Varonis Systems, Inc. Financial Ratios — VRNS Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	-24.59	-14.13	-17.6	-19.01	-13.22	-8.18	-6.48	-10.77	-26.11	-21.52	-14.05	-11.57	-9.4	-6.92	-7.48
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	91.14	90.77	91.32	90.22	90.55	90.51	90.38	89.76	86.17	84.88	84.77	85.26	85.63	82.97	78.83
EBITDA Margin (%)	-7.42	-2.04	-6.77	-15.81	-13.72	-5.92	-4.68	-9.24	-27.41	-23.32	-22.51	-23.02	-21.14	-19.33	-21.52
Operating Margin (%)	-8.55	-2.91	-7.83	-17.08	-14.99	-7.23	-6.23	-10.78	-29.89	-26.79	-25.3	-25.6	-23.48	-21.35	-23.5
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	-8.98	-8.61	-9.54	-18.77	-16.19	-7.77	-5.13	-10.42	-30.05	-29.35	-28.41	-23.4	-17.41	-15.07	-18.66
Profit Margin (%)	-9.55	-9.07	-10.02	-19.14	-16.73	-8.56	-6.43	-10.57	-30.99	-32.12	-29.95	-26.29	-20.22	-17.38	-20.74
Net Income to Common Margin (%)	-9.55	-9.07	-10.02	-19.14	-16.73	-8.56	-6.43	-10.57	-30.99	-32.12	-29.95	-26.29	-20.22	-17.38	-20.74
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	57	273	303	316	312	754	522
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	9	10	10	261	10
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	57	273	294	307	302	493	512
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	-0.82	-4	-3.45	-2.9	-2.96	-7.08	-3.89
Net Debt/EBITDA	4.4	13.29	1.91	4.78	2.82	4.92	5.62	1.95	0.99	0.23	6.61	1.09	-0.19	-4.84	-1.86
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	-0.75	-3.48	-3.07	-2.61	-2.66	-6.41	-3.56
Net Debt/EBIT	3.81	9.31	1.65	4.43	2.58	4.03	4.22	1.67	0.91	0.2	5.88	0.98	-0.17	-4.38	-1.7
EBITDA to Interest Expense	-4.43	-12.66	- -	- -	- -	- -	- -	- -	- -	-33.84	-27.72	-34.43	-33.01	-23.3	-20.43
EBITDA-CapEx/Interest Expense	-5.27	-23.36	- -	- -	- -	- -	- -	- -	- -	-38.85	-31.03	-38.03	-34.6	-26.22	-22.36
EBIT to Interest Expense	-5.11	-18.07	- -	- -	- -	- -	- -	- -	- -	-38.88	-31.15	-38.28	-36.67	-25.74	-22.31
Interest Expense	1	- -	- -	- -	- -	- -	- -	- -	- -	2	3	3	3	5	7
Common Equity/Total Assets	-114.7	-106.84	-101.05	-42.8	-53.53	-58.36	-44.52	-48.4	-68.08	-55.92	-38.56	-52.06	-58.36	-44.47	-48.52
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	60.98	290.21	49.28	61.06	61.63	108.2	85.53
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-35.73	-725.16	-235.83	-135.12	-90.78	3,432.41	-147.29
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	17.92	49.15	26.52	29.37	27.34	29.62	28.58
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	60.98	290.21	50.76	63.02	63.69	165.56	87.15
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-35.73	-725.16	-242.88	-139.47	-93.8	5,252.06	-150.09
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	17.92	49.15	27.32	30.32	28.25	45.33	29.12
Net Debt to Equity	38.33	38.64	22.4	-80.6	-58.91	-58.39	-49.45	-38.85	-73.7	-16.62	-97.29	-23.67	4.03	113.06	41.72
Net Debt/Capital (%)	26.81	26.43	16.79	53.29	35.77	31.29	34.14	26.1	30.15	5.75	62.38	19.98	-3.5	-300.89	-45.41
EBITDA	-3	-1	-5	-16	-17	-10	-10	-25	-70	-68	-88	-109	-106	-107	-134
EBITDA-CapEx	-4	-2	-6	-18	-22	-14	-15	-35	-95	-78	-98	-120	-111	-120	-147
Operating Income (Loss)	-3	-2	-6	-17	-19	-12	-13	-29	-76	-78	-99	-121	-117	-118	-147

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.66	0.52	0.35	2.1	1.49	1.29	1.17	1.09	0.75	1.63	3.81	3.2	1.74	0.8	1.4
Current Ratio	1.45	1.28	1.08	2.87	2.19	1.94	1.94	1.77	1.35	2.3	4.53	3.96	2.5	1.24	1.97
Quick Ratio	1.42	1.23	1.05	2.81	2.16	1.9	1.82	1.67	1.23	2.16	4.38	3.83	2.34	1.14	1.84
CFO/Avg Current Liab	0.12	0.07	- -	-0.15	-0.04	0.09	0.16	0.18	-0.07	-0.03	0.04	0.05	0.22	0.23	0.22
Common Equity/Total Assets	-114.7	-106.84	-101.05	-42.8	-53.53	-58.36	-44.52	-48.4	-68.08	-55.92	-38.56	-52.06	-58.36	-44.47	-48.52
Long-Term Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	60.98	290.21	49.28	61.06	61.63	108.2	85.53
Long-Term Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-35.73	-725.16	-235.83	-135.12	-90.78	3,432.41	-147.29
Long-Term Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	17.92	49.15	26.52	29.37	27.34	29.62	28.58
Total Debt/Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	60.98	290.21	50.76	63.02	63.69	165.56	87.15
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-35.73	-725.16	-242.88	-139.47	-93.8	5,252.06	-150.09
Total Debt/Total Assets (%)	- -	- -	- -	- -	- -	- -	- -	- -	17.92	49.15	27.32	30.32	28.25	45.33	29.12
CFO/Total Liabilities	1.98	2.3	0.06	-11.5	-3.35	7.41	12.48	14.75	-4.75	-1.27	1.4	2.19	9.67	9.53	12.36
CFO/CapEx	2.28	1.88	0.04	-3.05	-0.6	1.92	3.08	2.46	-0.42	-0.58	0.68	1.04	11.65	8.63	11.67
Altman's Z-Score	-0.32	0.04	-0.16	7.21	3.74	4.71	6.72	6.18	5.54	6.47	6.36	3.02	4.61	2.05	1.7

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	5.08	2.99	3.09	3.06	2.98	3.27	3.33	3.4	3.21	3.46	3.69	3.74	3.27	3.04	2.86
Days Sales Outstanding	71.87	121.99	118.14	119.09	122.38	111.46	109.69	107.24	113.63	105.55	98.89	97.55	111.55	119.89	127.51
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	9.04	3.68	3.19	4.07	4.52	8.07	21.54	17.01	19.43	47.93	19.24	16.86	39.49	37.65	26.27
Accounts Payable Turnover Days	40.39	99.1	114.39	89.6	80.7	45.23	16.94	21.46	18.78	7.62	18.97	21.65	9.24	9.69	13.89
Cash Conversion Cycle	31.47	22.88	3.76	29.49	41.68	66.23	92.75	85.78	94.85	97.93	79.92	75.89	102.3	110.2	113.62
Inventory to Cash Days	71.87	121.99	118.14	119.09	122.38	111.46	109.69	107.24	113.63	105.55	98.89	97.55	111.55	119.89	127.51
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	697	474	707	1,333	1,535	2,351	5,145	5,137	2,616	4,942	4,961	3,753
- Cash & Cash Equivalents	13	14	10	77	49	48	57	49	69	234	806	368	231	186	202
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	- -	- -	- -	- -	- -	- -	- -	- -	57	273	303	316	312	754	522
Enterprise Value	-14	-15	-14	585	368	594	1,197	1,376	2,288	5,120	4,632	2,200	4,720	5,147	3,354
Total Capital	-35	-40	-48	-67	-88	-106	-109	-138	-160	-38	-125	-227	-332	14	-348
Total Debt/Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	-35.73	-725.16	-242.88	-139.47	-93.8	5,252.06	-150.09
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	0.02	0.05	0.07	0.14	0.07	0.15	0.16
EV/Sales	- -	- -	- -	5.78	2.89	3.58	5.56	5.09	9	17.49	11.87	4.65	9.46	9.34	5.38
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	80.8	73.19	58.44	- -	6,035.47	440.39	142.59	74.77	42.72	21.67
EV/Free Cash Flow to Firm	- -	- -	- -	- -	203.45	53.13	55.24	41.54	155.52	789.92	220.49	82.02	69.18	38.46	20.04
Diluted Market Cap	- -	- -	- -	697	474	707	1,333	1,535	2,351	5,145	5,137	2,616	4,942	4,961	3,753
Diluted Enterprise Value	-13	-14	-10	621	425	659	1,277	1,486	2,339	5,184	4,634	2,565	5,023	5,530	4,072
EV per Share	- -	- -	- -	9.19	4.86	7.49	14.52	15.8	25.2	54.27	43.99	20.13	43.25	46.1	29.31
TTM Sales	40	53	75	101	127	166	215	270	254	293	390	474	499	551	624
TTM EBITDA	-3	-1	-5	-16	-17	-10	-10	-25	-70	-68	-88	-109	-106	-107	-134
TTM Operating Income	-3	-2	-6	-17	-19	-12	-13	-29	-76	-78	-99	-121	-117	-118	-147
TTM Cash Flow to Firm	2	2	- -	-7	-3	7	16	24	-11	-4	11	15	63	120	155
TTM Free Cash Flow to Firm	3	3	1	-5	2	11	22	33	15	6	21	27	68	134	167

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	-145.94	262.3	63.32	61.54	46.33	159.83	1,203.82	290.74	112.44	76.6	38.59	23.45
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-14	-15	-14	585	368	594	1,197	1,376	2,288	5,120	4,632	2,200	4,720	5,147	3,354
Low Price	- -	- -	- -	5.83	4.86	4.42	8.4	15.95	16.22	16.32	42.74	15.61	22.01	41.13	30.02
EV/Sales	- -	- -	- -	5.78	2.89	3.58	5.56	5.09	9	17.49	11.87	4.65	9.46	9.34	5.38
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-28.18	-27.47	-44.6	-73.91	-65.98	-24.94	-33.17	-52.04	-28.36	-31.99	-57.32	-41.18
Price/Earnings High	- -	- -	- -	-62.19	-45.57	-59.61	-106.37	-84.39	-30.74	-60.21	-67.88	-45.29	-49.54	-70.64	-56.53
Price/Earnings Low	- -	- -	- -	-19.15	-17.26	-24.67	-50	-48.59	-18.69	-16.38	-38.51	-13.7	-23.8	-47.96	-26.56
Price/Book Value	- -	- -	- -	-10.39	-5.36	-6.67	-12.19	-11.13	-10.85	-16.56	-12.02	-4.81	-7.67	-6.7	-4.32
Price/Book Value Average	- -	- -	- -	-8.14	-6.61	-5.97	-9.36	-13.67	-9.07	-10.04	-14.23	-6.5	-5.01	-7.42	-6.13
Price/Book Value High	- -	- -	- -	-17.97	-10.97	-7.97	-13.46	-17.48	-11.17	-18.22	-18.56	-10.38	-7.76	-9.14	-8.41
Price/Book Value Low	- -	- -	- -	-5.53	-4.16	-3.3	-6.33	-10.07	-6.79	-4.96	-10.53	-3.14	-3.73	-6.21	-3.95
Price/Tangible Book Value	- -	- -	- -	7.34	5.67	8.55	11.63	12.24	25.14	79.05	9.03	5.49	10.62	11.47	8.4
Price/Tangible Book Value Average	- -	- -	- -	5.75	6.99	7.65	8.93	15.04	21	47.91	10.69	7.41	6.94	12.69	11.92
Price/Tangible Book Value High	- -	- -	- -	12.69	11.6	10.23	12.84	19.24	25.88	86.96	13.94	11.84	10.75	15.64	16.37
Price/Tangible Book Value Low	- -	- -	- -	3.91	4.4	4.23	6.04	11.08	15.74	23.65	7.91	3.58	5.16	10.62	7.69
Price/Sales	- -	- -	- -	6.88	3.73	4.27	6.19	5.68	9.25	17.58	13.17	5.52	9.9	9	6.02
Price/Sales Average	- -	- -	- -	5.39	4.6	3.82	4.75	6.98	7.73	10.65	15.59	7.46	6.47	9.96	8.54
Price/Sales High	- -	- -	- -	11.9	7.62	5.1	6.84	8.92	9.52	19.34	20.33	11.91	10.02	12.28	11.73
Price/Sales Low	- -	- -	- -	3.67	2.89	2.11	3.21	5.14	5.79	5.26	11.54	3.6	4.81	8.34	5.51
Price/Cash Flow	- -	- -	- -	-98.06	-173.68	96.29	81.54	65.19	-220.07	-880.71	715.63	220.39	83.18	43.06	25.45
Price/Cash Flow Average	- -	- -	- -	-76.89	-214.25	86.17	62.58	80.09	-183.89	-533.8	847.24	297.44	54.34	47.65	36.12
Price/Cash Flow High	- -	- -	- -	-169.67	-355.4	115.16	90.06	102.43	-226.61	-968.88	1,105.14	475.02	84.15	58.72	49.59
Price/Cash Flow Low	- -	- -	- -	-52.25	-134.63	47.66	42.33	58.98	-137.82	-263.54	627.02	143.7	40.43	39.87	23.3
Price/Free Cash Flow Average	- -	- -	- -	-114.44	323.57	56.67	47.23	56.92	133.56	729.63	344.21	151.76	50.04	42.7	33.27
Price/Free Cash Flow High	- -	- -	- -	-252.53	536.74	75.73	67.97	72.8	164.59	1,324.34	448.99	242.36	77.5	52.62	45.68
Price/Free Cash Flow Low	- -	- -	- -	-77.77	203.32	31.34	31.95	41.92	100.1	360.22	254.74	73.32	37.23	35.73	21.46
EV/Sales Average	- -	- -	- -	4.64	4.21	3.53	4.49	6.8	7.68	10.79	14.3	7.35	6.63	11	9.05
EV/Sales High	- -	- -	- -	11.15	7.24	4.81	6.57	8.74	9.48	19.47	19.04	11.8	10.18	13.31	12.24
EV/Sales Low	- -	- -	- -	2.91	2.5	1.82	2.95	4.96	5.75	5.39	10.25	3.49	4.97	9.37	6.02
EV/EBITDA Average	4.4	13.29	1.91	-29.34	-30.67	-59.58	-95.78	-73.54	-28.03	-46.26	-63.53	-31.91	-31.36	-56.87	-42.06
EV/EBITDA High	4.4	13.29	1.91	-70.51	-52.73	-81.28	-140.31	-94.6	-34.58	-83.51	-84.62	-51.24	-48.15	-68.84	-56.86
EV/EBITDA Low	4.4	13.29	1.91	-18.41	-18.22	-30.75	-62.98	-53.64	-20.96	-23.13	-45.53	-15.17	-23.53	-48.45	-27.97
EV/EBIT Average	3.81	9.31	1.65	-27.16	-28.07	-48.75	-72.03	-63.05	-25.7	-40.26	-56.52	-28.7	-28.23	-51.49	-38.53
EV/EBIT High	3.81	9.31	1.65	-65.27	-48.27	-66.51	-105.51	-81.1	-31.7	-72.68	-75.28	-46.09	-43.34	-62.33	-52.08
EV/EBIT Low	3.81	9.31	1.65	-17.04	-16.68	-25.16	-47.36	-45.99	-19.22	-20.13	-40.51	-13.65	-21.18	-43.87	-25.62
Last Price	- -	- -	- -	10.94	6.27	8.93	16.18	17.63	25.9	54.54	48.78	23.94	45.28	44.43	32.8
High Price	- -	- -	- -	18.93	12.83	10.68	17.87	27.7	26.67	60	75.33	51.6	45.81	60.58	63.9
Enterprise Value Average	-13	-14	-10	470	535	585	967	1,837	1,953	3,157	5,579	3,480	3,310	6,058	5,645
Enterprise Value High	-13	-14	-10	1,130	921	798	1,416	2,363	2,409	5,699	7,430	5,588	5,081	7,333	7,630
Enterprise Value Low	-13	-14	-10	295	318	302	635	1,340	1,460	1,578	3,998	1,655	2,483	5,161	3,754

Shares Outstanding	72	72	72	74	78	80	84	89	92	95	108	108	109	113	118
Diluted Weighted Avg Shares	57	57	72	64	76	79	82	87	91	94	105	109	109	112	114
Basic Weighted Avg Shares	57	57	72	64	76	79	82	87	91	94	105	109	109	112	114
Revenue per Share	0.7	0.94	1.04	1.59	1.68	2.09	2.61	3.1	2.8	3.1	3.7	4.33	4.57	4.93	5.45
EBITDA per Share	-0.05	-0.02	-0.07	-0.25	-0.23	-0.12	-0.12	-0.29	-0.77	-0.72	-0.83	-1	-0.97	-0.95	-1.17
Operating Income per Share	-0.06	-0.03	-0.08	-0.27	-0.25	-0.15	-0.16	-0.33	-0.84	-0.83	-0.94	-1.11	-1.07	-1.05	-1.28
Basic EPS, GAAP	-0.07	-0.09	-0.1	-0.3	-0.28	-0.18	-0.17	-0.33	-0.87	-1	-1.11	-1.14	-0.92	-0.86	-1.13
Basic EPS from Cont Ops	-0.07	-0.09	-0.1	-0.3	-0.28	-0.18	-0.17	-0.33	-0.87	-1	-1.11	-1.14	-0.92	-0.86	-1.13
Diluted EPS, GAAP	-0.07	-0.09	-0.1	-0.3	-0.28	-0.18	-0.17	-0.33	-0.87	-1	-1.11	-1.14	-0.92	-0.86	-1.13
Diluted EPS from Cont Ops	-0.07	-0.09	-0.1	-0.3	-0.28	-0.18	-0.17	-0.33	-0.87	-1	-1.11	-1.14	-0.92	-0.86	-1.13
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.02	0.03	- -	-0.11	-0.04	0.09	0.2	0.27	-0.12	-0.06	0.07	0.11	0.54	1.03	1.29
Free Cash Flow per Basic Share	0.01	0.01	-0.02	-0.15	-0.1	0.04	0.13	0.16	-0.4	-0.17	-0.03	- -	0.5	0.91	1.18
Cash & Equivalents per Share	0.24	0.26	0.2	1.75	1.41	1.44	1.66	1.83	1.33	3.16	7.67	6.7	4.89	5.09	8.05
Book Value per Share	-0.62	-0.71	-0.67	-1.05	-1.17	-1.34	-1.33	-1.58	-2.39	-3.29	-4.06	-4.97	-5.9	-6.63	-7.6
Tangible Book Value per Share	-0.6	-0.66	-0.6	1.49	1.11	1.04	1.39	1.44	1.03	0.69	5.4	4.36	4.26	3.87	3.9

Varonis Systems, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)