vs
Side-by-side financial comparison of N-able, Inc. (NABL) and ONESPAWORLD HOLDINGS Ltd (OSW). Click either name above to swap in a different company.
ONESPAWORLD HOLDINGS Ltd is the larger business by last-quarter revenue ($242.1M vs $130.3M, roughly 1.9× N-able, Inc.). On growth, N-able, Inc. posted the faster year-over-year revenue change (11.8% vs 11.5%). N-able, Inc. produced more free cash flow last quarter ($20.9M vs $14.9M). Over the past eight quarters, ONESPAWORLD HOLDINGS Ltd's revenue compounded faster (7.1% CAGR vs 7.0%).
Able UK is a British industrial services company specialising in decommissioning of ships and offshore installations.
NABL vs OSW — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $130.3M | $242.1M |
| Net Profit | — | $12.1M |
| Gross Margin | 76.2% | — |
| Operating Margin | 10.2% | 6.8% |
| Net Margin | — | 5.0% |
| Revenue YoY | 11.8% | 11.5% |
| Net Profit YoY | — | -16.2% |
| EPS (diluted) | $-0.04 | $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 | $130.3M | $242.1M | ||
| Q3 25 | $131.7M | $258.5M | ||
| Q2 25 | $131.2M | $240.7M | ||
| Q1 25 | $118.2M | $219.6M | ||
| Q4 24 | $116.5M | $217.2M | ||
| Q3 24 | $116.4M | $241.7M | ||
| Q2 24 | $119.4M | $224.9M | ||
| Q1 24 | $113.7M | $211.2M |
| Q4 25 | — | $12.1M | ||
| Q3 25 | $1.4M | $24.3M | ||
| Q2 25 | $-4.0M | $19.9M | ||
| Q1 25 | $-7.2M | $15.3M | ||
| Q4 24 | — | $14.4M | ||
| Q3 24 | $10.8M | $21.6M | ||
| Q2 24 | $9.5M | $15.8M | ||
| Q1 24 | $7.5M | $21.2M |
| Q4 25 | 76.2% | — | ||
| Q3 25 | 77.5% | — | ||
| Q2 25 | 78.1% | — | ||
| Q1 25 | 76.6% | — | ||
| Q4 24 | 80.0% | — | ||
| Q3 24 | 82.9% | — | ||
| Q2 24 | 84.0% | — | ||
| Q1 24 | 83.9% | — |
| Q4 25 | 10.2% | 6.8% | ||
| Q3 25 | 8.8% | 10.2% | ||
| Q2 25 | 7.7% | 9.2% | ||
| Q1 25 | 1.5% | 7.7% | ||
| Q4 24 | 13.7% | 7.9% | ||
| Q3 24 | 20.5% | 10.3% | ||
| Q2 24 | 18.4% | 8.4% | ||
| Q1 24 | 18.0% | 8.0% |
| Q4 25 | — | 5.0% | ||
| Q3 25 | 1.1% | 9.4% | ||
| Q2 25 | -3.1% | 8.3% | ||
| Q1 25 | -6.1% | 7.0% | ||
| Q4 24 | — | 6.6% | ||
| Q3 24 | 9.2% | 8.9% | ||
| Q2 24 | 7.9% | 7.0% | ||
| Q1 24 | 6.6% | 10.0% |
| Q4 25 | $-0.04 | $0.12 | ||
| Q3 25 | $0.01 | $0.23 | ||
| Q2 25 | $-0.02 | $0.19 | ||
| Q1 25 | $-0.04 | $0.15 | ||
| Q4 24 | $0.01 | $0.13 | ||
| Q3 24 | $0.06 | $0.20 | ||
| Q2 24 | $0.05 | $0.15 | ||
| Q1 24 | $0.04 | $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 | $111.8M | $16.3M |
| Total DebtLower is stronger | $393.9M | $84.0M |
| Stockholders' EquityBook value | $804.7M | $542.6M |
| Total Assets | $1.4B | $707.1M |
| Debt / EquityLower = less leverage | 0.49× | 0.15× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $111.8M | $16.3M | ||
| Q3 25 | $101.4M | $29.6M | ||
| Q2 25 | $93.9M | $35.0M | ||
| Q1 25 | $94.1M | $22.6M | ||
| Q4 24 | $85.2M | $57.4M | ||
| Q3 24 | $174.4M | $48.8M | ||
| Q2 24 | $157.5M | $62.5M | ||
| Q1 24 | $139.2M | $65.4M |
| Q4 25 | $393.9M | $84.0M | ||
| Q3 25 | $331.7M | $85.2M | ||
| Q2 25 | $332.1M | $96.2M | ||
| Q1 25 | $332.6M | $97.4M | ||
| Q4 24 | $333.1M | $98.6M | ||
| Q3 24 | $333.6M | $98.7M | ||
| Q2 24 | $334.1M | $123.8M | ||
| Q1 24 | $334.5M | $138.6M |
| Q4 25 | $804.7M | $542.6M | ||
| Q3 25 | $813.4M | $552.8M | ||
| Q2 25 | $809.4M | $548.3M | ||
| Q1 25 | $775.1M | $530.6M | ||
| Q4 24 | $759.3M | $554.5M | ||
| Q3 24 | $765.0M | $540.1M | ||
| Q2 24 | $724.4M | $532.7M | ||
| Q1 24 | $709.1M | $515.5M |
| Q4 25 | $1.4B | $707.1M | ||
| Q3 25 | $1.4B | $732.6M | ||
| Q2 25 | $1.4B | $731.8M | ||
| Q1 25 | $1.4B | $708.7M | ||
| Q4 24 | $1.3B | $746.4M | ||
| Q3 24 | $1.2B | $734.0M | ||
| Q2 24 | $1.2B | $756.8M | ||
| Q1 24 | $1.1B | $763.6M |
| Q4 25 | 0.49× | 0.15× | ||
| Q3 25 | 0.41× | 0.15× | ||
| Q2 25 | 0.41× | 0.18× | ||
| Q1 25 | 0.43× | 0.18× | ||
| Q4 24 | 0.44× | 0.18× | ||
| Q3 24 | 0.44× | 0.18× | ||
| Q2 24 | 0.46× | 0.23× | ||
| Q1 24 | 0.47× | 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 | $25.3M | $20.0M |
| Free Cash FlowOCF − Capex | $20.9M | $14.9M |
| FCF MarginFCF / Revenue | 16.0% | 6.2% |
| Capex IntensityCapex / Revenue | 3.4% | 2.1% |
| Cash ConversionOCF / Net Profit | — | 1.65× |
| TTM Free Cash FlowTrailing 4 quarters | $75.1M | $68.4M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $25.3M | $20.0M | ||
| Q3 25 | $24.0M | $33.2M | ||
| Q2 25 | $24.2M | $20.3M | ||
| Q1 25 | $19.7M | $10.1M | ||
| Q4 24 | $26.0M | $16.6M | ||
| Q3 24 | $22.0M | $28.6M | ||
| Q2 24 | $27.3M | $18.7M | ||
| Q1 24 | $4.2M | $15.0M |
| Q4 25 | $20.9M | $14.9M | ||
| Q3 25 | $17.4M | $27.6M | ||
| Q2 25 | $20.4M | $17.6M | ||
| Q1 25 | $16.4M | $8.4M | ||
| Q4 24 | $18.8M | $13.2M | ||
| Q3 24 | $18.2M | $27.5M | ||
| Q2 24 | $24.0M | $17.6M | ||
| Q1 24 | $746.0K | $13.7M |
| Q4 25 | 16.0% | 6.2% | ||
| Q3 25 | 13.2% | 10.7% | ||
| Q2 25 | 15.5% | 7.3% | ||
| Q1 25 | 13.9% | 3.8% | ||
| Q4 24 | 16.2% | 6.1% | ||
| Q3 24 | 15.7% | 11.4% | ||
| Q2 24 | 20.1% | 7.8% | ||
| Q1 24 | 0.7% | 6.5% |
| Q4 25 | 3.4% | 2.1% | ||
| Q3 25 | 5.0% | 2.2% | ||
| Q2 25 | 2.9% | 1.1% | ||
| Q1 25 | 2.8% | 0.8% | ||
| Q4 24 | 6.1% | 1.5% | ||
| Q3 24 | 3.2% | 0.5% | ||
| Q2 24 | 2.7% | 0.5% | ||
| Q1 24 | 3.0% | 0.6% |
| Q4 25 | — | 1.65× | ||
| Q3 25 | 17.36× | 1.36× | ||
| Q2 25 | — | 1.02× | ||
| Q1 25 | — | 0.66× | ||
| Q4 24 | — | 1.15× | ||
| Q3 24 | 2.04× | 1.33× | ||
| Q2 24 | 2.89× | 1.19× | ||
| Q1 24 | 0.56× | 0.71× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
NABL
| Transferred Over Time | $121.9M | 94% |
| Transferred At Point In Time | $8.4M | 6% |
| Other Revenue | $1.3M | 1% |
OSW
| Services | $197.3M | 82% |
| Products | $44.8M | 18% |
