OneSpan Inc.
NASDAQ:OSPN
17.32 (USD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||
Cash & Cash Equivalents
| 43.53 | 96.501 | 63.38 | 88.394 | 84.282 | 76.364 | 78.661 | 44.353 | 78.522 | 137.381 | 98.607 | 106.469 | 84.497 | 85.533 | 67.601 | 57.714 | 38.833 | 14.768 | 16.962 | 8.138 | 4.817 | 2.616 | 6.342 | 13.833 | 2.6 | 1.523 | 1.898 |
Short Term Investments
| 0 | 2.328 | 35.108 | 26.859 | 25.511 | 22.789 | 79.733 | 99.848 | 44.961 | 64.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 43.53 | 98.829 | 98.488 | 115.253 | 109.793 | 99.153 | 158.394 | 144.201 | 123.483 | 137.381 | 98.607 | 106.469 | 84.497 | 85.533 | 67.601 | 57.714 | 38.833 | 14.768 | 16.962 | 8.138 | 4.817 | 2.616 | 6.342 | 13.833 | 2.6 | 1.523 | 1.898 |
Net Receivables
| 69.526 | 69.652 | 61.306 | 64.739 | 69.463 | 70.329 | 48.126 | 36.879 | 29.936 | 30.592 | 29.071 | 27.989 | 32.301 | 23.984 | 32.256 | 32.403 | 30.64 | 20.584 | 12.172 | 5.965 | 2.523 | 2.881 | 3.792 | 6.486 | 2.9 | 3.376 | 2.458 |
Inventory
| 15.553 | 12.054 | 10.345 | 13.093 | 19.819 | 14.428 | 12.04 | 17.42 | 20.618 | 33.875 | 25.653 | 18.675 | 16.033 | 10.71 | 9.015 | 13.376 | 7.076 | 4.275 | 1.57 | 1.346 | 1.075 | 1.579 | 2.013 | 1.112 | 0.8 | 1.272 | 1.001 |
Other Current Assets
| 17.734 | 10.783 | 9.356 | 6.256 | 6.346 | 5.705 | 5.501 | 5.72 | 4.778 | 1.16 | 2.052 | 0.041 | 0.343 | 0.199 | 0.632 | 0.199 | 0.18 | 0.023 | 0.451 | 0.777 | 0.697 | 0.12 | 0.662 | 1.078 | 1.1 | 0.277 | 0.222 |
Total Current Assets
| 146.343 | 197.54 | 187.089 | 207.178 | 211.619 | 194.348 | 227.937 | 207.475 | 183.365 | 206.439 | 162.025 | 159.435 | 139.758 | 122.654 | 112.147 | 105.902 | 78.917 | 41.32 | 32.179 | 17.122 | 9.658 | 7.603 | 13.297 | 22.509 | 7.4 | 7.224 | 5.748 |
Non-Current Assets: | |||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 24.893 | 20.703 | 19.954 | 23.191 | 22.034 | 6.25 | 4.776 | 3.281 | 3.099 | 2.825 | 3.145 | 4.052 | 4.405 | 4.771 | 5.189 | 4.176 | 2.14 | 1.422 | 0.982 | 0.838 | 0.882 | 1.288 | 1.715 | 3.798 | 1.2 | 0.358 | 0.313 |
Goodwill
| 93.684 | 90.514 | 96.174 | 97.552 | 94.612 | 91.841 | 56.332 | 54.409 | 80.853 | 22.208 | 23.532 | 13.176 | 12.91 | 12.772 | 13.813 | 13.584 | 14.319 | 12.685 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.575 | 0.704 |
Intangible Assets
| 10.832 | 12.482 | 21.27 | 27.196 | 36.209 | 45.462 | 37.888 | 46.549 | 37.97 | 12.819 | 16.733 | 6.507 | 8.091 | 1.603 | 1.797 | 1.997 | 2.295 | 5.393 | 7.719 | 1.384 | 1.628 | 2.16 | 2.412 | 1.439 | 2 | 0 | 0 |
Goodwill and Intangible Assets
| 104.516 | 102.996 | 117.444 | 124.748 | 130.821 | 137.303 | 94.22 | 100.958 | 118.823 | 35.027 | 40.265 | 19.683 | 21.001 | 14.375 | 15.61 | 15.581 | 16.614 | 18.078 | 7.719 | 1.384 | 1.628 | 2.16 | 2.412 | 1.439 | 2 | 0.575 | 0.704 |
Long Term Investments
| -0 | 0.8 | 0.195 | 1.877 | 3.565 | 3.316 | -5.46 | 4.073 | -6.216 | -0.906 | -1.634 | -1.714 | -2.382 | -0.369 | -0.563 | -0.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 1.721 | 1.901 | 3.786 | 7.03 | 7.863 | 5.601 | 5.46 | 11.116 | 6.216 | 0.906 | 1.634 | 1.714 | 2.382 | 0.369 | 0.563 | 0.284 | 0.215 | 0.465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 11.718 | 11.142 | 13.803 | 11.179 | 8.668 | 8.4 | 10.689 | -0.257 | 6.535 | 7.26 | 7.189 | 3.336 | 3.759 | 1.141 | 0.548 | 2.291 | 2.79 | 1.361 | 0.625 | 0.906 | 1.215 | 0.081 | 0.027 | 1.568 | 1.7 | 0.944 | 1.61 |
Total Non-Current Assets
| 142.848 | 137.542 | 155.182 | 168.025 | 172.951 | 160.87 | 109.685 | 119.171 | 128.457 | 45.112 | 50.599 | 27.071 | 29.165 | 20.287 | 21.347 | 22.048 | 21.759 | 21.326 | 9.326 | 3.128 | 3.726 | 3.53 | 4.154 | 6.804 | 4.9 | 1.877 | 2.627 |
Total Assets
| 289.191 | 335.082 | 342.271 | 375.203 | 384.57 | 355.218 | 337.622 | 326.646 | 311.822 | 251.551 | 212.624 | 186.506 | 168.923 | 142.941 | 133.494 | 127.95 | 100.676 | 62.646 | 41.505 | 20.25 | 13.383 | 11.133 | 17.451 | 29.313 | 12.3 | 9.101 | 8.376 |
Liabilities & Equity: | |||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||
Account Payables
| 17.452 | 17.357 | 8.204 | 5.684 | 10.835 | 7.202 | 8.144 | 8.916 | 8.803 | 10.68 | 6.378 | 7.765 | 7.328 | 8.857 | 4.505 | 10.349 | 7.757 | 7.579 | 4.753 | 3.065 | 1.698 | 1.85 | 3.327 | 2.791 | 2 | 1.145 | 1.084 |
Short Term Debt
| 2.027 | 2.258 | 2.476 | 2.855 | 2.636 | 0.342 | 0 | 22.67 | 0 | 16.789 | 15.375 | 12.702 | 13.599 | 0 | 0 | 9.194 | 9.106 | 2.154 | 3.173 | 2.947 | 0 | 3.59 | 0.159 | 0.362 | 0.6 | 6.529 | 3.185 |
Tax Payables
| 2.646 | 2.438 | 1.103 | 2.618 | 7.711 | 6.905 | 3.673 | 4.594 | 4.823 | 2.112 | 4.087 | 0.378 | 1.965 | 2.109 | 3.097 | 3.114 | 4.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 69.331 | 64.637 | 54.617 | 43.417 | 30.338 | 34.412 | 33.295 | 36.364 | 22.45 | 17.83 | 15.703 | 8.146 | 8.649 | 6.464 | 7.188 | 5.881 | 5.608 | 2.081 | 1.765 | 0.62 | 0.386 | 0.72 | 0.87 | 0 | 0 | 2.118 | 0 |
Other Current Liabilities
| 26.02 | 26.562 | 23.779 | 23.348 | 30.304 | 31.522 | 24.713 | 0.01 | 24.436 | 0.111 | 0.03 | 1.335 | 1.592 | 10.444 | 11.56 | 4.548 | 4.008 | 7.448 | 6.163 | 0.435 | 2.355 | 2.13 | 2.269 | 5.049 | 2.3 | 0.52 | -0.466 |
Total Current Liabilities
| 114.83 | 110.814 | 89.076 | 75.304 | 74.113 | 73.478 | 66.152 | 67.96 | 55.689 | 45.41 | 37.486 | 29.948 | 31.168 | 25.765 | 23.253 | 29.972 | 26.479 | 19.262 | 15.854 | 7.067 | 4.44 | 8.29 | 6.625 | 8.202 | 4.9 | 10.311 | 3.803 |
Non-Current Liabilities: | |||||||||||||||||||||||||||
Long Term Debt
| 6.824 | 8.442 | 10.18 | 12.399 | 11.299 | 7.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.888 | -0.457 | 0 | 0 | 0 | 0 | 0.032 | 3.668 | 3.764 | 8.4 | 8.436 | 8.443 |
Deferred Revenue Non-Current
| 4.152 | 6.269 | 9.125 | 11.73 | 15.259 | 10.672 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.047 | 0.277 | 0.888 | 0.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1.067 | 2.565 | 1.286 | 1.912 | 4.623 | 2.661 | 7.753 | 0.853 | 8.008 | 0.213 | 0.688 | 0.141 | 0.324 | 0.18 | 0.328 | 0.454 | 0.611 | 0.52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 3.177 | 3.681 | 12.824 | 16.518 | 15.255 | 7.075 | 25.786 | 0.045 | 0.077 | 0.055 | 0.172 | 0.097 | 1.632 | 0.456 | 0.49 | 2.24 | 2.047 | 0.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.995 |
Total Non-Current Liabilities
| 15.22 | 20.957 | 33.415 | 42.559 | 46.436 | 28.028 | 33.539 | 0.898 | 8.085 | 0.268 | 0.86 | 0.238 | 1.956 | 0.683 | 1.095 | 2.694 | 2.658 | 1.178 | 0.256 | 0.152 | 0 | 0.032 | 3.668 | 3.764 | 8.4 | 8.436 | 11.438 |
Total Liabilities
| 130.05 | 131.771 | 122.491 | 117.863 | 120.549 | 101.506 | 99.691 | 68.858 | 63.774 | 45.678 | 38.346 | 30.186 | 33.124 | 26.448 | 24.348 | 32.666 | 29.137 | 20.44 | 16.11 | 7.219 | 4.44 | 8.322 | 10.293 | 11.965 | 13.3 | 18.746 | 15.241 |
Equity: | |||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 186.257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.504 | 5.786 | 9.108 | 7.944 | 6.78 | 0 | 0 | 0 |
Common Stock
| 0.038 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.039 | 0.038 | 0.038 | 0.037 | 0.037 | 0.037 | 0.037 | 0.036 | 0.034 | 0.03 | 0.028 | 0.028 | 0.028 | 0 | 0.021 | 0.02 |
Retained Earnings
| 98.939 | 128.738 | 143.173 | 173.731 | 181.167 | 172.378 | 156.152 | 178.55 | 168.036 | 125.885 | 92.401 | 81.256 | 65.658 | 47.524 | 37.488 | 24.856 | 0.565 | -20.398 | -32.985 | -40.672 | -43.693 | -42.608 | -38.069 | -26.035 | -21.9 | -19.55 | -15.902 |
Accumulated Other Comprehensive Income/Loss
| -11.079 | -14.55 | -11.182 | -10.22 | -13.295 | -12.986 | -8.568 | -8.283 | -5.794 | -2.502 | 1.966 | 0.06 | -1.617 | 0.503 | 4.25 | 3.691 | 6.205 | 1.316 | -1.281 | 0.34 | -0.347 | -0.481 | -0.449 | -0.296 | 0.1 | 0.087 | -0.17 |
Other Total Stockholders Equity
| 71.243 | 89.083 | 87.749 | 93.789 | 96.109 | -91.977 | 90.307 | 87.481 | 85.766 | 82.45 | 79.871 | 74.965 | 71.72 | 68.428 | 67.371 | 66.7 | 64.732 | 61.251 | 59.625 | 51.825 | 47.167 | 36.763 | 37.693 | 36.871 | 20.8 | 9.797 | 9.187 |
Total Shareholders Equity
| 159.141 | 203.311 | 219.78 | 257.34 | 264.021 | 253.712 | 237.931 | 257.788 | 248.048 | 205.873 | 174.278 | 156.32 | 135.799 | 116.493 | 109.146 | 95.284 | 71.539 | 42.206 | 25.395 | 13.031 | 8.944 | 2.811 | 7.147 | 17.348 | -1 | -9.646 | -6.865 |
Total Equity
| 159.141 | 203.311 | 219.78 | 257.34 | 264.021 | 253.712 | 237.931 | 257.788 | 248.048 | 205.873 | 174.278 | 156.32 | 135.799 | 116.493 | 109.146 | 95.284 | 71.539 | 42.206 | 25.395 | 13.031 | 8.944 | 2.811 | 7.158 | 17.348 | -1 | -9.646 | -6.865 |
Total Liabilities & Shareholders Equity
| 289.191 | 335.082 | 342.271 | 375.203 | 384.57 | 355.218 | 337.622 | 326.646 | 311.822 | 251.551 | 212.624 | 186.506 | 168.923 | 142.941 | 133.494 | 127.95 | 100.676 | 62.646 | 41.505 | 20.25 | 13.383 | 11.133 | 17.451 | 29.313 | 12.3 | 9.101 | 8.376 |