Income Statement Snapshot

OneSpaWorld Holdings Limited’s top-line, gross profit, operating income, and bottom-line conversion. Values are shown in USD millions.

Revenue

FY2025

60.7% CAGR

$961M

CAGR 60.7% (FY2021 to FY2025)

Gross Profit

FY2025

Latest filing

$81.6M

Latest annual filing: FY2025

Operating Income

FY2025

Latest filing

$81.6M

Latest annual filing: FY2025

Net Income

FY2025

Latest filing

$71.6M

Latest annual filing: FY2025

All values shown in USD millions unless noted otherwise.

Expanded Line Items

The full annual income statement layer for OneSpaWorld Holdings Limited.
Values are displayed in USD millions, except per-share and share-count rows.

Line Item	2025	2024	2023	2022	2021
Total Revenue	$961	$895	$794	$546	$144
Cost of Revenue	$879	$817	$740	$531	$196
Gross Profit	$82	$78	$54	$15	-$52
Selling, General & Administrative	$18	$19	$17	$16	$16
Operating Income	$82	$78	$54	$15	-$52
Interest Expense	N/A	N/A	$21	$16	$13
Other Non-Operating Income (Expense)	-$6	-$1	-$59	$39	-$16
Pretax Income	$76	$77	-$5	$54	-$68
Income Tax Expense (Benefit)	$4	$4	-$2	$1	$0
Net Income	$72	$73	-$3	$53	-$69
Basic EPS	$0.69	$0.70	-$0.03	$0.57	-$0.76
Diluted EPS	$0.69	$0.69	-$0.03	$0.49	-$0.76
Basic Average Shares	103.2M	104.0M	97.8M	92.5M	90.1M
Diluted Average Shares	103.7M	104.9M	97.8M	95.1M	90.1M
Filing	10-K	10-K	10-K	10-K	10-K

Expanded annual statement lines sourced from SEC Edgar Database for OneSpaWorld Holdings Limited

Margins

Profitability Conversion

Track how much of revenue survives through gross profit,operating income, and net income across the annual reporting window.

Gross Margin

FY2025

vs FY2021

8.5%

Change vs FY2021: +4464 bps

Operating Margin

FY2025

vs FY2021

8.5%

Change vs FY2021: +4464 bps

Net Margin

FY2025

vs FY2021

7.5%

Change vs FY2021: +5503 bps

Observation Window

FY2021 to FY2025

5 years

5 Years

Profitability profile tracked across FY2021 through FY2025.

Margin Table

Side-by-side read of gross, operating, and net margin.

Margin Trends

Read the shape of profitability with either a discrete bar view or a cleaner line trajectory.

Margins are calculated from annual SEC facts using reported revenue as the denominator.

YoY Change

Annual Momentum

Compare the latest fiscal year against the immediately prior period across every headline income statement line.

Revenue YoY

FY2025 vs FY2024

YoY change

+7.4%

FY2025 versus FY2024

Gross Profit YoY

FY2025 vs FY2024

YoY change

+4.6%

FY2025 versus FY2024

Op. Income YoY

FY2025 vs FY2024

YoY change

+4.6%

FY2025 versus FY2024

Net Income YoY

FY2025 vs FY2024

YoY change

-1.7%

FY2025 versus FY2024

YoY Table

Negative values are highlighted to make slowdowns obvious.

Metric	2025	2024	2023	2022	2021
Revenue Growth %	+7.4%	+12.7%	+45.4%	+279.3%	N/A
Gross Profit Growth %	+4.6%	+44.1%	+257.9%	-129.1%	N/A
Operating Income Growth %	+4.6%	+44.1%	+257.9%	-129.1%	N/A
Net Income Growth %	-1.7%	-2550.0%	-105.6%	-177.6%	N/A
Filing	10-K	10-K	10-K	10-K	10-K

Momentum Chart

The most direct way to see whether the business is accelerating or rolling over.

YoY change compares each annual period against the immediately prior year inside the selected window.

CAGR

Through-Cycle Growth

Compounded annual growth rate from FY2021 to FY2025, useful for filtering out one-year noise.

Revenue CAGR

FY2021 to FY2025

4-yr CAGR

60.7%

Compounded annual growth across FY2021 to FY2025.

Gross Profit CAGR

FY2021 to FY2025

4-yr CAGR

N/A

Compounded annual growth across FY2021 to FY2025.

Op. Income CAGR

FY2021 to FY2025

4-yr CAGR

N/A

Compounded annual growth across FY2021 to FY2025.

Net Income CAGR

FY2021 to FY2025

4-yr CAGR

N/A

Compounded annual growth across FY2021 to FY2025.

Doing some research...

Income Statement Snapshot

OneSpaWorld Holdings Limited’s top-line, gross profit, operating income, and bottom-line conversion. Values are shown in USD millions.

Revenue

FY2025

60.7% CAGR

$961M

CAGR 60.7% (FY2021 to FY2025)

Gross Profit

FY2025

Latest filing

$81.6M

Latest annual filing: FY2025

Operating Income

FY2025

Latest filing

$81.6M

Latest annual filing: FY2025

Net Income

FY2025

Latest filing

$71.6M

Latest annual filing: FY2025

All values shown in USD millions unless noted otherwise.

Expanded Line Items

The full annual income statement layer for OneSpaWorld Holdings Limited.
Values are displayed in USD millions, except per-share and share-count rows.

Line Item	2025	2024	2023	2022	2021
Total Revenue	$961	$895	$794	$546	$144
Cost of Revenue	$879	$817	$740	$531	$196
Gross Profit	$82	$78	$54	$15	-$52
Selling, General & Administrative	$18	$19	$17	$16	$16
Operating Income	$82	$78	$54	$15	-$52
Interest Expense	N/A	N/A	$21	$16	$13
Other Non-Operating Income (Expense)	-$6	-$1	-$59	$39	-$16
Pretax Income	$76	$77	-$5	$54	-$68
Income Tax Expense (Benefit)	$4	$4	-$2	$1	$0
Net Income	$72	$73	-$3	$53	-$69
Basic EPS	$0.69	$0.70	-$0.03	$0.57	-$0.76
Diluted EPS	$0.69	$0.69	-$0.03	$0.49	-$0.76
Basic Average Shares	103.2M	104.0M	97.8M	92.5M	90.1M
Diluted Average Shares	103.7M	104.9M	97.8M	95.1M	90.1M
Filing	10-K	10-K	10-K	10-K	10-K

Expanded annual statement lines sourced from SEC Edgar Database for OneSpaWorld Holdings Limited

Margins

Profitability Conversion

Track how much of revenue survives through gross profit,operating income, and net income across the annual reporting window.

Gross Margin

FY2025

vs FY2021

8.5%

Change vs FY2021: +4464 bps

Operating Margin

FY2025

vs FY2021

8.5%

Change vs FY2021: +4464 bps

Net Margin

FY2025

vs FY2021

7.5%

Change vs FY2021: +5503 bps

Observation Window

FY2021 to FY2025

5 years

5 Years

Profitability profile tracked across FY2021 through FY2025.

Margin Table

Side-by-side read of gross, operating, and net margin.

Margin Trends

Read the shape of profitability with either a discrete bar view or a cleaner line trajectory.

Margins are calculated from annual SEC facts using reported revenue as the denominator.

YoY Change

Annual Momentum

Compare the latest fiscal year against the immediately prior period across every headline income statement line.

Revenue YoY

FY2025 vs FY2024

YoY change

+7.4%

FY2025 versus FY2024

Gross Profit YoY

FY2025 vs FY2024

YoY change

+4.6%

FY2025 versus FY2024

Op. Income YoY

FY2025 vs FY2024

YoY change

+4.6%

FY2025 versus FY2024

Net Income YoY

FY2025 vs FY2024

YoY change

-1.7%

FY2025 versus FY2024

YoY Table

Negative values are highlighted to make slowdowns obvious.

Metric	2025	2024	2023	2022	2021
Revenue Growth %	+7.4%	+12.7%	+45.4%	+279.3%	N/A
Gross Profit Growth %	+4.6%	+44.1%	+257.9%	-129.1%	N/A
Operating Income Growth %	+4.6%	+44.1%	+257.9%	-129.1%	N/A
Net Income Growth %	-1.7%	-2550.0%	-105.6%	-177.6%	N/A
Filing	10-K	10-K	10-K	10-K	10-K

Momentum Chart

The most direct way to see whether the business is accelerating or rolling over.

YoY change compares each annual period against the immediately prior year inside the selected window.

CAGR

Through-Cycle Growth

Compounded annual growth rate from FY2021 to FY2025, useful for filtering out one-year noise.

Revenue CAGR

FY2021 to FY2025

4-yr CAGR

60.7%

Compounded annual growth across FY2021 to FY2025.

Gross Profit CAGR

FY2021 to FY2025

4-yr CAGR

N/A

Compounded annual growth across FY2021 to FY2025.

Op. Income CAGR

FY2021 to FY2025

4-yr CAGR

N/A

Compounded annual growth across FY2021 to FY2025.

Net Income CAGR

FY2021 to FY2025

4-yr CAGR

N/A

Compounded annual growth across FY2021 to FY2025.

Commentary on OneSpaWorld Holdings Limited Performance

Commentary is being prepared and will appear soon.

This analysis is for informational purposes only and does not constitute financial advice or recommendations for any investment decisions. Please consult with a qualified financial professional for personalized guidance.

Doing some research...

ONESPAWORLD HOLDINGS Ltd

OSW Income Statement

Income Statement Snapshot

Income Statement Snapshot

Commentary on OneSpaWorld Holdings Limited Performance

Commentary on OneSpaWorld Holdings Limited Performance