OneSpaWorld Holdings Limited
Consumer CyclicalNASDAQ:OSW · NASDAQ Capital Market
+$0.98 today
Vol 0.75M · Avg 0.76M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$989.0M of revenue converted into $77.7M of net income for the selected period. Gross margin is 13.6% and net margin is 7.8%, showing how much revenue survives after costs and taxes. EPS is $0.75, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $961.0M +7.4% | $895.0M +12.7% | $794.0M +45.4% | $546.3M +279.3% | $144.0M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $855.5M +14.7% | $745.6M +11.8% | $667.0M +44.2% | $462.7M +241.3% | $135.6M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $105.5M -29.4% | $149.5M +17.7% | $127.0M +52.0% | $83.6M +889.4% | $8.4M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 11.0% -5.7pp | 16.7% +0.7pp | 16.0% +0.7pp | 15.3% +9.4pp | 5.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $18.1M -66.8% | $54.5M +1.0% | $53.9M +4.5% | $51.6M +18.2% | $43.7M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $18.1M -74.7% | $71.4M -2.0% | $72.9M +6.5% | $68.4M +13.1% | $60.5M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $25.3M +4.3% | $24.3M +10.1% | $22.0M -1.4% | $22.4M -0.5% | $22.5M | $374.2M | $1.2B | $631.8M |
| EBITDA | $106.6M -4.1% | $111.2M +185.6% | $38.9M -57.6% | $91.9M +385.9% | -$32.1M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 11.1% -1.3pp | 12.4% +7.5pp | 4.9% -11.9pp | 16.8% +39.1pp | -22.3% | 5.6% | 46.3% | 42.0% |
| Operating Income | $87.5M +12.1% | $78.1M +44.1% | $54.2M +257.9% | $15.1M +129.1% | -$52.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 9.1% +0.4pp | 8.7% +1.9pp | 6.8% +4.1pp | 2.8% +38.9pp | -36.1% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 -100.0% | $1.2M +316.8% | $280.0K | $0 -100.0% | $55.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $5.2M -48.5% | $10.0M -53.0% | $21.4M +35.8% | $15.8M +17.1% | $13.5M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$11.4M -844.6% | -$1.2M +97.9% | -$58.7M -251.8% | $38.6M +341.0% | -$16.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $76.1M -1.0% | $76.9M +1807.9% | -$4.5M -108.4% | $53.8M +179.0% | -$68.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 7.9% -0.7pp | 8.6% +9.2pp | -0.6% -10.4pp | 9.8% +57.1pp | -47.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $4.5M +12.6% | $4.0M +361.6% | -$1.5M -344.6% | $624.0K +45.5% | $429.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | $71.6M -1.7% | $72.9M +2550.0% | -$3.0M -105.6% | $53.2M +177.6% | -$68.5M | $4.9B | $4.8B | $4.7B |
| Net Margin | 7.5% -0.7pp | 8.1% +8.5pp | -0.4% -10.1pp | 9.7% +57.3pp | -47.6% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 -1.4% | $1 +2402.6% | -$0 -105.3% | $1 +175.0% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +0.0% | $1 +2369.7% | -$0 -105.4% | $1 +173.7% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $103.2M -0.8% | $104.0M +6.3% | $97.8M +5.7% | $92.5M +2.6% | $90.1M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $103.7M -1.2% | $104.9M +7.3% | $97.8M +2.9% | $95.1M +5.5% | $90.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Ermenegildo Zegna N.V.
NYSE:ZGN
$3.94B
YETI Holdings, Inc.
NYSE:YETI
$3.82B
The Cheesecake Factory Incorporated
NASDAQ:CAKE
$3.74B
Steven Madden, Ltd.
NASDAQ:SHOO
$3.37B
Marriott Vacations Worldwide Corporation
NYSE:VAC
$3.21B
Six Flags Entertainment Corporation
NYSE:FUN
$2.40B
Peloton Interactive, Inc.
NASDAQ:PTON
$2.32B
Hanesbrands Inc.
HBI
$2.29B
Driven Brands Holdings Inc.
NASDAQ:DRVN
$2.22B
United Parks & Resorts Inc.
NYSE:PRKS
$2.13B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does OSW generate?
OneSpaWorld Holdings Limited (OSW) reported $961.00M of revenue in fiscal 2025.
Is OSW profitable?
OneSpaWorld Holdings Limited (OSW) reported $71.62M of net income, with a net margin of 7.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.