Dilution profile // every instrument, one screen, from SEC filings

VARONIS SYSTEMS INC (VRNS)

CIK 1361113 · all EDGAR filings →

Overall dilution risk
HIGHworst of 4 computed signals (offering ability)
= the worst band among the computed sub-ratings, no hidden weighting
Offering ability
HIGHS-3ASR on file 2021-02-09
= is there a registration (S-1/S-3 family) on file without a later withdrawal
no structured fee data on the live registrations, so this is a yes/no, not a size
Overhead supply
LOWwarrants = 0% of O/S
= warrant shares outstanding divided by current shares outstanding (bands: 20% / 50%)
warrants only; converts, ATMs and equity lines are not in free structured data, so the true overhead is AT LEAST this
Historical dilution
LOW+5% O/S in 3y
= share count now vs 3 years ago (bands: 30% / 100%); a reverse split pushes this negative
Cash need
LOWoperating cash flow positive
= cash vs trailing operating burn (bands: 6mo / 24mo; positive operating CF = low)

Same rating bands the category standard uses, but free, with the formula on the chip and the gaps in the data said out loud.

Shares outstanding over time

2020-10-232026-07-24

Latest: 114.9M shares as of Jul 24, 2026 (10-Q).

Cash runway

Self-funding

generates cash

Full breakdown: cash runway tool · source filing →

Warrants

Warrants outstanding: 0 underlying shares, as reported Dec 31, 2014 (10-K).

Balance-sheet fair value of warrants: $0 as of Sep 30, 2014.

Rough fully diluted estimate: 114.9M = 114.9M O/S + 0 warrant shares. An estimate, not a filing figure: it ignores converts, options and RSUs, and the two inputs carry different as-of dates.

Convertible notes

NotePrincipalCarryingConv. priceRateIf converted
2029 Senior Notes$460.0M$67.831%~6.8M sh

If every note above converted at its tagged price: ~6.8M new shares on 114.9M currently outstanding. An estimate from principal ÷ conversion price, with inputs carrying different as-of dates; make-whole adjustments, capped calls and partial repurchases are not modeled.

Notes exactly as the company dimensioned them in its 10-Q filed Jul 29, 2026. Principal is face amount as tagged, not what remains after repurchases unless the filer updated the tag. A note the filer did not dimension is absent here, not absent from the balance sheet; the exhibits stay the ground truth.

Fully diluted build-up

Shares outstanding plus every potential-share instrument the filer tagged in XBRL, each at its own as-of date. An estimate assembled from filed figures, not a filing figure itself.

Shares outstanding114.9MJul 24, 2026
+ Warrants (aggregate, as tagged) (if exercised)0Dec 31, 2014
+ 2029 Senior Notes (if fully converted)6.8MSep 10, 2024
Fully diluted estimate121.6M+5.9% vs O/S

Still excluded, because the filer does not tag them in countable form: employee options and RSUs, any instrument living only in exhibit prose, and instruments above missing a share count. Inputs carry different as-of dates, shown per row. Each figure traces to the tranche and note tables above and their cited filings.

Registrations and offerings

Last 12 months: 0 executed · 0 registered.

EXECUTEDSep 10, 2024Unregistered share sale disclosed (8-K item 3.02)8-K
EXECUTEDFeb 12, 2021Shelf takedown priced — shares or notes (small-caps: usually shares; open the filing to confirm)424B5
EXECUTEDFeb 10, 2021Shelf takedown priced — shares or notes (small-caps: usually shares; open the filing to confirm)424B5
REGISTEREDFeb 9, 2021Automatic shelf registration — effective immediately (large filers)S-3ASR
EXECUTEDMay 11, 2020Unregistered share sale disclosed (8-K item 3.02)8-K
EXECUTEDMar 3, 2014Final prospectus — offering priced (typical for IPOs and marketed share deals)424B4
REGISTEREDFeb 27, 2014S-1/A registration — capacity to sell shares, not a sale yetS-1/A
EFFECTIVEFeb 27, 2014SEC declared a registration effective — selling can beginEFFECT
REGISTEREDFeb 26, 2014S-1/A registration — capacity to sell shares, not a sale yetS-1/A
REGISTEREDFeb 18, 2014S-1/A registration — capacity to sell shares, not a sale yetS-1/A
REGISTEREDFeb 6, 2014S-1/A registration — capacity to sell shares, not a sale yetS-1/A
REGISTEREDNov 12, 2013S-1/A registration — capacity to sell shares, not a sale yetS-1/A

Full history and shelf status: offering checker · S-3 shelf checker

Source: SEC EDGAR XBRL company facts and filing metadata, fetched live and cached briefly. Share counts are cover-page figures with their form named. Warrant tranches and convertible notes come from the dimensioned facts in the latest 10-Q/10-K instance document, exactly as the company tagged them; untagged tranches and notes are absent, not disproven. Nothing on this page is manually verified and nothing is behind a login: what free data supports is shown, what it cannot support is stated. Not investment advice.

Keep going: float checker · offering calendar · short-squeeze screener · full VRNS workspace