OneSpan Inc
NASDAQ:OSPN
Balance Sheet
Balance Sheet Decomposition
OneSpan Inc
OneSpan Inc
Balance Sheet
OneSpan Inc
| Dec-2001 | Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
6
|
3
|
5
|
8
|
17
|
15
|
39
|
58
|
68
|
86
|
85
|
107
|
99
|
72
|
79
|
49
|
79
|
77
|
84
|
88
|
63
|
97
|
42
|
83
|
|
| Cash Equivalents |
6
|
3
|
5
|
8
|
17
|
15
|
39
|
58
|
68
|
86
|
85
|
107
|
99
|
72
|
79
|
49
|
79
|
77
|
84
|
88
|
63
|
97
|
42
|
83
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
65
|
45
|
95
|
80
|
23
|
26
|
27
|
35
|
2
|
0
|
0
|
|
| Total Receivables |
4
|
3
|
3
|
6
|
12
|
21
|
31
|
32
|
32
|
24
|
32
|
28
|
29
|
31
|
30
|
37
|
49
|
68
|
68
|
65
|
61
|
70
|
70
|
65
|
|
| Accounts Receivables |
4
|
3
|
3
|
6
|
12
|
20
|
26
|
25
|
30
|
22
|
32
|
28
|
29
|
30
|
29
|
37
|
48
|
68
|
68
|
65
|
61
|
70
|
70
|
65
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
1
|
5
|
7
|
1
|
2
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
2
|
2
|
1
|
1
|
2
|
4
|
7
|
13
|
9
|
11
|
16
|
19
|
26
|
34
|
21
|
17
|
12
|
14
|
20
|
13
|
10
|
12
|
16
|
11
|
|
| Other Current Assets |
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
7
|
6
|
8
|
4
|
9
|
9
|
9
|
10
|
13
|
14
|
17
|
17
|
19
|
16
|
|
| Total Current Assets |
13
|
8
|
10
|
17
|
32
|
41
|
79
|
106
|
111
|
123
|
140
|
159
|
162
|
206
|
183
|
207
|
228
|
192
|
210
|
207
|
187
|
198
|
146
|
175
|
|
| PP&E Net |
2
|
1
|
1
|
1
|
1
|
1
|
2
|
4
|
5
|
5
|
4
|
4
|
3
|
3
|
3
|
3
|
5
|
6
|
22
|
23
|
20
|
21
|
25
|
29
|
|
| PP&E Gross |
2
|
1
|
1
|
1
|
1
|
1
|
2
|
4
|
5
|
5
|
4
|
4
|
3
|
3
|
3
|
3
|
5
|
6
|
22
|
23
|
20
|
21
|
25
|
29
|
|
| Accumulated Depreciation |
2
|
2
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
7
|
8
|
10
|
13
|
13
|
14
|
15
|
14
|
12
|
16
|
16
|
18
|
20
|
14
|
18
|
|
| Intangible Assets |
2
|
2
|
1
|
1
|
1
|
3
|
2
|
2
|
2
|
2
|
8
|
7
|
17
|
13
|
38
|
47
|
38
|
46
|
36
|
27
|
21
|
13
|
11
|
7
|
|
| Goodwill |
0
|
0
|
0
|
0
|
7
|
13
|
14
|
14
|
14
|
13
|
13
|
13
|
24
|
22
|
81
|
54
|
56
|
92
|
95
|
98
|
96
|
91
|
94
|
92
|
|
| Note Receivable |
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
2
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
4
|
3
|
2
|
1
|
1
|
4
|
3
|
7
|
7
|
7
|
12
|
6
|
10
|
17
|
18
|
18
|
14
|
13
|
35
|
|
| Other Assets |
0
|
0
|
0
|
0
|
7
|
13
|
14
|
14
|
14
|
13
|
13
|
13
|
24
|
22
|
81
|
54
|
56
|
92
|
95
|
98
|
96
|
91
|
94
|
92
|
|
| Total Assets |
18
N/A
|
11
-37%
|
13
+21%
|
20
+51%
|
42
+104%
|
63
+51%
|
101
+61%
|
128
+27%
|
133
+4%
|
143
+8%
|
169
+18%
|
187
+10%
|
212
+14%
|
251
+19%
|
312
+24%
|
327
+5%
|
338
+3%
|
353
+5%
|
383
+8%
|
375
-2%
|
342
-9%
|
335
-2%
|
289
-14%
|
339
+17%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
3
|
2
|
2
|
3
|
5
|
8
|
8
|
10
|
5
|
9
|
7
|
8
|
6
|
11
|
9
|
9
|
8
|
7
|
11
|
6
|
8
|
17
|
17
|
13
|
|
| Accrued Liabilities |
2
|
2
|
3
|
3
|
5
|
6
|
9
|
9
|
9
|
8
|
10
|
10
|
11
|
14
|
18
|
16
|
19
|
23
|
24
|
22
|
24
|
26
|
25
|
20
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Liabilities |
1
|
1
|
0
|
1
|
3
|
4
|
10
|
11
|
10
|
9
|
14
|
12
|
20
|
21
|
29
|
43
|
39
|
42
|
39
|
48
|
57
|
67
|
72
|
77
|
|
| Total Current Liabilities |
7
|
8
|
4
|
7
|
16
|
19
|
27
|
30
|
23
|
26
|
31
|
30
|
37
|
45
|
56
|
68
|
66
|
72
|
74
|
75
|
89
|
111
|
115
|
110
|
|
| Long-Term Debt |
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
1
|
8
|
3
|
5
|
2
|
1
|
1
|
1
|
4
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
1
|
2
|
0
|
0
|
0
|
0
|
2
|
26
|
25
|
42
|
41
|
32
|
20
|
14
|
12
|
|
| Total Liabilities |
10
N/A
|
8
-19%
|
4
-47%
|
7
+64%
|
16
+124%
|
20
+27%
|
29
+43%
|
33
+12%
|
24
-26%
|
26
+9%
|
33
+25%
|
30
-9%
|
38
+25%
|
46
+21%
|
64
+40%
|
71
+11%
|
100
+41%
|
100
+1%
|
120
+20%
|
118
-2%
|
123
+4%
|
132
+8%
|
130
-1%
|
126
-3%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
8
|
9
|
6
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
38
|
43
|
44
|
41
|
33
|
20
|
1
|
25
|
37
|
48
|
66
|
81
|
92
|
126
|
168
|
179
|
156
|
172
|
179
|
174
|
143
|
129
|
99
|
151
|
|
| Additional Paid In Capital |
38
|
37
|
47
|
52
|
60
|
61
|
65
|
67
|
67
|
68
|
72
|
75
|
80
|
83
|
86
|
88
|
90
|
93
|
96
|
99
|
100
|
107
|
119
|
123
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
13
|
18
|
47
|
47
|
|
| Other Equity |
0
|
1
|
0
|
0
|
1
|
1
|
6
|
4
|
4
|
1
|
2
|
0
|
2
|
3
|
6
|
10
|
9
|
13
|
13
|
10
|
11
|
15
|
11
|
14
|
|
| Total Equity |
7
N/A
|
3
-61%
|
9
+218%
|
13
+46%
|
25
+95%
|
42
+66%
|
72
+69%
|
95
+33%
|
108
+14%
|
117
+7%
|
136
+17%
|
156
+15%
|
174
+12%
|
206
+18%
|
248
+20%
|
257
+3%
|
238
-7%
|
252
+6%
|
262
+4%
|
257
-2%
|
220
-15%
|
203
-8%
|
159
-22%
|
213
+34%
|
|
| Total Liabilities & Equity |
18
N/A
|
11
-37%
|
13
+21%
|
20
+51%
|
42
+104%
|
63
+51%
|
101
+61%
|
128
+27%
|
133
+4%
|
143
+8%
|
169
+18%
|
187
+10%
|
212
+14%
|
251
+19%
|
312
+24%
|
327
+5%
|
338
+3%
|
353
+5%
|
383
+8%
|
375
-2%
|
342
-9%
|
335
-2%
|
289
-14%
|
339
+17%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
28
|
28
|
30
|
34
|
36
|
37
|
37
|
37
|
38
|
38
|
38
|
39
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
40
|
38
|
38
|
|
| Preferred Shares Outstanding |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|