vs
Side-by-side financial comparison of ONESPAWORLD HOLDINGS Ltd (OSW) and ZIFF DAVIS, INC. (ZD). Click either name above to swap in a different company.
ZIFF DAVIS, INC. is the larger business by last-quarter revenue ($406.7M vs $242.1M, roughly 1.7× ONESPAWORLD HOLDINGS Ltd). ONESPAWORLD HOLDINGS Ltd runs the higher net margin — 5.0% vs 0.1%, a 4.9% gap on every dollar of revenue. On growth, ONESPAWORLD HOLDINGS Ltd posted the faster year-over-year revenue change (11.5% vs -1.5%). ZIFF DAVIS, INC. produced more free cash flow last quarter ($157.8M vs $14.9M). Over the past eight quarters, ZIFF DAVIS, INC.'s revenue compounded faster (13.7% CAGR vs 7.1%).
Ziff Davis, Inc. is an American digital media and Internet company. Founded in 1927 by William Bernard Ziff Sr. and Bernard George Davis, the company primarily owns technology- and health-oriented media websites, online shopping-related services, Internet connectivity services, gaming and entertainment brands, and cybersecurity and martech tools. Previously, the company was predominantly a publisher of hobbyist magazines.
OSW vs ZD — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $242.1M | $406.7M |
| Net Profit | $12.1M | $370.0K |
| Gross Margin | — | 85.9% |
| Operating Margin | 6.8% | 21.2% |
| Net Margin | 5.0% | 0.1% |
| Revenue YoY | 11.5% | -1.5% |
| Net Profit YoY | -16.2% | -99.4% |
| EPS (diluted) | $0.12 | $0.06 |
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 | $406.7M | ||
| Q3 25 | $258.5M | $363.7M | ||
| Q2 25 | $240.7M | $352.2M | ||
| Q1 25 | $219.6M | $328.6M | ||
| Q4 24 | $217.2M | $412.8M | ||
| Q3 24 | $241.7M | $353.6M | ||
| Q2 24 | $224.9M | $320.8M | ||
| Q1 24 | $211.2M | $314.5M |
| Q4 25 | $12.1M | $370.0K | ||
| Q3 25 | $24.3M | $-3.6M | ||
| Q2 25 | $19.9M | $26.3M | ||
| Q1 25 | $15.3M | $24.2M | ||
| Q4 24 | $14.4M | $64.1M | ||
| Q3 24 | $21.6M | $-48.6M | ||
| Q2 24 | $15.8M | $36.9M | ||
| Q1 24 | $21.2M | $10.6M |
| Q4 25 | — | 85.9% | ||
| Q3 25 | — | 85.4% | ||
| Q2 25 | — | 86.1% | ||
| Q1 25 | — | 85.6% | ||
| Q4 24 | — | 87.1% | ||
| Q3 24 | — | 85.5% | ||
| Q2 24 | — | 84.4% | ||
| Q1 24 | — | 85.4% |
| Q4 25 | 6.8% | 21.2% | ||
| Q3 25 | 10.2% | 7.8% | ||
| Q2 25 | 9.2% | 9.5% | ||
| Q1 25 | 7.7% | 10.7% | ||
| Q4 24 | 7.9% | 19.0% | ||
| Q3 24 | 10.3% | -8.3% | ||
| Q2 24 | 8.4% | 8.9% | ||
| Q1 24 | 8.0% | 11.4% |
| Q4 25 | 5.0% | 0.1% | ||
| Q3 25 | 9.4% | -1.0% | ||
| Q2 25 | 8.3% | 7.5% | ||
| Q1 25 | 7.0% | 7.4% | ||
| Q4 24 | 6.6% | 15.5% | ||
| Q3 24 | 8.9% | -13.7% | ||
| Q2 24 | 7.0% | 11.5% | ||
| Q1 24 | 10.0% | 3.4% |
| Q4 25 | $0.12 | $0.06 | ||
| Q3 25 | $0.23 | $-0.09 | ||
| Q2 25 | $0.19 | $0.62 | ||
| Q1 25 | $0.15 | $0.56 | ||
| Q4 24 | $0.13 | $1.53 | ||
| Q3 24 | $0.20 | $-1.11 | ||
| Q2 24 | $0.15 | $0.77 | ||
| Q1 24 | $0.21 | $0.23 |
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 | $607.0M |
| Total DebtLower is stronger | $84.0M | $866.5M |
| Stockholders' EquityBook value | $542.6M | $1.8B |
| Total Assets | $707.1M | $3.7B |
| Debt / EquityLower = less leverage | 0.15× | 0.49× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $16.3M | $607.0M | ||
| Q3 25 | $29.6M | $503.4M | ||
| Q2 25 | $35.0M | $457.3M | ||
| Q1 25 | $22.6M | $431.0M | ||
| Q4 24 | $57.4M | $505.9M | ||
| Q3 24 | $48.8M | $386.1M | ||
| Q2 24 | $62.5M | $687.2M | ||
| Q1 24 | $65.4M | $751.2M |
| Q4 25 | $84.0M | $866.5M | ||
| Q3 25 | $85.2M | — | ||
| Q2 25 | $96.2M | — | ||
| Q1 25 | $97.4M | — | ||
| Q4 24 | $98.6M | $864.3M | ||
| Q3 24 | $98.7M | — | ||
| Q2 24 | $123.8M | — | ||
| Q1 24 | $138.6M | — |
| Q4 25 | $542.6M | $1.8B | ||
| Q3 25 | $552.8M | $1.8B | ||
| Q2 25 | $548.3M | $1.8B | ||
| Q1 25 | $530.6M | $1.8B | ||
| Q4 24 | $554.5M | $1.8B | ||
| Q3 24 | $540.1M | $1.8B | ||
| Q2 24 | $532.7M | $1.9B | ||
| Q1 24 | $515.5M | $1.9B |
| Q4 25 | $707.1M | $3.7B | ||
| Q3 25 | $732.6M | $3.5B | ||
| Q2 25 | $731.8M | $3.5B | ||
| Q1 25 | $708.7M | $3.5B | ||
| Q4 24 | $746.4M | $3.7B | ||
| Q3 24 | $734.0M | $3.4B | ||
| Q2 24 | $756.8M | $3.7B | ||
| Q1 24 | $763.6M | $3.7B |
| Q4 25 | 0.15× | 0.49× | ||
| Q3 25 | 0.15× | — | ||
| Q2 25 | 0.18× | — | ||
| Q1 25 | 0.18× | — | ||
| Q4 24 | 0.18× | 0.48× | ||
| 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 | $191.1M |
| Free Cash FlowOCF − Capex | $14.9M | $157.8M |
| FCF MarginFCF / Revenue | 6.2% | 38.8% |
| Capex IntensityCapex / Revenue | 2.1% | 8.2% |
| Cash ConversionOCF / Net Profit | 1.65× | 516.44× |
| TTM Free Cash FlowTrailing 4 quarters | $68.4M | $287.9M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $20.0M | $191.1M | ||
| Q3 25 | $33.2M | $138.3M | ||
| Q2 25 | $20.3M | $57.1M | ||
| Q1 25 | $10.1M | $20.6M | ||
| Q4 24 | $16.6M | $158.2M | ||
| Q3 24 | $28.6M | $106.0M | ||
| Q2 24 | $18.7M | $50.6M | ||
| Q1 24 | $15.0M | $75.6M |
| Q4 25 | $14.9M | $157.8M | ||
| Q3 25 | $27.6M | $108.2M | ||
| Q2 25 | $17.6M | $26.9M | ||
| Q1 25 | $8.4M | $-5.0M | ||
| Q4 24 | $13.2M | $131.1M | ||
| Q3 24 | $27.5M | $80.1M | ||
| Q2 24 | $17.6M | $25.1M | ||
| Q1 24 | $13.7M | $47.4M |
| Q4 25 | 6.2% | 38.8% | ||
| Q3 25 | 10.7% | 29.7% | ||
| Q2 25 | 7.3% | 7.6% | ||
| Q1 25 | 3.8% | -1.5% | ||
| Q4 24 | 6.1% | 31.8% | ||
| Q3 24 | 11.4% | 22.7% | ||
| Q2 24 | 7.8% | 7.8% | ||
| Q1 24 | 6.5% | 15.1% |
| Q4 25 | 2.1% | 8.2% | ||
| Q3 25 | 2.2% | 8.3% | ||
| Q2 25 | 1.1% | 8.6% | ||
| Q1 25 | 0.8% | 7.8% | ||
| Q4 24 | 1.5% | 6.6% | ||
| Q3 24 | 0.5% | 7.3% | ||
| Q2 24 | 0.5% | 8.0% | ||
| Q1 24 | 0.6% | 8.9% |
| Q4 25 | 1.65× | 516.44× | ||
| Q3 25 | 1.36× | — | ||
| Q2 25 | 1.02× | 2.17× | ||
| Q1 25 | 0.66× | 0.85× | ||
| Q4 24 | 1.15× | 2.47× | ||
| Q3 24 | 1.33× | — | ||
| Q2 24 | 1.19× | 1.37× | ||
| Q1 24 | 0.71× | 7.11× |
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% |
ZD
| Health And Wellness | $114.8M | 28% |
| Technology And Shopping | $108.9M | 27% |
| Cybersecurity And Martech Segment | $70.9M | 17% |
| Connectivity | $60.3M | 15% |
| Gaming And Entertainment | $51.7M | 13% |
| Subscription And Licensing | $2.9M | 1% |
