vs
Side-by-side financial comparison of ONESPAWORLD HOLDINGS Ltd (OSW) and SMITH & WESSON BRANDS, INC. (SWBI). Click either name above to swap in a different company.
ONESPAWORLD HOLDINGS Ltd is the larger business by last-quarter revenue ($242.1M vs $124.7M, roughly 1.9× SMITH & WESSON BRANDS, INC.). ONESPAWORLD HOLDINGS Ltd runs the higher net margin — 5.0% vs 1.5%, a 3.4% gap on every dollar of revenue. On growth, ONESPAWORLD HOLDINGS Ltd posted the faster year-over-year revenue change (11.5% vs -3.9%). SMITH & WESSON BRANDS, INC. produced more free cash flow last quarter ($16.3M vs $14.9M). Over the past eight quarters, ONESPAWORLD HOLDINGS Ltd's revenue compounded faster (7.1% CAGR vs -4.8%).
Smith & Wesson Brands, Inc. (S&W) is an American firearm manufacturer headquartered in Maryville, Tennessee, United States.
OSW vs SWBI — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $242.1M | $124.7M |
| Net Profit | $12.1M | $1.9M |
| Gross Margin | — | 24.3% |
| Operating Margin | 6.8% | 3.3% |
| Net Margin | 5.0% | 1.5% |
| Revenue YoY | 11.5% | -3.9% |
| Net Profit YoY | -16.2% | -53.6% |
| EPS (diluted) | $0.12 | $0.04 |
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 | $124.7M | ||
| Q3 25 | $258.5M | $85.1M | ||
| Q2 25 | $240.7M | $140.8M | ||
| Q1 25 | $219.6M | $115.9M | ||
| Q4 24 | $217.2M | $129.7M | ||
| Q3 24 | $241.7M | $88.3M | ||
| Q2 24 | $224.9M | $159.1M | ||
| Q1 24 | $211.2M | $137.5M |
| Q4 25 | $12.1M | $1.9M | ||
| Q3 25 | $24.3M | $-3.4M | ||
| Q2 25 | $19.9M | $8.6M | ||
| Q1 25 | $15.3M | $2.1M | ||
| Q4 24 | $14.4M | $4.5M | ||
| Q3 24 | $21.6M | $-1.9M | ||
| Q2 24 | $15.8M | $27.9M | ||
| Q1 24 | $21.2M | $7.9M |
| Q4 25 | — | 24.3% | ||
| Q3 25 | — | 25.9% | ||
| Q2 25 | — | 28.8% | ||
| Q1 25 | — | 24.1% | ||
| Q4 24 | — | 26.6% | ||
| Q3 24 | — | 27.4% | ||
| Q2 24 | — | 35.5% | ||
| Q1 24 | — | 28.7% |
| Q4 25 | 6.8% | 3.3% | ||
| Q3 25 | 10.2% | -3.5% | ||
| Q2 25 | 9.2% | 9.3% | ||
| Q1 25 | 7.7% | 4.1% | ||
| Q4 24 | 7.9% | 5.8% | ||
| Q3 24 | 10.3% | -1.7% | ||
| Q2 24 | 8.4% | 17.4% | ||
| Q1 24 | 8.0% | 8.2% |
| Q4 25 | 5.0% | 1.5% | ||
| Q3 25 | 9.4% | -4.0% | ||
| Q2 25 | 8.3% | 6.1% | ||
| Q1 25 | 7.0% | 1.8% | ||
| Q4 24 | 6.6% | 3.5% | ||
| Q3 24 | 8.9% | -2.1% | ||
| Q2 24 | 7.0% | 17.5% | ||
| Q1 24 | 10.0% | 5.7% |
| Q4 25 | $0.12 | $0.04 | ||
| Q3 25 | $0.23 | $-0.08 | ||
| Q2 25 | $0.19 | $0.19 | ||
| Q1 25 | $0.15 | $0.05 | ||
| Q4 24 | $0.13 | $0.10 | ||
| Q3 24 | $0.20 | $-0.04 | ||
| Q2 24 | $0.15 | $0.60 | ||
| Q1 24 | $0.21 | $0.17 |
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 | $22.4M |
| Total DebtLower is stronger | $84.0M | — |
| Stockholders' EquityBook value | $542.6M | $363.2M |
| Total Assets | $707.1M | $548.6M |
| Debt / EquityLower = less leverage | 0.15× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $16.3M | $22.4M | ||
| Q3 25 | $29.6M | $18.0M | ||
| Q2 25 | $35.0M | $25.2M | ||
| Q1 25 | $22.6M | $26.7M | ||
| Q4 24 | $57.4M | $39.1M | ||
| Q3 24 | $48.8M | $35.5M | ||
| Q2 24 | $62.5M | $60.8M | ||
| Q1 24 | $65.4M | $47.4M |
| 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 | $542.6M | $363.2M | ||
| Q3 25 | $552.8M | $364.4M | ||
| Q2 25 | $548.3M | $372.5M | ||
| Q1 25 | $530.6M | $366.9M | ||
| Q4 24 | $554.5M | $371.5M | ||
| Q3 24 | $540.1M | $380.0M | ||
| Q2 24 | $532.7M | $399.9M | ||
| Q1 24 | $515.5M | $376.4M |
| Q4 25 | $707.1M | $548.6M | ||
| Q3 25 | $732.6M | $554.6M | ||
| Q2 25 | $731.8M | $559.6M | ||
| Q1 25 | $708.7M | $578.9M | ||
| Q4 24 | $746.4M | $587.4M | ||
| Q3 24 | $734.0M | $571.3M | ||
| Q2 24 | $756.8M | $577.4M | ||
| Q1 24 | $763.6M | $570.6M |
| 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 | $20.0M | $27.3M |
| Free Cash FlowOCF − Capex | $14.9M | $16.3M |
| FCF MarginFCF / Revenue | 6.2% | 13.1% |
| Capex IntensityCapex / Revenue | 2.1% | 8.8% |
| Cash ConversionOCF / Net Profit | 1.65× | 14.22× |
| TTM Free Cash FlowTrailing 4 quarters | $68.4M | $21.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $20.0M | $27.3M | ||
| Q3 25 | $33.2M | $-8.1M | ||
| Q2 25 | $20.3M | $40.8M | ||
| Q1 25 | $10.1M | $-9.8M | ||
| Q4 24 | $16.6M | $-7.4M | ||
| Q3 24 | $28.6M | $-30.8M | ||
| Q2 24 | $18.7M | $43.7M | ||
| Q1 24 | $15.0M | $25.2M |
| Q4 25 | $14.9M | $16.3M | ||
| Q3 25 | $27.6M | $-12.4M | ||
| Q2 25 | $17.6M | $33.5M | ||
| Q1 25 | $8.4M | $-16.1M | ||
| Q4 24 | $13.2M | $-10.7M | ||
| Q3 24 | $27.5M | $-35.5M | ||
| Q2 24 | $17.6M | $38.2M | ||
| Q1 24 | $13.7M | $7.0M |
| Q4 25 | 6.2% | 13.1% | ||
| Q3 25 | 10.7% | -14.6% | ||
| Q2 25 | 7.3% | 23.8% | ||
| Q1 25 | 3.8% | -13.9% | ||
| Q4 24 | 6.1% | -8.3% | ||
| Q3 24 | 11.4% | -40.2% | ||
| Q2 24 | 7.8% | 24.0% | ||
| Q1 24 | 6.5% | 5.1% |
| Q4 25 | 2.1% | 8.8% | ||
| Q3 25 | 2.2% | 5.0% | ||
| Q2 25 | 1.1% | 5.2% | ||
| Q1 25 | 0.8% | 5.4% | ||
| Q4 24 | 1.5% | 2.5% | ||
| Q3 24 | 0.5% | 5.3% | ||
| Q2 24 | 0.5% | 3.5% | ||
| Q1 24 | 0.6% | 13.2% |
| Q4 25 | 1.65× | 14.22× | ||
| Q3 25 | 1.36× | — | ||
| Q2 25 | 1.02× | 4.73× | ||
| Q1 25 | 0.66× | -4.68× | ||
| Q4 24 | 1.15× | -1.63× | ||
| Q3 24 | 1.33× | — | ||
| Q2 24 | 1.19× | 1.57× | ||
| Q1 24 | 0.71× | 3.20× |
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% |
SWBI
Segment breakdown not available.
