OneSpan Inc.【OSPN】 業績推移・財務諸表

機能の使い方
(単位:千ドル) 3Q11 4Q11 1Q12 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18 1Q19 2Q19 3Q19 4Q19 1Q20 2Q20 3Q20 4Q20 1Q21 2Q21 3Q21 4Q21 1Q22 1Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 3Q24 4Q24 1Q25 2Q25 3Q25 4Q25
売上高 41,385 48,528 32,258 36,292 38,837 35,365 37,260 39,156 43,265 38,823 47,654 52,633 62,426 65,135 65,393 60,027 50,889 46,767 54,293 43,648 47,597 41,965 45,694 51,126 54,506 45,432 49,554 52,495 64,799 47,608 56,234 79,725 71,003 56,492 54,954 51,439 52,928 50,775 52,277 52,276 59,153 52,447 52,790 57,147 56,622 57,607 55,733 58,838 62,928 64,843 60,924 56,242 61,171 63,366 59,843 57,056 62,915
売上成長率(%) - - - - - -2.8 -2.3 -1.8 1.5 2.9
売上原価 13,633 16,502 10,380 12,437 14,456 12,278 13,378 14,102 15,419 13,027 16,633 17,038 27,072 27,461 26,895 23,755 17,240 12,839 15,768 11,547 21,494 12,053 13,646 14,480 18,598 10,735 13,573 17,952 22,553 16,039 17,880 26,669 21,374 16,070 18,225 15,478 13,666 15,322 16,470 14,856 24,898 15,769 17,284 18,716 18,667 18,321 21,439 18,169 19,462 17,448 20,583 14,694 15,879 16,275 15,876 15,053 16,622
売上総利益 27,752 32,026 21,878 23,855 24,382 23,087 23,882 25,054 27,846 25,796 31,021 35,595 35,354 37,674 38,498 36,272 33,648 33,928 38,525 32,101 31,954 29,912 32,048 36,646 35,908 34,697 35,981 34,543 42,246 31,569 38,354 53,056 49,629 40,422 36,729 35,961 39,262 35,453 35,807 37,420 37,467 36,678 35,506 38,431 37,955 39,286 34,294 40,669 43,466 47,395 40,341 41,548 45,292 47,091 43,967 42,003 46,293
売上総利益率(%) 74.0 74.3 73.5 73.6 73.6
研究開発費 4,787 5,191 4,702 4,488 4,808 4,847 5,345 5,065 6,058 5,141 5,202 4,441 4,713 4,549 4,538 4,378 5,073 6,298 7,105 6,776 3,035 5,856 6,320 5,493 5,450 5,797 8,016 8,992 9,392 10,495 11,977 9,956 10,035 9,994 10,541 10,643 10,016 12,244 12,096 11,359 11,715 13,749 12,876 9,541 8,139 9,463 10,090 10,133 8,734 8,259 8,341 7,533 8,290 7,928 9,444 8,796 7,988
営業費用 20,316 22,945 19,663 17,579 20,843 20,372 21,958 20,023 23,805 21,905 23,375 21,753 22,645 21,597 22,745 22,817 28,480 30,813 35,139 31,189 29,765 29,610 32,448 31,534 34,730 33,049 38,592 37,657 38,145 37,096 40,565 35,937 43,735 39,475 38,416 38,316 41,303 44,747 44,666 39,436 43,426 45,921 43,744 44,056 41,964 47,416 52,058 45,463 41,649 33,285 32,704 30,296 33,486 29,909 33,461 33,776 33,762
営業利益 7,436 9,081 2,215 6,276 3,539 2,715 1,924 5,031 4,041 3,891 7,646 13,842 12,709 16,077 15,753 13,455 5,168 3,115 3,386 912 2,186 302 -400 5,112 1,178 1,648 -2,611 -3,114 4,101 -5,527 -2,211 17,119 5,894 947 -1,687 -2,355 -2,041 -9,294 -8,859 -2,016 -5,959 -9,243 -8,238 -5,625 -4,009 -8,130 -17,764 -4,794 1,817 14,110 7,637 11,252 11,806 17,182 10,506 8,227 12,531
営業利益率 (%) 19.3 27.1 17.6 14.4 19.9
経常(税引前)利益 7,241 9,462 2,524 6,155 3,653 2,906 2,229 4,775 4,204 4,353 7,905 12,891 12,771 15,880 16,123 13,537 5,357 3,585 3,805 1,275 2,759 806 313 5,313 1,949 2,421 -872 -2,610 4,614 -5,943 -1,691 15,736 7,393 816 -1,052 -1,583 -1,479 -9,652 -7,828 -1,737 -6,926 6,387 -8,878 -6,601 -2,601 -7,667 -17,150 -3,854 1,358 14,502 8,489 9,961 13,535 17,865 10,569 8,407 12,521
経常(税引前)利益率(%) 17.5 19.5 7.8 17.0 9.4 8.2 6.0 12.2 9.7 11.2 16.6 24.5 20.5 24.4 24.7 22.6 10.5 7.7 7.0 2.9 5.8 1.9 0.7 10.4 3.6 5.3 -1.8 -5.0 7.1 -12.5 -3.0 19.7 10.4 1.4 -1.9 -3.1 -2.8 -19.0 -15.0 -3.3 -11.7 12.2 -16.8 -11.6 -4.6 -13.3 -30.8 -6.6 2.2 22.4 13.9 17.7 22.1 28.2 17.7 14.7 19.9
法人税等合計 1,314 -1,876 530 1,473 1,498 494 379 1,406 868 827 1,012 1,682 1,788 2,223 2,257 2,351 1,873 1,386 979 781 -2,282 233 203 2,558 27,786 629 130 -1,702 650 -272 770 3,864 2,343 718 973 95 277 -501 -1,143 -762 6,847 1,173 472 600 496 689 601 279 917 1,034 1,936 1,688 -15,253 3,360 2,227 1,893 -31,022
実効税率(%) -112.7 18.8 21.1 22.5 -247.8
純利益 2,236 10,777 1,910 4,509 2,017 2,786 1,809 3,322 3,231 3,510 6,886 11,163 11,924 13,634 13,852 11,182 3,484 2,199 2,825 478 5,012 573 110 2,755 -25,837 1,792 -1,002 -908 3,964 -5,671 -2,461 11,872 5,050 98 -2,025 -1,678 -1,756 -9,151 -6,685 -975 -13,773 5,214 -9,350 -7,201 -3,097 -8,356 -17,751 -4,133 441 13,468 6,553 8,273 28,788 14,505 8,342 6,514 43,543
純利益率(%) 47.1 22.9 13.9 11.4 69.2
一株あたり利益 0.06 0.28 0.05 0.12 0.05 0.07 0.05 0.09 0.08 0.09 0.18 0.28 0.3 0.34 0.35 0.28 0.09 0.06 0.07 0.01 0.13 0.01 0 0.07 -0.65 0.04 -0.03 -0.02 0.1 -0.14 -0.06 0.3 0.13 0 -0.05 -0.04 -0.04 -0.23 -0.17 -0.02 -0.35 0.13 -0.23 -0.18 -0.08 -0.21 -0.44 -0.1 0.01 0.35 0.17 0.21 0.75 0.38 0.22 0.17 1.14
希薄化後一株あたり利益 0.06 0.28 0.05 0.12 0.05 0.07 0.05 0.08 0.08 0.09 0.17 0.28 0.3 0.34 0.35 0.28 0.09 0.06 0.07 0.01 0.13 0.01 0 0.07 -0.65 0.04 -0.03 -0.02 0.1 -0.14 -0.06 0.3 0.13 0 -0.05 -0.04 -0.04 -0.23 -0.17 -0.02 -0.35 0.13 -0.23 -0.18 -0.08 -0.21 -0.44 -0.1 0.01 0.35 0.17 0.21 0.73 0.37 0.21 0.17 1.12
配当性向(%) - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 16.4 - - - -21.4
一株あたり配当金 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - 0.12 0.12 0.12 0.12 -0.24
EBITDA - - - - 14,084 19,311 12,962 10,794 15,449
EBITDAマージン(%) - - - - 23.0 30.5 21.7 18.9 24.6