2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $216M | $214M | $219M | $235M | $243M |
Cost of Revenue | $63M | $72M | $70M | $77M | $69M |
Gross Profit | $152M | $143M | $149M | $158M | $175M |
Gross Profit % | 71% | 67% | 68% | 67% | 72% |
R&D Expenses | $41M | $47M | $42M | $38M | $32M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$5.5M | -$31M | -$14M | -$30M | $57M |
Dep. & Amort. | $12M | $8.9M | $7.1M | $6.5M | $8.4M |
Def. Tax | -$1.5M | $2.8M | $1.6M | $118K | -$16M |
Stock Comp. | $4.7M | $4.4M | $8.6M | $14M | $9M |
Chg. in WC | $5M | $12M | $2.3M | -$5M | -$4.5M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $88M | $63M | $97M | $42M | $83M |
ST Investments | $27M | $35M | $2.3M | $0 | $0 |
Cash & ST Inv. | $115M | $98M | $99M | $42M | $83M |
Receivables | $65M | $61M | $70M | $70M | $65M |
Inventory | $13M | $10M | $12M | $16M | $11M |
OSPN reported record high adjusted EBITDA for Q4 2024 at $20M (32% of revenue) and $73M (30% of revenue) for the full year, driven by strong subscription revenue growth and operational efficiency.
Subscription revenue grew over 30% for both Q4 and the full year, accounting for 57% of total revenue in 2024, up from 45% in 2023. Software and services revenue grew 16%, while total revenue increased by 3% for the year.
The company generated $56M in cash from operations in 2024, a significant improvement from a $11M cash usage in 2023, ending the year with $83M in cash on hand.
For 2025, OSPN expects double-digit subscription revenue growth, total revenue in the range of $245M, ARR between $180M-$186M, and adjusted EBITDA of $72M, with continued focus on transitioning to higher-margin software revenue.
The company plans to maintain a balanced capital allocation strategy, including quarterly dividends and potential M&A, while investing in growth opportunities in security software and digital agreements.