OneSpan Inc.
NASDAQ:OSPN · NASDAQ Capital Market
-$0.30 today
Vol 0.77M · Avg 0.58M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:OSPN · Revenue to Net Income
Key Ratios
Analysis
$245.8M of revenue converted into $70.0M of net income for the selected period. Gross margin is 70.6% and net margin is 28.0%, showing how much revenue survives after costs and taxes. EPS is $1.81, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $243.2M +0.0% | $243.2M +3.4% | $235.1M +7.4% | $219.0M +2.1% | $214.5M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $71.3M +3.9% | $68.6M -11.4% | $77.4M +9.9% | $70.4M -1.6% | $71.5M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $171.9M -1.5% | $174.6M +10.7% | $157.7M +6.2% | $148.6M +3.9% | $142.9M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 70.7% -1.1pp | 71.8% +4.7pp | 67.1% -0.8pp | 67.8% +1.2pp | 66.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $34.2M +5.3% | $32.4M -15.6% | $38.4M -7.9% | $41.7M -12.0% | $47.4M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $92.6M +2.3% | $90.6M -29.5% | $128.5M +10.3% | $116.5M +0.6% | $115.8M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $121.8M -6.1% | $129.8M -30.4% | $186.6M +6.2% | $175.7M +3.9% | $169.1M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $15.0M +79.8% | $8.4M +29.1% | $6.5M -8.3% | $7.1M -20.8% | $8.9M | $374.2M | $1.2B | $631.8M |
| EBITDA | $64.4M +11.8% | $57.6M +1233.9% | -$5.1M +24.6% | -$6.7M +60.9% | -$17.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 26.5% +2.8pp | 23.7% +25.9pp | -2.2% +0.9pp | -3.1% +4.9pp | -8.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $50.1M +11.8% | $44.8M +255.2% | -$28.9M -6.5% | -$27.1M -3.8% | -$26.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 20.6% +2.2pp | 18.4% +30.7pp | -12.3% +0.1pp | -12.4% -0.2pp | -12.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $732.0K -59.5% | $1.8M -13.5% | $2.1M +251.3% | $595.0K | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $0 | $0 | $0 | $0 -100.0% | $1.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$712.0K -142.3% | $1.7M +8.0% | $1.6M -89.9% | $15.4M +102913.3% | -$15.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $49.4M +6.2% | $46.5M +270.2% | -$27.3M -133.6% | -$11.7M +55.3% | -$26.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 20.3% +1.2pp | 19.1% +30.7pp | -11.6% -6.3pp | -5.3% +6.8pp | -12.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$23.5M -122.2% | -$10.6M -526.2% | $2.5M -9.3% | $2.7M -38.3% | $4.4M | $1.3B | -$1.6B | $745.2M |
| Net Income | $72.9M +27.7% | $57.1M +291.6% | -$29.8M -106.5% | -$14.4M +52.8% | -$30.6M | $4.9B | $4.8B | $4.7B |
| Net Margin | 30.0% +6.5pp | 23.5% +36.1pp | -12.7% -6.1pp | -6.6% +7.7pp | -14.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $2 +28.2% | $1 +301.4% | -$1 -105.6% | -$0 +53.2% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $2 +30.1% | $1 +297.3% | -$1 -105.6% | -$0 +53.2% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $37.9M -1.3% | $38.4M -4.5% | $40.2M +0.1% | $40.1M +1.3% | $39.6M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $38.5M -1.6% | $39.1M -2.8% | $40.2M +0.1% | $40.1M +1.3% | $39.6M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Daily Journal Corporation
NASDAQ:DJCO
$734.33M
Consensus Cloud Solutions, Inc.
NASDAQ:CCSI
$631.75M
Cognyte Software Ltd.
NASDAQ:CGNT
$610.01M
Priority Technology Holdings, Inc.
NASDAQ:PRTH
$573.90M
CI&T Inc
NYSE:CINT
$481.17M
Backblaze, Inc.
NASDAQ:BLZE
$480.42M
International Money Express, Inc.
NASDAQ:IMXI
$440.44M
Bakkt Holdings, Inc.
NYSE:BKKT
$404.19M
Bumble Inc.
NASDAQ:BMBL
$351.31M
Endava plc
NYSE:DAVA
$143.31M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does OSPN generate?
OneSpan Inc. (OSPN) reported $243.18M of revenue in fiscal 2025.
Is OSPN profitable?
OneSpan Inc. (OSPN) reported $72.90M of net income, with a net margin of 30.0%.
Explore More
Continue the stock analysis
Jump to another research area for this company.