Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

OneSpaWorld Holdings Limited

OSW

Valuace

Růst

Zdraví

Cena

$ 23.66

-0.46 (-2.28%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Total Revenues	961.0	961.0	895.0	794.0	546.3	144.0	120.9	562.2	540.8	506.7	476.3
Cost of Revenues	827.2	855.5	745.6	703.8	462.7	135.6	139.2	482.2	463.2	440.4	424.3
Gross Profit	133.8	105.5	149.5	90.2	83.6	8.4	-18.3	80.0	77.6	66.3	52.0

Revenue	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Total Revenues	242.1	258.5	240.7	219.6	217.2	241.7	224.9	211.2	194.8	216.3
Cost of Revenues	215.2	219.1	209.5	183.5	180.3	199.7	201.3	190.2	175.7	180.6
Gross Profit	26.9	39.5	31.2	36.2	36.9	42.0	23.6	21.0	19.1	35.7

Operating Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	16.4	51.6	43.7	39.1	80.4	25.6	24.5	24.9
Depreciation & Amortization	25.3	25.3	24.3	22.0	16.8	16.8	207.6	14.0	10.1	9.8	12.9
Total Operating Expenses	46.5	18.1	71.4	36.1	68.4	60.5	55.9	94.3	29.1	28.0	28.4
Operating Income	87.3	87.5	78.1	54.2	15.1	-52.1	-265.0	-14.3	48.5	38.3	23.6

Operating Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	4.3	14.5
Depreciation & Amortization	6.5	6.4	6.3	6.2	6.2	6.0	5.9	6.2	9.7	5.5
Total Operating Expenses	4.9	13.2	9.1	19.3	19.7	16.9	4.7	4.1	4.3	18.7
Operating Income	22.0	26.3	22.1	16.8	17.2	25.0	18.8	17.0	14.7	17.0

Net Income	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Interest Income	0.0	0.0	1.2	0.3	0.0	0.1	0.0	0.0	0.2	0.4	0.3
Interest Expense	11.9	5.2	10.0	21.4	15.8	13.5	14.7	19.5	34.1	0.0	0.0
Other Expense	-11.2	-11.4	-1.2	-58.7	38.6	-16.0	-14.7	-22.9	0.2	-0.2	-0.2
IBT	76.1	76.1	76.9	-4.5	53.8	-68.1	-279.7	-37.2	14.8	38.5	23.8
Income Tax Expense	4.5	4.5	4.0	-1.5	0.6	0.4	0.8	0.0	1.1	5.3	5.6
Net Income	71.6	71.6	72.9	-3.0	53.2	-68.5	-280.5	-37.2	9.9	31.1	14.9

Net Income	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Interest Income	0.0	0.0	0.0	0.0	1.2	0.0	0.0	0.0	0.3	3.7
Interest Expense	3.4	6.2	1.2	1.1	2.4	2.5	2.2	3.0	9.4	3.7
Other Expense	-7.3	-1.4	-1.4	-1.1	-1.2	-2.5	-2.3	4.8	-19.2	3.6
IBT	14.8	24.9	20.7	15.7	16.0	22.5	16.6	21.7	-6.6	20.6
Income Tax Expense	2.7	0.6	0.8	0.4	1.6	1.0	0.8	0.6	0.7	-2.8
Net Income	12.1	24.3	19.9	15.3	14.4	21.6	15.8	21.2	-7.3	23.4

Per Share Data	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
EPS	$0.00	$0.00	$0.00	$-0.03	$0.57	$-0.76	$-3.77	$-0.61	$0.16	$0.49	$0.24
EPS Diluted	$0.00	$0.00	$0.00	$-0.03	$0.49	$-0.76	$-3.77	$-0.61	$0.16	$0.44	$0.21
Shares Outstanding	101.8	103.2	104.0	97.8	92.5	90.1	74.4	61.1	63.1	63.1	63.1
Diluted Shares Outstanding	102.4	103.7	104.9	97.8	95.1	90.1	74.4	61.1	63.1	70.1	70.1

Per Share Data	TTM	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
EPS	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.07	$0.23
EPS Diluted	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$-0.07	$0.16
Shares Outstanding	101.8	103.7	103.9	104.6	104.6	104.9	105.1	101.5	100.2	100.0
Diluted Shares Outstanding	102.4	104.1	104.3	105.1	105.5	105.6	105.8	102.9	100.2	101.4

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Cash And Equivalents	63.7	57.4	27.7	32.1	30.9	41.6	13.9	15.3	8.7	6.6
Short Term Investments	0.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	63.7	57.4	27.7	32.1	30.9	41.6	13.9	15.3	8.7	6.6
Accounts Receivable	45.9	46.3	40.8	33.6	19.5	3.0	30.5	25.4	23.3	20.8
Inventory	43.1	46.7	47.5	39.8	29.5	27.2	36.1	32.3	25.3	33.5
Other Current Assets	9.6	11.1	10.7	4.2	0.6	1.6	2.6	1.4	1.0	1.1
Total Current Assets	162.2	161.5	126.7	117.9	88.9	82.2	90.7	81.0	63.1	66.6

Current Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Cash And Equivalents	29.6	35.0	22.6	57.4	48.8	62.5	65.4	28.9	26.8	28.8
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	2.4	3.6	3.5
Total Cash & ST Investments	29.6	35.0	22.6	57.4	48.8	62.5	65.4	28.9	26.8	28.8
Accounts Receivable	47.9	47.3	44.7	46.3	42.2	45.9	43.5	40.8	47.7	37.1
Inventory	63.3	56.4	50.1	46.7	43.4	43.1	44.7	47.5	43.8	45.2
Other Current Assets	14.5	14.6	12.0	11.1	10.3	10.8	10.0	8.4	13.8	14.2
Total Current Assets	155.3	153.4	129.4	161.5	144.7	162.2	163.6	126.7	132.2	125.2

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Net Property, Plant & Equipment	30.4	31.6	27.1	28.4	14.1	17.1	22.7	16.2	17.4	21.3
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	190.1	33.9	33.9	33.9
Intangible Assets	538.7	530.0	547.0	565.5	582.3	599.1	616.6	131.5	135.0	138.6
Long-Term Investments	0.0	0.7	0.0	0.0	0.0	0.0	0.0	0.0	6.7	5.6
Other Long-Term Assets	23.2	21.4	3.0	5.4	3.5	3.8	1.5	5.8	6.5	1.2
Total Long-Term Assets	594.6	584.9	579.4	599.5	599.9	620.1	833.0	191.7	204.0	208.1
Total Assets	756.8	746.4	706.1	717.4	688.9	702.3	923.7	272.7	267.1	274.8

Long-Term Assets	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Net Property, Plant & Equipment	38.8	32.6	34.1	31.6	32.6	30.4	30.8	27.1	26.6	27.7
Goodwill	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Intangible Assets	517.5	521.8	525.9	530.0	534.5	538.7	542.8	547.0	552.8	557.1
Long-Term Investments	0.0	0.0	0.1	0.7	0.0	0.0	0.0	0.0	0.0	0.7
Other Long-Term Assets	19.8	22.8	18.0	21.4	19.8	23.2	24.0	3.0	3.1	3.9
Total Long-Term Assets	577.3	578.4	579.3	584.9	589.3	594.6	600.0	579.4	582.6	588.7
Total Assets	732.6	731.8	708.7	746.4	734.0	756.8	763.6	706.1	714.8	713.8

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Accounts Payable	34.8	29.7	31.7	24.1	15.8	8.6	23.4	14.1	16.1	4.6
Short-Term Debt	2.5	7.6	2.3	4.3	1.8	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	42.8	42.1	46.9	41.1	2.0	28.5	28.0	29.1	21.1	21.6
Current Liabilities	80.0	79.4	80.9	69.6	51.9	37.1	51.4	43.2	37.2	26.2

Current Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Accounts Payable	34.6	33.1	30.4	29.7	29.8	34.8	38.7	31.7	31.6	32.2
Short-Term Debt	0.0	7.5	7.5	7.6	6.3	2.5	2.4	2.3	2.2	2.2
Other Current Liabilities	49.8	40.8	36.8	42.1	42.7	42.8	47.3	46.9	47.2	34.9
Current Liabilities	84.3	81.4	74.7	79.4	78.8	80.0	88.5	80.9	81.1	73.2

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Long-Term Debt	123.8	105.2	168.4	222.8	228.7	229.4	221.4	352.4	0.0	0.0
Capital Leases	12.9	14.2	12.4	14.3	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.4	0.0	0.2	0.0
Total Liabilities	224.1	191.9	272.1	351.6	395.0	276.8	277.3	400.2	41.8	29.9

Long-Term Liabilities	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Long-Term Debt	0.0	101.9	103.5	105.2	107.4	136.8	152.1	168.4	173.6	193.9
Capital Leases	0.0	13.2	13.6	14.2	14.9	15.4	16.0	10.2	12.8	13.5
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	179.8	183.5	178.2	191.9	193.9	224.1	248.1	272.1	266.7	291.0

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	-310.6	-279.9	-344.5	-338.6	-391.8	-296.1	-15.6	0.0	0.0	0.0
Comprehensive Income	-0.2	0.4	1.5	3.8	-2.0	-5.5	0.7	-0.6	-0.4	-0.7
Total Common Equity	532.7	554.5	434.1	365.8	293.9	425.5	638.2	-131.2	220.7	237.8

Total Common Equity	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Retained Earnings	-252.8	-265.9	-285.9	-279.9	-294.3	-310.6	-326.3	-344.5	-334.3	-357.7
Comprehensive Income	-0.7	-0.5	-0.3	0.4	-0.8	-0.2	0.7	1.5	2.4	3.3
Total Common Equity	552.8	548.3	530.6	554.5	540.1	532.7	515.5	434.1	448.1	422.9

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016
Total Debt		139.3	112.7	170.6	227.1	230.5	229.4	221.4	352.4	0.0	0.0
Book Value		532.7	554.5	434.1	365.8	293.9	425.5	646.4	-127.6	225.3	244.9

Other		3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023	2-2023
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		552.8	548.3	530.6	554.5	540.1	532.7	515.5	434.1	448.1	422.9

Cash Flow From Operating Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Net Income	53.0	71.6	72.9	-3.0	53.2	-68.5	-280.5	-41.2	13.7	33.2	18.2
Depreciation & Amortization	27.3	25.3	24.3	22.0	22.4	22.5	24.5	21.6	10.1	9.8	12.9
Stock-Based Compensation	9.5	10.1	9.1	10.1	12.9	10.6	5.0	20.7	0.0	0.0	0.0
Change Working Capital	-9.7	-28.7	-22.9	-1.5	-10.2	-8.0	14.9	1.5	-4.4	12.0	34.8
Change In Accounts Receivable	-8.9	-2.6	-5.5	-7.3	-14.1	-16.9	27.3	-6.8	-2.1	-2.4	-1.2
Change In Accounts Payable	2.5	2.8	-2.0	7.6	8.3	7.2	-14.8	7.5	-1.9	11.7	32.4
Change In Inventories	2.1	-12.8	0.8	-7.7	-10.4	-6.3	2.9	0.4	-7.0	8.2	-3.0
Other Non-cash Items	21.1	4.3	-5.6	41.2	-53.3	8.2	198.1	-1.4	13.0	11.7	11.3
Cash from Operations	69.5	0.0	0.0	63.4	24.8	-35.1	-36.6	0.6	32.4	70.1	76.7

Cash Flow From Operating Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Income	12.1	24.3	19.9	15.3	14.4	21.6	15.8	21.2	-7.3	23.4
Depreciation & Amortization	6.5	6.4	6.3	6.2	6.2	6.0	5.9	6.2	9.7	5.5
Stock-Based Compensation	2.3	2.1	2.1	3.6	2.9	2.0	2.1	2.1	3.1	2.2
Change Working Capital	-5.6	-0.1	-8.1	-15.0	-8.6	12.6	-5.5	-7.2	4.9	-2.0
Change In Accounts Receivable	-0.9	-0.6	-2.7	1.6	-4.0	3.6	-2.4	-2.7	6.9	-10.7
Change In Accounts Payable	-2.0	1.5	2.7	0.7	-0.1	-5.0	-4.0	7.0	0.1	-0.6
Change In Inventories	3.8	-6.9	-6.3	-3.4	-3.4	-0.3	1.7	2.8	-3.7	1.3
Other Non-cash Items	3.7	0.4	0.1	0.1	0.5	-13.6	0.5	-7.4	8.9	-6.8
Cash from Operations	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	17.0	18.9

Cash Flow From Investing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Capital Expenditure	-5.5	-15.1	-6.7	-5.4	-4.8	-2.9	-2.1	-3.4	-5.0	-2.7	-3.1
Acquisitions	0.0	-1.6	0.0	0.0	0.0	0.0	0.0	-676.5	0.0	0.0	0.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.4
Cash from Investing	-5.5	0.0	0.0	-5.4	-4.8	-2.9	-2.1	-679.9	-5.0	-2.7	-8.5

Cash Flow From Investing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Capital Expenditure	-5.0	-5.6	-2.7	-1.7	-3.3	-1.1	-1.1	-1.2	-2.5	-0.7
Acquisitions	-1.6	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Cash from Investing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-2.5	-0.7

Cash Flow From Financing Activities	TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Debt Repaid	-65.4	0.0	0.0	-56.0	-18.8	0.0	-13.0	0.0	0.0	0.0	0.0
Debt Issued	8.6	112.7	-57.9	-0.5	15.4	1.0	21.0	-131.0	352.4	0.0	0.0
Issuance of Common Stock	51.9	0.0	0.0	0.0	0.0	27.5	79.7	122.5	0.0	0.0	0.0
Repurchase of Common Stock	-16.8	-75.4	-19.0	-9.0	0.0	0.0	19.1	122.5	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	-2.4	0.0	-15.7	-60.9	-70.3
Other Financing Activities	54.7	0.0	0.0	2.4	0.1	0.0	-14.8	445.3	-4.9	-4.6	-1.2
Cash from Financing	-30.3	0.0	0.0	-62.7	-18.7	27.5	68.5	690.3	-20.6	-65.5	-71.5

Cash Flow From Financing Activities	4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Debt Repaid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-5.0	-20.0
Debt Issued	0.0	-109.4	-1.6	-1.8	-0.9	-25.7	-15.3	-16.1	-0.2	-0.3
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	55.5	-17.6	0.0	-37.9	0.0	-11.3	0.0	-7.7	-9.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.2	0.0
Cash from Financing	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-13.8	-20.0

Cash position		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Net Change in Cash		33.7	-41.1	29.7	-4.4	0.4	-10.6	29.6	11.4	6.6	2.1	-3.9
Closing Cash Balance		63.7	17.5	58.6	28.9	33.3	32.8	43.4	11.6	15.3	8.7	6.6

Cash position		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Net Change in Cash		-13.3	-5.5	12.4	-34.8	8.6	-13.7	-2.9	37.7	0.9	-2.0
Closing Cash Balance		17.5	30.8	36.2	23.8	58.6	50.0	63.7	66.6	28.9	28.0

Free Cash Flow		TTM	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
Free Cash Flow		64.0	68.4	72.1	58.0	19.9	-38.0	-38.7	-2.9	27.4	67.4	73.6
Real Free Cash Flow		54.5	58.4	63.0	47.8	7.0	-48.6	-43.6	-23.6	27.4	67.4	73.6

Free Cash Flow		4-2025	3-2025	2-2025	1-2025	4-2024	3-2024	2-2024	1-2024	4-2023	3-2023
Free Cash Flow		14.9	27.6	17.6	8.4	13.2	27.5	17.6	13.7	14.5	18.2
Real Free Cash Flow		12.6	25.5	15.5	4.9	10.3	25.5	15.5	11.7	11.4	16.0