Company Analysis

OneSpan Inc. (OSPN)

Nasdaq: OSPN · Services-Computer Integrated Systems Design · Boston, MA · filing with the SEC since 1997
Grade6.7
◀ Past 6.9● Present 6.9▶ Future 5.9

Income statement, as filed

In thousands of US dollars (USD), as filed; per-share figures in US dollars; share counts. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017Dec 31, 2016
Report filedFeb 26, 2026Feb 27, 2025Mar 6, 2024Feb 28, 2023Feb 22, 2022Feb 25, 2021Mar 16, 2020Mar 15, 2019Mar 8, 2018Mar 10, 2017
Revenue243,180243,179235,106219,006214,481215,691253,484r211,336r193,291192,304
For lenders
Net interest income·········785
Provision for credit losses··286517-16·····
Cost of revenue63,82668,60377,39170,43671,54667,632r85,646r64,81358,77761,647
Gross profit179,354174,576157,715148,570142,935148,059r167,838r146,523r134,514130,657
Research and development34,15632,42338,42041,73547,41441,19442,46332,19723,11923,214
Sales and marketing46,95044,54670,23560,94962,73056,663r57,819r63,80558,99457,347
General and administrative45,69346,00758,26755,55253,03146,33843,89741,58937,40031,648
Total operating expenses130,908129,771186,586175,685169,063153,317r153,649r147,443128,322121,058
Operating income48,44644,805-28,871-27,115-26,128-5,25814,189r-920r6,1929,599
Interest and investment income····-14047471,2651,431785
Interest income (expense), net1,9851,8072,090595-1404····
Share of profit of equity-method investments·0014,8100·····
Other income (expense), net-1,069-125-53214,827-141,434-5272,264758993r
Income before income taxes49,36246,487-27,313-11,693-26,143-3,42014,409r2,609r8,38111,377r
Income tax expense-23,542-10,5952,4862,7414,4412,0356,545r-435r30,780863
Income from continuing operations·········10,561
Income from discontinued operations·········-47
Net income including non-controlling interests72,90457,082-29,799-14,434-30,584-5,4557,864r3,044r-22,39910,514
Net income72,90457,082-29,799-14,434-30,584-5,4557,864r3,044r-22,39910,514
Earnings per share, basic1.911.49-0.74-0.36-0.77-0.140.20r0.08r-0.560.27
Earnings per share, diluted1.881.46-0.74-0.36-0.77-0.140.20r0.08r-0.560.27
Weighted average shares, basic38,210,00038,387,00040,193,00040,143,00039,614,000r40,035,00040,050r39,932,00039,802,00039,719,000
Weighted average shares, diluted38,878,00039,085,00040,193,00040,143,00039,614,000r40,035,00040,136,000rb40,046,00039,802,00039,782,000
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:RevenueFromContractWithCustomerExcludingAssessedTax
us-gaap:RevenueFromContractWithCustomerIncludingAssessedTax
us-gaap:SalesRevenueNet
Net interest income interest earned less interest paidus-gaap:InterestIncomeExpenseNet
Provision for credit losses set aside for loans that may not be repaidus-gaap:ProvisionForLoanLossesExpensed
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfGoodsAndServicesSold
us-gaap:CostOfRevenue
Gross profit revenue less the cost of what it soldus-gaap:GrossProfit
Research and development spent on inventing what it sells nextus-gaap:ResearchAndDevelopmentExpense
Sales and marketing the cost of finding and serving customersus-gaap:SellingAndMarketingExpense
General and administrative the cost of running the company itselfus-gaap:GeneralAndAdministrativeExpense
Total operating expenses the running costs togetherus-gaap:OperatingExpenses
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest and investment income what its cash and investments earnedus-gaap:InvestmentIncomeNet
Interest income (expense), net interest earned less interest paid, outside the businessus-gaap:InterestIncomeExpenseNonoperatingNet
Share of profit of equity-method investments its share of companies it partly ownsus-gaap:IncomeLossFromEquityMethodInvestments
Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Income from continuing operations profit from the businesses it keepsus-gaap:IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
Income from discontinued operations profit or loss from businesses it sold or closedus-gaap:IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
SI Assistanton OSPN · research, not advice