dividend Yield 0.86%
Frequency Quarterly
P/E 30.76
Volume 1.92M
Outstanding Shares 101.95M

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 Q1-2025Q2-2025Q3-2025Q4-2025
Product
Product
$40.00M $50.00M $50.00M $40.00M
Service
Service
$180.00M $190.00M $210.00M $200.00M

Revenue by Geography

Region Q1-2025Q2-2025Q3-2025Q4-2025
Not Connected Country
Not Connected Country
$210.00M $230.00M $250.00M $230.00M
Other
Other
$10.00M $10.00M $0 $0
UNITED STATES
UNITED STATES
$0 $0 $0 $0

Q4 2025 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at OneSpaWorld Holdings Limited's financial evolution and strategic trajectory over the past five years.

+ Strengths

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.

! Risks

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.

Outlook

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.