Varonis Systems Inc
NASDAQ:VRNS
Balance Sheet
Balance Sheet Decomposition
Varonis Systems Inc
Varonis Systems Inc
Balance Sheet
Varonis Systems Inc
| Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||
| Cash & Cash Equivalents |
13
|
15
|
10
|
77
|
49
|
48
|
57
|
49
|
69
|
234
|
806
|
368
|
231
|
186
|
202
|
|
| Cash Equivalents |
13
|
15
|
10
|
77
|
49
|
48
|
57
|
49
|
69
|
234
|
806
|
368
|
231
|
186
|
202
|
|
| Short-Term Investments |
1
|
0
|
4
|
35
|
57
|
66
|
80
|
110
|
52
|
65
|
2
|
365
|
304
|
385
|
718
|
|
| Total Receivables |
16
|
20
|
28
|
38
|
47
|
54
|
76
|
83
|
75
|
94
|
117
|
136
|
169
|
193
|
243
|
|
| Accounts Receivables |
16
|
20
|
28
|
38
|
47
|
54
|
76
|
83
|
75
|
94
|
117
|
136
|
169
|
193
|
243
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Current Assets |
0
|
1
|
1
|
3
|
3
|
4
|
14
|
17
|
19
|
27
|
34
|
37
|
63
|
115
|
135
|
|
| Total Current Assets |
30
|
36
|
44
|
153
|
156
|
171
|
227
|
259
|
215
|
420
|
959
|
906
|
767
|
878
|
1 299
|
|
| PP&E Net |
1
|
1
|
2
|
4
|
8
|
10
|
12
|
17
|
91
|
85
|
102
|
96
|
86
|
76
|
94
|
|
| PP&E Gross |
1
|
1
|
2
|
4
|
8
|
10
|
0
|
17
|
91
|
85
|
102
|
96
|
86
|
76
|
94
|
|
| Accumulated Depreciation |
1
|
2
|
3
|
4
|
6
|
7
|
0
|
12
|
16
|
25
|
34
|
41
|
46
|
51
|
56
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
4
|
3
|
1
|
0
|
17
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
23
|
23
|
23
|
23
|
135
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
211
|
659
|
187
|
|
| Other Long-Term Assets |
0
|
0
|
2
|
0
|
1
|
1
|
7
|
9
|
12
|
22
|
20
|
16
|
15
|
28
|
60
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
23
|
23
|
23
|
23
|
135
|
|
| Total Assets |
31
N/A
|
38
+22%
|
47
+25%
|
157
+232%
|
165
+5%
|
182
+10%
|
246
+35%
|
285
+16%
|
318
+12%
|
556
+75%
|
1 109
+100%
|
1 044
-6%
|
1 104
+6%
|
1 664
+51%
|
1 792
+8%
|
|
| Liabilities | ||||||||||||||||
| Accounts Payable |
1
|
2
|
2
|
3
|
3
|
1
|
1
|
3
|
1
|
1
|
5
|
3
|
1
|
4
|
6
|
|
| Accrued Liabilities |
5
|
6
|
9
|
12
|
16
|
19
|
43
|
33
|
37
|
46
|
64
|
73
|
81
|
102
|
132
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
251
|
0
|
|
| Other Current Liabilities |
15
|
20
|
29
|
39
|
53
|
68
|
74
|
111
|
121
|
136
|
143
|
153
|
225
|
353
|
521
|
|
| Total Current Liabilities |
21
|
28
|
40
|
53
|
71
|
88
|
117
|
146
|
160
|
183
|
212
|
229
|
307
|
710
|
659
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
219
|
225
|
249
|
250
|
450
|
452
|
|
| Other Liabilities |
6
|
9
|
6
|
9
|
10
|
11
|
14
|
13
|
65
|
60
|
75
|
64
|
57
|
48
|
82
|
|
| Total Liabilities |
27
N/A
|
37
+39%
|
47
+25%
|
62
+33%
|
82
+32%
|
99
+21%
|
131
+32%
|
160
+22%
|
225
+41%
|
461
+105%
|
512
+11%
|
542
+6%
|
614
+13%
|
1 209
+97%
|
1 193
-1%
|
|
| Equity | ||||||||||||||||
| Common Stock |
38
|
38
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Retained Earnings |
35
|
40
|
48
|
67
|
88
|
106
|
109
|
138
|
217
|
311
|
428
|
544
|
644
|
740
|
869
|
|
| Additional Paid In Capital |
2
|
3
|
5
|
163
|
172
|
189
|
224
|
267
|
311
|
395
|
1 018
|
1 055
|
1 143
|
1 193
|
1 445
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
4
|
0
|
9
|
6
|
10
|
9
|
3
|
23
|
|
| Total Equity |
4
N/A
|
1
-88%
|
1
+60%
|
95
+11 775%
|
84
-12%
|
83
-1%
|
115
+39%
|
125
+9%
|
94
-25%
|
94
+1%
|
597
+534%
|
502
-16%
|
490
-2%
|
456
-7%
|
599
+31%
|
|
| Total Liabilities & Equity |
31
N/A
|
38
+22%
|
47
+25%
|
157
+232%
|
165
+5%
|
182
+10%
|
246
+35%
|
285
+16%
|
318
+12%
|
556
+75%
|
1 109
+100%
|
1 044
-6%
|
1 104
+6%
|
1 664
+51%
|
1 792
+8%
|
|
| Shares Outstanding | ||||||||||||||||
| Common Shares Outstanding |
72
|
72
|
72
|
74
|
78
|
81
|
84
|
89
|
92
|
96
|
108
|
108
|
109
|
113
|
118
|
|