vs
Side-by-side financial comparison of Douglas Elliman Inc. (DOUG) and ONESPAWORLD HOLDINGS Ltd (OSW). Click either name above to swap in a different company.
Douglas Elliman Inc. is the larger business by last-quarter revenue ($245.4M vs $242.1M, roughly 1.0× ONESPAWORLD HOLDINGS Ltd). Douglas Elliman Inc. runs the higher net margin — 27.9% vs 5.0%, a 23.0% gap on every dollar of revenue. On growth, ONESPAWORLD HOLDINGS Ltd posted the faster year-over-year revenue change (11.5% vs 0.9%). ONESPAWORLD HOLDINGS Ltd produced more free cash flow last quarter ($14.9M vs $-14.7M). Over the past eight quarters, Douglas Elliman Inc.'s revenue compounded faster (10.7% CAGR vs 7.1%).
Douglas Elliman Inc. is a leading U.S.-based residential real estate brokerage firm. It offers luxury property sales, rentals, property management, and advisory solutions, serving high-net-worth clients across key metro markets including New York, California, Florida, and Texas.
DOUG vs OSW — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $245.4M | $242.1M |
| Net Profit | $68.6M | $12.1M |
| Gross Margin | — | — |
| Operating Margin | 27.3% | 6.8% |
| Net Margin | 27.9% | 5.0% |
| Revenue YoY | 0.9% | 11.5% |
| Net Profit YoY | 1243.4% | -16.2% |
| EPS (diluted) | $0.80 | $0.12 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $245.4M | $242.1M | ||
| Q3 25 | $262.8M | $258.5M | ||
| Q2 25 | $271.4M | $240.7M | ||
| Q1 25 | $253.4M | $219.6M | ||
| Q4 24 | $243.3M | $217.2M | ||
| Q3 24 | $266.3M | $241.7M | ||
| Q2 24 | $285.8M | $224.9M | ||
| Q1 24 | $200.2M | $211.2M |
| Q4 25 | $68.6M | $12.1M | ||
| Q3 25 | $-24.7M | $24.3M | ||
| Q2 25 | $-22.7M | $19.9M | ||
| Q1 25 | $-6.0M | $15.3M | ||
| Q4 24 | $-6.0M | $14.4M | ||
| Q3 24 | $-27.2M | $21.6M | ||
| Q2 24 | $-1.7M | $15.8M | ||
| Q1 24 | $-41.5M | $21.2M |
| Q4 25 | 27.3% | 6.8% | ||
| Q3 25 | -4.1% | 10.2% | ||
| Q2 25 | -2.0% | 9.2% | ||
| Q1 25 | -2.1% | 7.7% | ||
| Q4 24 | -6.7% | 7.9% | ||
| Q3 24 | -2.8% | 10.3% | ||
| Q2 24 | -1.3% | 8.4% | ||
| Q1 24 | -20.7% | 8.0% |
| Q4 25 | 27.9% | 5.0% | ||
| Q3 25 | -9.4% | 9.4% | ||
| Q2 25 | -8.4% | 8.3% | ||
| Q1 25 | -2.4% | 7.0% | ||
| Q4 24 | -2.5% | 6.6% | ||
| Q3 24 | -10.2% | 8.9% | ||
| Q2 24 | -0.6% | 7.0% | ||
| Q1 24 | -20.7% | 10.0% |
| Q4 25 | $0.80 | $0.12 | ||
| Q3 25 | $-0.29 | $0.23 | ||
| Q2 25 | $-0.27 | $0.19 | ||
| Q1 25 | $-0.07 | $0.15 | ||
| Q4 24 | $-0.06 | $0.13 | ||
| Q3 24 | $-0.33 | $0.20 | ||
| Q2 24 | $-0.02 | $0.15 | ||
| Q1 24 | $-0.50 | $0.21 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $115.5M | $16.3M |
| Total DebtLower is stronger | — | $84.0M |
| Stockholders' EquityBook value | $183.9M | $542.6M |
| Total Assets | $444.4M | $707.1M |
| Debt / EquityLower = less leverage | — | 0.15× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $115.5M | $16.3M | ||
| Q3 25 | $143.0M | $29.6M | ||
| Q2 25 | $136.3M | $35.0M | ||
| Q1 25 | $136.8M | $22.6M | ||
| Q4 24 | $145.5M | $57.4M | ||
| Q3 24 | $151.4M | $48.8M | ||
| Q2 24 | $92.9M | $62.5M | ||
| Q1 24 | $91.5M | $65.4M |
| Q4 25 | — | $84.0M | ||
| Q3 25 | — | $85.2M | ||
| Q2 25 | — | $96.2M | ||
| Q1 25 | — | $97.4M | ||
| Q4 24 | — | $98.6M | ||
| Q3 24 | — | $98.7M | ||
| Q2 24 | — | $123.8M | ||
| Q1 24 | — | $138.6M |
| Q4 25 | $183.9M | $542.6M | ||
| Q3 25 | $115.1M | $552.8M | ||
| Q2 25 | $137.6M | $548.3M | ||
| Q1 25 | $158.2M | $530.6M | ||
| Q4 24 | $162.2M | $554.5M | ||
| Q3 24 | $173.6M | $540.1M | ||
| Q2 24 | $196.9M | $532.7M | ||
| Q1 24 | $195.1M | $515.5M |
| Q4 25 | $444.4M | $707.1M | ||
| Q3 25 | $480.6M | $732.6M | ||
| Q2 25 | $489.0M | $731.8M | ||
| Q1 25 | $493.9M | $708.7M | ||
| Q4 24 | $493.9M | $746.4M | ||
| Q3 24 | $502.7M | $734.0M | ||
| Q2 24 | $463.9M | $756.8M | ||
| Q1 24 | $461.1M | $763.6M |
| Q4 25 | — | 0.15× | ||
| Q3 25 | — | 0.15× | ||
| Q2 25 | — | 0.18× | ||
| Q1 25 | — | 0.18× | ||
| Q4 24 | — | 0.18× | ||
| Q3 24 | — | 0.18× | ||
| Q2 24 | — | 0.23× | ||
| Q1 24 | — | 0.27× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $-14.4M | $20.0M |
| Free Cash FlowOCF − Capex | $-14.7M | $14.9M |
| FCF MarginFCF / Revenue | -6.0% | 6.2% |
| Capex IntensityCapex / Revenue | 0.1% | 2.1% |
| Cash ConversionOCF / Net Profit | -0.21× | 1.65× |
| TTM Free Cash FlowTrailing 4 quarters | $-17.2M | $68.4M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-14.4M | $20.0M | ||
| Q3 25 | $5.5M | $33.2M | ||
| Q2 25 | $642.0K | $20.3M | ||
| Q1 25 | $-5.6M | $10.1M | ||
| Q4 24 | $-9.0M | $16.6M | ||
| Q3 24 | $9.0M | $28.6M | ||
| Q2 24 | $1.3M | $18.7M | ||
| Q1 24 | $-27.3M | $15.0M |
| Q4 25 | $-14.7M | $14.9M | ||
| Q3 25 | $4.7M | $27.6M | ||
| Q2 25 | $-575.0K | $17.6M | ||
| Q1 25 | $-6.7M | $8.4M | ||
| Q4 24 | $-10.2M | $13.2M | ||
| Q3 24 | $7.7M | $27.5M | ||
| Q2 24 | $432.0K | $17.6M | ||
| Q1 24 | $-29.4M | $13.7M |
| Q4 25 | -6.0% | 6.2% | ||
| Q3 25 | 1.8% | 10.7% | ||
| Q2 25 | -0.2% | 7.3% | ||
| Q1 25 | -2.6% | 3.8% | ||
| Q4 24 | -4.2% | 6.1% | ||
| Q3 24 | 2.9% | 11.4% | ||
| Q2 24 | 0.2% | 7.8% | ||
| Q1 24 | -14.7% | 6.5% |
| Q4 25 | 0.1% | 2.1% | ||
| Q3 25 | 0.3% | 2.2% | ||
| Q2 25 | 0.4% | 1.1% | ||
| Q1 25 | 0.4% | 0.8% | ||
| Q4 24 | 0.5% | 1.5% | ||
| Q3 24 | 0.5% | 0.5% | ||
| Q2 24 | 0.3% | 0.5% | ||
| Q1 24 | 1.0% | 0.6% |
| Q4 25 | -0.21× | 1.65× | ||
| Q3 25 | — | 1.36× | ||
| Q2 25 | — | 1.02× | ||
| Q1 25 | — | 0.66× | ||
| Q4 24 | — | 1.15× | ||
| Q3 24 | — | 1.33× | ||
| Q2 24 | — | 1.19× | ||
| Q1 24 | — | 0.71× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
DOUG
| Commissions And Other Brokerage Income | $240.3M | 98% |
| Property Management Income | $2.8M | 1% |
| Property Management | $2.2M | 1% |
OSW
| Services | $197.3M | 82% |
| Products | $44.8M | 18% |
