vs
Side-by-side financial comparison of ONESPAWORLD HOLDINGS Ltd (OSW) and EXPRO GROUP HOLDINGS N.V. (XPRO). Click either name above to swap in a different company.
EXPRO GROUP HOLDINGS N.V. is the larger business by last-quarter revenue ($382.1M vs $242.1M, roughly 1.6× ONESPAWORLD HOLDINGS Ltd). ONESPAWORLD HOLDINGS Ltd runs the higher net margin — 5.0% vs 1.5%, a 3.5% gap on every dollar of revenue. On growth, ONESPAWORLD HOLDINGS Ltd posted the faster year-over-year revenue change (11.5% vs -12.5%). EXPRO GROUP HOLDINGS N.V. produced more free cash flow last quarter ($23.2M vs $14.9M). Over the past eight quarters, ONESPAWORLD HOLDINGS Ltd's revenue compounded faster (7.1% CAGR vs -0.2%).
Expro is an energy services provider headquartered in Houston, Texas, United States.
OSW vs XPRO — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $242.1M | $382.1M |
| Net Profit | $12.1M | $5.8M |
| Gross Margin | — | — |
| Operating Margin | 6.8% | 3.1% |
| Net Margin | 5.0% | 1.5% |
| Revenue YoY | 11.5% | -12.5% |
| Net Profit YoY | -16.2% | -74.9% |
| EPS (diluted) | $0.12 | $0.05 |
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 | $382.1M | ||
| Q3 25 | $258.5M | $411.4M | ||
| Q2 25 | $240.7M | $422.7M | ||
| Q1 25 | $219.6M | $390.9M | ||
| Q4 24 | $217.2M | $436.8M | ||
| Q3 24 | $241.7M | $422.8M | ||
| Q2 24 | $224.9M | $469.6M | ||
| Q1 24 | $211.2M | $383.5M |
| Q4 25 | $12.1M | $5.8M | ||
| Q3 25 | $24.3M | $14.0M | ||
| Q2 25 | $19.9M | $18.0M | ||
| Q1 25 | $15.3M | $13.9M | ||
| Q4 24 | $14.4M | $23.0M | ||
| Q3 24 | $21.6M | $16.3M | ||
| Q2 24 | $15.8M | $15.3M | ||
| Q1 24 | $21.2M | $-2.7M |
| Q4 25 | 6.8% | 3.1% | ||
| Q3 25 | 10.2% | 6.4% | ||
| Q2 25 | 9.2% | 7.7% | ||
| Q1 25 | 7.7% | 2.6% | ||
| Q4 24 | 7.9% | 7.3% | ||
| Q3 24 | 10.3% | 6.2% | ||
| Q2 24 | 8.4% | 5.9% | ||
| Q1 24 | 8.0% | 2.2% |
| Q4 25 | 5.0% | 1.5% | ||
| Q3 25 | 9.4% | 3.4% | ||
| Q2 25 | 8.3% | 4.3% | ||
| Q1 25 | 7.0% | 3.6% | ||
| Q4 24 | 6.6% | 5.3% | ||
| Q3 24 | 8.9% | 3.8% | ||
| Q2 24 | 7.0% | 3.3% | ||
| Q1 24 | 10.0% | -0.7% |
| Q4 25 | $0.12 | $0.05 | ||
| Q3 25 | $0.23 | $0.12 | ||
| Q2 25 | $0.19 | $0.16 | ||
| Q1 25 | $0.15 | $0.12 | ||
| Q4 24 | $0.13 | $0.20 | ||
| Q3 24 | $0.20 | $0.14 | ||
| Q2 24 | $0.15 | $0.13 | ||
| Q1 24 | $0.21 | $-0.02 |
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 | $196.1M |
| Total DebtLower is stronger | $84.0M | $79.1M |
| Stockholders' EquityBook value | $542.6M | $1.5B |
| Total Assets | $707.1M | $2.3B |
| Debt / EquityLower = less leverage | 0.15× | 0.05× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $16.3M | $196.1M | ||
| Q3 25 | $29.6M | $197.9M | ||
| Q2 25 | $35.0M | $206.8M | ||
| Q1 25 | $22.6M | $179.3M | ||
| Q4 24 | $57.4M | $183.0M | ||
| Q3 24 | $48.8M | $165.7M | ||
| Q2 24 | $62.5M | $133.5M | ||
| Q1 24 | $65.4M | $163.2M |
| Q4 25 | $84.0M | $79.1M | ||
| Q3 25 | $85.2M | $99.1M | ||
| Q2 25 | $96.2M | $121.1M | ||
| Q1 25 | $97.4M | $121.1M | ||
| Q4 24 | $98.6M | $121.1M | ||
| Q3 24 | $98.7M | $121.1M | ||
| Q2 24 | $123.8M | $121.1M | ||
| Q1 24 | $138.6M | $40.0M |
| Q4 25 | $542.6M | $1.5B | ||
| Q3 25 | $552.8M | $1.5B | ||
| Q2 25 | $548.3M | $1.5B | ||
| Q1 25 | $530.6M | $1.5B | ||
| Q4 24 | $554.5M | $1.5B | ||
| Q3 24 | $540.1M | $1.5B | ||
| Q2 24 | $532.7M | $1.5B | ||
| Q1 24 | $515.5M | $1.3B |
| Q4 25 | $707.1M | $2.3B | ||
| Q3 25 | $732.6M | $2.3B | ||
| Q2 25 | $731.8M | $2.3B | ||
| Q1 25 | $708.7M | $2.3B | ||
| Q4 24 | $746.4M | $2.3B | ||
| Q3 24 | $734.0M | $2.3B | ||
| Q2 24 | $756.8M | $2.3B | ||
| Q1 24 | $763.6M | $2.0B |
| Q4 25 | 0.15× | 0.05× | ||
| Q3 25 | 0.15× | 0.07× | ||
| Q2 25 | 0.18× | 0.08× | ||
| Q1 25 | 0.18× | 0.08× | ||
| Q4 24 | 0.18× | 0.08× | ||
| Q3 24 | 0.18× | 0.08× | ||
| Q2 24 | 0.23× | 0.08× | ||
| Q1 24 | 0.27× | 0.03× |
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 | $57.1M |
| Free Cash FlowOCF − Capex | $14.9M | $23.2M |
| FCF MarginFCF / Revenue | 6.2% | 6.1% |
| Capex IntensityCapex / Revenue | 2.1% | 8.9% |
| Cash ConversionOCF / Net Profit | 1.65× | 9.89× |
| TTM Free Cash FlowTrailing 4 quarters | $68.4M | $97.8M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $20.0M | $57.1M | ||
| Q3 25 | $33.2M | $63.2M | ||
| Q2 25 | $20.3M | $48.4M | ||
| Q1 25 | $10.1M | $41.5M | ||
| Q4 24 | $16.6M | $97.4M | ||
| Q3 24 | $28.6M | $55.3M | ||
| Q2 24 | $18.7M | $-13.2M | ||
| Q1 24 | $15.0M | $29.9M |
| Q4 25 | $14.9M | $23.2M | ||
| Q3 25 | $27.6M | $39.0M | ||
| Q2 25 | $17.6M | $27.2M | ||
| Q1 25 | $8.4M | $8.4M | ||
| Q4 24 | $13.2M | $53.0M | ||
| Q3 24 | $27.5M | $23.3M | ||
| Q2 24 | $17.6M | $-49.5M | ||
| Q1 24 | $13.7M | $-801.0K |
| Q4 25 | 6.2% | 6.1% | ||
| Q3 25 | 10.7% | 9.5% | ||
| Q2 25 | 7.3% | 6.4% | ||
| Q1 25 | 3.8% | 2.1% | ||
| Q4 24 | 6.1% | 12.1% | ||
| Q3 24 | 11.4% | 5.5% | ||
| Q2 24 | 7.8% | -10.5% | ||
| Q1 24 | 6.5% | -0.2% |
| Q4 25 | 2.1% | 8.9% | ||
| Q3 25 | 2.2% | 5.9% | ||
| Q2 25 | 1.1% | 5.0% | ||
| Q1 25 | 0.8% | 8.5% | ||
| Q4 24 | 1.5% | 10.2% | ||
| Q3 24 | 0.5% | 7.6% | ||
| Q2 24 | 0.5% | 7.7% | ||
| Q1 24 | 0.6% | 8.0% |
| Q4 25 | 1.65× | 9.89× | ||
| Q3 25 | 1.36× | 4.52× | ||
| Q2 25 | 1.02× | 2.69× | ||
| Q1 25 | 0.66× | 2.98× | ||
| Q4 24 | 1.15× | 4.23× | ||
| Q3 24 | 1.33× | 3.40× | ||
| Q2 24 | 1.19× | -0.86× | ||
| 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% |
XPRO
| NLA | $130.3M | 34% |
| ESSA | $116.3M | 30% |
| MENA | $93.0M | 24% |
| Other | $42.5M | 11% |
