Free Trial

Onespan (OSPN) Financials

Onespan logo
$18.22 +0.21 (+1.17%)
Closing price 10/9/2026 04:00 PM Eastern
Extended Trading
$17.98 -0.24 (-1.34%)
As of 10/9/2026 07:30 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Onespan

Annual Income Statements for Onespan

This table shows Onespan's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
42 11 -22 3.04 7.86 -5.46 -31 -14 -30 57 73
Consolidated Net Income / (Loss)
42 11 -22 3.04 7.86 -5.46 -31 -14 -30 57 73
Net Income / (Loss) Continuing Operations
42 11 -22 3.04 7.86 -5.46 -31 -14 -30 57 73
Total Pre-Tax Income
51 11 8.38 2.61 14 -3.42 -26 -12 -27 46 49
Total Operating Income
50 9.60 6.19 -0.92 14 -5.26 -26 -27 -29 45 48
Total Gross Profit
144 131 135 147 168 148 143 149 158 175 179
Total Revenue
241 192 193 211 253 216 214 219 235 243 243
Operating Revenue
241 192 193 211 253 216 214 219 235 243 243
Total Cost of Revenue
98 62 59 65 86 68 72 70 77 69 64
Operating Cost of Revenue
98 62 59 65 86 68 72 70 77 69 64
Total Operating Expenses
93 121 128 147 154 153 169 176 187 130 131
Selling, General & Admin Expense
32 32 37 42 44 46 53 56 58 46 46
Marketing Expense
38 57 59 64 58 57 63 61 70 45 47
Research & Development Expense
17 23 23 32 42 41 47 42 38 32 34
Amortization Expense
4.94 8.85 8.81 9.85 9.47 9.12 5.89 4.14 2.35 2.35 2.48
Restructuring Charge
- - - - - 0.00 0.00 13 17 4.44 1.63
Total Other Income / (Expense), net
0.40 1.78 2.19 3.53 0.22 1.84 -0.02 15 1.56 1.68 0.92
Interest & Investment Income
0.36 0.79 1.43 1.27 0.75 0.40 -0.00 0.60 2.09 1.81 1.99
Other Income / (Expense), net
0.04 0.99 0.76 2.26 -0.53 1.43 -0.01 15 -0.53 -0.13 -1.07
Income Tax Expense
8.70 0.86 31 -0.44 6.55 2.04 4.44 2.74 2.49 -11 -24
Basic Earnings per Share
$1.07 $0.27 ($0.56) $0.08 $0.20 ($0.14) ($0.77) ($0.36) ($0.74) $1.49 $1.91
Weighted Average Basic Shares Outstanding
39.57M 39.72M 39.80M 39.93M 40.05M 40.04M 39.61M 40.14M 40.19M 38.39M 38.21M
Diluted Earnings per Share
$1.06 $0.27 ($0.56) $0.08 $0.20 ($0.14) ($0.77) ($0.36) ($0.74) $1.46 $1.88
Weighted Average Diluted Shares Outstanding
39.74M 39.78M 39.80M 40.05M 40.14M 40.04M 39.61M 40.14M 40.19M 39.09M 38.88M
Weighted Average Basic & Diluted Shares Outstanding
39.40M 38.90M 40M -192.30M 40.27M 40.39M 40.00M 40.00M 37.79M 38.18M 37.47M
Cash Dividends to Common per Share
- - - - - - - - - $0.12 $0.12

Quarterly Income Statements for Onespan

This table shows Onespan's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
0.44 13 6.55 8.27 29 15 8.34 6.51 44 12 6.78
Consolidated Net Income / (Loss)
0.44 13 6.55 8.27 29 15 8.34 6.51 44 12 6.78
Net Income / (Loss) Continuing Operations
0.44 13 6.55 8.27 29 15 8.34 6.51 44 12 6.78
Total Pre-Tax Income
1.36 15 8.49 9.96 14 18 11 8.41 13 14 8.63
Total Operating Income
1.82 14 7.64 11 12 17 11 8.23 13 15 8.74
Total Gross Profit
43 47 40 42 45 47 44 42 46 49 44
Total Revenue
63 65 61 56 61 63 60 57 63 66 60
Operating Revenue
63 65 61 56 61 63 60 57 63 66 60
Total Cost of Revenue
19 17 21 15 16 16 16 15 17 17 16
Operating Cost of Revenue
19 17 21 15 16 16 16 15 17 17 16
Total Operating Expenses
42 33 33 30 33 30 33 34 34 34 36
Selling, General & Admin Expense
14 10 12 11 13 9.55 12 12 12 11 12
Marketing Expense
14 13 11 10 11 11 12 11 13 13 13
Research & Development Expense
8.73 8.26 8.34 7.53 8.29 7.93 9.44 8.80 7.99 9.08 9.91
Amortization Expense
0.60 0.60 0.59 0.59 0.59 0.56 0.69 0.74 0.50 0.70 0.78
Other Operating Expenses / (Income)
- - - - - 0.00 0.00 - - 0.28 0.03
Restructuring Charge
4.24 1.50 1.71 0.70 0.54 0.42 0.05 0.70 0.46 0.00 0.00
Total Other Income / (Expense), net
-0.46 0.39 0.85 -1.29 1.73 0.68 0.06 0.18 -0.01 -0.41 -0.11
Interest & Investment Income
0.42 0.10 0.52 0.62 0.56 0.69 0.73 0.39 0.17 -0.02 -0.15
Other Income / (Expense), net
-0.87 0.29 0.33 -1.92 1.17 -0.01 -0.67 -0.21 -0.18 -0.39 0.05
Income Tax Expense
0.92 1.03 1.94 1.69 -15 3.36 2.23 1.89 -31 2.85 1.85
Basic Earnings per Share
$0.01 $0.35 $0.17 $0.21 $0.76 $0.38 $0.22 $0.17 $1.14 $0.31 $0.18
Weighted Average Basic Shares Outstanding
40.19M 38.06M 38.53M 38.70M 38.39M 38.11M 38.21M 38.14M 38.21M 37.61M 37.21M
Diluted Earnings per Share
$0.01 $0.35 $0.17 $0.21 $0.73 $0.37 $0.21 $0.17 $1.13 $0.30 $0.18
Weighted Average Diluted Shares Outstanding
40.19M 38.46M 39.01M 39.46M 39.09M 39.03M 39.01M 38.77M 38.88M 38.07M 38.14M
Weighted Average Basic & Diluted Shares Outstanding
37.79M 37.85M 37.87M 37.99M 38.18M 38.23M 38.32M 38.03M 37.47M 37.07M 36.85M

Annual Cash Flow Statements for Onespan

This table details how cash moves in and out of Onespan's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
6.08 -29 29 52 7.57 4.11 -25 33 -54 40 -13
Net Cash From Operating Activities
69 28 18 1.23 18 15 -2.75 -5.76 -11 56 59
Net Cash From Continuing Operating Activities
69 28 18 1.23 18 15 -2.75 -5.76 -11 56 59
Net Income / (Loss) Continuing Operations
42 11 -22 3.04 7.86 -5.46 -31 -14 -30 57 73
Consolidated Net Income / (Loss)
42 11 -22 3.04 7.86 -5.46 -31 -14 -30 57 73
Depreciation Expense
6.30 11 11 12 12 12 8.93 7.07 6.48 8.36 10
Non-Cash Adjustments To Reconcile Net Income
3.84 2.78 3.65 1.76 6.55 6.16 5.44 -2.10 17 5.38 3.67
Changes in Operating Assets and Liabilities, net
17 4.34 26 -16 -7.71 2.21 13 3.71 -4.71 -15 -27
Net Cash From Investing Activities
-56 -56 13 0.19 -9.89 -4.66 -11 47 -12 -9.31 -36
Net Cash From Continuing Investing Activities
-56 -56 13 53 -9.89 -4.66 -11 47 -12 -9.31 -36
Purchase of Property, Plant & Equipment
-1.36 -2.04 -3.09 -3.69 -7.45 -3.10 -2.17 -5.00 -12 -9.25 -8.96
Acquisitions
-75 - - - 0.00 -0.13 -0.04 -0.03 -1.86 -0.06 -15
Purchase of Investments
-110 -185 -179 -23 -34 -34 -60 -16 0.00 0.00 -12
Sale and/or Maturity of Investments
130 135 195 80 31 33 51 49 2.33 0.00 0.00
Net Cash From Financing Activities
-6.44 -1.05 -0.64 -0.97 -0.57 -7.06 -10 -7.31 -32 -5.24 -38
Net Cash From Continuing Financing Activities
-6.44 -1.05 -0.64 -0.97 -0.57 -7.06 -10 -7.31 -32 -5.24 -38
Repayment of Debt
-5.93 - - - - - - - 0.00 0.00 -1.74
Repurchase of Common Equity
- - - 0.00 0.00 -5.03 -7.47 -5.72 -29 -0.00 -13
Payment of Dividends
- - - - - - - - 0.00 0.00 -18
Other Financing Activities, net
-0.52 -1.05 -0.64 -0.97 -0.57 -2.03 -2.92 -1.59 -2.94 -5.24 -5.08
Effect of Exchange Rate Changes
-0.31 -0.05 -0.47 -1.56 -0.21 - -0.90 -0.37 1.00 -1.32 1.72
Cash Income Taxes Paid
6.78 5.98 6.43 11 7.84 9.44 7.70 2.03 4.99 2.30 9.64

Quarterly Cash Flow Statements for Onespan

This table details how cash moves in and out of Onespan's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-26 21 -0.58 14 5.50 22 -12 -7.33 -15 -21 -6.42
Net Cash From Operating Activities
3.10 27 2.30 14 12 29 6.22 11 13 28 -0.10
Net Cash From Continuing Operating Activities
3.11 27 2.30 14 12 29 6.22 11 13 28 0.07
Net Income / (Loss) Continuing Operations
0.44 13 6.55 8.27 29 15 8.34 6.51 44 12 6.78
Consolidated Net Income / (Loss)
0.44 13 6.55 8.27 29 15 8.34 6.51 44 12 6.78
Depreciation Expense
1.96 2.08 2.06 1.94 2.28 2.13 2.46 2.57 2.92 3.13 3.43
Non-Cash Adjustments To Reconcile Net Income
3.65 1.54 2.41 2.25 -0.53 2.45 -1.19 1.01 1.39 7.59 -2.27
Changes in Operating Assets and Liabilities, net
-2.93 10 -8.72 1.51 -18 10 -3.39 1.21 -35 5.90 -7.88
Net Cash From Investing Activities
-3.48 -3.08 -2.28 -1.97 -1.98 -1.65 -14 -4.48 -16 -38 -3.22
Net Cash From Continuing Investing Activities
-3.48 -3.08 -2.28 -1.97 -1.98 -1.65 -14 -4.48 -16 -38 -3.22
Purchase of Property, Plant & Equipment
-3.45 -3.05 -2.28 -1.95 -1.97 -1.63 -1.86 -2.54 -2.94 -3.12 -3.18
Acquisitions
-0.03 -0.04 -0.00 -0.01 -0.01 -0.02 -12 -1.94 -0.79 -35 -0.04
Net Cash From Financing Activities
-26 -1.80 -0.24 -0.80 -2.41 -5.91 -6.25 -14 -12 -11 -3.00
Net Cash From Continuing Financing Activities
-26 -1.80 -0.24 -0.80 -2.41 -5.91 -6.25 -14 -12 -11 -3.00
Repurchase of Common Equity
-26 - - - -0.00 0.00 - - -6.85 -5.40 -2.90
Payment of Dividends
- 0.00 - - - -4.59 -4.61 -4.68 -4.58 -4.99 -4.85
Other Financing Activities, net
-0.60 -1.80 -0.24 -0.80 -2.41 -1.33 -1.08 -2.00 -0.67 -0.99 -0.26

Annual Balance Sheets for Onespan

This table presents Onespan's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
312 327 338 353 383 375 342 335 289 339 398
Total Current Assets
183 207 228 192 210 207 187 198 146 175 172
Cash & Equivalents
79 49 79 77 84 88 63 96 43 83 70
Accounts Receivable
29 37 48 60 62 58 57 65 64 56 56
Inventories, net
21 17 12 14 20 13 10 12 16 11 10
Prepaid Expenses
3.05 3.25 3.88 4.73 6.20 7.84 7.59 6.22 6.58 6.55 7.04
Other Current Assets
4.78 5.41 5.50 14 12 13 14 15 16 18 28
Plant, Property, & Equipment, net
3.10 3.28 4.78 6.25 11 12 11 13 19 21 22
Total Noncurrent Assets
125 117 105 155 161 156 144 124 124 143 203
Long-Term Investments
- - - - - - - - - 0.00 12
Goodwill
81 54 56 92 95 98 96 91 94 92 104
Intangible Assets
38 47 38 45 36 27 21 12 11 7.48 9.74
Noncurrent Deferred & Refundable Income Taxes
- 11 5.46 5.60 7.86 7.03 3.79 1.90 1.72 21 55
Other Noncurrent Operating Assets
6.54 4.76 5.23 12 23 24 23 19 18 23 23
Total Liabilities & Shareholders' Equity
312 327 338 353 383 375 342 335 289 339 398
Total Liabilities
64 74 100 100 120 118 122 132 130 126 126
Total Current Liabilities
56 68 66 72 74 75 89 111 115 110 115
Accounts Payable
8.80 8.92 8.14 7.20 11 5.68 8.20 17 17 13 14
Accrued Expenses
7.82 5.46 7.75 9.32 8.79 8.33 7.67 7.66 11 6.34 12
Dividends Payable
- - - - - - - - 0.00 4.77 0.67
Current Deferred Revenue
22 36 33 34 30 43 55 65 69 67 72
Current Deferred & Payable Income Tax Liabilities
4.82 4.59 3.67 6.91 7.41 2.62 1.10 2.44 2.65 4.40 3.08
Current Employee Benefit Liabilities
12 13 13 15 16 15 17 19 15 14 14
Total Noncurrent Liabilities
8.08 6.15 34 28 46 43 33 21 15 16 11
Long-Term Debt
- - - - - - - - - - 0.00
Capital Lease Obligations
- - - - 11 12 - 8.44 6.82 6.93 6.14
Noncurrent Deferred Revenue
- - 20 18 22 18 14 8.83 4.15 3.39 2.54
Noncurrent Deferred & Payable Income Tax Liabilities
8.01 0.44 7.75 2.66 4.62 1.91 1.29 1.20 1.07 3.68 0.99
Other Noncurrent Operating Liabilities
0.08 5.71 5.92 7.08 8.30 10 18 2.48 3.18 1.93 1.62
Commitments & Contingencies
- - - - - - - - 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
248 253 238 252 262 257 220 203 159 213 272
Total Preferred & Common Equity
248 253 238 252 262 257 220 203 159 213 272
Preferred Stock
0.00 0.00 - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
248 253 238 252 262 257 220 203 159 213 272
Common Stock
86 88 90 93 96 99 100 107 119 123 129
Retained Earnings
168 179 156 172 179 174 143 129 99 151 210
Treasury Stock
- - - - 0.00 -5.03 -13 -18 -47 -47 -61
Accumulated Other Comprehensive Income / (Loss)
-5.79 -13 -8.57 -13 -13 -10 -11 -15 -11 -14 -6.15

Quarterly Balance Sheets for Onespan

This table presents Onespan's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
317 299 283 277 287 289 334 357 344 383 387
Total Current Assets
176 160 146 134 144 142 171 169 158 123 128
Cash & Equivalents
107 83 68 64 64 77 105 93 86 50 43
Accounts Receivable
32 38 39 32 44 29 30 35 27 33 40
Inventories, net
16 15 15 15 13 13 11 11 11 9.14 9.51
Prepaid Expenses
7.94 7.91 7.32 6.84 6.13 6.70 6.33 7.00 6.88 7.15 7.98
Other Current Assets
13 15 15 15 17 15 18 23 26 24 26
Plant, Property, & Equipment, net
15 16 17 20 20 21 21 21 21 23 24
Total Noncurrent Assets
126 123 120 123 123 127 142 166 165 237 236
Long-Term Investments
- - - - - - - - - 12 12
Goodwill
92 93 91 93 93 96 94 103 102 128 128
Intangible Assets
13 13 12 10 8.68 8.12 6.92 11 9.98 16 15
Noncurrent Deferred & Refundable Income Taxes
1.92 1.89 1.84 1.68 1.69 1.77 21 29 29 59 59
Other Noncurrent Operating Assets
18 15 15 18 19 21 20 23 23 22 21
Total Liabilities & Shareholders' Equity
317 299 283 277 287 289 334 357 344 383 387
Total Liabilities
118 112 105 106 108 95 103 115 105 111 114
Total Current Liabilities
97 97 91 92 94 80 87 96 90 98 96
Accounts Payable
17 18 17 12 15 13 12 16 10 11 11
Accrued Expenses
9.31 8.49 8.12 7.78 8.12 5.90 7.26 9.42 7.89 12 10
Dividends Payable
- - - - - - 0.19 0.43 0.56 0.67 0.93
Current Deferred Revenue
54 52 51 56 56 48 52 54 51 61 61
Current Deferred & Payable Income Tax Liabilities
1.93 2.37 2.18 4.54 2.52 3.16 6.17 5.69 9.34 1.75 0.89
Current Employee Benefit Liabilities
14 16 14 12 13 9.68 9.56 9.93 11 12 12
Total Noncurrent Liabilities
21 15 14 14 15 14 16 19 15 13 17
Long-Term Debt
- - - - - - - - - - 5.00
Capital Lease Obligations
- 5.54 5.29 6.01 7.00 7.43 6.91 7.03 6.45 5.80 5.39
Noncurrent Deferred Revenue
8.28 4.91 4.57 3.92 3.37 2.93 2.93 2.94 2.82 2.40 2.02
Noncurrent Deferred & Payable Income Tax Liabilities
1.21 1.24 1.22 1.00 0.99 1.10 3.77 4.15 1.01 0.99 0.98
Other Noncurrent Operating Liabilities
12 3.05 2.96 3.18 3.21 2.78 2.04 4.90 4.89 3.95 3.94
Commitments & Contingencies
- - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
199 187 177 171 179 195 231 243 238 272 273
Total Preferred & Common Equity
199 187 177 171 179 195 231 243 238 272 273
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
199 187 177 171 179 195 231 243 238 272 273
Common Stock
110 114 115 119 120 122 124 126 128 130 133
Retained Earnings
120 103 98 112 119 127 166 169 171 216 218
Treasury Stock
-18 -18 -22 -47 -47 -47 -47 -47 -54 -66 -69
Accumulated Other Comprehensive Income / (Loss)
-13 -12 -15 -13 -13 -7.41 -11 -5.75 -6.70 -8.06 -8.46

Annual Metrics And Ratios for Onespan

This table displays calculated financial ratios and metrics derived from Onespan's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
39,827,034.00 40,196,944.00 40,170,047.00 40,256,380.00 40,201,365.00 40,634,029.00 39,965,506.00 - - - 38,027,123.00
DEI Adjusted Shares Outstanding
39,827,034.00 40,196,944.00 40,170,047.00 40,256,380.00 40,201,365.00 40,634,029.00 39,965,506.00 - - - 38,027,123.00
DEI Earnings Per Adjusted Shares Outstanding
1.06 0.26 -0.56 0.08 0.20 -0.13 -0.77 - - - 1.92
Growth Metrics
- - - - - - - - - - -
Revenue Growth
19.80% -20.35% 0.51% 9.34% 19.94% -14.91% -0.56% 2.11% 7.35% 3.43% 0.00%
EBITDA Growth
29.20% -62.37% -17.87% -23.18% 86.97% -67.55% -310.49% 69.67% -338.99% 331.39% 8.30%
EBIT Growth
33.57% -79.02% -34.38% -80.66% 916.52% -127.99% -583.63% 53.00% -139.28% 251.96% 6.04%
NOPAT Growth
27.67% -78.79% -286.55% 93.51% 821.44% -147.53% -396.92% -3.78% -6.48% 372.23% 30.05%
Net Income Growth
25.88% -75.06% -313.04% 113.59% 158.34% -169.37% -460.66% 52.81% -106.45% 291.56% 27.72%
EPS Growth
24.71% -74.53% -307.41% 114.29% 150.00% -170.00% -450.00% 53.25% -105.56% 297.30% 28.77%
Operating Cash Flow Growth
77.51% -58.69% -37.97% -93.04% 1,388.09% -18.21% -118.40% -109.80% -86.40% 618.56% 6.80%
Free Cash Flow Firm Growth
-137.27% 273.06% -47.38% -678.44% 95.82% 281.02% 164.57% -165.35% -214.12% 219.49% -55.21%
Invested Capital Growth
81.57% -12.52% -27.01% 92.30% 7.10% -5.69% -21.49% -7.62% 9.27% 15.08% 39.17%
Revenue Q/Q Growth
-4.56% -1.68% 3.71% 4.63% 2.49% -7.34% 2.99% -1.14% 2.76% -0.72% 0.72%
EBITDA Q/Q Growth
-11.01% -8.10% -5.66% 19.78% 11.46% -48.63% -54.50% 37.50% 16.48% 30.36% 0.02%
EBIT Q/Q Growth
-12.91% -20.83% -11.62% 359.46% 24.60% -201.62% -26.21% 24.20% 11.82% 36.85% -1.30%
NOPAT Q/Q Growth
-15.39% 10.08% -349.18% -101.27% 6.44% -2,043.41% -17.64% 6.71% 16.79% 88.68% 29.89%
Net Income Q/Q Growth
-16.69% 17.02% -365.08% 111.73% 15.19% -1,191.00% -64.72% 42.52% 10.61% 98.65% 25.37%
EPS Q/Q Growth
-17.19% 17.39% -366.67% 112.31% 5.26% -1,500.00% -63.83% 42.86% 10.84% 97.30% 27.03%
Operating Cash Flow Q/Q Growth
21.64% -38.02% -5.12% 118.50% 664.65% -62.06% -189.59% 51.99% -81.40% 20.12% 0.24%
Free Cash Flow Firm Q/Q Growth
-125.13% 153.32% -12.44% -323.15% 83.47% -77.68% 40.00% -469.41% -10.07% 99.78% -16.37%
Invested Capital Q/Q Growth
105.23% -4.96% -25.38% -3.16% -11.00% -2.84% -8.67% 2.03% 8.04% 13.45% 22.87%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
59.45% 67.94% 69.59% 69.33% 66.21% 68.64% 66.64% 67.84% 67.08% 71.79% 73.75%
EBITDA Margin
23.52% 11.11% 9.08% 6.38% 9.94% 3.79% -8.03% -2.38% -9.75% 21.81% 23.62%
Operating Margin
20.90% 4.99% 3.20% -0.44% 5.60% -2.44% -12.18% -12.38% -12.28% 18.42% 19.92%
EBIT Margin
20.91% 5.51% 3.60% 0.64% 5.39% -1.77% -12.19% -5.61% -12.51% 18.37% 19.48%
Profit (Net Income) Margin
17.46% 5.47% -11.59% 1.44% 3.10% -2.53% -14.26% -6.59% -12.67% 23.47% 29.98%
Tax Burden Percent
82.88% 92.41% -267.26% 116.67% 54.58% 159.50% 116.99% 123.44% 109.10% 122.79% 147.69%
Interest Burden Percent
100.72% 107.41% 120.59% 194.12% 105.47% 89.44% 100.00% 95.16% 92.89% 104.04% 104.19%
Effective Tax Rate
17.12% 7.59% 367.26% -16.67% 45.42% 0.00% 0.00% 0.00% 0.00% -22.79% -47.69%
Return on Invested Capital (ROIC)
43.30% 7.60% -17.56% -0.92% 4.89% -2.31% -13.26% -16.27% -17.24% 41.79% 42.41%
ROIC Less NNEP Spread (ROIC-NNEP)
43.04% 6.37% -13.69% -4.12% 4.77% -0.55% -1.05% -21.06% -2.25% 37.97% 40.57%
Return on Net Nonoperating Assets (RNNOA)
-24.73% -3.40% 8.44% 2.16% -1.83% 0.21% 0.44% 9.45% 0.79% -11.07% -12.31%
Return on Equity (ROE)
18.57% 4.20% -9.12% 1.24% 3.06% -2.10% -12.82% -6.82% -16.44% 30.72% 30.10%
Cash Return on Invested Capital (CROIC)
-14.64% 20.96% 13.66% -64.08% -1.97% 3.54% 10.81% -8.35% -26.09% 27.76% 9.66%
Operating Return on Assets (OROA)
17.93% 3.31% 2.09% 0.39% 3.72% -1.01% -7.29% -3.63% -9.42% 14.23% 12.87%
Return on Assets (ROA)
14.97% 3.29% -6.74% 0.88% 2.14% -1.44% -8.53% -4.26% -9.55% 18.18% 19.80%
Return on Common Equity (ROCE)
18.57% 4.20% -9.12% 1.24% 3.06% -2.10% -12.82% -6.82% -16.44% 30.72% 30.10%
Return on Equity Simple (ROE_SIMPLE)
16.99% 4.15% -9.41% 1.21% 3.00% -2.12% -13.92% -7.10% -18.72% 26.86% 0.00%
Net Operating Profit after Tax (NOPAT)
42 8.87 -17 -1.07 7.74 -3.68 -18 -19 -20 55 72
NOPAT Margin
17.32% 4.61% -8.56% -0.51% 3.06% -1.71% -8.53% -8.67% -8.60% 22.62% 29.42%
Net Nonoperating Expense Percent (NNEP)
0.26% 1.23% -3.87% 3.19% 0.12% -1.76% -12.21% 4.79% -14.99% 3.81% 1.84%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - -8.96% -12.18% 25.07% 25.74%
Cost of Revenue to Revenue
40.55% 32.06% 30.41% 30.67% 33.79% 31.36% 33.36% 32.16% 32.92% 28.21% 26.25%
SG&A Expenses to Revenue
13.46% 16.46% 19.35% 19.68% 17.32% 21.48% 24.73% 25.37% 24.78% 18.92% 18.79%
R&D to Revenue
7.23% 12.07% 11.96% 15.24% 16.75% 19.10% 22.11% 19.06% 16.34% 13.33% 14.05%
Operating Expenses to Revenue
38.55% 62.95% 66.39% 69.77% 60.61% 71.08% 78.82% 80.22% 79.36% 53.36% 53.83%
Earnings before Interest and Taxes (EBIT)
50 11 6.95 1.34 14 -3.82 -26 -12 -29 45 47
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
57 21 18 13 25 8.18 -17 -5.22 -23 53 57
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.69 2.17 2.35 2.07 2.62 3.27 3.08 2.17 2.67 3.29 1.80
Price to Tangible Book Value (P/TBV)
5.16 3.61 3.89 4.53 5.23 6.34 6.61 4.40 7.78 6.21 3.09
Price to Revenue (P/Rev)
2.76 2.85 2.89 2.47 2.72 3.90 3.15 2.01 1.81 2.88 2.01
Price to Earnings (P/E)
15.81 52.19 0.00 171.26 87.52 0.00 0.00 0.00 0.00 12.26 6.70
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.74%
Earnings Yield
6.33% 1.92% 0.00% 0.58% 1.14% 0.00% 0.00% 0.00% 0.00% 8.15% 14.93%
Enterprise Value to Invested Capital (EV/IC)
4.36 3.71 5.03 2.76 3.60 4.77 4.77 3.12 3.17 4.43 2.10
Enterprise Value to Revenue (EV/Rev)
2.25 2.10 2.07 2.00 2.33 3.42 2.70 1.60 1.65 2.56 1.69
Enterprise Value to EBITDA (EV/EBITDA)
9.56 18.93 22.79 31.29 23.40 90.16 0.00 0.00 0.00 11.76 7.17
Enterprise Value to EBIT (EV/EBIT)
10.75 38.19 57.55 313.86 43.17 0.00 0.00 0.00 0.00 13.96 8.70
Enterprise Value to NOPAT (EV/NOPAT)
12.98 45.60 0.00 0.00 76.16 0.00 0.00 0.00 0.00 11.34 5.76
Enterprise Value to Operating Cash Flow (EV/OCF)
7.89 14.24 22.69 344.06 32.33 49.42 0.00 0.00 0.00 11.20 6.93
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 16.53 31.06 0.00 0.00 130.91 38.79 0.00 0.00 17.06 25.28
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.04 0.05 0.00 0.04 0.04 0.03 0.02
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.04 0.05 0.00 0.04 0.04 0.03 0.02
Financial Leverage
-0.57 -0.53 -0.62 -0.53 -0.38 -0.39 -0.42 -0.45 -0.35 -0.29 -0.30
Leverage Ratio
1.24 1.28 1.35 1.41 1.43 1.46 1.50 1.60 1.72 1.69 1.52
Compound Leverage Factor
1.25 1.37 1.63 2.73 1.51 1.30 1.50 1.52 1.60 1.76 1.58
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 4.13% 4.60% 0.00% 3.99% 4.11% 3.16% 2.21%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 4.13% 4.60% 0.00% 3.99% 4.11% 3.16% 2.21%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 100.00% 100.00% 95.87% 95.40% 100.00% 96.01% 95.89% 96.84% 97.79%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.45 1.52 0.00 -1.62 -0.30 0.13 0.11
Net Debt to EBITDA
0.00 0.00 0.00 0.00 -3.91 -12.58 0.00 17.48 1.60 -1.44 -1.33
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.45 1.52 0.00 -1.62 -0.30 0.13 0.11
Debt to NOPAT
0.00 0.00 0.00 0.00 1.46 -3.37 0.00 -0.44 -0.34 0.13 0.09
Net Debt to NOPAT
0.00 0.00 0.00 0.00 -12.72 27.94 0.00 4.81 1.82 -1.39 -1.06
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 1.46 -3.37 0.00 -0.44 -0.34 0.13 0.09
Altman Z-Score
8.82 6.41 5.22 4.82 5.30 5.89 4.62 3.39 3.05 5.34 4.24
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.29 3.05 3.45 2.65 2.84 2.75 2.10 1.79 1.27 1.59 1.50
Quick Ratio
2.75 2.66 3.12 2.20 2.33 2.29 1.74 1.48 0.94 1.26 1.10
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-14 24 13 -74 -3.11 5.63 15 -9.74 -31 37 16
Operating Cash Flow to CapEx
5,050.81% 1,390.85% 570.82% 33.27% 244.79% 481.20% -126.56% -115.27% -85.99% 602.13% 663.62%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.86 0.60 0.58 0.61 0.69 0.57 0.60 0.65 0.75 0.77 0.66
Accounts Receivable Turnover
8.13 5.82 4.56 3.92 4.15 3.60 3.76 3.60 3.63 4.03 4.33
Inventory Turnover
3.59 3.24 3.99 4.90 5.00 4.11 6.11 6.29 5.61 5.21 6.00
Fixed Asset Turnover
81.51 60.28 47.98 38.33 28.64 18.52 18.99 18.69 14.97 12.25 11.26
Accounts Payable Turnover
10.05 6.96 6.89 8.45 9.50 8.19 10.30 5.51 4.45 4.46 4.72
Days Sales Outstanding (DSO)
44.91 62.75 80.08 93.05 87.86 101.49 97.13 101.45 100.54 90.52 84.22
Days Inventory Outstanding (DIO)
101.58 112.61 91.47 74.53 72.98 88.81 59.79 58.04 65.10 70.08 60.78
Days Payable Outstanding (DPO)
36.32 52.45 52.97 43.21 38.43 44.58 35.43 66.23 82.09 81.83 77.31
Cash Conversion Cycle (CCC)
110.18 122.90 118.59 124.37 122.40 145.72 121.49 93.26 83.56 78.77 67.70
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
125 109 80 153 164 154 121 112 122 141 196
Invested Capital Turnover
2.50 1.65 2.05 1.82 1.60 1.36 1.56 1.88 2.01 1.85 1.44
Increase / (Decrease) in Invested Capital
56 -16 -29 73 11 -9.31 -33 -9.24 10 18 55
Enterprise Value (EV)
543 404 400 422 590 737 578 350 388 624 412
Market Capitalization
666 549 558 521 688 840 677 441 425 700 488
Book Value per Share
$6.23 $6.30 $5.92 $6.27 $6.52 $6.33 $5.50 $5.13 $3.99 $5.59 $7.15
Tangible Book Value per Share
$3.24 $3.79 $3.58 $2.86 $3.27 $3.26 $2.56 $2.53 $1.37 $2.97 $4.16
Total Capital
248 253 238 252 274 270 220 212 166 219 278
Total Debt
0.00 0.00 0.00 0.00 11 12 0.00 8.44 6.82 6.93 6.14
Total Long-Term Debt
0.00 0.00 0.00 0.00 11 12 0.00 8.44 6.82 6.93 6.14
Net Debt
-123 -144 -158 -99 -98 -103 -98 -91 -37 -76 -76
Capital Expenditures (CapEx)
1.36 2.04 3.09 3.69 7.45 3.10 2.17 5.00 12 9.25 8.96
Debt-free, Cash-free Net Working Capital (DFCFNWC)
4.19 -5.00 3.39 20 26 17 -0.48 -12 -12 -19 -13
Debt-free Net Working Capital (DFNWC)
128 139 162 120 136 132 98 88 32 65 58
Net Working Capital (NWC)
128 139 162 120 136 132 98 88 32 65 58
Net Nonoperating Expense (NNE)
-0.33 -1.64 5.85 -4.12 -0.12 1.77 12 -4.55 9.59 -2.07 -1.35
Net Nonoperating Obligations (NNO)
-123 -144 -158 -99 -98 -103 -98 -91 -37 -72 -76
Total Depreciation and Amortization (D&A)
6.30 11 11 12 12 12 8.93 7.07 6.48 8.36 10
Debt-free, Cash-free Net Working Capital to Revenue
1.74% -2.60% 1.75% 9.51% 10.33% 7.71% -0.22% -5.54% -5.11% -7.62% -5.29%
Debt-free Net Working Capital to Revenue
52.88% 72.38% 83.70% 56.59% 53.65% 61.14% 45.70% 39.99% 13.40% 26.64% 23.70%
Net Working Capital to Revenue
52.88% 72.38% 83.70% 56.59% 53.65% 61.14% 45.70% 39.99% 13.40% 26.64% 23.70%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.07 $0.27 ($0.56) $0.10 $0.22 ($0.14) ($0.77) ($0.36) ($0.74) $1.49 $1.91
Adjusted Weighted Average Basic Shares Outstanding
39.57M 39.72M 39.80M 39.93M 40.05M 40.04M 39.61M 40.14M 40.19M 38.39M 38.21M
Adjusted Diluted Earnings per Share
$1.06 $0.27 ($0.56) $0.10 $0.22 ($0.14) ($0.77) ($0.36) ($0.74) $1.46 $1.88
Adjusted Weighted Average Diluted Shares Outstanding
39.74M 39.78M 39.80M 40.05M 40.14M 40.04M 39.61M 40.14M 40.19M 39.09M 38.88M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
40.13M 40.21M 40.16M 40.21M 40.27M 40.39M 40.00M 40.00M 37.79M 38.18M 37.47M
Normalized Net Operating Profit after Tax (NOPAT)
42 8.87 4.33 -0.64 7.74 -3.68 -18 -9.66 -8.09 34 35
Normalized NOPAT Margin
17.32% 4.61% 2.24% -0.30% 3.06% -1.71% -8.53% -4.41% -3.44% 14.18% 14.41%
Pre Tax Income Margin
21.06% 5.92% 4.34% 1.23% 5.68% -1.59% -12.19% -5.34% -11.62% 19.12% 20.30%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 25.32%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% -92.21% -24.43% -39.64% -97.84% 0.01% 43.35%

Quarterly Metrics And Ratios for Onespan

This table displays calculated financial ratios and metrics derived from Onespan's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - 38,175,819.00 38,230,467.00 38,324,622.00 38,027,123.00 37,466,947.00 37,072,850.00
DEI Adjusted Shares Outstanding
- - - - - 38,175,819.00 38,230,467.00 38,324,622.00 38,027,123.00 37,466,947.00 37,072,850.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - 0.38 0.22 0.17 1.15 0.31 0.18
Growth Metrics
- - - - - - - - - - -
Revenue Growth
11.14% 12.56% 9.31% -4.41% -2.79% -2.28% -1.77% 1.45% 2.85% 4.07% 1.04%
EBITDA Growth
278.45% 340.59% 161.85% 509.81% 426.29% 17.10% 22.55% -6.14% 0.09% -9.01% -0.58%
EBIT Growth
131.44% 276.27% 144.93% 310.25% 1,275.82% 19.25% 23.46% -14.12% -4.83% -15.97% -10.66%
NOPAT Growth
121.03% 330.26% 147.41% 378.48% 4,155.61% 6.46% 40.66% -31.79% 73.54% -14.77% -17.21%
Net Income Growth
114.24% 261.18% 136.92% 300.17% 6,427.89% 7.70% 27.30% -21.26% 51.25% -20.27% -18.71%
EPS Growth
112.50% 266.67% 138.64% 310.00% 7,200.00% 5.71% 23.53% -19.05% 54.79% -18.92% -14.29%
Operating Cash Flow Growth
-60.82% 103.67% 111.73% 287.69% 300.45% 8.92% 170.07% -19.15% 1.15% -4.07% -101.66%
Free Cash Flow Firm Growth
-252.21% -138.91% 93.92% 77.91% 167.89% 0.50% -275.38% -1,827.76% -280.21% -919.41% -138.75%
Invested Capital Growth
9.27% 22.01% 12.24% 9.58% 15.08% 18.76% 29.52% 28.66% 39.17% 63.07% 46.18%
Revenue Q/Q Growth
6.95% 3.04% -6.04% -7.69% 8.76% 3.59% -5.56% -4.66% 10.27% 4.82% -8.31%
EBITDA Q/Q Growth
205.31% 468.77% -39.14% 12.43% 35.24% 26.55% -36.31% -13.89% 44.21% 15.05% -30.41%
EBIT Q/Q Growth
121.23% 1,427.15% -44.67% 17.18% 38.95% 32.36% -42.72% -18.48% 53.98% 16.87% -39.10%
NOPAT Q/Q Growth
117.58% 2,120.80% -55.01% 58.52% 168.70% -44.44% -40.56% -23.13% 583.62% -72.72% -42.26%
Net Income Q/Q Growth
110.67% 2,953.97% -51.34% 26.25% 247.98% -49.61% -42.49% -21.91% 568.45% -73.44% -41.37%
EPS Q/Q Growth
110.00% 3,400.00% -51.43% 23.53% 247.62% -49.32% -43.24% -19.05% 564.71% -73.45% -40.00%
Operating Cash Flow Q/Q Growth
141.66% 768.84% -91.46% 507.25% -11.11% 136.33% -78.83% 81.79% 11.21% 124.14% -100.37%
Free Cash Flow Firm Q/Q Growth
-42.73% 27.53% -3.25% 79.32% 538.69% -209.01% -289.53% -6.21% 60.04% -516.66% 8.77%
Invested Capital Q/Q Growth
8.04% -8.53% 8.29% 2.40% 13.45% -5.71% 18.10% 1.72% 22.87% 10.48% 5.87%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
69.07% 73.09% 66.22% 73.87% 74.04% 74.32% 73.47% 73.62% 73.58% 73.57% 73.57%
EBITDA Margin
4.61% 25.42% 16.46% 20.05% 24.93% 30.46% 20.54% 18.55% 24.26% 26.63% 20.21%
Operating Margin
2.89% 21.76% 12.54% 20.01% 19.30% 27.12% 17.56% 14.42% 19.92% 22.47% 14.46%
EBIT Margin
1.50% 22.21% 13.08% 16.60% 21.21% 27.10% 16.44% 14.05% 19.63% 21.88% 14.53%
Profit (Net Income) Margin
0.70% 20.77% 10.76% 14.71% 47.06% 22.89% 13.94% 11.42% 69.21% 17.54% 11.21%
Tax Burden Percent
32.47% 92.87% 77.19% 83.05% 212.69% 81.19% 78.93% 77.48% 347.76% 80.25% 78.54%
Interest Burden Percent
144.01% 100.70% 106.54% 106.68% 104.32% 104.03% 107.44% 104.84% 101.40% 99.87% 98.25%
Effective Tax Rate
67.53% 7.13% 22.81% 16.95% -112.69% 18.81% 21.07% 22.52% -247.76% 19.75% 21.46%
Return on Invested Capital (ROIC)
1.88% 48.06% 20.89% 34.27% 75.82% 43.44% 23.96% 19.00% 99.85% 25.33% 14.47%
ROIC Less NNEP Spread (ROIC-NNEP)
2.11% 47.63% 19.92% 35.87% 69.03% 42.73% 23.89% 18.81% 99.90% 25.75% 14.60%
Return on Net Nonoperating Assets (RNNOA)
-0.75% -21.41% -7.41% -12.96% -20.12% -16.69% -8.10% -6.47% -30.31% -7.84% -3.66%
Return on Equity (ROE)
1.13% 26.65% 13.48% 21.31% 55.70% 26.75% 15.86% 12.53% 69.53% 17.48% 10.81%
Cash Return on Invested Capital (CROIC)
-26.09% -24.38% 1.51% 15.41% 27.76% 28.41% 16.34% 13.73% 9.66% -7.81% -1.87%
Operating Return on Assets (OROA)
1.13% 18.11% 11.06% 14.22% 16.43% 21.44% 12.28% 10.72% 12.96% 15.00% 9.62%
Return on Assets (ROA)
0.53% 16.94% 9.09% 12.60% 36.45% 18.11% 10.42% 8.71% 45.71% 12.02% 7.43%
Return on Common Equity (ROCE)
1.13% 26.65% 13.48% 21.31% 55.70% 26.75% 15.86% 12.53% 69.53% 17.48% 10.81%
Return on Equity Simple (ROE_SIMPLE)
0.00% -4.67% 9.14% 14.77% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
0.59 13 5.90 9.35 25 14 8.29 6.37 44 12 6.87
NOPAT Margin
0.94% 20.21% 9.68% 16.62% 41.05% 22.02% 13.86% 11.17% 69.26% 18.03% 11.35%
Net Nonoperating Expense Percent (NNEP)
-0.23% 0.44% 0.97% -1.60% 6.79% 0.71% 0.07% 0.19% -0.05% -0.42% -0.13%
Return On Investment Capital (ROIC_SIMPLE)
0.36% - - - 11.44% 5.86% 3.32% 2.60% 15.68% 4.28% 2.42%
Cost of Revenue to Revenue
30.93% 26.91% 33.78% 26.13% 25.96% 25.68% 26.53% 26.38% 26.42% 26.43% 26.43%
SG&A Expenses to Revenue
22.61% 15.43% 18.97% 20.17% 21.42% 15.07% 19.68% 21.30% 19.42% 16.62% 19.77%
R&D to Revenue
13.88% 12.74% 13.69% 13.39% 13.55% 12.51% 15.78% 15.42% 12.70% 13.77% 16.39%
Operating Expenses to Revenue
66.19% 51.33% 53.68% 53.87% 54.74% 47.20% 55.91% 59.20% 53.66% 51.10% 59.11%
Earnings before Interest and Taxes (EBIT)
0.94 14 7.97 9.34 13 17 9.84 8.02 12 14 8.79
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
2.90 16 10 11 15 19 12 11 15 18 12
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.67 2.57 2.72 3.24 3.29 2.42 2.63 2.56 1.80 1.45 1.95
Price to Tangible Book Value (P/TBV)
7.78 6.50 6.32 6.99 6.21 4.31 4.96 4.83 3.09 3.10 4.08
Price to Revenue (P/Rev)
1.81 1.81 1.96 2.58 2.88 2.32 2.65 2.52 2.01 1.61 2.16
Price to Earnings (P/E)
0.00 0.00 29.71 21.97 12.26 9.64 10.65 10.47 6.70 5.64 7.78
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.82% 1.44% 2.27% 3.74% 4.65% 3.48%
Earnings Yield
0.00% 0.00% 3.37% 4.55% 8.15% 10.37% 9.39% 9.55% 14.93% 17.73% 12.86%
Enterprise Value to Invested Capital (EV/IC)
3.17 3.40 3.53 4.52 4.43 3.47 3.52 3.32 2.10 1.56 2.12
Enterprise Value to Revenue (EV/Rev)
1.65 1.57 1.73 2.29 2.56 1.91 2.29 2.19 1.69 1.38 1.98
Enterprise Value to EBITDA (EV/EBITDA)
0.00 928.35 16.05 13.79 11.76 8.27 9.50 9.23 7.17 6.08 8.76
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 22.67 17.18 13.96 9.74 11.20 11.04 8.70 7.59 11.18
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 28.61 19.24 11.34 8.28 9.43 9.62 5.76 4.82 7.07
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 127.38 17.17 12.10 11.20 7.96 8.91 8.93 6.93 5.81 9.38
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 247.24 30.65 17.06 13.28 24.28 27.19 25.28 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.04 0.04 0.04 0.04 0.03 0.03 0.03 0.03 0.02 0.02 0.04
Long-Term Debt to Equity
0.04 0.04 0.04 0.04 0.03 0.03 0.03 0.03 0.02 0.02 0.04
Financial Leverage
-0.35 -0.45 -0.37 -0.36 -0.29 -0.39 -0.34 -0.34 -0.30 -0.30 -0.25
Leverage Ratio
1.72 1.61 1.60 1.54 1.69 1.52 1.53 1.46 1.52 1.43 1.44
Compound Leverage Factor
2.48 1.62 1.71 1.64 1.76 1.58 1.64 1.53 1.54 1.42 1.42
Debt to Total Capital
4.11% 3.40% 3.77% 3.68% 3.16% 2.90% 2.82% 2.64% 2.21% 2.09% 3.66%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
4.11% 3.40% 3.77% 3.68% 3.16% 2.90% 2.82% 2.64% 2.21% 2.09% 3.66%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
95.89% 96.60% 96.23% 96.32% 96.84% 97.10% 97.18% 97.36% 97.79% 97.91% 96.34%
Debt to EBITDA
-0.30 14.65 0.26 0.18 0.13 0.12 0.12 0.11 0.11 0.10 0.19
Net Debt to EBITDA
1.60 -143.59 -2.15 -1.73 -1.44 -1.76 -1.48 -1.38 -1.33 -1.00 -0.80
Long-Term Debt to EBITDA
-0.30 14.65 0.26 0.18 0.13 0.12 0.12 0.11 0.11 0.10 0.19
Debt to NOPAT
-0.34 -1.29 0.47 0.25 0.13 0.12 0.12 0.12 0.09 0.08 0.15
Net Debt to NOPAT
1.82 12.68 -3.83 -2.41 -1.39 -1.76 -1.47 -1.44 -1.06 -0.79 -0.65
Long-Term Debt to NOPAT
-0.34 -1.29 0.47 0.25 0.13 0.12 0.12 0.12 0.09 0.08 0.15
Altman Z-Score
3.39 4.28 4.43 5.82 5.03 5.16 5.02 5.19 3.95 3.76 4.41
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.27 1.46 1.54 1.76 1.59 1.96 1.77 1.75 1.50 1.25 1.33
Quick Ratio
0.94 1.04 1.15 1.32 1.26 1.55 1.34 1.26 1.10 0.85 0.87
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-9.79 -7.10 -7.33 -1.52 6.65 -7.06 -28 -29 -12 -72 -66
Operating Cash Flow to CapEx
89.97% 885.39% 101.14% 716.14% 630.12% 1,806.03% 334.79% 445.84% 427.37% 902.95% -3.24%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.75 0.82 0.85 0.86 0.77 0.79 0.75 0.76 0.66 0.69 0.66
Accounts Receivable Turnover
3.63 7.50 6.04 7.26 4.03 7.80 6.10 8.57 4.33 7.82 6.53
Inventory Turnover
5.61 5.06 5.50 5.07 5.21 5.26 5.24 5.20 6.00 6.45 6.21
Fixed Asset Turnover
14.97 13.68 13.81 13.11 12.25 11.66 11.56 11.44 11.26 11.17 10.89
Accounts Payable Turnover
4.45 5.20 4.70 4.84 4.46 5.58 4.15 5.33 4.72 5.62 4.88
Days Sales Outstanding (DSO)
100.54 48.70 60.42 50.30 90.52 46.80 59.81 42.57 84.22 46.66 55.93
Days Inventory Outstanding (DIO)
65.10 72.11 66.36 71.99 70.08 69.35 69.70 70.17 60.78 56.63 58.76
Days Payable Outstanding (DPO)
82.09 70.13 77.66 75.38 81.83 65.37 87.98 68.44 77.31 64.95 74.78
Cash Conversion Cycle (CCC)
83.56 50.68 49.11 46.91 78.77 50.77 41.54 44.30 67.70 38.35 39.91
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
122 112 121 124 141 133 157 160 196 217 230
Invested Capital Turnover
2.01 2.38 2.16 2.06 1.85 1.97 1.73 1.70 1.44 1.40 1.27
Increase / (Decrease) in Invested Capital
10 20 13 11 18 21 36 36 55 84 73
Enterprise Value (EV)
388 381 428 561 624 462 552 530 412 339 487
Market Capitalization
425 439 485 631 700 560 638 609 488 395 532
Book Value per Share
$3.99 $4.52 $4.72 $5.14 $5.59 $6.05 $6.34 $6.22 $7.15 $7.26 $7.38
Tangible Book Value per Share
$1.37 $1.79 $2.03 $2.39 $2.97 $3.41 $3.36 $3.29 $4.16 $3.40 $3.52
Total Capital
166 177 186 202 219 238 250 245 278 278 284
Total Debt
6.82 6.01 7.00 7.43 6.93 6.91 7.03 6.45 6.14 5.80 10
Total Long-Term Debt
6.82 6.01 7.00 7.43 6.93 6.91 7.03 6.45 6.14 5.80 10
Net Debt
-37 -59 -57 -70 -76 -98 -86 -79 -76 -56 -45
Capital Expenditures (CapEx)
3.45 3.05 2.28 1.95 1.97 1.63 1.86 2.54 2.94 3.12 3.18
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-12 -23 -14 -16 -19 -22 -19 -18 -13 -25 -12
Debt-free Net Working Capital (DFNWC)
32 42 50 61 65 84 74 67 58 25 31
Net Working Capital (NWC)
32 42 50 61 65 84 74 67 58 25 31
Net Nonoperating Expense (NNE)
0.15 -0.36 -0.66 1.07 -3.68 -0.55 -0.05 -0.14 0.03 0.32 0.08
Net Nonoperating Obligations (NNO)
-37 -59 -57 -70 -72 -98 -85 -79 -76 -55 -44
Total Depreciation and Amortization (D&A)
1.96 2.08 2.06 1.94 2.28 2.13 2.46 2.57 2.92 3.13 3.43
Debt-free, Cash-free Net Working Capital to Revenue
-5.11% -9.44% -5.71% -6.70% -7.62% -8.97% -7.89% -7.48% -5.29% -10.12% -4.86%
Debt-free Net Working Capital to Revenue
13.40% 17.33% 20.27% 25.08% 26.64% 34.56% 30.72% 27.96% 23.70% 10.12% 12.73%
Net Working Capital to Revenue
13.40% 17.33% 20.27% 25.08% 26.64% 34.56% 30.72% 27.96% 23.70% 10.12% 12.73%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.01 $0.35 $0.17 $0.21 $0.76 $0.38 $0.22 $0.17 $1.14 $0.31 $0.18
Adjusted Weighted Average Basic Shares Outstanding
40.19M 38.06M 38.53M 38.70M 38.39M 38.11M 38.21M 38.14M 38.21M 37.61M 37.21M
Adjusted Diluted Earnings per Share
$0.01 $0.35 $0.17 $0.21 $0.73 $0.37 $0.21 $0.17 $1.13 $0.30 $0.18
Adjusted Weighted Average Diluted Shares Outstanding
40.19M 38.46M 39.01M 39.46M 39.09M 39.03M 39.01M 38.77M 38.88M 38.07M 38.14M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
37.79M 37.85M 37.87M 37.99M 38.18M 38.23M 38.32M 38.03M 37.47M 37.07M 36.85M
Normalized Net Operating Profit after Tax (NOPAT)
4.24 14 7.22 9.92 8.64 14 8.33 6.91 9.10 12 6.87
Normalized NOPAT Margin
6.73% 22.35% 11.84% 17.65% 14.13% 22.56% 13.92% 12.12% 14.46% 18.03% 11.35%
Pre Tax Income Margin
2.16% 22.36% 13.93% 17.71% 22.13% 28.19% 17.66% 14.73% 19.90% 21.85% 14.28%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 7.89% 0.00% 0.00% 25.32% 26.96% 27.92%
Augmented Payout Ratio
-97.84% 0.00% 0.00% 89.19% 0.01% 7.89% 0.00% 10.83% 43.35% 53.46% 59.26%

Financials Breakdown Chart

Key Financial Trends

OneSpan’s recent results show a company that has improved substantially from the losses reported in 2022 and 2023, but its latest quarter also highlights weaker operating cash flow and pressure on margins. Revenue has generally remained in the $57 million to $66 million quarterly range, while profitability has become consistently positive since 2024.

  • Revenue remains relatively stable. Q2 2026 revenue was $60.5 million, up from $59.8 million in the restated Q2 2025 and $56.2 million in Q3 2024. Q1 2026 revenue of $65.9 million was also up approximately 4% year over year.
  • OneSpan has maintained positive earnings. The company reported net income of $6.8 million, or $0.18 per diluted share, in Q2 2026. This compares with a $17.8 million loss in Q2 2023 and a $4.1 million loss in Q3 2023.
  • Gross margins remain strong. Q2 2026 gross profit was $44.5 million, representing a gross margin of approximately 73.5%. That was broadly consistent with Q2 2025 and materially better than the approximately 61% gross margin reported in Q2 2024.
  • The balance sheet remains well capitalized. OneSpan had $43.3 million of cash and equivalents at the end of Q2 2026, compared with only $5.0 million of long-term debt. Total equity was $273.5 million, or roughly 71% of total assets.
  • Liquidity remains adequate despite the recent cash decline. Current assets of $127.6 million exceeded current liabilities of $96.2 million, producing a current ratio of approximately 1.3.
  • Deferred revenue provides visibility into future revenue. Current and noncurrent deferred revenue totaled approximately $63.3 million at the end of Q2 2026, up from roughly $55.3 million in Q2 2024. This represents contracted or prepaid business that can support future revenue recognition.
  • Share repurchases and dividends continue to return capital to investors. OneSpan repurchased $2.9 million of stock and paid $4.8 million in dividends during Q2 2026. The company has also reduced its share count over time, which can support earnings per share when profitability is sustained.
  • Operating performance has improved significantly over the multi-year period. Operating income was negative in Q3 2023 and positive in every reported quarter supplied from Q2 2024 through Q2 2026, although the level of profitability has fluctuated.

There are also several factors investors should monitor. Cash generation was particularly weak in the latest quarter, and the improvement in earnings has not translated consistently into operating cash flow. In addition, much of the asset growth since 2023 has come from goodwill and deferred tax assets, which may provide less tangible support than cash or operating assets.

  • Goodwill has increased materially. Goodwill rose from $92.2 million in Q1 2023 to $127.8 million in Q2 2026, with intangible assets also increasing from $13.3 million to $15.3 million over the same period. Investors should evaluate whether acquisitions are producing sufficient revenue and cash-flow growth.
  • Results include restated historical figures. The supplied Q1 and Q2 2025 income statements and cash-flow statements were restated, so comparisons with earlier periods should be made using the restated figures where available.
  • Operating cash flow nearly disappeared in Q2 2026. Cash from operating activities was only $68,000, down from $6.2 million in Q2 2025 and $28.2 million in Q1 2026. Changes in operating assets and liabilities consumed $7.9 million during the quarter.
  • Cash balances have declined sharply from early 2025. Cash and equivalents fell from $105.2 million in Q1 2025 to $43.3 million in Q2 2026. Q2 2026 cash declined by $6.4 million, following a $20.7 million decline in Q1 2026.
  • Profit margins weakened sequentially and year over year. Q2 2026 operating income was $8.7 million, or approximately 14.5% of revenue, compared with $14.8 million, or 22.5%, in Q1 2026. Net income also fell from $11.6 million in Q1 to $6.8 million in Q2.
  • Operating expenses are rising faster than revenue in the latest quarter. Q2 2026 operating expenses totaled $35.7 million, up from $33.5 million in Q2 2025, despite revenue increasing by only about 1%. Selling, general and administrative, marketing, and research and development expenses all increased year over year.
  • Free cash flow was negative in Q2 2026. Operating cash flow of $68,000 did not cover $3.2 million of capital expenditures and acquisitions, before considering dividends and share repurchases.
  • Capital returns are adding to cash pressure. OneSpan paid approximately $7.8 million through dividends and share repurchases in Q2 2026 while generating virtually no operating cash flow. These distributions may be sustainable over time, but they reduce the company’s cash cushion when operating performance weakens.
  • Acquisition spending has increased. OneSpan spent $34.6 million on acquisitions in Q1 2026, compared with $12.0 million in Q2 2025 and less than $2 million in most of the earlier reported quarters. The acquisitions could support growth, but they also increase execution and integration risk.
  • Q4 2025 earnings benefited from an unusually large tax benefit. The $43.5 million of net income reported in Q4 2025 included a negative $31.0 million income tax expense, making that quarter an unreliable baseline for recurring earnings power.

Overall, OneSpan’s long-term trend is constructive from a profitability and balance-sheet perspective: the company has moved from significant losses to recurring positive earnings, maintained high gross margins, and carries relatively little debt. However, the latest quarter is a warning sign because operating cash flow weakened sharply, margins compressed, and cash continued to fall while the company funded dividends, buybacks, capital expenditures, and acquisitions. Investors may want to focus on whether revenue growth accelerates and whether operating cash flow recovers in upcoming quarters.

10/10/26 07:06 PM ETAI Generated. May Contain Errors.

Onespan Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Onespan's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Onespan's net income appears to be on an upward trend, with a most recent value of $72.90 million in 2025, rising from $42.15 million in 2015. The previous period was $57.08 million in 2024. View Onespan's forecast to see where analysts expect Onespan to go next.

Onespan's total operating income in 2025 was $48.45 million, based on the following breakdown:
  • Total Gross Profit: $179.35 million
  • Total Operating Expenses: $130.91 million

Over the last 10 years, Onespan's total revenue changed from $241.44 million in 2015 to $243.18 million in 2025, a change of 0.7%.

In the past 13 quarters, Onespan's cash and equivalents has ranged from $43.34 million in Q2 2026 to $106.52 million in Q1 2023, and is currently $43.34 million as of their latest financial filing in Q2 2026.

Onespan had total debt of $6.14 million at the end of 2025, a 11.4% decrease from 2024, and none in 2015.

Over the last 10 years, Onespan's book value per share changed from 6.23 in 2015 to 7.15 in 2025, a change of 14.8%.



Financial statements for NASDAQ:OSPN last updated on 8/4/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners