vs
Side-by-side financial comparison of ONESPAWORLD HOLDINGS Ltd (OSW) and LiveRamp Holdings, Inc. (RAMP). Click either name above to swap in a different company.
ONESPAWORLD HOLDINGS Ltd is the larger business by last-quarter revenue ($242.1M vs $212.2M, roughly 1.1× LiveRamp Holdings, Inc.). LiveRamp Holdings, Inc. runs the higher net margin — 18.8% vs 5.0%, a 13.8% gap on every dollar of revenue. On growth, ONESPAWORLD HOLDINGS Ltd posted the faster year-over-year revenue change (11.5% vs 8.6%). Over the past eight quarters, LiveRamp Holdings, Inc.'s revenue compounded faster (11.1% CAGR vs 7.1%).
LiveRamp Holdings, Inc., is an American SaaS company that offers a data connectivity platform whose services include data onboarding, the transfer of offline data online for marketing purposes.
OSW vs RAMP — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $242.1M | $212.2M |
| Net Profit | $12.1M | $39.9M |
| Gross Margin | — | 71.9% |
| Operating Margin | 6.8% | 18.6% |
| Net Margin | 5.0% | 18.8% |
| Revenue YoY | 11.5% | 8.6% |
| Net Profit YoY | -16.2% | 255.7% |
| EPS (diluted) | $0.12 | $0.62 |
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 | $212.2M | ||
| Q3 25 | $258.5M | $199.8M | ||
| Q2 25 | $240.7M | $194.8M | ||
| Q1 25 | $219.6M | $188.7M | ||
| Q4 24 | $217.2M | $195.4M | ||
| Q3 24 | $241.7M | $185.5M | ||
| Q2 24 | $224.9M | $176.0M | ||
| Q1 24 | $211.2M | $171.9M |
| Q4 25 | $12.1M | $39.9M | ||
| Q3 25 | $24.3M | $27.4M | ||
| Q2 25 | $19.9M | $7.7M | ||
| Q1 25 | $15.3M | $-6.3M | ||
| Q4 24 | $14.4M | $11.2M | ||
| Q3 24 | $21.6M | $1.7M | ||
| Q2 24 | $15.8M | $-7.5M | ||
| Q1 24 | $21.2M | $-5.4M |
| Q4 25 | — | 71.9% | ||
| Q3 25 | — | 70.2% | ||
| Q2 25 | — | 70.1% | ||
| Q1 25 | — | 69.3% | ||
| Q4 24 | — | 71.9% | ||
| Q3 24 | — | 72.4% | ||
| Q2 24 | — | 70.6% | ||
| Q1 24 | — | 72.2% |
| Q4 25 | 6.8% | 18.6% | ||
| Q3 25 | 10.2% | 10.7% | ||
| Q2 25 | 9.2% | 3.7% | ||
| Q1 25 | 7.7% | -6.1% | ||
| Q4 24 | 7.9% | 7.5% | ||
| Q3 24 | 10.3% | 4.0% | ||
| Q2 24 | 8.4% | -3.0% | ||
| Q1 24 | 8.0% | -8.3% |
| Q4 25 | 5.0% | 18.8% | ||
| Q3 25 | 9.4% | 13.7% | ||
| Q2 25 | 8.3% | 4.0% | ||
| Q1 25 | 7.0% | -3.3% | ||
| Q4 24 | 6.6% | 5.7% | ||
| Q3 24 | 8.9% | 0.9% | ||
| Q2 24 | 7.0% | -4.3% | ||
| Q1 24 | 10.0% | -3.1% |
| Q4 25 | $0.12 | $0.62 | ||
| Q3 25 | $0.23 | $0.42 | ||
| Q2 25 | $0.19 | $0.12 | ||
| Q1 25 | $0.15 | $-0.10 | ||
| Q4 24 | $0.13 | $0.17 | ||
| Q3 24 | $0.20 | $0.03 | ||
| Q2 24 | $0.15 | $-0.11 | ||
| Q1 24 | $0.21 | $-0.09 |
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 | $403.4M |
| Total DebtLower is stronger | $84.0M | — |
| Stockholders' EquityBook value | $542.6M | $962.3M |
| Total Assets | $707.1M | $1.3B |
| Debt / EquityLower = less leverage | 0.15× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $16.3M | $403.4M | ||
| Q3 25 | $29.6M | $376.9M | ||
| Q2 25 | $35.0M | $371.1M | ||
| Q1 25 | $22.6M | $420.8M | ||
| Q4 24 | $57.4M | $384.3M | ||
| Q3 24 | $48.8M | $348.4M | ||
| Q2 24 | $62.5M | $342.7M | ||
| Q1 24 | $65.4M | $368.9M |
| 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 | $542.6M | $962.3M | ||
| Q3 25 | $552.8M | $943.8M | ||
| Q2 25 | $548.3M | $947.8M | ||
| Q1 25 | $530.6M | $948.9M | ||
| Q4 24 | $554.5M | $957.7M | ||
| Q3 24 | $540.1M | $932.1M | ||
| Q2 24 | $532.7M | $951.9M | ||
| Q1 24 | $515.5M | $949.1M |
| Q4 25 | $707.1M | $1.3B | ||
| Q3 25 | $732.6M | $1.2B | ||
| Q2 25 | $731.8M | $1.2B | ||
| Q1 25 | $708.7M | $1.3B | ||
| Q4 24 | $746.4M | $1.3B | ||
| Q3 24 | $734.0M | $1.2B | ||
| Q2 24 | $756.8M | $1.2B | ||
| Q1 24 | $763.6M | $1.2B |
| 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 | $20.0M | — |
| Free Cash FlowOCF − Capex | $14.9M | — |
| FCF MarginFCF / Revenue | 6.2% | — |
| Capex IntensityCapex / Revenue | 2.1% | 0.1% |
| Cash ConversionOCF / Net Profit | 1.65× | — |
| TTM Free Cash FlowTrailing 4 quarters | $68.4M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $20.0M | — | ||
| Q3 25 | $33.2M | $57.4M | ||
| Q2 25 | $20.3M | $-15.8M | ||
| Q1 25 | $10.1M | — | ||
| Q4 24 | $16.6M | $45.1M | ||
| Q3 24 | $28.6M | $55.6M | ||
| Q2 24 | $18.7M | $-9.3M | ||
| Q1 24 | $15.0M | — |
| Q4 25 | $14.9M | — | ||
| Q3 25 | $27.6M | $56.8M | ||
| Q2 25 | $17.6M | $-16.2M | ||
| Q1 25 | $8.4M | — | ||
| Q4 24 | $13.2M | $44.8M | ||
| Q3 24 | $27.5M | $55.4M | ||
| Q2 24 | $17.6M | $-9.6M | ||
| Q1 24 | $13.7M | — |
| Q4 25 | 6.2% | — | ||
| Q3 25 | 10.7% | 28.4% | ||
| Q2 25 | 7.3% | -8.3% | ||
| Q1 25 | 3.8% | — | ||
| Q4 24 | 6.1% | 22.9% | ||
| Q3 24 | 11.4% | 29.8% | ||
| Q2 24 | 7.8% | -5.4% | ||
| Q1 24 | 6.5% | — |
| Q4 25 | 2.1% | 0.1% | ||
| Q3 25 | 2.2% | 0.3% | ||
| Q2 25 | 1.1% | 0.2% | ||
| Q1 25 | 0.8% | 0.2% | ||
| Q4 24 | 1.5% | 0.1% | ||
| Q3 24 | 0.5% | 0.1% | ||
| Q2 24 | 0.5% | 0.1% | ||
| Q1 24 | 0.6% | 1.0% |
| Q4 25 | 1.65× | — | ||
| Q3 25 | 1.36× | 2.09× | ||
| Q2 25 | 1.02× | -2.04× | ||
| Q1 25 | 0.66× | — | ||
| Q4 24 | 1.15× | 4.02× | ||
| Q3 24 | 1.33× | 32.10× | ||
| 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
OSW
| Services | $197.3M | 82% |
| Products | $44.8M | 18% |
RAMP
Segment breakdown not available.
