- Operating income was $11.3 million, compared to an operating
loss of $4.8 million in the year-ago period
- Revenue decreased 4% year-over-year to $56.2 million
- Subscription revenue increased 29% year-over-year to $33.6
million
- Annual Recurring Revenue (ARR) increased 9% year-over-year to
$163.9 million1
- Net Retention Rate (NRR) of 106%2
OneSpan Inc. (NASDAQ: OSPN) today reported financial results for
the third quarter ended September 30, 2024.
“We reported another strong quarter of subscription growth,
profitability and cash generation driven by our team’s hard work
and operational focus,” stated OneSpan CEO, Victor Limongelli. “The
OneSpan team has done a tremendous job in delivering value to our
customers while increasing our profitability. We are now much
better positioned to drive efficient revenue growth over the
long-term.”
Third Quarter 2024 Financial Highlights
- Total revenue was $56.2 million, a decrease of 4%
compared to $58.8 million for the same quarter of 2023. Digital
Agreements revenue was $15.4 million, an increase of 18%
year-over-year. Security Solutions revenue was $40.8 million, a
decrease of 11% year-over-year.
- ARR increased 9% year-over-year to $163.9 million.
- Gross profit was $41.5 million, or 74% gross margin,
compared to $40.7 million, or 69% in the same period last
year.
- Operating income was $11.3 million, compared to
operating loss of $4.8 million in the same period last year.
- Net income was $8.3 million, or $0.21 per diluted share,
compared to net loss of $4.1 million, or $(0.10) per diluted share,
in the same period last year. Non-GAAP net income was $13.1
million, or $0.33 per diluted share, compared to net income of $3.6
million, or $0.09 per diluted share in the same period last
year.3
- Adjusted EBITDA was $16.7 million, compared to $6.3
million in the same period last year.3
- Cash and cash equivalents were $77.5 million at
September 30, 2024 compared to $43.0 million at December 31,
2023.
Financial Outlook
For the full year 2024, OneSpan is narrowing the range of its
previously issued revenue guidance to reflect a reduction in
anticipated hardware token shipments, partially offset by stronger
than previously expected subscription revenues. The Company is
affirming its ARR guidance and is increasing its Adjusted EBITDA
guidance to reflect stronger than originally anticipated operating
leverage driven by improved execution of its cost savings
initiatives.
More specifically, for the Full Year 2024, OneSpan expects:
- Revenue to be in the range of $238 million to $242 million, as
compared to its previous guidance range of $238 million to $246
million.
- ARR to finish the year in the range of $166 million to $170
million.
- Adjusted EBITDA to be in the range of $65 million to $67
million, as compared to its previous guidance range of $55 million
to $59 million.
Conference Call Details
In conjunction with this announcement, OneSpan Inc. will host a
conference call today, October 30, 2024, at 4:30 p.m. ET. During
the conference call, Mr. Victor Limongelli, CEO, and Mr. Jorge
Martell, CFO, will discuss OneSpan’s results for the third quarter
2024.
For investors and analysts accessing the conference call by
phone, please refer to the press release dated October 16, 2024,
announcing the date of OneSpan’s third quarter 2024 earnings
release. It can be found on the OneSpan investor relations website
at investors.onespan.com.
The conference call is also available in listen-only mode at
investors.onespan.com. Shortly after the conclusion of the call, a
replay of the webcast will be available on the same website for
approximately one year.
____________________________________________
- ARR is calculated as the approximate annualized value of our
customer recurring contracts as of the measurement date. These
include subscription, term-based license, and maintenance and
support contracts and exclude one-time fees. To the extent that we
are negotiating a renewal with a customer within 90 days after the
expiration of a recurring contract, we continue to include that
revenue in ARR if we are actively in discussion with the customer
for a new recurring contract or renewal and the customer has not
notified us of an intention to not renew. See our Quarterly Report
on Form 10-Q for the quarter ended September 30, 2024 for
additional information describing how we define ARR, including how
ARR differs from GAAP revenue.
- NRR is defined as the approximate year-over-year growth in ARR
from the same set of customers at the end of the prior year
period.
- An explanation of the use of Non-GAAP financial measures is
included below under the heading “Non-GAAP Financial Measures.” A
reconciliation of each Non-GAAP financial measure to the most
directly comparable GAAP financial measure has also been provided
in the tables below. We are not providing a reconciliation of
Adjusted EBITDA guidance to GAAP net income, the most directly
comparable GAAP measure, because we are unable to predict certain
items included in GAAP net income without unreasonable
efforts.
About OneSpan
OneSpan provides security, identity, electronic signature
(“e-signature”) and digital workflow solutions that protect and
facilitate digital transactions and agreements. The Company
delivers products and services that automate and secure
customer-facing and revenue-generating business processes for use
cases ranging from simple transactions to workflows that are
complex or require higher levels of security. Trusted by global
blue-chip enterprises, including more than 60% of the world’s 100
largest banks, OneSpan processes millions of digital agreements and
billions of transactions in 100+ countries annually.
For more information, go to www.onespan.com. You can also follow
@OneSpan on X (Twitter) or visit us on LinkedIn and Facebook.
Forward-Looking Statements
This press release contains forward-looking statements within
the meaning of applicable U.S. securities laws, including
statements regarding our 2024 financial guidance and our plans to
drive efficient revenue growth, profitability and cash flow and our
general expectations regarding our operational or financial
performance in the future. Forward-looking statements may be
identified by words such as "seek", "believe", "plan", "estimate",
"anticipate", “expect", "intend", "continue", "outlook", "may",
"will", "should", "could", or "might", and other similar
expressions. These forward-looking statements involve risks and
uncertainties, as well as assumptions that, if they do not fully
materialize or prove incorrect, could cause our results to differ
materially from those expressed or implied by such forward-looking
statements. Factors that could materially affect our business and
financial results include, but are not limited to: our ability to
execute our updated business transformation plan and cost reduction
and restructuring actions in the expected timeframe and to achieve
the outcomes we expect from them; unintended costs and consequences
of our cost reduction and restructuring actions, including higher
than anticipated restructuring charges, disruption to our
operations, litigation or regulatory actions, or employee turnover;
our ability to attract new customers and retain and expand sales to
existing customers; our ability to successfully develop and market
new product offerings and product enhancements; changes in customer
requirements; the potential effects of technological changes; the
loss of one or more large customers; difficulties enhancing and
maintaining our brand recognition; competition; lengthy sales
cycles; challenges retaining key employees and successfully hiring
and training qualified new employees; security breaches or
cyber-attacks; real or perceived malfunctions or errors in our
products; interruptions or delays in the performance of our
products and solutions; reliance on third parties for certain
products and data center services; our ability to effectively
manage third party partnerships, acquisitions, divestitures,
alliances, or joint ventures; economic recession, inflation, and
political instability; claims that we have infringed the
intellectual property rights of others; changing laws, government
regulations or policies; pressures on price levels; component
shortages; delays and disruption in global transportation and
supply chains; impairment of goodwill or amortizable intangible
assets causing a significant charge to earnings; actions of
activist stockholders; and exposure to increased economic and
operational uncertainties from operating a global business, as well
as other factors described in the “Risk Factors” section of our
most recent Annual Report on Form 10-K, as updated by the “Risk
Factors” section of our subsequent Quarterly Reports on Form 10-Q
(if any). Our filings with the Securities and Exchange Commission
(the “SEC”) and other important information can be found in the
Investor Relations section of our website at investors.onespan.com.
We do not have any intent, and disclaim any obligation, to update
the forward-looking information to reflect events that occur,
circumstances that exist or changes in our expectations after the
date of this press release, except as required by law.
Unless otherwise noted, references in this press release to
“OneSpan”, “Company”, “we”, “our”, and “us” refer to OneSpan Inc.
and its subsidiaries.
OneSpan Inc.
CONDENSED CONSOLIDATED
STATEMENTS OF OPERATIONS
(In thousands, except per
share data)
(Unaudited)
Three Months Ended
September 30,
Nine Months Ended
September 30,
2024
2023
2024
2023
Revenue
Product and license
$
28,640
$
31,732
$
98,875
$
95,461
Services and other
27,602
27,106
83,133
76,717
Total revenue
56,242
58,838
182,008
172,178
Cost of goods sold
Product and license
7,394
11,004
28,347
36,330
Services and other
7,300
7,165
24,377
21,599
Total cost of goods sold
14,694
18,169
52,724
57,929
Gross profit
41,548
40,669
129,284
114,249
Operating costs
Sales and marketing
10,138
16,664
33,574
56,388
Research and development
7,533
10,133
24,133
29,686
General and administrative
11,343
11,559
32,907
44,038
Restructuring and other related
charges
697
6,524
3,905
13,076
Amortization of intangible assets
585
583
1,766
1,749
Total operating costs
30,296
45,463
96,285
144,937
Operating income (loss)
11,252
(4,794
)
32,999
(30,688
)
Interest income, net
624
587
1,246
1,675
Other income (expense), net
(1,915
)
353
(1,293
)
342
Income (loss) before income taxes
9,961
(3,854
)
32,952
(28,671
)
Provision for income taxes
1,688
279
4,658
1,569
Net income (loss)
$
8,273
$
(4,133
)
$
28,294
$
(30,240
)
Net income (loss) per share
Basic
$
0.21
$
(0.10
)
$
0.74
$
(0.75
)
Diluted
$
0.21
$
(0.10
)
$
0.73
$
(0.75
)
Weighted average common shares
outstanding
Basic
38,695
40,454
38,323
40,529
Diluted
39,458
40,454
38,864
40,529
OneSpan Inc.
CONDENSED CONSOLIDATED BALANCE
SHEETS
(In thousands,
unaudited)
September 30,
December 31,
2024
2023
ASSETS
Current assets
Cash and cash equivalents
$
77,478
$
43,001
Restricted cash
350
529
Accounts receivable, net of allowances of
$1,414 at September 30, 2024 and $1,536 at December 31, 2023
28,841
64,387
Inventories, net
13,019
15,553
Prepaid expenses
6,703
6,575
Contract assets
6,390
5,139
Other current assets
9,092
11,159
Total current assets
141,873
146,343
Property and equipment, net
20,838
18,722
Operating lease right-of-use assets
7,872
6,171
Goodwill
96,132
93,684
Intangible assets, net of accumulated
amortization
8,117
10,832
Deferred income taxes
1,770
1,721
Other assets
12,672
11,718
Total assets
$
289,274
$
289,191
LIABILITIES AND STOCKHOLDERS'
EQUITY
Current liabilities
Accounts payable
$
13,279
$
17,452
Deferred revenue
48,418
69,331
Accrued wages and payroll taxes
9,452
14,335
Short-term income taxes payable
3,160
2,646
Other accrued expenses
5,903
10,684
Deferred compensation
232
382
Total current liabilities
80,444
114,830
Long-term deferred revenue
2,929
4,152
Long-term lease liabilities
7,431
6,824
Deferred income taxes
1,104
1,067
Other long-term liabilities
2,780
3,177
Total liabilities
94,688
130,050
Commitments and contingencies
Stockholders' equity
Preferred stock: 500 shares authorized,
none issued and outstanding at September 30, 2024 and December 31,
2023
—
—
Common stock: $0.001 par value per share,
75,000 shares authorized; 41,634 and 41,243 shares issued; 37,910
and 37,519 shares outstanding at September 30, 2024 and December
31, 2023, respectively
38
38
Additional paid-in capital
122,098
118,620
Treasury stock, at cost: 3,724 shares
outstanding at September 30, 2024 and December 31, 2023
(47,377
)
(47,377
)
Retained earnings
127,233
98,939
Accumulated other comprehensive loss
(7,406
)
(11,079
)
Total stockholders' equity
194,586
159,141
Total liabilities and stockholders'
equity
$
289,274
$
289,191
OneSpan Inc.
CONDENSED CONSOLIDATED
STATEMENTS OF CASH FLOWS
(In thousands,
unaudited)
Nine Months Ended September
30,
2024
2023
Cash flows from operating activities:
Net income (loss)
$
28,294
$
(30,240
)
Adjustments to reconcile net income (loss)
from operations to net cash used in operations:
Depreciation and amortization of
intangible assets
6,086
4,524
Write-off of intangible assets
804
—
Write-off of property and equipment,
net
1,053
2,712
Impairments of inventories, net
—
1,568
Deferred tax (benefit) expense
(14
)
44
Stock-based compensation
6,110
10,192
Provision for credit losses, net
(124
)
62
Changes in operating assets and
liabilities:
Accounts receivable
35,552
26,334
Inventories, net
2,639
(5,277
)
Contract assets
(2,080
)
(542
)
Accounts payable
(4,197
)
(834
)
Income taxes payable
519
(2,826
)
Accrued expenses
(9,491
)
(4,620
)
Deferred compensation
(150
)
(67
)
Deferred revenue
(22,165
)
(15,425
)
Other assets and liabilities
405
557
Net cash provided by (used in) operating
activities
43,241
(13,838
)
Cash flows from investing activities:
Maturities of short-term investments
—
2,330
Additions to property and equipment
(7,273
)
(9,035
)
Additions to intangible assets
(53
)
(31
)
Cash paid for acquisition of business
—
(1,800
)
Net cash used in investing activities
(7,326
)
(8,536
)
Cash flows from financing activities:
Contingent payment related to
acquisition
(200
)
—
Tax payments for restricted stock
issuances
(2,632
)
(2,335
)
Repurchase of common stock
—
(3,527
)
Net cash used in financing activities
(2,832
)
(5,862
)
Effect of exchange rate changes on
cash
1,215
145
Net increase (decrease) in cash
34,298
(28,091
)
Cash, cash equivalents, and restricted
cash, beginning of period
43,530
97,375
Cash, cash equivalents, and restricted
cash, end of period
$
77,828
$
69,284
Operating Segments
Since the quarter ended June 30, 2022, we have reported our
financial results under the following two lines of business, which
are our reportable operating segments: Digital Agreements and
Security Solutions.
- Digital Agreements. Digital Agreements consists of
solutions that enable our clients to secure and automate business
processes associated with their digital agreement and customer
transaction lifecycles that require consent, non-repudiation and
compliance. These solutions, which are largely cloud-based, include
OneSpan Sign e-signature, OneSpan Notary, and Identity
Verification. This segment also includes costs attributable to our
transaction cloud platform.
- Security Solutions. Security Solutions consists of our
broad portfolio of software products, software development kits
(SDKs) and Digipass authenticator devices that are used to build
applications designed to defend against attacks on digital
transactions across online environments, devices, and applications.
The software products and SDKs included in the Security Solutions
segment are largely on-premises software products and include
multi-factor authentication and transaction signing solutions, such
as mobile application security and mobile software tokens.
Segment operating income consists of the revenues generated by a
segment, less the direct costs of revenue, sales and marketing,
research and development expenses, amortization expense, and
restructuring and other related charges that are incurred directly
by a segment. Unallocated corporate costs include costs related to
administrative functions that are performed in a centralized manner
that are not attributable to a particular segment.
Segment and consolidated operating results
(unaudited):
Three Months Ended
September 30,
Nine Months Ended
September 30,
(In thousands, except percentages)
2024
2023
2024
2023
Digital Agreements
Revenue
$
15,405
$
13,012
$
45,280
$
36,426
Gross profit (1)
$
11,031
$
9,808
$
30,664
$
26,839
Gross margin
72
%
75
%
68
%
74
%
Operating income (loss) (2)
$
3,419
$
(4,666
)
$
3,000
$
(17,820
)
Security Solutions
Revenue
$
40,837
$
45,826
$
136,728
$
135,752
Gross profit (3)
$
30,517
$
30,861
$
98,620
$
87,410
Gross margin
75
%
67
%
72
%
64
%
Operating income (4)
$
20,200
$
15,673
$
66,770
$
39,827
Total Company:
Revenue
$
56,242
$
58,838
$
182,008
$
172,178
Gross profit
$
41,548
$
40,669
$
129,284
$
114,249
Gross margin
74
%
69
%
71
%
66
%
Statements of Operations
reconciliation:
Segment operating income
$
23,619
$
11,007
$
69,770
$
22,007
Corporate operating expenses not allocated
at the segment level
12,367
15,801
36,771
52,695
Operating income (loss)
$
11,252
$
(4,794
)
$
32,999
$
(30,688
)
Interest income, net
624
587
1,246
1,675
Other income (expense), net
(1,915
)
353
(1,293
)
342
Income (loss) before income taxes
$
9,961
$
(3,854
)
$
32,952
$
(28,671
)
(1)
Digital Agreements gross profit includes
intangible asset write-off of $0.8 million and internal capitalized
software write-off of $0.7 million for the nine months ended
September 30, 2024.
(2)
Digital Agreements operating income (loss)
includes $0.6 million and $1.9 million of amortization of
intangible assets expense for the three and nine months ended
September 30, 2024, respectively, and $0.6 million and $1.7 million
of amortization of intangible assets expense for the three and nine
months ended September 30, 2023, respectively.
(3)
Security Solutions gross profit includes
$1.6 million of inventory impairments related to discontinuation of
investments in our Digipass CX product for the nine months ended
September 30, 2023.
(4)
Security Solutions operating income
includes $1.6 million of inventory impairments and $1.4 million of
capitalized software write-offs related to discontinuation of
investments in our Digipass CX product for the nine months ended
September 30, 2023.
Revenue by major products and services (unaudited):
Three Months Ended September
30,
2024
2023
(In thousands)
Digital
Agreements
Security
Solutions
Digital
Agreements
Security
Solutions
Subscription
$
15,045
$
18,603
$
11,807
$
14,378
Maintenance and support
327
9,317
995
11,276
Professional services and other (1)
33
820
210
1,333
Hardware products
—
12,097
—
18,839
Total Revenue
$
15,405
$
40,837
$
13,012
$
45,826
Nine Months Ended September
30,
2024
2023
(In thousands)
Digital
Agreements
Security
Solutions
Digital
Agreements
Security
Solutions
Subscription
$
43,641
$
59,642
$
32,641
$
46,485
Maintenance and support
1,321
29,125
3,121
31,914
Professional services and other (1)
318
3,548
664
4,002
Hardware products
—
44,413
—
53,351
Total Revenue
$
45,280
$
136,728
$
36,426
$
135,752
(1)
Professional services and other includes
perpetual software licenses revenue, which was less than 1% of
total revenue for both the three and nine months ended September
30, 2024 and approximately 1% of total revenue for both the three
and nine months ended September 30, 2023.
Non-GAAP Financial Measures
We report financial results in accordance with GAAP. We also
evaluate our performance using certain Non-GAAP financial metrics,
namely Adjusted EBITDA, Non-GAAP Net Income (Loss) and Non-GAAP Net
Income (Loss) Per Diluted Share. Our management believes that these
measures, when taken together with the corresponding GAAP financial
metrics, provide useful supplemental information regarding the
performance of our business, as further discussed in the
descriptions of each of these Non-GAAP metrics below.
These Non-GAAP financial measures are not measures of
performance under GAAP and should not be considered in isolation or
as alternatives or substitutes for the most directly comparable
financial measures calculated in accordance with GAAP. While we
believe that these Non-GAAP financial measures are useful for the
purposes described below, they have limitations associated with
their use, since they exclude items that may have a material impact
on our reported results and may be different from similar measures
used by other companies. Additional information about the Non-GAAP
financial measures and reconciliations to their most directly
comparable GAAP financial measures appear below.
Adjusted EBITDA
We define Adjusted EBITDA as net income (loss) before interest,
taxes, depreciation, amortization, long-term incentive
compensation, restructuring and other related charges, and certain
non-recurring items, including acquisition related costs,
rebranding costs, and non-routine shareholder matters. We use
Adjusted EBITDA as a simplified measure of performance for use in
communicating our performance to investors and analysts and for
comparisons to other companies within our industry. As a
performance measure, we believe that Adjusted EBITDA presents a
view of our operating results that is most closely related to
serving our customers. By excluding interest, taxes, depreciation,
amortization, long-term incentive compensation, restructuring
costs, and certain other non-recurring items, we are able to
evaluate performance without considering decisions that, in most
cases, are not directly related to meeting our customers’
requirements and were either made in prior periods (e.g.,
depreciation, amortization, long-term incentive compensation,
non-routine shareholder matters), deal with the structure or
financing of the business (e.g., interest, one-time strategic
action costs, restructuring costs, impairment charges) or reflect
the application of regulations that are outside of the control of
our management team (e.g., taxes). In addition, removing the impact
of these items helps us compare our core business performance with
that of our competitors.
Reconciliation of Net Income
(Loss) to Adjusted EBITDA
(in thousands,
unaudited)
Three Months Ended
September 30,
Nine Months Ended
September 30,
(In thousands)
2024
2023
2024
2023
Net income (loss)
$
8,273
$
(4,133
)
$
28,294
$
(30,240
)
Interest income, net
(624
)
(587
)
(1,246
)
(1,675
)
Provision for income taxes
1,688
279
4,658
1,569
Depreciation and amortization of
intangible assets (1)
1,941
1,689
6,086
4,524
Long-term incentive compensation (2)
2,744
1,933
6,358
10,426
Restructuring and other related charges
(3)
720
6,524
5,454
13,076
Other non-recurring items (4)
1,983
599
3,060
3,160
Adjusted EBITDA
$
16,725
$
6,304
$
52,664
$
840
(1)
Includes cost of sales depreciation and
amortization expense directly related to delivering cloud
subscription revenue of $0.7 million and $2.4 million for the three
and nine months ended September 30, 2024, respectively, and $0.4
million and $0.7 million for the three and nine months ended
September 30, 2023, respectively. Costs are recorded in "Services
and other cost of goods sold" on the condensed consolidated
statements of operations.
(2)
Long-term incentive compensation includes
stock-based compensation and cash incentive grants awarded to
employees located in jurisdictions where we do not issue
stock-based compensation due to tax, regulatory or similar reasons.
The immaterial expense associated with these cash incentive grants
was $0.1 million for both the three months ended September 30, 2024
and 2023 and $0.2 million for both the nine months ended September
30, 2024 and 2023.
(3)
Includes write-offs of intangible assets
and property and equipment, net, of $0.8 million and $1.0 million,
respectively, for the nine months ended September 30, 2024 and $0
for both the three and nine months ended September 30, 2023. Costs
are recorded in "Services and other cost of goods sold" and
"Restructuring and other related charges," respectively, on the
condensed consolidated statements of operations.
Includes restructuring and other related
charges of less than $0.1 million and $0.1 million, for the three
and nine months ended September 30, 2024, respectively, and $0 for
both the three and nine months ended September 30, 2023. These
charges are recorded in "Services and other cost of goods sold" on
the condensed consolidated statements of operations.
(4)
For the three months ended September 30,
2024 and 2023, other non-recurring items consist of $2.0 million
and $0.6 million, respectively, of fees related to non-recurring
projects.
For the nine months ended September 30,
2024, other non-recurring items consist of $3.1 million of fees
related to non-recurring projects. For the nine months ended
September 30, 2023, other non-recurring items consist of $1.6
million of inventory impairment charges and $1.6 million of fees
related to non-recurring projects and our acquisition of
ProvenDB.
Non-GAAP Net Income (Loss) and Non-GAAP Net Income (Loss) Per
Diluted Share
We define Non-GAAP Net Income (Loss) and Non-GAAP Net Income
(Loss) Per Diluted Share as net income (loss) or net income (loss)
per diluted share, as applicable, before the consideration of
long-term incentive compensation expenses, the amortization of
intangible assets, restructuring costs, and certain other
non-recurring items. We use these measures to assess the impact of
our performance excluding items that can significantly impact the
comparison of our results between periods and the comparison to
competitor results.
We exclude long-term incentive compensation expense because our
long-term incentives generally reflect the use of restricted stock
unit grants or cash incentive grants, including incentives directly
tied to the performance of the business, while other companies may
use different forms of incentives that have different cost impacts,
which makes comparison difficult. We exclude amortization of
intangible assets as we believe the amount of such expense in any
given period may not be correlated directly to the performance of
the business operations and that such expenses can vary
significantly between periods as a result of new acquisitions, the
full amortization of previously acquired intangible assets, or the
write down of such assets due to an impairment event. However,
intangible assets contribute to current and future revenue, and
related amortization expense will recur in future periods until
expired or written down.
We also exclude certain non-recurring items including one-time
strategic action costs and non-recurring shareholder matters, as
these items are unrelated to the operations of our core business.
By excluding these items, we are better able to compare the
operating results of our underlying core business from one
reporting period to the next.
We make a tax adjustment based on the above adjustments
resulting in an effective tax rate on a Non-GAAP basis, which may
differ from the GAAP tax rate. We believe the effective tax rates
we use in the adjustment are reasonable estimates of the overall
tax rates for the Company under its global operating structure.
Reconciliation of Net Income
(Loss) to Non-GAAP Net Income (Loss)
(in thousands, except per
share data)
(unaudited)
Three Months Ended September
30,
Nine Months Ended September
30,
2024
2023
2024
2023
Net income (loss)
$
8,273
$
(4,133
)
$
28,294
$
(30,240
)
Amortization of intangible assets (1)
585
583
1,967
1,749
Long-term incentive compensation (2)
2,744
1,933
6,358
10,426
Restructuring and other related charges
(3)
720
6,524
5,454
13,076
Other non-recurring items (4)
1,983
599
3,060
3,160
Tax impact of adjustments (5)
(1,206
)
(1,928
)
(3,368
)
(5,682
)
Non-GAAP net income (loss)
$
13,099
$
3,578
$
41,765
$
(7,511
)
Non-GAAP net income (loss) per share
$
0.33
$
0.09
$
1.07
$
(0.19
)
Shares
39,458
40,999
38,864
40,529
(1)
Includes cost of sales amortization
expense directly related to delivering cloud subscription revenue
of $0 and $0.2 million for the three and nine months ended
September 30, 2024, respectively, and $0.1 million and $0.3 million
for the three and nine months ended September 30, 2023,
respectively. Costs are recorded in "Services and other cost of
goods sold" on the condensed consolidated statements of
operations.
(2)
Long-term incentive compensation includes
stock-based compensation and cash incentive grants awarded to
employees located in jurisdictions where we do not issue
stock-based compensation due to tax, regulatory or similar reasons.
The immaterial expense associated with these cash incentive grants
was $0.1 million for both the three months ended September 30, 2024
and 2023 and $0.2 million for both the nine months ended September
30, 2024 and 2023.
(3)
Includes write-offs of intangible assets
and property and equipment, net, of $0.8 million and $1.0 million,
respectively, for the nine months ended September 30, 2024 and $0
for both the three and nine months ended September 30, 2023. Costs
are recorded in "Services and other cost of goods sold" and
"Restructuring and other related charges," respectively, on the
condensed consolidated statements of operations.
Includes restructuring and other related
charges of less than $0.1 million and $0.1 million, for the three
and nine months ended September 30, 2024, respectively, and $0 for
both the three and nine months ended September 30, 2023. These
charges are recorded in "Services and other cost of goods sold" on
the condensed consolidated statements of operations.
(4)
See the footnotes to the Reconciliation of
Net Income (Loss) to Adjusted EBITDA for a description of the
components of other non-recurring items for each period
presented.
(5)
The tax impact of adjustments is
calculated as 20% of the adjustments in all periods.
Copyright© 2024 OneSpan North America Inc., all rights reserved.
OneSpan™ is a registered or unregistered trademark of OneSpan North
America Inc. or its affiliates in the U.S. and other countries.
View source
version on businesswire.com: https://www.businesswire.com/news/home/20241030491620/en/
Investor Contact: Joe Maxa Vice President of Investor
Relations +1-312-766-4009 joe.maxa@onespan.com
OneSpan (NASDAQ:OSPN)
Historical Stock Chart
From Oct 2024 to Nov 2024
OneSpan (NASDAQ:OSPN)
Historical Stock Chart
From Nov 2023 to Nov 2024
