ospn_Current Folio_8K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549


FORM 8-K


CURRENT REPORT

 

PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): February 19, 2019


OneSpan Inc.

(Exact name of registrant as specified in charter)


Delaware

    

000‑24389

    

36‑4169320

(State or other jurisdiction
of incorporation)

 

(Commission
File Number)

 

(IRS Employer
Identification No.)

 

121 West Wacker Drive, Suite 2050

Chicago, Illinois  60601

(Address of principal executive offices) (Zip Code)

Registrant’s telephone number, including area code:  (312) 766-4001

N/A

(Former name or former address, if changed since last report)


Check the appropriate box below if the Form 8‑K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

[ ]           Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[ ]            Soliciting material pursuant to Rule 14a‑12 under the Exchange Act (17 CFR 240.14a‑12)

[ ]            Pre-commencement communications pursuant to Rule 14d‑2(b) under the Exchange Act (17 CFR    240.14d‑2(b))

[ ]            Pre-commencement communications pursuant to Rule 13e‑4(c) under the Exchange Act (17 CFR 240.13e‑4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ¨◻

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨◻

 

 

 

 


 

ITEM 2.02 Results of Operations and Financial Condition

The information contained in this Form 8‑K shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

On February 19, 2019,  OneSpan Inc. (OneSpan) issued a press release providing a financial update for the three and twelve months ended December 31, 2018. The full text of the press release is attached as Exhibit 99.1 to this Current Report on Form 8‑K.

The press release contained non-GAAP financial measures within the meaning of the Securities and Exchange Commission’s Regulation G. For purposes of Regulation G, a non-GAAP financial measure is a numerical measure of a registrant’s historical or future financial performance, financial position or cash flows that excludes amounts, or is subject to adjustments that have the effect of excluding amounts, that are included in the most directly comparable measure calculated and presented in accordance with GAAP in the statement of income, balance sheet or statement of cash flows (or equivalent statements) of the issuer; or includes amounts, or is subject to adjustments that have the effect of including amounts, that are excluded from the most directly comparable measure so calculated and presented.

The press release contained a reference to adjusted EBITDA and provided a reconciliation of net income to adjusted EBITDA. Adjusted EBITDA, which is net income (loss) before interest, taxes, depreciation, amortization, long-term incentive compensation, and certain other non-recurring items, including acquisition related costs, lease exit costs, rebranding costs, and accruals for legal contingencies is computed by adding back net interest expense, income tax expense, depreciation expense, amortization expense,  long-term incentive compensation expense, and certain other non-recurring items to net income as reported.

The press release contained a reference to Non-GAAP Net Income and provided a reconciliation of net income to Non-GAAP Net Income. Non-GAAP Net Income is computed by adding back long term incentive compensation expense, amortization expense, certain other non-recurring items and the corresponding tax impact of the adjustments.

The press release also contained a reference to Non-GAAP Diluted Earnings Per Share. Non-GAAP Diluted Earnings Per Share is the same as Non-GAAP Net Income described above on a fully diluted per share basis.

ITEM 9.01 Financial Statements and Exhibits

(d)   Exhibits. The following Exhibits are furnished herewith:

 

 

 

Exhibit
Number

    

Description

99.1

 

Press release, dated February 19, 2019

 


 

 

 

SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

Date: February 19, 2019

 

OneSpan Inc.

 

 

 

 

/s/ Mark S. Hoyt

 

 

Mark S. Hoyt

 

 

Chief Financial Officer

 

 

 

 


ospn_Ex99_1

Exhibit 99.1

OneSpan Reports Results for Fourth Quarter and Full Year 2018; Exceeds Full Year Financial Guidance

Fourth Quarter Financial Results

·

Q4 Total revenue up 19% to $64.8 million

·

Q4 Adjusted EBITDA of $9.1 million1

·

Q4 GAAP earnings per diluted share of $0.10

·

Q4 non-GAAP earnings per diluted share of $0.171


2018 Financial Results

·

FY Total revenue of $212.3 million

·

FY Adjusted EBITDA of $21.6 million1

·

FY GAAP earnings per diluted share of $0.10

·

FY non-GAAP earnings per diluted share of $0.361

 

CHICAGO, February 19, 2019 – OneSpan Inc. (NASDAQ: OSPN), a global leader in software for trusted identities, e-signatures and secure transactions, today reported financial results for the fourth quarter and full year ended December 31, 2018.

“We had a very strong fourth quarter with revenue up 19% on solid contributions across our portfolio of software, services and hardware,” stated OneSpan CEO, Scott Clements. “For the year, we exceeded the high-end of our revenue and adjusted EBITDA guidance. Subscription revenue grew 50% and our mobile security software license revenue grew more than 50%. We booked initial orders for Intelligent Adaptive Authentication in 2018, and we expect this and other new Trusted Identity solutions, including Risk Analytics and our upcoming digital account opening offering to contribute to revenue as 2019 progresses.”

Fourth Quarter and Full Year 2018 Financial Highlights

·

Revenue for the fourth quarter of 2018 was $64.8 million, an increase of 19% from $54.5 million for the fourth quarter of 2017. Revenue for the full year 2018 was $212.3 million, an increase of 10% from $193.3 million for the full year 2017.

·

Gross margin for the fourth quarter of 2018 was 65% and for the full year 2018 was 69%. Gross margin for the fourth quarter of 2017 was 66% and for the full year 2017 was 70%.

·

GAAP operating income for the fourth quarter of 2018 was $4.1 million, and for the full year 2018 was less than $0.1 million. GAAP operating income for the fourth quarter of 2017 was $1.2 million, and for the full year 2017 was $6.2 million.

·

Adjusted EBITDA for the fourth quarter 2018 was $9.1 million, or 14% of revenue, and for the full year 2018 was $21.6 million, or 10% of revenue. Adjusted EBITDA for the fourth quarter of 2017 was $6.4 million, or 12% of revenue, and for the full year 2017 was $22.9 million, or 12% of revenue.1

·

GAAP net income for the fourth quarter of 2018 was $4.0 million, or $0.10 per diluted share. GAAP net income for the full year 2018 was $3.8 million, or $0.10 per diluted share. This compares to a  GAAP net loss of $25.8 million, or $0.65 per share for the fourth quarter of 2017, and GAAP net loss of  $22.4 million, or $0.56 per share for the full year 2017.


 

·

Non-GAAP net income for the fourth quarter of 2018 was $6.8 million, or $0.17 per diluted share, and for the full year 2018 was $14.5 million, or $0.36 per diluted share. Non-GAAP net income for the fourth quarter of 2017 was $5.7 million, or $0.14 per diluted share, and for the full year 2017 was $17.0 million, or $0.43 per diluted share.1

 

·

Cash, cash equivalents and short-term investments at December 31, 2018 totaled $99.2 million compared to $91.9 million and $158.4 million at September 30, 2018 and December 31, 2017, respectively.


1      An explanation of the use of non-GAAP measures is included below under the heading “Non-GAAP Financial Measures.” A reconciliation of GAAP to non-GAAP financial measures has also been provided in tables below.

Recent Business Highlights

·

OneSpan launched Intelligent Adaptive Authentication (IAA) with initial sales in 2018. IAA brings together risk analytics, mobile security, multi-factor authentication, biometrics, and many other technologies to create a smart and dynamic authentication process where a precise level of security is applied to each transaction.

·

The Company released its stand-alone AI-based Risk Analytics solution to address the growing problems of account takeover and new account fraud. Risk Analytics uses machine learning to protect online and mobile channels as well as meet PSD2 compliance requirements for transaction risk analysis. Both IAA and Risk Analytics have significant project pipelines.

·

Javelin Strategy & Research named OneSpan the winner of its “2018 Best in Class Mobile Biometrics Platform” award. OneSpan finished ahead of eleven of its peers and was recognized for offering a one-stop shop for biometric authentication, cutting-edge features, and a flexible platform with a variety of configurable implementation options.

 

Outlook for Full Year 2019 

·

Revenue is expected to be in the range of $229 million to $237 million

·

Adjusted EBITDA is expected to be in the range of $22 million to $27 million

Conference Call Details

In conjunction with this announcement, OneSpan Inc. will host a conference call today, February 19, 2019, at 4:30 p.m. EDT/21:30 CET. During the conference call, Mr. Scott Clements, CEO, and Mr. Mark Hoyt, CFO, will discuss OneSpan’s results for the fourth quarter and full year 2018.

To access the conference call, dial 866-354-0181 for the U.S. or Canada and 1-409-217-8086 for international callers. The conference ID number is 5977315.  

 

The conference call is also available in listen-only mode at investors.onespan.com. The recorded version of the conference call will be available on the OneSpan website as soon as possible following the call and will be available for replay for approximately one year.

About OneSpan

 

OneSpan enables financial institutions and other organizations to succeed by making bold advances in their digital transformation. We do this by establishing trust in people’s identities, the devices they use, and the transactions that shape their lives. We believe that this is the foundation of enhanced business enablement and growth. More than 10,000 customers, including over half of the top 100 global banks, rely on OneSpan solutions to protect their most important relationships and business processes. From digital onboarding to fraud mitigation to workflow management, OneSpan’s unified, open platform reduces costs, accelerates customer acquisition, and increases customer satisfaction. Learn more


 

about OneSpan at OneSpan.com and on TwitterLinkedIn and Facebook.

Forward Looking Statements

This press release contains forward-looking statements within the meaning of applicable U.S. Securities laws, including statements regarding the potential benefits, performance, and functionality of our products and solutions, including future offerings; our expectations, beliefs, plans, operations and strategies relating to our business and the future of our business; our acquisitions to date and our strategy related to future acquisitions; and our expectations regarding our financial performance in the future. Forward-looking statements may be identified by words such as "seek", "believe", "plan", "estimate", "anticipate", expect", "intend", and statements that an event or result "may", "will", "should", "could", or "might" occur or be achieved and any other similar expressions. The forward-looking statements include, but are not limited to, our financial outlook for 2019, and the information included under the caption “Outlook for Full Year 2019”. These forward-looking statements involve risks and uncertainties, as well as assumptions which, 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: market acceptance of our products and solutions and competitors’ offerings; the potential effects of technological changes; our ability to effectively identify, purchase and integrate acquisitions; the execution of our transformative strategy on a global scale; the increasing frequency and sophistication of hacking attacks; claims that we have infringed the intellectual property rights of others; changes in customer requirements; price competitive bidding; changing laws, government regulations or policies; pressures on price levels; investments in new products or businesses that may not achieve expected returns; impairment of goodwill or amortizable intangible assets causing a significant charge to earnings; exposure to increased economic and operational uncertainties from operating a global business as well as those factors set forth in our Form 10-K (and other forms) filed with the Securities and Exchange Commission. In particular, we direct you to the risk factors contained under the captions "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Form 10-K. Our SEC filings and other important information can be found on 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.


 

OneSpan Inc.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Twelve Months Ended

 

 

December 31, 

 

December 31, 

 

    

2018

    

2017

    

2018

    

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

  

 

 

  

 

 

 

Product and license

 

$

47,615

 

$

42,803

 

$

152,977

 

$

147,257

Services and other

 

 

17,184

 

 

11,703

 

 

59,303

 

 

46,034

Total revenue

 

 

64,799

 

 

54,506

 

 

212,280

 

 

193,291

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

 

  

 

 

  

 

 

  

 

 

  

Product and license

 

 

17,809

 

 

15,665

 

 

50,706

 

 

48,333

Services and other

 

 

4,744

 

 

2,933

 

 

14,107

 

 

10,444

Total cost of goods sold

 

 

22,553

 

 

18,598

 

 

64,813

 

 

58,777

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

42,246

 

 

35,908

 

 

147,467

 

 

134,514

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating costs

 

 

  

 

 

  

 

 

  

 

 

  

Sales and marketing

 

 

16,867

 

 

15,997

 

 

63,805

 

 

58,994

Research and development

 

 

9,392

 

 

5,450

 

 

32,197

 

 

23,119

General and administrative

 

 

9,421

 

 

11,077

 

 

41,589

 

 

37,400

Amortization / impairment of intangible assets

 

 

2,465

 

 

2,206

 

 

9,852

 

 

8,809

Total operating costs

 

 

38,145

 

 

34,730

 

 

147,443

 

 

128,322

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

4,101

 

 

1,178

 

 

24

 

 

6,192

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income, net

 

 

274

 

 

415

 

 

1,265

 

 

1,431

Other income, net

 

 

239

 

 

356

 

 

2,264

 

 

758

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

4,614

 

 

1,949

 

 

3,553

 

 

8,381

Provision (benefit) for income taxes

 

 

650

 

 

27,786

 

 

(293)

 

 

30,780

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

3,964

 

$

(25,837)

 

$

3,846

 

$

(22,399)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.10

 

$

(0.65)

 

$

0.10

 

$

(0.56)

Diluted

 

$

0.10

 

$

(0.65)

 

$

0.10

 

$

(0.56)

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

  

 

 

  

 

 

  

 

 

  

Basic

 

 

39,957

 

 

39,829

 

 

39,932

 

 

39,802

Diluted

 

 

40,055

 

 

39,829

 

 

40,046

 

 

39,802

 

 

 


 

 

OneSpan Inc.

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, unaudited)

 

 

 

 

 

 

 

 

 

2018

    

2017

ASSETS

 

 

 

 

 

 

Current assets

 

 

  

 

 

  

Cash and equivalents

 

$

76,364

 

$

78,661

Short term investments

 

 

22,789

 

 

79,733

Accounts receivable, net of allowances of $1,152 in 2018 and $520 in 2017

 

 

62,367

 

 

48,126

Inventories, net

 

 

14,428

 

 

12,040

Prepaid expenses

 

 

4,733

 

 

3,876

Contract assets

 

 

7,962

 

 

 —

Other current assets

 

 

5,705

 

 

5,501

Total current assets

 

 

194,348

 

 

227,937

Property and equipment:

 

 

  

 

 

  

Furniture and fixtures

 

 

7,613

 

 

5,655

Office equipment

 

 

11,059

 

 

13,084

Total Property and equipment:

 

 

18,672

 

 

18,739

Accumulated depreciation

 

 

(12,422)

 

 

(13,963)

Property and equipment, net

 

 

6,250

 

 

4,776

Goodwill

 

 

91,841

 

 

56,332

Intangible assets, net of accumulated amortization

 

 

45,462

 

 

37,888

Deferred income taxes

 

 

5,601

 

 

5,460

Contract assets - non-current

 

 

3,316

 

 

 —

Other assets

 

 

8,400

 

 

5,229

Total assets

 

$

355,218

 

$

337,622

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

  

 

 

  

Current liabilities

 

 

  

 

 

  

Accounts payable

 

$

7,202

 

$

8,144

Deferred revenue

 

 

34,412

 

 

33,295

Accrued wages and payroll taxes

 

 

13,673

 

 

11,643

Short-term income taxes payable

 

 

6,905

 

 

3,673

Other accrued expenses

 

 

9,524

 

 

7,745

Deferred compensation

 

 

1,762

 

 

1,652

Total current liabilities

 

 

73,478

 

 

66,152

Long-term deferred revenue

 

 

10,672

 

 

7,019

Other long-term liabilities

 

 

7,075

 

 

5,919

Long-term income taxes payable

 

 

7,620

 

 

12,848

Deferred income taxes

 

 

2,661

 

 

7,753

Total liabilities

 

 

101,506

 

 

99,691

Stockholders' equity

 

 

  

 

 

  

Common stock: $.001 par value per share, 75,000 shares authorized; 40,225 and 40,086 issued and outstanding at December 31, 2018 and 2017, respectively

 

 

40

 

 

40

Additional paid-in capital

 

 

94,280

 

 

90,307

Accumulated income

 

 

172,378

 

 

156,152

Accumulated other comprehensive loss

 

 

(12,986)

 

 

(8,568)

Total stockholders' equity

 

 

253,712

 

 

237,931

Total liabilities and stockholders' equity

 

$

355,218

 

$

337,622

 

 


 

 

OneSpan Inc.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands, unaudited)

 

 

 

 

 

 

 

 

 

 

For the years ended December 31, 

 

    

2018

    

2017

    

Cash flows from operating activities:

 

 

  

 

 

  

 

Net income (loss) from operations

 

$

3,846

 

$

(22,399)

 

Adjustments to reconcile net income (loss) from operations to net cash provided by (used in) operations:

 

 

 

 

 

  

 

Depreciation, amortization, and impairment of intangible assets

 

 

12,138

 

 

10,601

 

Loss (gain) on disposal of assets

 

 

(49)

 

 

185

 

Deferred tax expense (benefit)

 

 

(7,314)

 

 

13,053

 

Stock-based compensation

 

 

3,972

 

 

3,466

 

Changes in assets and liabilities, net of effect of acquisitions:

 

 

 

 

 

 

 

Accounts receivable, net

 

 

(14,696)

 

 

(8,428)

 

Inventories, net

 

 

(2,388)

 

 

5,380

 

Contract assets

 

 

(3,110)

 

 

 —

 

Accounts payable

 

 

(1,475)

 

 

(1,013)

 

Income taxes payable

 

 

(2,684)

 

 

11,926

 

Accrued expenses

 

 

2,050

 

 

2,514

 

Deferred compensation

 

 

109

 

 

(77)

 

Deferred revenue

 

 

10,317

 

 

3,704

 

Other assets and liabilities

 

 

(1,357)

 

 

(1,285)

 

Net cash provided by (used in) operating activities

 

 

(641)

 

 

17,627

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

  

 

 

  

 

Purchase of short term investments

 

 

(22,820)

 

 

(178,658)

 

Maturities of short term investments

 

 

80,000

 

 

195,000

 

Purchase of Dealflo, net of cash acquired

 

 

(53,065)

 

 

 —

 

Additions to property and equipment

 

 

(3,685)

 

 

(3,088)

 

Other

 

 

 —

 

 

(456)

 

Net cash provided by investing activities

 

 

430

 

 

12,798

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

  

 

 

  

 

Tax payments for restricted stock issuances

 

 

(694)

 

 

(640)

 

Net cash used in financing activities

 

 

(694)

 

 

(640)

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash

 

 

(1,392)

 

 

(469)

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash

 

 

(2,297)

 

 

29,316

 

Cash and equivalents, beginning of period

 

 

78,661

 

 

49,345

 

Cash and equivalents, end of period

 

$

76,364

 

$

78,661

 

 

 

 

 


 

Revenue by major products and services  (in thousands, unaudited):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended December 31, 

 

Twelve months ended December 31, 

 

    

2018

    

2017*

    

2018

    

2017*

Hardware products

 

$

36,437

 

$

32,261

 

$

105,560

 

$

105,867

Software licenses

 

 

11,178

 

 

10,542

 

 

47,417

 

 

41,390

Subscription

 

 

4,477

 

 

2,662

 

 

15,426

 

 

10,296

Professional services

 

 

2,028

 

 

1,507

 

 

5,743

 

 

4,891

Maintenance, support and other

 

 

10,679

 

 

7,534

 

 

38,134

 

 

30,847

Total Revenue

 

$

64,799

 

$

54,506

 

$

212,280

 

$

193,291

 

* Prior period amounts are presented under ASC 605 and ASC 985-605

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impact of ASC 606 Adoption (in thousands, unaudited):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended December 31, 2018

 

Twelve months ended December 31, 2018

 

 

As Reported

 

Adjustments

 

Balances without the adoption of Topic 606

 

As Reported

 

Adjustments

 

Balances without the adoption of Topic 606

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product and license

 

$

47,615

 

$

1,015

 

$

48,630

 

$

152,977

 

$

2,365

 

$

155,342

Services and other

 

 

17,184

 

 

(1,422)

 

 

15,762

 

 

59,303

 

 

(5,772)

 

 

53,531

Total revenue

 

 

64,799

 

 

(407)

 

 

64,392

 

 

212,280

 

 

(3,407)

 

 

208,873

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product and license

 

 

17,809

 

 

154

 

 

17,963

 

 

50,706

 

 

605

 

 

51,311

Services and other

 

 

4,744

 

 

 —

 

 

4,744

 

 

14,107

 

 

 —

 

 

14,107

Total Cost of goods sold

 

 

22,553

 

 

154

 

 

22,707

 

 

64,813

 

 

605

 

 

65,418

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

42,246

 

 

(561)

 

 

41,685

 

 

147,467

 

 

(4,012)

 

 

143,455

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

16,867

 

 

266

 

 

17,133

 

 

63,805

 

 

1,108

 

 

64,913

Total operating costs

 

 

38,145

 

 

266

 

 

38,411

 

 

147,443

 

 

1,108

 

 

148,551

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

 

4,101

 

 

(827)

 

 

3,274

 

 

24

 

 

(5,120)

 

 

(5,096)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before taxes

 

 

4,614

 

 

(827)

 

 

3,787

 

 

3,553

 

 

(5,120)

 

 

(1,567)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision (benefit) for income taxes

 

 

650

 

 

(88)

 

 

562

 

 

(293)

 

 

(365)

 

 

(658)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

3,964

 

$

(739)

 

$

3,225

 

$

3,846

 

$

(4,755)

 

$

(909)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic EPS

 

$

0.10

 

 

 

 

$

0.08

 

$

0.10

 

 

 

 

$

(0.02)

Diluted EPS

 

$

0.10

 

 

 

 

$

0.08

 

$

0.10

 

 

 

 

$

(0.02)

 


 

Non-GAAP Financial Measures

We report financial results in accordance with GAAP. We also evaluate our performance using certain non-GAAP operating metrics, namely Adjusted EBITDA, non-GAAP Net Income and non-GAAP diluted EPS. Our management believes that these measures provide useful supplemental information regarding the performance of our business and facilitates comparisons to our historical operating results. We believe these non-GAAP operating metrics provide additional tools for investors to use to compare our business with other companies in the industry.

These non-GAAP measures are not measures of performance under GAAP and should not be considered in isolation, as alternatives or substitutes for the most directly comparable financial measures calculated in accordance with GAAP. While we believe that these non-GAAP measures are useful within the context described below, they are in fact incomplete and are not a measure that should be used to evaluate our full performance or our prospects. Such an evaluation needs to consider all of the complexities associated with our business including, but not limited to, how past actions are affecting current results and how they may affect future results, how we have chosen to finance the business, and how taxes affect the final amounts that are or will be available to shareholders as a return on their investment. Reconciliations of the non-GAAP measures to the most directly comparable GAAP financial measures are found below.

Adjusted EBITDA

We define Adjusted EBITDA as net income (loss) before interest, taxes, depreciation, amortization, long-term incentive compensation,  and certain other non-recurring items, including acquisition related costs, lease exit costs, rebranding costs, and accruals for legal contingencies. 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 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, lease exit costs, reversal of a prior period legal contingency accrual), or deal with the structure or financing of the business (e.g., interest, acquisition related costs, rebranding costs) or reflect the application of regulations that are outside of the control of our management team (e.g., taxes). Similarly, we find the comparison of our results to those of our competitors is facilitated when we do not consider the impact of these items.

Reconciliation of Net Income to Adjusted EBITDA

(in thousands, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Twelve Months Ended

 

 

December 31, 

 

December 31, 

 

    

2018

    

2017

    

2018

    

2017

Net income (loss)

  

$

3,964

  

$

(25,837)

  

$

3,846

  

$

(22,399)

     Interest income, net

  

 

(274)

  

 

(415)

  

 

(1,265)

  

 

(1,431)

     Provision (benefit) for income taxes

  

 

650

  

 

27,786

  

 

(293)

  

 

30,780

     Depreciation, amortization / impairment of intangible assets

  

 

3,072

  

 

2,708

  

 

12,138

  

 

10,601

     Long-term incentive compensation

 

 

1,708

 

 

2,173

 

 

6,091

 

 

5,372

     Reversal of legal accrual

 

 

 —

 

 

 —

 

 

(900)

 

 

 —

     Rebranding costs

 

 

 —

 

 

 —

 

 

561

 

 

 —

     Acquisition related costs

 

 

 —

 

 

 —

 

 

1,087

 

 

 —

     Lease exit costs

 

 

 —

 

 

 —

 

 

315

 

 

 —

Adjusted EBITDA

  

$

9,120

  

$

6,415

  

$

21,580

  

$

22,923

 

Non-GAAP Net Income & Non-GAAP Diluted EPS

We define non-GAAP net income and non-GAAP diluted EPS, as net income or EPS before the consideration of long-term incentive compensation expenses, the amortization of intangible assets, 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 competitors.


 

Long-term incentive compensation for management and others is directly tied to performance and this measure allows management to see the relationship of the cost of incentives to the performance of the business operations directly if such incentives are based on that period’s performance. To the extent that such incentives are based on performance over a period of several years, there may be periods which have significant adjustments to the accruals in the period but which relate to a longer period of time, and which can make it difficult to assess the results of the business operations in the current period. In addition, the Company’s long-term incentives generally reflect the use of restricted stock grants or cash awards while other companies may use different forms of incentives the cost of which is determined on a different basis, which makes a 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 exclude certain other non-recurring items including impacts of tax reform, acquisition related costs, rebranding costs, lease exit costs, and reserves for certain legal contingencies 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 to Non-GAAP Net Income

(in thousands, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Twelve Months Ended

 

 

December 31, 

 

December 31, 

 

    

2018

    

2017

    

2018

    

2017

Net income (loss)

 

$

3,964

 

$

(25,837)

 

$

3,846

 

$

(22,399)

      Long-term incentive compensation

 

 

1,708

 

 

2,173

 

 

6,091

 

 

5,372

      Amortization / impairment of intangible assets

 

 

2,465

 

 

2,206

 

 

9,852

 

 

8,809

      Reversal of legal accrual

 

 

 —

 

 

 —

 

 

(900)

 

 

 —

      Rebranding costs

 

 

 —

 

 

 —

 

 

561

 

 

 —

      Acquisition related costs

 

 

 —

 

 

 —

 

 

1,087

 

 

 —

      Lease exit costs

 

 

 —

 

 

 —

 

 

315

 

 

 —

      Impact of tax reform*

 

 

(488)

 

 

28,075

 

 

(2,996)

 

 

28,075

Tax impact of adjustments**

 

 

(835)

 

 

(876)

 

 

(3,401)

 

 

(2,836)

Non-GAAP net income

 

$

6,814

 

$

5,741

 

$

14,455

 

$

17,021

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP diluted EPS

 

$

0.17

 

$

0.14

 

$

0.36

 

$

0.43

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares used to compute Non-GAAP diluted earnings per share

 

 

40,055

 

 

39,829

 

 

40,046

 

 

39,802


*The tax reform impact for the year ended December 31, 2018 includes a $2.5 million measurement period adjustment for the quarter ended September 30, 2018 that was disclosed in our Form 10-Q for that period, but which was not reflected in the adjustments to determine non-GAAP net income in our earnings release for that period.

**The tax impact of adjustments is calculated as 20% of the adjustments in all periods.

 

 


 

Copyright© 2019 OneSpan North America Inc., all rights reserved. OneSpan™, the “O” logo, “BE BOLD. BE SECURE.”™, and DEALFLO™ are registered or unregistered trademarks of OneSpan North America Inc. or its affiliates in the U.S. and other countries. Any other trademarks cited herein are the property of their respective owners.

For more information contact:

Joe Maxa

M: +1-612‑247‑8592

O: +1-312-766-4009
joe.maxa@onespan.com