To the full analysis
OneSpaWorld Holdings stock: growth
OSWOneSpaWorld Holdings reported $961M in revenue for fiscal 2025, up 7.4% on the prior year, up 51.4% a year on average over up to five years.
Daily figure as of 13 Nov 2026
Revenue (Annual rate)
8.1%
per year from 2016 to 2025, per share 2.4%
Earnings (Annual rate)
19.1%
per year from 2016 to 2025, per share 12.5%
Free cash flow (Annual rate)
−0.8%
per year from 2016 to 2025, per share −6.1%
Growth per year by period
What reaches shareholders is growth per share: buybacks lift it, new shares dilute it.
| since 2020 | since 2016 | |
|---|---|---|
| Revenue | 51.4% | 8.1% |
| Revenue per share | 41.8% | 2.4% |
| Earnings | no data | 19.1% |
| Earnings per share | no data | 12.5% |
| Free cash flow | no data | −0.8% |
| Free cash flow per share | no data | −6.1% |
Fiscal years at a glance
How revenue and earnings grow
- Revenue
- Earnings
- Free cash flow
Figures as a table
| Year | Revenue | Earnings | Free cash flow |
|---|---|---|---|
| 2016 | $476.28M | $14.9M | $73.57M |
| 2017 | $506.69M | $31.12M | $67.44M |
| 2018 | $540.78M | $9.89M | $27.4M |
| 2019 | $562.23M | −$60.73M | −$9.76M |
| 2020 | $120.93M | −$287.98M | −$38.68M |
| 2021 | $144.03M | −$68.52M | −$37.97M |
| 2022 | $546.26M | $53.16M | $19.94M |
| 2023 | $794.05M | −$2.97M | $57.96M |
| 2024 | $895.02M | $72.86M | $72.06M |
| 2025 | $961M | $71.62M | $68.45M |
Revenue by segment
How OneSpaWorld Holdings Ltd makes its money and how that has shifted. Names are as the company reports them.
- Service81%
- Product19%
Figures as a table
| 2021 | 2022 | 2023 | 2024 | 2025 | Share 2025 | |
|---|---|---|---|---|---|---|
| Service | $115.95M | $446.52M | $648.09M | $723.27M | $777.26M | 80.9% |
| Product | $28.09M | $99.74M | $145.95M | $171.75M | $183.74M | 19.1% |
| Total revenue | $144.03M | $546.26M | $794.05M | $895.02M | $961M | 100% |
Revenue by region
Where OneSpaWorld Holdings Ltd generates its revenue.
- Not Connected Country96%
- United States2%
- Other2%
“Other” combines smaller regions with revenue the company does not assign to a region.
Figures as a table
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Share 2025 | |
|---|---|---|---|---|---|---|---|
| Not Connected Country | $102.42M | $111.35M | $506.41M | $750.74M | $854.54M | $925.77M | 96.3% |
| United States | $11.59M | $18.83M | $19.9M | $19.97M | $17.81M | $15.74M | 1.6% |
| Other | $6.92M | $13.86M | $19.95M | $23.34M | $22.67M | $19.5M | 2% |
| Total revenue | $120.93M | $144.03M | $546.26M | $794.05M | $895.02M | $961M | 100% |
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2025, period end 31 Dec 2025
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Neutral, published since 7 Nov 2026 (in the score history since 31 May 2024)
- Valuation signal Overvalued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.