Varonis Systems, Inc.
TechnologyNASDAQ:VRNS · NASDAQ Global Select
-$0.12 today
Vol 1.03M · Avg 2.36M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$660.2M of revenue converted into -$130.4M of net income for the selected period. Gross margin is 78.2% and net margin is -19.8%, showing how much revenue survives after costs and taxes. EPS is $-1.13, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $623.5M +13.2% | $551.0M +10.4% | $499.2M +5.4% | $473.6M +21.4% | $390.1M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $130.1M +38.6% | $93.8M +30.8% | $71.8M +2.7% | $69.8M +17.6% | $59.4M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $493.4M +8.0% | $457.1M +6.9% | $427.4M +5.8% | $403.8M +22.1% | $330.7M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 79.1% -3.8pp | 83.0% -2.7pp | 85.6% +0.4pp | 85.3% +0.5pp | 84.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $237.8M +20.9% | $196.8M +7.0% | $183.8M +3.3% | $177.9M +29.0% | $137.9M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $400.3M +9.0% | $367.1M -2.1% | $375.1M +9.2% | $343.3M +14.3% | $300.4M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $638.1M +13.2% | $563.9M +0.9% | $558.9M +7.2% | $521.2M +18.9% | $438.3M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $12.3M +10.6% | $11.1M -4.9% | $11.7M -45.5% | $21.5M +12.3% | $19.1M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$104.0M -63.6% | -$63.6M +9.9% | -$70.6M +14.0% | -$82.0M -2.4% | -$80.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -16.7% -5.1pp | -11.5% +2.6pp | -14.1% +3.2pp | -17.3% +3.2pp | -20.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$146.5M -37.2% | -$106.8M +18.8% | -$131.5M -12.0% | -$117.4M -9.1% | -$107.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -23.5% -4.1pp | -19.4% +7.0pp | -26.3% -1.6pp | -24.8% +2.8pp | -27.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $49.9M +16.0% | $43.0M +24.5% | $34.6M +231.9% | $10.4M +6250.0% | $164.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $12.9M +55.4% | $8.3M +78.0% | $4.7M -36.1% | $7.3M -37.0% | $11.6M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $30.2M +26.8% | $23.8M -46.6% | $44.6M +575.7% | $6.6M +303.3% | -$3.2M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$116.3M -40.1% | -$83.0M +4.5% | -$86.9M +21.6% | -$110.8M +0.0% | -$110.8M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -18.7% -3.6pp | -15.1% +2.3pp | -17.4% +6.0pp | -23.4% +5.0pp | -28.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $13.0M +1.9% | $12.8M -8.9% | $14.0M +2.2% | $13.7M +127.5% | $6.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$129.3M -35.0% | -$95.8M +5.1% | -$100.9M +19.0% | -$124.5M -6.6% | -$116.9M | $4.9B | $4.8B | $4.7B |
| Net Margin | -20.7% -3.4pp | -17.4% +2.8pp | -20.2% +6.1pp | -26.3% +3.7pp | -30.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 -31.4% | -$1 +6.5% | -$1 +19.3% | -$1 -2.7% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 -31.4% | -$1 +6.5% | -$1 +19.3% | -$1 -2.7% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $129.2M +15.7% | $111.7M +2.3% | $109.1M -0.1% | $109.3M +3.8% | $105.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $129.2M +15.7% | $111.7M +2.3% | $109.1M -0.1% | $109.3M +3.8% | $105.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
DigitalOcean Holdings, Inc.
NYSE:DOCN
$17.77B
Silicon Laboratories Inc.
NASDAQ:SLAB
$7.24B
Compass, Inc.
NYSE:COMP
$5.23B
Navan, Inc.
NASDAQ:NAVN
$4.73B
Qualys, Inc.
NASDAQ:QLYS
$3.92B
DLocal Limited
NASDAQ:DLO
$3.60B
Box, Inc.
NYSE:BOX
$3.52B
Cellebrite DI Ltd.
NASDAQ:CLBT
$3.20B
StoneCo Ltd.
NASDAQ:STNE
$2.74B
Via Transportation, Inc.
NYSE:VIA
$1.17B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does VRNS generate?
Varonis Systems, Inc. (VRNS) reported $623.53M of revenue in fiscal 2025.
Is VRNS profitable?
Varonis Systems, Inc. (VRNS) reported -$129,324,000.00 of net income, with a net margin of -20.7%.
Explore More
Continue the stock analysis
Jump to another research area for this company.