Varonis Systems, Inc. (BIT:1VRNS)

Varonis Systems Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	595.17	550.95	499.16	473.63	390.13	292.69
Revenue Growth (YoY)	14.29%	10.38%	5.39%	21.40%	33.29%	15.15%
Cost of Revenue	110.33	93.85	71.75	69.84	59.4	44.26
Gross Profit	484.84	457.1	427.41	403.8	330.74	248.43
Selling, General & Admin	391.89	377.99	360.79	347.15	291.55	227.48
Research & Development	214.46	196.77	183.84	177.88	137.88	99.36
Operating Income	-121.51	-117.65	-117.22	-121.23	-98.69	-78.42
Total Non-Operating Income (Expense)	34.77	34.64	30.31	10.41	-12.15	-7.48
Pretax Income	-86.74	-83.01	-86.92	-110.82	-110.84	-85.9
Provision for Income Taxes	-16.19	-12.76	-14	-13.7	-6.02	-8.11
Net Income	-102.93	-95.77	-100.92	-124.52	-116.86	-94.01
Net Income to Common	-102.93	-95.77	-100.92	-124.52	-116.86	-94.01
Shares Outstanding (Basic)	112	112	109	109	105	94
Shares Outstanding (Diluted)	112	112	109	109	105	94
Shares Change (YoY)	2.08%	2.31%	-0.13%	3.77%	11.63%	3.93%
EPS (Basic)	-0.92	-0.86	-0.92	-1.14	-1.11	-1.00
EPS (Diluted)	-0.92	-0.86	-0.92	-1.14	-1.11	-1.00
Free Cash Flow	124.81	108.51	54.32	0.48	-3.31	-15.96
Free Cash Flow Growth	15.02%	99.76%	11335.16%	-	-	-
Free Cash Flow Per Share	1.11	0.97	0.50	0.00	-0.03	-0.17
Gross Margin	81.46%	82.97%	85.63%	85.26%	84.77%	84.88%
Operating Margin	-20.42%	-21.35%	-23.48%	-25.60%	-25.30%	-26.79%
Profit Margin	-11.85%	-12.75%	-14.61%	-20.50%	-26.87%	-26.58%
FCF Margin	20.97%	19.69%	10.88%	0.10%	-0.85%	-5.45%
EBITDA	-55.25	-52.13	-52.45	-59.69	-73.66	-55.14
EBITDA Margin	-9.28%	-9.46%	-10.51%	-12.60%	-18.88%	-18.84%
EBIT	-121.51	-117.65	-117.22	-121.23	-98.69	-78.42
EBIT Margin	-20.42%	-21.35%	-23.48%	-25.60%	-25.30%	-26.79%
Effective Tax Rate	18.67%	15.37%	16.10%	12.37%	5.43%	9.44%

Updated Jun 30, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.