vs
Side-by-side financial comparison of ONESPAWORLD HOLDINGS Ltd (OSW) and POWER SOLUTIONS INTERNATIONAL, INC. (PSIX). Click either name above to swap in a different company.
ONESPAWORLD HOLDINGS Ltd is the larger business by last-quarter revenue ($242.1M vs $191.2M, roughly 1.3× POWER SOLUTIONS INTERNATIONAL, INC.). POWER SOLUTIONS INTERNATIONAL, INC. runs the higher net margin — 8.4% vs 5.0%, a 3.4% gap on every dollar of revenue. On growth, POWER SOLUTIONS INTERNATIONAL, INC. posted the faster year-over-year revenue change (32.5% vs 11.5%). ONESPAWORLD HOLDINGS Ltd produced more free cash flow last quarter ($14.9M vs $-7.6M). Over the past eight quarters, POWER SOLUTIONS INTERNATIONAL, INC.'s revenue compounded faster (41.7% CAGR vs 7.1%).
Adani Energy Solutions Ltd, formerly known as Adani Transmission Ltd, is an electric power transmission and distribution company headquartered in Ahmedabad. As of April 2025, the company operates a cumulative transmission network of 26,696 circuit kilometers and is one of the largest private sector power transmission companies operating in India.
OSW vs PSIX — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $242.1M | $191.2M |
| Net Profit | $12.1M | $16.1M |
| Gross Margin | — | 21.9% |
| Operating Margin | 6.8% | 12.7% |
| Net Margin | 5.0% | 8.4% |
| Revenue YoY | 11.5% | 32.5% |
| Net Profit YoY | -16.2% | -31.0% |
| EPS (diluted) | $0.12 | $0.69 |
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 | $242.1M | $191.2M | ||
| Q3 25 | $258.5M | $203.8M | ||
| Q2 25 | $240.7M | $191.9M | ||
| Q1 25 | $219.6M | $135.4M | ||
| Q4 24 | $217.2M | $144.3M | ||
| Q3 24 | $241.7M | $125.8M | ||
| Q2 24 | $224.9M | $110.6M | ||
| Q1 24 | $211.2M | $95.2M |
| Q4 25 | $12.1M | $16.1M | ||
| Q3 25 | $24.3M | $27.6M | ||
| Q2 25 | $19.9M | $51.2M | ||
| Q1 25 | $15.3M | $19.1M | ||
| Q4 24 | $14.4M | $23.3M | ||
| Q3 24 | $21.6M | $17.3M | ||
| Q2 24 | $15.8M | $21.5M | ||
| Q1 24 | $21.2M | $7.1M |
| Q4 25 | — | 21.9% | ||
| Q3 25 | — | 23.9% | ||
| Q2 25 | — | 28.2% | ||
| Q1 25 | — | 29.7% | ||
| Q4 24 | — | 29.9% | ||
| Q3 24 | — | 28.9% | ||
| Q2 24 | — | 31.8% | ||
| Q1 24 | — | 27.0% |
| Q4 25 | 6.8% | 12.7% | ||
| Q3 25 | 10.2% | 13.9% | ||
| Q2 25 | 9.2% | 16.9% | ||
| Q1 25 | 7.7% | 18.2% | ||
| Q4 24 | 7.9% | 17.5% | ||
| Q3 24 | 10.3% | 16.3% | ||
| Q2 24 | 8.4% | 22.9% | ||
| Q1 24 | 8.0% | 11.2% |
| Q4 25 | 5.0% | 8.4% | ||
| Q3 25 | 9.4% | 13.5% | ||
| Q2 25 | 8.3% | 26.7% | ||
| Q1 25 | 7.0% | 14.1% | ||
| Q4 24 | 6.6% | 16.1% | ||
| Q3 24 | 8.9% | 13.8% | ||
| Q2 24 | 7.0% | 19.5% | ||
| Q1 24 | 10.0% | 7.5% |
| Q4 25 | $0.12 | $0.69 | ||
| Q3 25 | $0.23 | $1.20 | ||
| Q2 25 | $0.19 | $2.22 | ||
| Q1 25 | $0.15 | $0.83 | ||
| Q4 24 | $0.13 | $1.01 | ||
| Q3 24 | $0.20 | $0.75 | ||
| Q2 24 | $0.15 | $0.94 | ||
| Q1 24 | $0.21 | $0.31 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $16.3M | $41.3M |
| Total DebtLower is stronger | $84.0M | $96.6M |
| Stockholders' EquityBook value | $542.6M | $178.6M |
| Total Assets | $707.1M | $424.7M |
| Debt / EquityLower = less leverage | 0.15× | 0.54× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $16.3M | $41.3M | ||
| Q3 25 | $29.6M | $49.0M | ||
| Q2 25 | $35.0M | $49.5M | ||
| Q1 25 | $22.6M | $50.0M | ||
| Q4 24 | $57.4M | $55.3M | ||
| Q3 24 | $48.8M | $40.5M | ||
| Q2 24 | $62.5M | $28.8M | ||
| Q1 24 | $65.4M | $33.1M |
| Q4 25 | $84.0M | $96.6M | ||
| Q3 25 | $85.2M | $96.7M | ||
| Q2 25 | $96.2M | $1.8M | ||
| Q1 25 | $97.4M | $1.0M | ||
| Q4 24 | $98.6M | $184.0K | ||
| Q3 24 | $98.7M | $238.0K | ||
| Q2 24 | $123.8M | $292.0K | ||
| Q1 24 | $138.6M | $345.0K |
| Q4 25 | $542.6M | $178.6M | ||
| Q3 25 | $552.8M | $162.5M | ||
| Q2 25 | $548.3M | $135.7M | ||
| Q1 25 | $530.6M | $84.3M | ||
| Q4 24 | $554.5M | $65.3M | ||
| Q3 24 | $540.1M | $42.1M | ||
| Q2 24 | $532.7M | $24.8M | ||
| Q1 24 | $515.5M | $3.2M |
| Q4 25 | $707.1M | $424.7M | ||
| Q3 25 | $732.6M | $458.9M | ||
| Q2 25 | $731.8M | $437.7M | ||
| Q1 25 | $708.7M | $372.7M | ||
| Q4 24 | $746.4M | $328.2M | ||
| Q3 24 | $734.0M | $339.1M | ||
| Q2 24 | $756.8M | $307.6M | ||
| Q1 24 | $763.6M | $286.8M |
| Q4 25 | 0.15× | 0.54× | ||
| Q3 25 | 0.15× | 0.60× | ||
| Q2 25 | 0.18× | 0.01× | ||
| Q1 25 | 0.18× | 0.01× | ||
| Q4 24 | 0.18× | 0.00× | ||
| Q3 24 | 0.18× | 0.01× | ||
| Q2 24 | 0.23× | 0.01× | ||
| Q1 24 | 0.27× | 0.11× |
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 | $20.0M | $-4.6M |
| Free Cash FlowOCF − Capex | $14.9M | $-7.6M |
| FCF MarginFCF / Revenue | 6.2% | -4.0% |
| Capex IntensityCapex / Revenue | 2.1% | 1.6% |
| Cash ConversionOCF / Net Profit | 1.65× | -0.29× |
| TTM Free Cash FlowTrailing 4 quarters | $68.4M | $14.1M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $20.0M | $-4.6M | ||
| Q3 25 | $33.2M | $3.3M | ||
| Q2 25 | $20.3M | $16.7M | ||
| Q1 25 | $10.1M | $8.8M | ||
| Q4 24 | $16.6M | $32.7M | ||
| Q3 24 | $28.6M | $12.6M | ||
| Q2 24 | $18.7M | $1.5M | ||
| Q1 24 | $15.0M | $15.6M |
| Q4 25 | $14.9M | $-7.6M | ||
| Q3 25 | $27.6M | $1.7M | ||
| Q2 25 | $17.6M | $14.6M | ||
| Q1 25 | $8.4M | $5.4M | ||
| Q4 24 | $13.2M | $30.0M | ||
| Q3 24 | $27.5M | $12.1M | ||
| Q2 24 | $17.6M | $822.0K | ||
| Q1 24 | $13.7M | $14.8M |
| Q4 25 | 6.2% | -4.0% | ||
| Q3 25 | 10.7% | 0.8% | ||
| Q2 25 | 7.3% | 7.6% | ||
| Q1 25 | 3.8% | 4.0% | ||
| Q4 24 | 6.1% | 20.8% | ||
| Q3 24 | 11.4% | 9.7% | ||
| Q2 24 | 7.8% | 0.7% | ||
| Q1 24 | 6.5% | 15.6% |
| Q4 25 | 2.1% | 1.6% | ||
| Q3 25 | 2.2% | 0.8% | ||
| Q2 25 | 1.1% | 1.1% | ||
| Q1 25 | 0.8% | 2.5% | ||
| Q4 24 | 1.5% | 1.8% | ||
| Q3 24 | 0.5% | 0.3% | ||
| Q2 24 | 0.5% | 0.6% | ||
| Q1 24 | 0.6% | 0.9% |
| Q4 25 | 1.65× | -0.29× | ||
| Q3 25 | 1.36× | 0.12× | ||
| Q2 25 | 1.02× | 0.33× | ||
| Q1 25 | 0.66× | 0.46× | ||
| Q4 24 | 1.15× | 1.40× | ||
| Q3 24 | 1.33× | 0.73× | ||
| Q2 24 | 1.19× | 0.07× | ||
| Q1 24 | 0.71× | 2.20× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
OSW
| Services | $197.3M | 82% |
| Products | $44.8M | 18% |
PSIX
| Energy End Market | $153.4M | 80% |
| Industrial End Market | $33.3M | 17% |
| Transportation End Market | $4.6M | 2% |
