vs
Side-by-side financial comparison of ONESPAWORLD HOLDINGS Ltd (OSW) and Shutterstock, Inc. (SSTK). Click either name above to swap in a different company.
ONESPAWORLD HOLDINGS Ltd is the larger business by last-quarter revenue ($242.1M vs $220.2M, roughly 1.1× Shutterstock, Inc.). ONESPAWORLD HOLDINGS Ltd runs the higher net margin — 5.0% vs -7.3%, a 12.3% gap on every dollar of revenue. On growth, ONESPAWORLD HOLDINGS Ltd posted the faster year-over-year revenue change (11.5% vs -12.0%). Shutterstock, Inc. produced more free cash flow last quarter ($25.9M vs $14.9M). Over the past eight quarters, ONESPAWORLD HOLDINGS Ltd's revenue compounded faster (7.1% CAGR vs 1.4%).
Shutterstock, Inc. is an American provider of stock photography, stock footage, stock music, and editing tools; it is headquartered in New York. Founded in 2002 by programmer and photographer Jon Oringer, Shutterstock maintains a library of around 200 million royalty-free stock photos, vector graphics, and illustrations, with around 10 million video clips and music tracks available for licensing. Originally a subscription site only, Shutterstock expanded beyond subscriptions into à la carte p...
OSW vs SSTK — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $242.1M | $220.2M |
| Net Profit | $12.1M | $-16.0M |
| Gross Margin | — | 55.8% |
| Operating Margin | 6.8% | -1.1% |
| Net Margin | 5.0% | -7.3% |
| Revenue YoY | 11.5% | -12.0% |
| Net Profit YoY | -16.2% | -1021.0% |
| EPS (diluted) | $0.12 | $-0.47 |
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 | $220.2M | ||
| Q3 25 | $258.5M | $260.1M | ||
| Q2 25 | $240.7M | $267.0M | ||
| Q1 25 | $219.6M | $242.6M | ||
| Q4 24 | $217.2M | $250.3M | ||
| Q3 24 | $241.7M | $250.6M | ||
| Q2 24 | $224.9M | $220.1M | ||
| Q1 24 | $211.2M | $214.3M |
| Q4 25 | $12.1M | $-16.0M | ||
| Q3 25 | $24.3M | $13.4M | ||
| Q2 25 | $19.9M | $29.4M | ||
| Q1 25 | $15.3M | $18.7M | ||
| Q4 24 | $14.4M | $-1.4M | ||
| Q3 24 | $21.6M | $17.6M | ||
| Q2 24 | $15.8M | $3.6M | ||
| Q1 24 | $21.2M | $16.1M |
| Q4 25 | — | 55.8% | ||
| Q3 25 | — | 60.6% | ||
| Q2 25 | — | 60.3% | ||
| Q1 25 | — | 58.4% | ||
| Q4 24 | — | 55.1% | ||
| Q3 24 | — | 58.3% | ||
| Q2 24 | — | 58.5% | ||
| Q1 24 | — | 58.8% |
| Q4 25 | 6.8% | -1.1% | ||
| Q3 25 | 10.2% | 12.5% | ||
| Q2 25 | 9.2% | 13.0% | ||
| Q1 25 | 7.7% | 4.2% | ||
| Q4 24 | 7.9% | 5.3% | ||
| Q3 24 | 10.3% | 7.2% | ||
| Q2 24 | 8.4% | 9.4% | ||
| Q1 24 | 8.0% | 7.8% |
| Q4 25 | 5.0% | -7.3% | ||
| Q3 25 | 9.4% | 5.1% | ||
| Q2 25 | 8.3% | 11.0% | ||
| Q1 25 | 7.0% | 7.7% | ||
| Q4 24 | 6.6% | -0.6% | ||
| Q3 24 | 8.9% | 7.0% | ||
| Q2 24 | 7.0% | 1.6% | ||
| Q1 24 | 10.0% | 7.5% |
| Q4 25 | $0.12 | $-0.47 | ||
| Q3 25 | $0.23 | $0.37 | ||
| Q2 25 | $0.19 | $0.82 | ||
| Q1 25 | $0.15 | $0.53 | ||
| Q4 24 | $0.13 | $-0.04 | ||
| Q3 24 | $0.20 | $0.50 | ||
| Q2 24 | $0.15 | $0.10 | ||
| Q1 24 | $0.21 | $0.45 |
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 | $178.2M |
| Total DebtLower is stronger | $84.0M | — |
| Stockholders' EquityBook value | $542.6M | $581.0M |
| Total Assets | $707.1M | $1.4B |
| Debt / EquityLower = less leverage | 0.15× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $16.3M | $178.2M | ||
| Q3 25 | $29.6M | $165.5M | ||
| Q2 25 | $35.0M | $116.4M | ||
| Q1 25 | $22.6M | $112.2M | ||
| Q4 24 | $57.4M | $111.3M | ||
| Q3 24 | $48.8M | $131.4M | ||
| Q2 24 | $62.5M | $74.9M | ||
| Q1 24 | $65.4M | $71.8M |
| 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 | $581.0M | ||
| Q3 25 | $552.8M | $594.4M | ||
| Q2 25 | $548.3M | $586.2M | ||
| Q1 25 | $530.6M | $547.2M | ||
| Q4 24 | $554.5M | $518.4M | ||
| Q3 24 | $540.1M | $522.9M | ||
| Q2 24 | $532.7M | $520.4M | ||
| Q1 24 | $515.5M | $541.3M |
| Q4 25 | $707.1M | $1.4B | ||
| Q3 25 | $732.6M | $1.4B | ||
| Q2 25 | $731.8M | $1.4B | ||
| Q1 25 | $708.7M | $1.3B | ||
| Q4 24 | $746.4M | $1.3B | ||
| Q3 24 | $734.0M | $1.3B | ||
| Q2 24 | $756.8M | $1.0B | ||
| Q1 24 | $763.6M | $1.0B |
| 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 | $36.2M |
| Free Cash FlowOCF − Capex | $14.9M | $25.9M |
| FCF MarginFCF / Revenue | 6.2% | 11.8% |
| Capex IntensityCapex / Revenue | 2.1% | 4.7% |
| Cash ConversionOCF / Net Profit | 1.65× | — |
| TTM Free Cash FlowTrailing 4 quarters | $68.4M | $123.8M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $20.0M | $36.2M | ||
| Q3 25 | $33.2M | $78.4M | ||
| Q2 25 | $20.3M | $26.8M | ||
| Q1 25 | $10.1M | $25.2M | ||
| Q4 24 | $16.6M | $8.0M | ||
| Q3 24 | $28.6M | $-11.6M | ||
| Q2 24 | $18.7M | $28.0M | ||
| Q1 24 | $15.0M | $8.3M |
| Q4 25 | $14.9M | $25.9M | ||
| Q3 25 | $27.6M | $68.0M | ||
| Q2 25 | $17.6M | $15.5M | ||
| Q1 25 | $8.4M | $14.4M | ||
| Q4 24 | $13.2M | $-952.0K | ||
| Q3 24 | $27.5M | $-26.3M | ||
| Q2 24 | $17.6M | $18.9M | ||
| Q1 24 | $13.7M | $-6.2M |
| Q4 25 | 6.2% | 11.8% | ||
| Q3 25 | 10.7% | 26.1% | ||
| Q2 25 | 7.3% | 5.8% | ||
| Q1 25 | 3.8% | 6.0% | ||
| Q4 24 | 6.1% | -0.4% | ||
| Q3 24 | 11.4% | -10.5% | ||
| Q2 24 | 7.8% | 8.6% | ||
| Q1 24 | 6.5% | -2.9% |
| Q4 25 | 2.1% | 4.7% | ||
| Q3 25 | 2.2% | 4.0% | ||
| Q2 25 | 1.1% | 4.2% | ||
| Q1 25 | 0.8% | 4.5% | ||
| Q4 24 | 1.5% | 3.6% | ||
| Q3 24 | 0.5% | 5.9% | ||
| Q2 24 | 0.5% | 4.1% | ||
| Q1 24 | 0.6% | 6.7% |
| Q4 25 | 1.65× | — | ||
| Q3 25 | 1.36× | 5.86× | ||
| Q2 25 | 1.02× | 0.91× | ||
| Q1 25 | 0.66× | 1.35× | ||
| Q4 24 | 1.15× | — | ||
| Q3 24 | 1.33× | -0.66× | ||
| Q2 24 | 1.19× | 7.71× | ||
| Q1 24 | 0.71× | 0.51× |
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% |
SSTK
Segment breakdown not available.
