OneSpan Reports First Quarter 2026 Financial Results
-
Revenue increased 4% year-over-year to
$65.9 million -
Subscription revenue increased 8% year-over-year to
$52.7 million -
Operating income decreased 14% year-over-year to
$14.8 million -
Adjusted EBITDA decreased 9% year-over-year to
$21.0 million 1 -
Annual Recurring Revenue (ARR) increased 14% year-over-year to
$192.1 million 2 - Net Retention Rate (NRR) of 105%3
“We delivered a strong first quarter with solid profitability and subscription revenue growth,” stated
First Quarter 2026 Financial Highlights
-
Total revenue was
$65.9 million , an increase of 4% compared to$63.4 million for the same quarter of 2025. Cybersecurity revenue was$48.5 million , an increase of 2% year-over-year. Digital Agreements revenue was$17.4 million , an increase of 11% year-over-year.
-
ARR increased 14% year-over-year to
$192.1 million .
-
Gross profit was
$48.5 million , or 74% gross margin, compared to$47.1 million , or 74% gross margin, in the same period last year.
-
Operating income was
$14.8 million , compared to operating income of$17.2 million in the same period last year.
-
Net income was
$11.6 million , or$0.30 per diluted share, compared to net income of$14.5 million , or$0.37 per diluted share, in the same period last year. Non-GAAP net income was$14.8 million , or$0.39 per diluted share, compared to non-GAAP net income of$17.7 million , or$0.45 per diluted share in the same period last year.1
-
Adjusted EBITDA was
$21.0 million , compared to$23.0 million in the same period last year.
-
Cash and cash equivalents were
$49.8 million atMarch 31, 2026 compared to$70.5 million atDecember 31, 2025 .
-
OneSpan repurchased approximately 510,000 shares of its common stock for$5.4 million .
Recent Business Highlights
-
OneSpan completed its acquisition of Build38, a provider of next-generation mobile application protection solutions, to expand its App Shielding capabilities and enable its customers to strengthen their mobile channels through continuous in-app protection, cloud-powered threat intelligence, and adaptive, AI-enabled defenses.
-
The Company’s Board of Directors has declared a quarterly cash dividend of
$0.13 per share as part of the Company’s recurring quarterly dividend program. The dividend is payable onJune 4, 2026 to shareholders of record as of the close of business onMay 14, 2026 .
-
OneSpan was named an Overall Leader, Product Leader, Innovation Leader, and Market Leader in the 2026 KuppingerCole Leadership Compass: Passwordless Authentication for Enterprises.
Financial Outlook
-
Total revenue to be in the range of
$244 million to$249 million .
-
Software and services revenue to be in the range of
$201 million to$204 million .
-
Hardware revenue to be in the range of
$43 million to$45 million .
-
ARR to be in the range of
$194 million to$198 million , as compared to its previous guidance range of$192 million to$196 million .
-
Adjusted EBITDA to be in the range of
$64 million to$68 million .
Conference Call Details
In conjunction with this announcement,
For investors and analysts accessing the conference call by phone, please refer to the press release dated
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.
- 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.
-
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
March 31, 2026 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.
About
For more information, visit our website, explore our blog, or follow us on LinkedIn or YouTube.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of applicable
Unless otherwise noted, references in this press release to “OneSpan”, “Company”, “we”, “our”, and “us” refer to
|
|
|||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
|||||||
|
(In thousands, except per share data) |
|||||||
|
(Unaudited) |
|||||||
|
|
Three Months Ended
|
||||||
|
|
2026 |
|
2025 |
||||
|
Revenue |
|
|
|
||||
|
Product and license |
$ |
35,507 |
|
|
$ |
37,240 |
|
|
Services and other |
|
30,440 |
|
|
|
26,126 |
|
|
Total revenue |
|
65,947 |
|
|
|
63,366 |
|
|
|
|
|
|
||||
|
Cost of goods sold |
|
|
|
||||
|
Product and license |
|
8,760 |
|
|
|
8,718 |
|
|
Services and other |
|
8,673 |
|
|
|
7,557 |
|
|
Total cost of goods sold |
|
17,433 |
|
|
|
16,275 |
|
|
|
|
|
|
||||
|
Gross profit |
|
48,514 |
|
|
|
47,091 |
|
|
|
|
|
|
||||
|
Operating costs |
|
|
|
||||
|
Sales and marketing |
|
12,679 |
|
|
|
11,457 |
|
|
Research and development |
|
9,078 |
|
|
|
7,928 |
|
|
General and administrative |
|
10,958 |
|
|
|
9,547 |
|
|
Amortization of intangible assets |
|
698 |
|
|
|
556 |
|
|
Write-off of assets |
|
284 |
|
|
|
— |
|
|
Restructuring and other related charges |
|
— |
|
|
|
421 |
|
|
Total operating costs |
|
33,697 |
|
|
|
29,909 |
|
|
|
|
— |
|
||||
|
Operating income |
|
14,817 |
|
|
|
17,182 |
|
|
|
|
|
|
||||
|
Interest (expense) income, net |
|
(19 |
) |
|
|
692 |
|
|
Other expense, net |
|
(386 |
) |
|
|
(9 |
) |
|
|
|
|
|
||||
|
Income before income taxes |
|
14,412 |
|
|
|
17,865 |
|
|
Provision for income taxes |
|
2,847 |
|
|
|
3,360 |
|
|
|
|
|
|
||||
|
Net income |
$ |
11,565 |
|
|
$ |
14,505 |
|
|
|
|
|
|
||||
|
Net income per share |
|
|
|
||||
|
Basic |
$ |
0.31 |
|
|
$ |
0.38 |
|
|
Diluted |
$ |
0.30 |
|
|
$ |
0.37 |
|
|
|
|
|
|
||||
|
Weighted average common shares outstanding |
|
|
|
||||
|
Basic |
|
37,611 |
|
|
|
38,106 |
|
|
Diluted |
|
38,070 |
|
|
|
39,027 |
|
|
|
|
|
|
||||
|
|
|||||||
|
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||||
|
(In thousands, unaudited) |
|||||||
|
|
|
|
|
||||
|
|
2026 |
|
2025 |
||||
|
ASSETS |
|
|
|
||||
|
Current assets |
|
|
|
||||
|
Cash and cash equivalents |
$ |
49,754 |
|
|
$ |
70,499 |
|
|
Accounts receivable, net of allowances of |
|
33,245 |
|
|
|
55,999 |
|
|
Inventories, net |
|
9,137 |
|
|
|
10,466 |
|
|
Prepaid expenses |
|
7,147 |
|
|
|
7,044 |
|
|
Contract assets |
|
13,543 |
|
|
|
18,269 |
|
|
Other current assets |
|
10,057 |
|
|
|
9,936 |
|
|
Total current assets |
|
122,883 |
|
|
|
172,213 |
|
|
Property and equipment, net |
|
22,902 |
|
|
|
22,234 |
|
|
Operating lease right-of-use assets |
|
7,147 |
|
|
|
7,356 |
|
|
|
|
128,144 |
|
|
|
103,840 |
|
|
Intangible assets, net of accumulated amortization |
|
16,481 |
|
|
|
9,741 |
|
|
Deferred income taxes |
|
59,069 |
|
|
|
54,733 |
|
|
Equity investment |
|
11,834 |
|
|
|
11,834 |
|
|
Other assets |
|
14,686 |
|
|
|
15,751 |
|
|
Total assets |
$ |
383,146 |
|
|
$ |
397,702 |
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
||||
|
Current liabilities |
|
|
|
||||
|
Accounts payable |
$ |
11,122 |
|
|
$ |
13,726 |
|
|
Deferred revenue |
|
60,732 |
|
|
|
71,641 |
|
|
Accrued wages and payroll taxes |
|
11,970 |
|
|
|
13,553 |
|
|
Short-term income taxes payable |
|
1,749 |
|
|
|
3,079 |
|
|
Dividend payable |
|
671 |
|
|
|
671 |
|
|
Other accrued expenses |
|
11,749 |
|
|
|
11,859 |
|
|
Deferred compensation |
|
8 |
|
|
|
42 |
|
|
Total current liabilities |
|
98,001 |
|
|
|
114,571 |
|
|
Long-term deferred revenue |
|
2,395 |
|
|
|
2,539 |
|
|
Long-term lease liabilities |
|
5,796 |
|
|
|
6,139 |
|
|
Deferred income taxes |
|
989 |
|
|
|
988 |
|
|
Other long-term liabilities |
|
3,949 |
|
|
|
1,622 |
|
|
Total liabilities |
|
111,130 |
|
|
|
125,859 |
|
|
Commitments and contingencies |
|
|
|
||||
|
Stockholders' equity |
|
|
|
||||
|
Preferred stock: 500 shares authorized, none issued and outstanding at |
|
— |
|
|
|
— |
|
|
Common stock: |
|
37 |
|
|
|
37 |
|
|
Additional paid-in capital |
|
129,541 |
|
|
|
128,651 |
|
|
|
|
(65,922 |
) |
|
|
(60,521 |
) |
|
Retained earnings |
|
216,423 |
|
|
|
209,821 |
|
|
Accumulated other comprehensive loss |
|
(8,063 |
) |
|
|
(6,145 |
) |
|
Total stockholders' equity |
|
272,016 |
|
|
|
271,843 |
|
|
Total liabilities and stockholders' equity |
$ |
383,146 |
|
|
$ |
397,702 |
|
|
|
|||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
|
(In thousands, unaudited) |
|||||||
|
|
Three Months Ended |
||||||
|
|
2026 |
|
2025 |
||||
|
Cash flows from operating activities: |
|
|
|
||||
|
Net income |
$ |
11,565 |
|
|
$ |
14,505 |
|
|
Adjustments to reconcile net income from operations to net cash provided by operations: |
|
|
|
||||
|
Depreciation and amortization of intangible assets |
|
3,132 |
|
|
|
2,129 |
|
|
Write-off of assets |
|
284 |
|
|
|
— |
|
|
Loss on disposal of asset |
|
— |
|
|
|
36 |
|
|
Deferred tax (benefit) expense |
|
(26 |
) |
|
|
75 |
|
|
Stock-based compensation |
|
1,876 |
|
|
|
2,776 |
|
|
Recovery of credit losses |
|
(10 |
) |
|
|
(453 |
) |
|
Changes in operating assets and liabilities, net of the effects from acquisition: |
|
|
|
||||
|
Accounts receivable, net |
|
24,002 |
|
|
|
27,756 |
|
|
Inventories, net |
|
1,168 |
|
|
|
203 |
|
|
Contract assets |
|
5,427 |
|
|
|
93 |
|
|
Accounts payable |
|
(2,824 |
) |
|
|
(1,437 |
) |
|
Income taxes payable |
|
(1,363 |
) |
|
|
1,757 |
|
|
Accrued expenses |
|
(3,482 |
) |
|
|
(3,641 |
) |
|
Deferred compensation |
|
(34 |
) |
|
|
(181 |
) |
|
Deferred revenue |
|
(12,583 |
) |
|
|
(16,593 |
) |
|
Other assets and liabilities |
|
1,040 |
|
|
|
2,341 |
|
|
Net cash provided by operating activities |
|
28,172 |
|
|
|
29,366 |
|
|
|
|
|
|
||||
|
Cash flows from investing activities: |
|
|
|
||||
|
Additions to property and equipment |
|
(3,120 |
) |
|
|
(1,626 |
) |
|
Additions to intangible assets |
|
(80 |
) |
|
|
(19 |
) |
|
Cash paid for acquisition of business, net of cash acquired |
|
(34,554 |
) |
|
|
— |
|
|
Net cash used in investing activities |
|
(37,754 |
) |
|
|
(1,645 |
) |
|
|
|
|
|
||||
|
Cash flows from financing activities: |
|
|
|
||||
|
Dividends paid |
|
(4,986 |
) |
|
|
(4,587 |
) |
|
Tax payments for restricted stock issuances |
|
(986 |
) |
|
|
(1,327 |
) |
|
Repurchase of common stock |
|
(5,401 |
) |
|
|
— |
|
|
Net cash used in financing activities |
|
(11,373 |
) |
|
|
(5,914 |
) |
|
|
|
|
|
||||
|
Effect of exchange rate changes on cash |
|
210 |
|
|
|
244 |
|
|
|
|
|
|
||||
|
Net (decrease) increase in cash |
|
(20,745 |
) |
|
|
22,051 |
|
|
Cash, cash equivalents, and restricted cash, beginning of period |
|
70,499 |
|
|
|
83,331 |
|
|
Cash, cash equivalents, and restricted cash, end of period |
$ |
49,754 |
|
|
$ |
105,382 |
|
Operating Segments
We report our financial results under the following two lines of business, which are our reportable operating segments: Cybersecurity and Digital Agreements.
- Cybersecurity. Cybersecurity, formerly 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 Cybersecurity segment are delivered through on-premises and cloud-based deployment models and include standards-based authentication technologies such as Fast Identity Online ("FIDO") authentication and passkeys, multi-factor authentication, transaction signing solutions and mobile application security.
- 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 cloud-based, include OneSpan Sign e-signature, OneSpan Notary, and Identity Verification.
Segment operating income (loss) consists of the revenues generated by a segment, less the direct costs of revenue, sales and marketing, research and development expenses, general and administrative expenses, restructuring and other related charges, and amortization of intangible assets expense that are incurred directly by a segment. Sales and marketing and research and development expenses were determined to be significant segment expenses. Unallocated corporate costs include costs related to administrative functions that are performed in a centralized manner that are not directly attributable to a particular segment.
Segment and consolidated operating results (unaudited):
|
|
Three Months Ended |
||||||||||||||
|
(In thousands, except percentages) |
Cybersecurity |
|
Digital Agreements |
|
Corporate and Other |
|
Total |
||||||||
|
Revenue |
$ |
48,546 |
|
|
$ |
17,401 |
|
|
$ |
— |
|
|
$ |
65,947 |
|
|
Cost of goods sold |
|
12,640 |
|
|
|
4,793 |
|
|
|
— |
|
|
|
17,433 |
|
|
Gross profit |
|
35,906 |
|
|
|
12,608 |
|
|
|
— |
|
|
|
48,514 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gross margin |
|
74 |
% |
|
|
72 |
% |
|
* |
|
|
74 |
% |
||
|
|
|
|
|
|
|
|
|
||||||||
|
Sales and marketing |
|
8,489 |
|
|
|
3,433 |
|
|
|
757 |
|
|
|
12,679 |
|
|
Research and development |
|
5,941 |
|
|
|
2,820 |
|
|
|
317 |
|
|
|
9,078 |
|
|
Other segment items (1)(3) |
|
691 |
|
|
|
1,073 |
|
|
|
10,176 |
|
|
|
11,940 |
|
|
Operating income (loss) (2)(4) |
|
20,785 |
|
|
|
5,282 |
|
|
|
(11,250 |
) |
|
|
14,817 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest (expense) income, net |
|
|
|
|
|
|
|
(19 |
) |
||||||
|
Other income (expense), net |
|
|
|
|
|
|
|
(386 |
) |
||||||
|
Income before income taxes |
|
|
|
|
|
|
$ |
14,412 |
|
||||||
|
|
Three Months Ended |
||||||||||||||
|
(In thousands, except percentages) |
Cybersecurity |
|
Digital Agreements |
|
Corporate and Other |
|
Total |
||||||||
|
Revenue |
$ |
47,713 |
|
|
$ |
15,653 |
|
|
$ |
— |
|
|
$ |
63,366 |
|
|
Cost of goods sold |
|
11,628 |
|
|
|
4,647 |
|
|
|
— |
|
|
|
16,275 |
|
|
Gross profit |
|
36,085 |
|
|
|
11,006 |
|
|
|
— |
|
|
|
47,091 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Gross margin |
|
76 |
% |
|
|
70 |
% |
|
* |
|
|
74 |
% |
||
|
|
|
|
|
|
|
|
|
||||||||
|
Sales and marketing |
|
6,872 |
|
|
|
3,402 |
|
|
|
1,183 |
|
|
|
11,457 |
|
|
Research and development |
|
4,919 |
|
|
|
3,006 |
|
|
|
3 |
|
|
|
7,928 |
|
|
Other segment items (1)(3) |
|
134 |
|
|
|
1,231 |
|
|
|
9,159 |
|
|
|
10,524 |
|
|
Operating income (loss) (2)(4) |
|
24,160 |
|
|
|
3,367 |
|
|
|
(10,345 |
) |
|
|
17,182 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest (expense) income, net |
|
|
|
|
|
|
|
692 |
|
||||||
|
Other income (expense), net |
|
|
|
|
|
|
|
(9 |
) |
||||||
|
Income before income taxes |
|
|
|
|
|
|
$ |
17,865 |
|
||||||
|
*Percentage not meaningful. |
|||||||||||||||
|
(1) |
Cybersecurity other segment items includes general and administrative expense, write-off of assets and amortization of intangibles for the three months ended |
|
|
(2) |
Cybersecurity operating income includes |
|
|
(3) |
Digital Agreements other segment items includes general and administrative expense and amortization of intangibles for the three months ended |
|
|
(4) |
Digital Agreements operating income includes |
Revenue by major products and services (unaudited):
Effective
|
|
Three Months Ended |
||||||||||
|
|
2026 |
|
2025 |
||||||||
|
(In thousands) |
Cybersecurity |
|
Digital Agreements |
|
Cybersecurity |
|
Digital Agreements |
||||
|
Subscription (1) |
$ |
35,312 |
|
$ |
17,355 |
|
$ |
33,123 |
|
$ |
15,569 |
|
Perpetual maintenance and services |
|
2,647 |
|
|
46 |
|
|
3,527 |
|
|
84 |
|
Hardware products |
|
10,587 |
|
|
— |
|
|
11,063 |
|
|
— |
|
Total Revenue |
$ |
48,546 |
|
$ |
17,401 |
|
$ |
47,713 |
|
$ |
15,653 |
|
(1) |
Cybersecurity and Digital Agreements Subscription revenue during the three months ended |
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 and Non-GAAP Net Income 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 before interest, taxes, depreciation, amortization, long-term incentive compensation and related payroll tax expense, 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 and related payroll tax expense, 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 and related payroll tax expense, 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 to Adjusted EBITDA |
||||||
|
(in thousands, unaudited) |
||||||
|
|
Three Months Ended |
|||||
|
(In thousands) |
2026 |
|
2025 |
|||
|
Net income |
$ |
11,565 |
|
$ |
14,505 |
|
|
Interest expense (income), net |
|
19 |
|
|
(692 |
) |
|
Provision for income taxes |
|
2,847 |
|
|
3,360 |
|
|
Depreciation and amortization of intangible assets (1) |
|
3,132 |
|
|
2,129 |
|
|
Long-term incentive compensation and related payroll tax expense (2) |
|
2,077 |
|
|
3,248 |
|
|
Restructuring and other related charges (3) |
|
— |
|
|
446 |
|
|
Other non-recurring items (4) |
|
1,369 |
|
|
39 |
|
|
Adjusted EBITDA |
$ |
21,009 |
|
$ |
23,035 |
|
|
(1) |
Includes cost of sales depreciation and amortization expense directly related to delivering cloud subscription revenue of |
|
|
(2) |
Long-term incentive compensation and related payroll tax expense includes stock-based compensation and related employer payroll tax expense, 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 less than |
|
|
(3) |
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 |
|
|
(4) |
For the three months ended |
Non-GAAP Net Income and Non-GAAP Net Income Per Diluted Share
We define Non-GAAP Net Income and Non-GAAP Net Income Per Diluted Share as net income or net income 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 and related payroll tax 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 use a long-term projected non-GAAP tax rate of 20% for the purpose of determining our Non-GAAP Net Income and Non-GAAP Net Income Per Diluted Share to provide better consistency across interim reporting periods. We will assess the appropriate non-GAAP tax rate on a regular basis, which could be subject to change for a variety of reasons, including the rapidly evolving global tax environment, significant changes in our geographic earnings mix, or other changes to our strategy or business operations.
|
Reconciliation of Net Income to Non-GAAP Net Income |
|||||||
|
(in thousands, except per share data) |
|||||||
|
(unaudited) |
|||||||
|
|
Three Months Ended |
||||||
|
|
2026 |
|
2025 |
||||
|
Net income |
$ |
11,565 |
|
|
$ |
14,505 |
|
|
Provision for income taxes |
|
2,847 |
|
|
|
3,360 |
|
|
Income before income taxes |
|
14,412 |
|
|
|
17,865 |
|
|
Long-term incentive compensation and related payroll tax expense (1) |
|
2,077 |
|
|
|
3,248 |
|
|
Amortization of intangible assets (2) |
|
698 |
|
|
|
556 |
|
|
Restructuring and other related charges (3) |
|
— |
|
|
|
446 |
|
|
Other non-recurring items (4) |
|
1,369 |
|
|
|
39 |
|
|
Non-GAAP net income before income taxes |
|
18,556 |
|
|
|
22,154 |
|
|
Non-GAAP provision for income taxes (5) |
|
(3,711 |
) |
|
|
(4,431 |
) |
|
Non-GAAP net income |
$ |
14,845 |
|
|
$ |
17,723 |
|
|
|
|
|
|
||||
|
Non-GAAP net income per share, diluted |
$ |
0.39 |
|
|
$ |
0.45 |
|
|
|
|
|
|
||||
|
Weighted-average shares used to compute non-GAAP net income per share, diluted |
|
38,070 |
|
|
|
39,027 |
|
|
(1) |
Long-term incentive compensation and related payroll tax expense includes stock-based compensation and related employer payroll tax expense, 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 less than |
|
|
(2) |
Includes cost of sales amortization expense directly related to delivering cloud subscription revenue of |
|
|
(3) |
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 |
||
|
(4) |
For the three months ended |
|
|
(5) |
We use a long-term projected non-GAAP tax rate of 20% for the purpose of determining our Non-GAAP Net Income and Non-GAAP Net Income Per Diluted Share to provide better consistency across interim reporting periods. |
Copyright© 2026
View source version on businesswire.com: https://www.businesswire.com/news/home/20260430387433/en/
Investor Contact:
Vice President of Investor Relations
+1-312-766-4009
joe.maxa@onespan.com
Source: