Stock Scorer

OneSpan Inc. (OSPN)

Every figure this model derived for OSPN, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 11,773,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-06-30
cash 143,151,000 CashAndCashEquivalentsAtCarryingValue 2026-06-30
current assets 127,590,000 AssetsCurrent 2026-06-30
current liabilities 96,217,000 LiabilitiesCurrent 2026-06-30
equity 273,480,000 StockholdersEquity 2026-06-30
ocf 51,940,000 NetCashProvidedByUsedInOperatingActivities 2026-06-30
revenue 246,384,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-06-30
sbc 10,287,000 ShareBasedCompensation 2026-06-30

The ratios

The figures themselves rather than their scores — what somebody looking up OSPN on one particular measure came for.

RatioValue
cash operating margin27.05
current ratio3.65
current ratio reported1.33
deferred revenue growth12.51
dilution pct-0.53
ebit yoy-12.67
ev ebit11.4
ev owner earnings16.9
ev sales2.05
fcf margin16.3
growth cv1.15
operating margin17.99
owner earnings margin12.13
revenue growth2.39
revenue growth per share2.94
roic26.86
rpo growth-1.33
rule of 4020.38
sbc pct revenue4.18

Everything else this filing tags

400 more elements from OSPN's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
Assets387,022,0002026-06-30 122USD
LiabilitiesAndStockholdersEquity387,022,0002026-06-30 122USD
RetainedEarningsAccumulatedDeficit218,060,0002026-06-30 122USD
UndistributedEarningsOfForeignSubsidiaries154,581,0002016-12-31 7USD
BusinessAcquisitionsProFormaRevenue153,049,0002018-09-30 2USD
TaxCreditCarryforwardAmount144,216,0002025-12-31 16USD
AdditionalPaidInCapitalCommonStock132,725,0002026-06-30 90USD
OperatingLossCarryforwards129,894,0002025-12-31 28USD
Goodwill127,828,0002026-06-30 114USD
Liabilities113,542,0002026-06-30 122USD
RevenueRemainingPerformanceObligation100,043,0002026-06-30 33USD
ShortTermInvestments99,814,0002017-06-30 26USD
IntangibleAssetsGrossExcludingGoodwill94,024,0002022-06-30 19USD
GrossProfit92,997,0002026-06-30 295USD
AdditionalPaidInCapital82,819,0002015-03-31 32USD
CommonStockSharesAuthorized75,000,0002026-06-30 122shares
OperatingExpenses69,439,0002026-06-30 295USD
TreasuryStockCommonValue68,884,0002026-06-30 32USD
DeferredTaxAssetsGross67,685,0002025-12-31 30USD
SalesRevenueGoodsNet66,032,0002017-06-30 9USD
DeferredTaxAssetsNet65,976,0002025-12-31 28USD
RevenueFromContractWithCustomerIncludingAssessedTax64,843,0002024-03-31 128USD
DividendIncomeOperating63,500,0002025-12-31 15USD
FiniteLivedIntangibleAssetsGross63,449,0002026-06-30 46USD
ContractWithCustomerLiability63,290,0002026-06-30 68USD
ContractWithCustomerLiabilityCurrent61,272,0002026-06-30 64USD
DeferredIncomeTaxAssetsNet59,195,0002026-06-30 70USD
NoncurrentAssets55,560,0002025-12-31 42USD
PropertyPlantAndEquipmentGross54,181,0002026-06-30 122USD
DeferredTaxAssetsLiabilitiesNet53,745,0002025-12-31 17USD
ContractWithCustomerLiabilityRevenueRecognized52,300,0002026-06-30 37USD
StockRepurchaseProgramAuthorizedAmount150,000,0002022-05-12 4USD
FiniteLivedIntangibleAssetsAccumulatedAmortization48,161,0002026-06-30 65USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount147,100,0002026-06-30 7USD
DeferredTaxAssetsOperatingLossCarryforwards46,800,0002022-12-31 22USD
SalesRevenueNet45,432,0002018-03-31 139USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents43,337,0002026-06-30 124USD
CommonStockSharesIssued42,252,0002026-06-30 122shares
NetCashProvidedByUsedInInvestingActivities-40,974,0002026-06-30 83USD
AccountsReceivableNetCurrent40,444,0002026-06-30 123USD
WeightedAverageNumberOfDilutedSharesOutstanding38,098,0002026-06-30 199shares
WeightedAverageNumberOfSharesOutstandingBasic37,411,0002026-06-30 199shares
CommonStockSharesOutstanding36,783,0002026-06-30 122shares
ValuationAllowanceDeferredTaxAssetChangeInAmount-35,500,0002025-12-31 20USD
DeferredForeignIncomeTaxExpenseBenefit-35,147,0002025-12-31 42USD
PaymentsToAcquireBusinessesNetOfCashAcquired34,554,0002026-06-30 59USD
CostOfGoodsAndServicesSold33,416,0002026-06-30 109USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic30,741,0002025-12-31 42USD
DeferredRevenueCurrent30,675,0002018-06-30 58USD
DeferredIncomeTaxExpenseBenefit-30,382,0002025-12-31 61USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment30,285,0002026-06-30 122USD
AccountsReceivableGrossCurrent27,867,0002014-09-30 16USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect-27,162,0002026-06-30 65USD
GoodwillAcquiredDuringPeriod25,962,0002026-06-30 31USD
SellingAndMarketingExpense25,753,0002026-06-30 207USD
SegmentReportingOtherItemAmount24,701,0002026-06-30 22USD
RecordedUnconditionalPurchaseObligation24,600,0002022-12-31 5USD
GoodwillSubsequentRecognitionOfDeferredTaxAsset24,419,0002016-12-31 4USD
PropertyPlantAndEquipmentNet23,896,0002026-06-30 122USD
OperatingIncomeLoss23,558,0002026-06-30 295USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest23,046,0002026-06-30 147USD
GeneralAndAdministrativeExpense22,913,0002026-06-30 199USD
OperatingLeasesFutureMinimumPaymentsDue22,624,0002018-12-31 9USD
SalesRevenueServicesNet21,626,0002017-06-30 9USD
CostOfGoodsSold20,585,0002017-06-30 9USD
BusinessAcquisitionPurchasePriceAllocationAssetsAcquiredLiabilitiesAssumedNet20,166,0002013-12-31 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredGoodwillAndLiabilitiesAssumedNet20,166,0002013-05-20 1USD
DeferredRevenueRevenueRecognized120,000,0002018-06-30 2USD
ResearchAndDevelopmentExpense18,985,0002026-06-30 199USD
DefinedBenefitPlanBenefitObligation18,903,0002025-12-31 7USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign18,621,0002025-12-31 42USD
NetIncomeLoss18,346,0002026-06-30 344USD
ProfitLoss18,346,0002026-06-30 81USD
TreasuryStockValue18,222,0002022-12-31 13USD
TaxCutsAndJobsActOf2017TransitionTaxForAccumulatedForeignEarningsIncomeTaxExpense18,200,0002017-12-31 1USD
DefinedBenefitPlanAccumulatedBenefitObligation18,200,0002025-12-31 4USD
FiniteLivedIntangibleAssetsPurchaseAccountingAdjustments17,900,0002018-12-31 4USD
PurchaseObligation17,766,0002015-12-31 1USD
DefinedBenefitPlanFairValueOfPlanAssets17,390,0002025-12-31 7USD
IncreaseDecreaseInAccountsReceivable-16,938,0002026-06-30 137USD
ContractWithCustomerAssetGross16,870,0002026-06-30 68USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibles16,100,0002018-05-30 8USD
ComprehensiveIncomeNetOfTax16,033,0002026-06-30 117USD
ContractWithCustomerAssetNetCurrent15,705,0002026-06-30 64USD
IntangibleAssetsNetExcludingGoodwill15,288,0002026-06-30 132USD
EquityMethodInvestmentRealizedGainLossOnDisposal14,810,0002022-12-31 3USD
OtherAssetsNoncurrent14,752,0002026-06-30 122USD
NetCashProvidedByUsedInFinancingActivities-14,375,0002026-06-30 83USD
RestrictedStockExpense14,252,0002023-12-31 87USD
GoodwillGross14,180,0002012-12-31 1USD
DeferredTaxAssetsTaxCreditCarryforwards14,019,0002015-12-31 1USD
TaxCreditCarryforwardValuationAllowance13,719,0002015-12-31 1USD
RestructuringReserveTranslationAndOtherAdjustment13,588,0002023-12-31 5USD
BusinessAcquisitionPurchasePriceAllocationIntangibleAssetsOtherThanGoodwill13,257,0002013-12-31 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibleAssetsOtherThanGoodwill13,257,0002013-05-20 1USD
IncomeTaxReconciliationDeductions12,632,0002024-12-31 5USD
CumulativeEffectOfNewAccountingPrincipleInPeriodOfAdoption12,381,0002018-12-31 4USD
DeferredIncomeTaxLiabilities12,231,0002025-12-31 20USD
IncreaseDecreaseInDeferredRevenue-12,164,0002026-06-30 137USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations11,966,0002017-06-30 54USD
EquityMethodInvestments11,834,0002026-06-30 6USD
PaymentsToAcquireOtherInvestments11,834,0002025-12-31 3USD
CapitalizedContractCostNetNoncurrent11,632,0002026-06-30 62USD
EmployeeRelatedLiabilitiesCurrent11,631,0002026-06-30 122USD
InventoryFinishedGoodsAndWorkInProcess11,321,0002017-06-30 42USD
DeferredTaxAssetsGrossNoncurrent11,116,0002016-12-31 10USD
AccountsPayableCurrent11,030,0002026-06-30 122USD
CostOfRevenue10,735,0002018-03-31 91USD
FurnitureAndFixturesGross10,726,0002019-09-30 68USD
OtherAssetsCurrent10,613,0002026-06-30 122USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance-10,464,0002024-12-31 29USD
OtherAccruedLiabilitiesCurrent10,452,0002026-06-30 122USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate10,366,0002025-12-31 42USD
IncreaseDecreaseInAccruedLiabilities-10,156,0002026-06-30 137USD
TaxCutsAndJobsActOf2017TransitionTaxForAccumulatedForeignEarningsLiability10,100,0002018-12-31 1USD
PaymentsOfDividendsCommonStock9,834,0002026-06-30 13USD
InventoryNet9,512,0002026-06-30 122USD
FiniteLivedIntangibleAssetsNet9,334,0002025-12-31 14USD
BusinessAcquisitionPurchasePriceAllocationGoodwillAmount9,223,0002013-12-31 3USD
OperatingLeasesFutureMinimumPaymentsDueThereafter8,870,0002018-12-31 8USD
StockIssuedDuringPeriodValueRestrictedStockAwardGross8,642,0002022-12-31 54USD
LesseeOperatingLeaseLiabilityPaymentsDue8,628,0002024-03-31 9USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-8,458,0002026-06-30 124USD
PaymentsForRepurchaseOfCommonStock8,297,0002026-06-30 33USD
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal8,152,0002025-12-31 28USD
CapitalizedComputerSoftwareGross8,000,0002025-12-31 7USD
PrepaidExpenseCurrent7,979,0002026-06-30 122USD
ValuationAllowancesAndReservesPeriodIncreaseDecrease7,445,0002016-12-31 15USD
OperatingLeaseLiability7,418,0002026-06-30 34USD
OtherTaxCarryforwardValuationAllowance7,252,0002010-12-31 1USD
BusinessAcquisitionsProFormaNetIncomeLoss-7,112,0002018-09-30 2USD
DeferredTaxAssetsTaxCreditCarryforwardsForeign7,027,0002016-12-31 15USD
DeferredRevenueNoncurrent6,947,0002018-06-30 24USD
CurrentIncomeTaxExpenseBenefit6,840,0002025-12-31 42USD
CashAndCashEquivalentsPeriodIncreaseDecrease-6,801,0002019-03-31 72USD
OperatingLeaseRightOfUseAsset6,639,0002026-06-30 58USD
DepreciationDepletionAndAmortization6,566,0002026-06-30 137USD
CurrentForeignTaxExpenseBenefit6,543,0002025-12-31 42USD
IncomeTaxesPaidNet6,500,0002026-06-30 67USD
InventoryFinishedGoodsAndWorkInProcessNetOfReserves6,374,0002025-12-31 58USD
InventoryRawMaterialsAndSupplies6,354,0002017-06-30 42USD
OperatingLeaseLiabilityNoncurrent6,139,0002025-12-31 46USD
InventoryFinishedGoodsNetOfReserves5,897,0002026-06-30 14USD
StockRepurchasedDuringPeriodValue5,721,0002022-06-30 9USD
IncomeLossFromDiscontinuedOperationsNetOfTax-5,557,0002011-09-30 4USD
TreasuryStockCommonShares5,469,0002026-06-30 46shares
IncomeTaxExpenseBenefitContinuingOperations5,468,0002012-12-31 3USD
CapitalizedContractCostNetCurrent5,364,0002026-06-30 62USD
RestructuringCosts5,348,0002022-06-30 2USD
AllocatedShareBasedCompensationExpense5,346,0002026-06-30 186USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsFiveFiscalYearsThereafter5,245,0002025-12-31 3USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-5,215,0002017-06-30 54USD
DeferredTaxAssetsGoodwillAndIntangibleAssets5,197,0002025-12-31 4USD
DividendsCash5,144,0002026-06-30 15USD
CostOfServices5,113,0002017-06-30 9USD
DeferredTaxLiabilitiesTaxDeferredIncome5,047,0002025-12-31 12USD
LongTermLineOfCredit5,000,0002026-06-30 2USD
ProceedsFromLongTermLinesOfCredit5,000,0002026-06-30 2USD
DeferredFederalIncomeTaxExpenseBenefit4,919,0002025-12-31 42USD
OperatingLeaseExpense4,900,0002018-12-31 5USD
OperatingLeasesRentExpenseNet4,900,0002018-12-31 22USD
IncomeTaxExpenseBenefit4,700,0002026-06-30 207USD
Depreciation4,500,0002026-06-30 113USD
OtherSundryLiabilitiesCurrent4,407,0002026-06-30 14USD
LongTermInvestments4,073,0002017-06-30 6USD
OtherLiabilitiesNoncurrent3,937,0002026-06-30 102USD
DeferredTaxLiabilitiesDeferredExpenseDeferredPolicyAcquisitionCost3,880,0002025-12-31 12USD
GainLossOnDispositionOfAssets-3,828,0002022-12-31 57USD
OperatingLeasesFutureMinimumPaymentsDueCurrent3,817,0002018-12-31 8USD
OperatingLossCarryforwardsValuationAllowance3,816,0002016-12-31 6USD
DeferredTaxLiabilitiesNoncurrent3,758,0002019-09-30 66USD
DeferredTaxAssetIntraEntityTransferAssetOtherThanInventory3,700,0002025-12-31 2USD
InventoryPartsAndComponentsNetOfReserves3,615,0002026-06-30 72USD
AdjustmentsToAdditionalPaidInCapitalShareBasedCompensationStockOptionsRequisiteServicePeriodRecognition3,442,0002026-06-30 50USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments-3,420,0002020-12-31 70USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax-3,321,0002024-12-31 98USD
IncomeTaxEffectsAllocatedDirectlyToEquityEmployeeStockOptions3,318,0002013-12-31 1USD
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths3,207,0002025-12-31 14USD
StockIssuedDuringPeriodValueRestrictedStockAwardForfeitures-3,140,0002011-12-31 3USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent3,124,0002017-06-30 82USD
IncreaseDecreaseInContractWithCustomerAsset-3,109,0002026-06-30 67USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears3,081,0002018-12-31 8USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo3,009,0002025-12-31 14USD
TreasuryStockValueAcquiredCostMethod2,962,0002026-06-30 23USD
BusinessAcquisitionPurchasePriceAllocationDeferredTaxLiabilitiesNoncurrent2,790,0002013-12-31 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedDeferredTaxLiabilitiesCurrent2,790,0002013-05-20 1USD
CapitalizedContractCostAmortization2,712,0002026-06-30 94USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefits2,675,0002012-12-31 2USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears2,671,0002018-12-31 8USD
RestructuringAndRelatedCostExpectedCost12,659,0002022-03-31 1USD
OperatingLeasePaymentsUse2,629,0002025-12-31 21USD
EffectiveIncomeTaxRateReconciliationTaxCutsAndJobsActOf2017TransitionTaxOnAccumulatedForeignEarningsAmount-2,534,0002018-12-31 3USD
TaxCutsAndJobsActOf2017IncomeTaxExpenseBenefit2,300,0002018-12-31 1USD
DeferredTaxLiabilities2,293,0002017-12-31 11USD
PaymentsForRestructuring2,273,0002025-12-31 12USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths2,271,0002026-06-30 31USD
OtherNonoperatingIncome2,264,0002018-12-31 3USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent-2,253,0002026-06-30 213USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears2,244,0002018-12-31 8USD
IncreaseDecreaseInAccruedIncomeTaxesPayable-2,237,0002026-06-30 137USD
DefinedBenefitPlanForeignCurrencyExchangeRateChangesBenefitObligation2,162,0002025-12-31 4USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo2,159,0002026-06-30 33USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPeriodIncreaseDecrease-2,120,0002011-12-31 3USD
AdjustmentForAmortization2,100,0002026-06-30 39USD
IncreaseDecreaseInAccountsPayable2,098,0002026-06-30 137USD
RestatementOfPriorYearIncomeGross2,051,0002016-09-30 10USD
OperatingLeaseLiabilityCurrent2,027,0002026-06-30 25USD
GoodwillTranslationAdjustments-2,025,0002016-12-31 24USD
IncreaseDecreaseInOtherOperatingAssets2,023,0002013-09-30 22USD
ContractWithCustomerLiabilityNoncurrent2,018,0002026-06-30 64USD
IncomeTaxesPaid2,000,0002022-06-30 22USD
OperatingLeasePayments2,000,0002026-06-30 21USD
GoodwillForeignCurrencyTranslationGainLoss-1,974,0002026-06-30 47USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears1,941,0002018-12-31 8USD
DefinedBenefitPlanPlanAssetsForeignCurrencyTranslationGainLoss1,917,0002025-12-31 4USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability1,800,0002026-06-30 42USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential1,774,0002025-12-31 42USD
DeferredTaxLiabilitiesCurrent1,752,0002015-12-31 8USD
IncomeTaxPaidFederalAfterRefundReceived1,748,0002025-12-31 1USD
PaymentsOfFinancingCosts1,739,0002025-12-31 3USD
EffectiveIncomeTaxRateReconciliationFdiiAmount1,729,0002025-12-31 1USD
DeferredTaxAssetsValuationAllowance1,709,0002025-12-31 48USD
ProceedsFromIncomeTaxRefunds1,700,0002022-09-30 2USD
InterestIncomeExpenseNet1,675,0002023-09-30 92USD
InvestmentIncomeNet1,675,0002023-09-30 79USD
IncreaseDecreaseInOtherCurrentAssets1,574,0002017-12-31 39USD
EffectiveIncomeTaxRateReconciliationGiltiAmount1,568,0002025-12-31 9USD
IncomeTaxReconciliationTaxCreditsResearch1,528,0002025-12-31 14USD
DefinedBenefitPlanFundedStatusOfPlan-1,513,0002025-12-31 5USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedShareBasedAwardsOtherThanOptions1,500,0002025-12-31 5USD
AmortizationOfIntangibleAssets1,473,0002026-06-30 182USD
FinancingReceivableAllowanceForCreditLosses1,472,0002024-03-31 20USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost1,424,0002025-12-31 28USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation1,244,0002026-06-30 120USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree1,223,0002026-06-30 33USD
OperatingLeaseCost1,212,0002026-06-30 93USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear1,211,0002026-06-30 11USD
GoodwillPurchaseAccountingAdjustments1,128,0002019-12-31 5USD
IncreaseDecreaseInOtherNoncurrentLiabilities-1,102,0002018-03-31 21USD
DeferredCompensationArrangementWithIndividualFairValueOfSharesIssued1,096,0002013-03-31 5USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive1,023,0002025-12-31 25USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount986,0002026-06-30 30USD
DeferredIncomeTaxLiabilitiesNet979,0002026-06-30 56USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree935,0002025-12-31 14USD
DividendsPayableCurrent930,0002026-06-30 16USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour926,0002025-12-31 14USD
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest917,0002023-12-31 152USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsNextTwelveMonths897,0002025-12-31 3USD
AccruedIncomeTaxesCurrent887,0002026-06-30 121USD
AllowanceForDoubtfulAccountsReceivableCurrent861,0002026-06-30 124USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFour846,0002025-12-31 3USD
ValueAddedTaxReceivableCurrent836,0002017-12-31 48USD
SalesAndExciseTaxPayableCurrent812,0002026-06-30 14USD
RestrictedCashAndCashEquivalents800,0002018-12-31 1USD
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive744,0002025-12-31 14USD
DefinedBenefitPlanContributionsByEmployer739,0002025-12-31 4USD
DefinedBenefitPlanNetPeriodicBenefitCost720,0002025-12-31 6USD
IncreaseDecreaseInInventories-715,0002026-06-30 137USD
TangibleAssetImpairmentCharges709,0002025-12-31 21USD
ForeignCurrencyTransactionGainLossBeforeTax700,0002026-06-30 168USD
DefinedBenefitPlanExpectedFutureEmployerContributionsNextFiscalYear700,0002025-12-31 2USD
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements687,0002026-06-30 77shares
BusinessAcquisitionPurchasePriceAllocationCurrentAssetsCashAndCashEquivalents672,0002013-12-31 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCashAndEquivalents672,0002013-05-20 1USD
IncomeTaxReconciliationOtherReconcilingItems666,0002012-12-31 3USD
DefinedBenefitPlanActuarialGainLoss656,0002025-12-31 5USD
DefinedBenefitPlanServiceCost644,0002025-12-31 6USD
ForeignCurrencyTransactionLossBeforeTax624,0002013-12-31 11USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansTax624,0002016-12-31 1USD
IncomeTaxReconciliationTaxCreditsForeign594,0002025-12-31 1USD
RestructuringReserve583,0002025-12-31 30USD
RestructuringReservePeriodIncreaseDecrease582,0002025-09-30 13USD
FiniteLivedIntangibleAssetsForeignCurrencyTranslationGainLoss-568,0002022-06-30 27USD
DefinedBenefitPlanInterestCost540,0002025-12-31 6USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour526,0002026-06-30 33USD
ContractWithCustomerAssetNetNoncurrent522,0002022-06-30 32USD
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive513,0002025-12-31 14USD
AccruedProfessionalFeesCurrent506,0002026-06-30 14USD
DecreaseInUnrecognizedTaxBenefitsIsReasonablyPossible500,0002021-12-31 4USD
PreferredStockSharesAuthorized500,0002026-06-30 116shares
TaxCutsAndJobsActOf2017MeasurementPeriodAdjustmentIncomeTaxExpenseBenefit500,0002019-12-31 2USD
TreasuryStockSharesAcquired500,0002026-03-31 14shares
DefinedContributionPlanCostRecognized500,0002025-12-31 6USD
WeightedAverageNumberDilutedSharesOutstandingAdjustment494,0002012-09-30 4shares
DiscontinuedOperationProvisionForLossGainOnDisposalNetOfTax493,0002012-09-30 6USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive490,0002025-12-31 24USD
BusinessAcquisitionPurchasePriceAllocationCurrentAssetsInventory486,0002013-12-31 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedInventory486,0002013-05-20 1USD
DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTax485,0002013-03-31 2USD
IncomeTaxPaidStateAndLocalAfterRefundReceived472,0002025-12-31 1USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFive463,0002025-12-31 3USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsUnearnedPremiumsReserve445,0002016-12-31 1USD
DeferredTaxLiabilitiesDeferredExpenseReservesAndAccruals445,0002016-12-31 1USD
LiabilityForUncertainTaxPositionsNoncurrent445,0002016-12-31 8USD
DeferredTaxLiabilitiesUndistributedForeignEarnings424,0002016-12-31 8USD
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet423,0002012-12-31 6USD
IndefiniteLivedTrademarks407,0002025-12-31 14USD
IncomeTaxReconciliationRepatriationOfForeignEarnings-405,0002016-12-31 9USD
PaymentsToAcquireAssetsInvestingActivities397,0002017-09-30 2USD
DefinedBenefitPlanBenefitObligationBenefitsPaid364,0002025-12-31 4USD
DefinedBenefitPlanPlanAssetsBenefitsPaid364,0002025-12-31 4USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsPensions359,0002025-12-31 20USD
DeferredTaxAssetsTaxCreditCarryforwardsAlternativeMinimumTax357,0002016-12-31 11USD
DefinedBenefitPlanActualReturnOnPlanAssets354,0002025-12-31 4USD
EffectOfExchangeRateOnCashAndCashEquivalents-342,0002020-03-31 81USD
OtherNonoperatingIncomeExpense-339,0002026-06-30 196USD
SharesOutstanding339,0002012-12-31 1shares
DefinedBenefitPlanExpectedReturnOnPlanAssets329,0002025-12-31 6USD
DisposalGroupIncludingDiscontinuedOperationAccountsPayable320,0002013-03-31 7USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue318,0002015-12-31 1USD
AdjustmentToAdditionalPaidInCapitalIncomeTaxEffectFromShareBasedCompensationNet318,0002015-12-31 8USD
IncomeTaxEffectsAllocatedDirectlyToEquity318,0002015-12-31 7USD
ImpairmentOfOngoingProject315,0002026-06-30 6USD
LossContingencyAccrualAtCarryingValue300,0002025-12-31 19USD
GainLossOnTerminationOfLease300,0002023-06-30 2USD
CurrentStateAndLocalTaxExpenseBenefit299,0002025-12-31 42USD
ProvisionForDoubtfulAccounts-282,0002026-06-30 16USD
IncomeTaxReconciliationTaxCreditsOther277,0002025-12-31 1USD
ForeignCurrencyTransactionGainBeforeTax259,0002012-09-30 4USD
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation258,0002026-06-30 34USD
IncreaseDecreaseInOtherOperatingCapitalNet256,0002026-06-30 74USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearThree254,0002025-12-31 3USD
IncomeTaxEffectsAllocatedDirectlyToEquityCumulativeEffectOfChangeInAccountingPrinciple253,0002020-03-31 4USD
DefinedBenefitPlanBenefitObligationContributionsByPlanParticipant244,0002025-12-31 4USD
DefinedBenefitPlanPlanAssetsContributionsByPlanParticipant244,0002025-12-31 4USD
DeferredIncomeTaxesAndTaxCredits-214,0002026-06-30 115USD
IncomeTaxReconciliationNondeductibleExpenseOther199,0002025-12-31 39USD
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations-199,0002017-06-30 54USD
BusinessAcquisitionPurchasePriceAllocationCurrentLiabilitiesOtherLiabilities190,0002013-12-31 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentLiabilitiesOther190,0002013-05-20 1USD
InterestIncomeExpenseNonoperatingNet-173,0002026-06-30 38USD
RestrictedCashCurrent171,0002024-12-31 10USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearTwo158,0002025-12-31 3USD
DeferredStateAndLocalIncomeTaxExpenseBenefit-154,0002025-12-31 42USD
ProductWarrantyAccrual153,0002016-12-31 95USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes145,0002025-12-31 38USD
StockIssuedDuringPeriodSharesRestrictedStockAwardGross144,0002013-03-31 3shares
DefinedBenefitPlanAmortizationOfGainsLosses135,0002025-12-31 6USD
PaymentsToAcquireIntangibleAssets123,0002026-06-30 99USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents118,0002026-06-30 56USD
BusinessAcquisitionPurchasePriceAllocationCurrentAssetsPrepaidExpenseAndOtherAssets116,0002013-12-31 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedCurrentAssetsOther116,0002013-05-20 1USD
FiniteLivedIntangibleAssetsTranslationAdjustments-115,0002016-12-31 8USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableAggregateIntrinsicValue109,0002013-12-31 2USD
IncreaseInUnrecognizedTaxBenefitsIsReasonablyPossible107,0002017-12-31 1USD
IncomeTaxExaminationPenaltiesAndInterestAccrued100,0002023-12-31 24USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue100,0002014-12-31 9USD
OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodTax-95,0002018-12-31 7USD
IndefinitelivedIntangibleAssetsAcquired85,0002015-06-30 4USD
AllowanceForDoubtfulAccountsReceivableWriteOffs84,0002026-06-30 26USD
DeferredRevenueRevenueRecognized84,0002015-03-31 8USD
EffectiveIncomeTaxRateReconciliationCrossBorderOtherAmount63,0002025-12-31 1USD
OtherComprehensiveIncomeDefinedBenefitPlansAdjustmentNetOfTaxPortionAttributableToParent60,0002026-06-30 106USD
ProductWarrantyAccrualPayments55,0002016-12-31 63USD
IndefiniteLivedIntangibleAssetsAcquiredDuringPeriod52,0002014-03-31 5USD
StockIssuedDuringPeriodValueStockOptionsExercised51,0002014-12-31 15USD
ProvisionForLoanLossesExpensed-48,0002024-03-31 9USD
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity-47,0002016-12-31 108USD
OtherOperatingIncomeExpenseNet-40,0002023-03-31 2USD
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations-38,0002016-12-31 50USD
NetCashProvidedByUsedInDiscontinuedOperations-38,0002016-12-31 50USD
CommonStockValue37,0002026-06-30 122USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber35,0002018-09-30 2shares
OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodNetOfTax-31,0002026-03-31 101USD
DeferredCompensationArrangementWithIndividualCompensationExpense28,0002026-06-30 182USD
IncreaseDecreaseInDeferredCompensation-27,0002026-06-30 133USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableNumber21,0002013-12-31 2shares
StockIssuedDuringPeriodSharesStockOptionsExercised20,0002014-12-31 3shares
IncomeTaxReconciliationPriorYearIncomeTaxes-19,0002012-12-31 3USD
BusinessAcquisitionPurchasePriceAllocationPropertyPlantAndEquipment16,0002013-12-31 3USD
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedPropertyPlantAndEquipment16,0002013-05-20 1USD
DeferredCompensationLiabilityCurrent15,0002026-06-30 109USD
FinitelivedIntangibleAssetsAcquired114,0002022-06-30 22USD
IndefiniteLivedIntangibleAssetsTranslationAdjustments14,0002015-06-30 15USD
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax-11,0002017-06-30 7USD
AccruedProfessionalFeesCurrentAndNoncurrent10,0002016-12-31 32USD
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperationCurrent10,0002016-12-31 38USD
StockIssuedDuringPeriodValueShareBasedCompensation10,0002009-12-31 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeitedInPeriod9,0002021-12-31 1shares
AssetsOfDisposalGroupIncludingDiscontinuedOperationCurrent6,0002016-12-31 38USD
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations4,0002019-12-31 14USD
CurrentFederalTaxExpenseBenefit-2,0002025-12-31 35USD
OtherComprehensiveIncomeUnrealizedHoldingGainLossOnSecuritiesArisingDuringPeriodNetOfTax-2,0002024-09-30 4USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod1,0002014-12-31 3shares
FinancingReceivableAllowanceForCreditLossForeignCurrencyTranslation1,0002024-03-31 6USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsForfeituresWeightedAverageGrantDateFairValue152021-12-31 1USD/shares
NumberOfCountriesInWhichEntityOperates142017-06-30 21Country
TreasuryStockAcquiredAverageCostPerShare132025-12-31 10USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice32013-12-31 5USD/shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestExercisableWeightedAverageExercisePrice32013-12-31 2USD/shares
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice32014-12-31 3USD/shares
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice32014-12-31 3USD/shares
NumberOfOperatingSegments22026-06-30 59segment
NumberOfReportableSegments22026-06-30 35segment
BusinessAcquisitionPercentageOfVotingInterestsAcquired12012-12-31 1pure
NumberOfReportingUnits12021-12-31 15segment
NumberOfReportingUnits12023-12-31 2reporting_unit
EarningsPerShareBasic02026-06-30 295USD/shares
EarningsPerShareDiluted02026-06-30 295USD/shares
IncomeLossFromContinuingOperationsPerBasicShare02016-12-31 112USD/shares

What to be careful about

What this model itself distrusts about OSPN's figures. Written by the derivation as it ran, not added afterwards.